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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-Q/A

(Mark One)

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

For the quarterly period ended March 31, 2005

                                       OR

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

For the transition period from _________________ to______________________

Commission File Number     0-422

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

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

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

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

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

                                 Yes |X| No |_|

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

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

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

Explanatory Note This amendment on Form 10-Q/A reflects the restatement of the unaudited Condensed Consolidated Balance Sheets of Middlesex Water Company (the Company) as of March 31, 2005 and the Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2004, to correct the accounting and disclosure of non-cash contributions of utility plant from developers, as discussed in Note 9 of the Notes to Condensed Consolidated Financial Statements (Unaudited) included in Part I.- Item 1. In addition, the Company has amended Part I.- Item 4 to update the disclosures regarding disclosure controls and procedures. The restatement affects only Part I.- Items 1 and 4, and Part II.- Item 6. Except for the foregoing amended items, all of the information in this Form 10-Q/A is as of May 6, 2005, the filing date of the original Form 10-Q for the quarter ended March 31, 2005, and has not been updated for the events subsequent to that date other than for the matter discussed above.

INDEX PART I. FINANCIAL INFORMATION PAGE ---- Item 1. Financial Statements: Condensed Consolidated Statements of Income 1 Condensed Consolidated Balance Sheets 2 Condensed Consolidated Statements of Cash Flows 3 Condensed Consolidated Statements of Capital Stock and Long-term Debt 4 Notes to Condensed Consolidated Financial Statements (Unaudited) 5 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 14 Item 3. Quantitative and Qualitative Disclosures of Market Risk 18 Item 4. Controls and Procedures 19 PART II. OTHER INFORMATION Item 1. Legal Proceedings 20 Item 2. Changes in Securities 20 Item 3. Defaults upon Senior Securities 20 Item 4. Submission of Matters to a Vote of Security Holders 20 Item 5. Other Information 20 Item 6. Exhibits 20 SIGNATURE 21

MIDDLESEX WATER COMPANY CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) Three Months Ended March 31, 2005 2004 ---------------------------- Operating Revenues $ 16,742,903 $ 15,875,733 ---------------------------- Operating Expenses: Operations 9,041,996 8,904,091 Maintenance 898,685 862,508 Depreciation 1,548,048 1,436,230 Other Taxes 2,083,134 1,945,194 Income Taxes 666,770 507,359 ---------------------------- Total Operating Expenses 14,238,633 13,655,382 ---------------------------- Operating Income 2,504,270 2,220,351 Other Income: Allowance for Funds Used During Construction 210,450 49,561 Other Income 55,219 19,806 Other Expense (8,145) (3,236) ---------------------------- Total Other Income, net 257,524 66,131 Interest Charges 1,382,092 1,252,842 ---------------------------- Net Income 1,379,702 1,033,640 Preferred Stock Dividend Requirements 63,697 63,697 ---------------------------- Earnings Applicable to Common Stock $ 1,316,005 $ 969,943 ---------------------------- Earnings per share of Common Stock: Basic $ 0.12 $ 0.09 Diluted $ 0.12 $ 0.09 Average Number of Common Shares Outstanding : Basic 11,367,475 10,579,095 Diluted 11,710,615 10,922,235 Cash Dividends Paid per Common Share $ 0.1675 $ 0.1650 See Notes to Condensed Consolidated Financial Statements. 1

MIDDLESEX WATER COMPANY CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) March 31, December 31, ASSETS 2005 2004 =========================================================================================================================== (Restated - see Note 9) UTILITY PLANT: Water Production $ 84,008,905 $ 82,340,798 Transmission and Distribution 197,429,415 194,531,035 General 20,503,687 20,451,215 Construction Work in Progress 12,939,425 13,013,391 ---------------------------------------------------------------------------------------------- TOTAL 314,881,432 310,336,439 Less Accumulated Depreciation 53,253,309 52,017,761 ---------------------------------------------------------------------------------------------- UTILITY PLANT - NET 261,628,123 258,318,678 ---------------------------------------------------------------------------------------------- =========================================================================================================================== CURRENT ASSETS: Cash and Cash Equivalents 1,739,186 4,034,768 Accounts Receivable, net 6,081,133 6,316,853 Unbilled Revenues 3,594,987 3,572,713 Materials and Supplies (at average cost) 1,298,836 1,203,906 Prepayments 591,754 823,976 ---------------------------------------------------------------------------------------------- TOTAL CURRENT ASSETS 13,305,896 15,952,216 ---------------------------------------------------------------------------------------------- =========================================================================================================================== DEFERRED CHARGES Unamortized Debt Expense 3,137,481 3,172,254 AND OTHER ASSETS: Preliminary Survey and Investigation Charges 1,293,538 1,032,182 Regulatory Assets 8,418,941 8,198,565 Restricted Cash 10,715,906 13,257,106 Non-utility Assets, net 5,363,244 5,237,622 Other 462,932 465,419 ---------------------------------------------------------------------------------------------- TOTAL DEFERRED CHARGES AND OTHER ASSETS 29,392,042 31,363,148 ---------------------------------------------------------------------------------------------- TOTAL ASSETS $ 304,326,061 $ 305,634,042 ---------------------------------------------------------------------------------------------- CAPITALIZATION AND LIABILITIES =========================================================================================================================== CAPITALIZATION: Common Stock, No Par Value $ 72,369,198 $ 71,979,902 Retained Earnings 22,516,420 23,103,908 Accumulated Other Comprehensive Income, net of tax 44,228 44,841 ============================================================================================== TOTAL COMMON EQUITY 94,929,846 95,128,651 ============================================================================================== Preferred Stock 4,063,062 4,063,062 Long-term Debt 115,343,509 115,280,649 ---------------------------------------------------------------------------------------------- TOTAL CAPITALIZATION 214,336,417 214,472,362 ---------------------------------------------------------------------------------------------- =========================================================================================================================== CURRENT Current Portion of Long-term Debt 1,153,562 1,091,351 LIABILITIES: Notes Payable 9,500,000 11,000,000 Accounts Payable 4,314,812 6,001,806 Accrued Taxes 8,699,514 6,784,380 Accrued Interest 931,729 1,703,131 Unearned Revenues and Advanced Service Fees 395,834 387,156 Other 741,153 795,456 ---------------------------------------------------------------------------------------------- TOTAL CURRENT LIABILITIES 25,736,604 27,763,280 ---------------------------------------------------------------------------------------------- =========================================================================================================================== COMMITMENTS AND CONTINGENT LIABILITIES (Note 6) =========================================================================================================================== DEFERRED CREDITS Customer Advances for Construction 13,871,817 14,018,006 AND OTHER LIABILITIES: Accumulated Deferred Investment Tax Credits 1,676,912 1,696,566 Accumulated Deferred Income Taxes 14,873,351 14,556,153 Employee Benefit Plans 5,875,032 5,464,056 Regulatory Liability - Cost of Utility Plant Removal 5,522,494 5,363,152 Other 807,918 849,551 ---------------------------------------------------------------------------------------------- TOTAL DEFERRED CREDITS AND OTHER LIABILITIES 42,627,524 41,947,484 ---------------------------------------------------------------------------------------------- =========================================================================================================================== CONTRIBUTIONS IN AID OF CONSTRUCTION 21,625,516 21,450,916 - --------------------------------------------------------------------------------------------------------------------------- TOTAL CAPITALIZATION AND LIABILITIES $ 304,326,061 $ 305,634,042 ---------------------------------------------------------------------------------------------- See Notes to Condensed Consolidated Financial Statements. 2

MIDDLESEX WATER COMPANY CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) Three Months Ended March 31, 2005 2004 ---------------------------- (Restated - see Note 9) CASH FLOWS FROM OPERATING ACTIVITIES: Net Income $ 1,379,702 $ 1,033,640 Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation and Amortization 1,720,355 1,499,191 Provision for Deferred Income Taxes and ITC (25,049) (58,444) Allowance for Funds Used During Construction (210,450) (49,561) Changes in Assets and Liabilities: Accounts Receivable 235,720 (201,372) Unbilled Revenues (22,274) (18,363) Materials & Supplies (94,930) (228,443) Prepayments 232,222 161,209 Other Assets (28,823) 30,126 Accounts Payable (1,686,994) (606,899) Accrued Taxes 1,915,449 1,897,195 Accrued Interest (771,402) (1,091,009) Employee Benefit Plans 410,976 211,445 Unearned Revenue & Advanced Service Fees 8,678 260,004 Other Liabilities (95,936) 99,805 - ---------------------------------------------------------------------------------------------------- NET CASH PROVIDED BY OPERATING ACTIVITIES 2,967,244 2,938,524 - ---------------------------------------------------------------------------------------------------- CASH FLOWS FROM INVESTING ACTIVITIES: Utility Plant Expenditures* (4,192,222) (2,918,050) Cash Surrender Value & Other Investments (85,936) (57,864) Restricted Cash 2,541,200 299,378 Preliminary Survey & Investigation Charges (261,356) (94,170) - ---------------------------------------------------------------------------------------------------- NET CASH USED IN INVESTING ACTIVITIES (1,998,314) (2,770,706) - ---------------------------------------------------------------------------------------------------- CASH FLOWS FROM FINANCING ACTIVITIES: Redemption of Long-term Debt (210,575) (212,204) Proceeds from Issuance of Long-term Debt 335,646 1,084,746 Net Short-term Bank (Repayments) Borrowings (1,500,000) 975,000 Deferred Debt Issuance Expenses (7,500) (17,512) Common Stock Issuance Expense -- (204,286) Proceeds from Issuance of Common Stock 389,296 507,153 Payment of Common Dividends (1,903,493) (1,744,975) Payment of Preferred Dividends (63,697) (63,697) Construction Advances and Contributions-Net (304,189) (201,429) - ---------------------------------------------------------------------------------------------------- NET CASH (USED BY) PROVIDED BY FINANCING ACTIVITIES (3,264,512) 122,796 - ---------------------------------------------------------------------------------------------------- NET CHANGES IN CASH AND CASH EQUIVALENTS (2,295,582) 290,614 - ---------------------------------------------------------------------------------------------------- CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 4,034,768 3,005,610 - ---------------------------------------------------------------------------------------------------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 1,739,186 $ 3,296,224 - ---------------------------------------------------------------------------------------------------- *Excludes Allowance for Funds Used During Construction SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY: Utility Plant received as Construction Advances and Contributions $ 332,600 $ 252,743 SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION: Cash Paid During the Period for: Interest $ 2,111,221 $ 2,453,181 Interest Capitalized $ (210,450) $ (49,561) Income Taxes $ 300,000 $ 112,000 - ---------------------------------------------------------------------------------------------------- See Notes to Condensed Consolidated Financial Statements. 3

MIDDLESEX WATER COMPANY CONDENSED CONSOLIDATED STATEMENTS OF CAPITAL STOCK AND LONG-TERM DEBT (Unaudited) March 31, December 31, 2005 2004 - ----------------------------------------------------------------------------------------------------- Common Stock, No Par Value Shares Authorized - 20,000,000 Shares Outstanding - 2005 - 11,377,403 $ 72,369,198 $ 71,979,902 2004 - 11,358,772 Retained Earnings 22,516,420 23,103,908 Accumulated Other Comprehensive Income, net of tax 44,228 44,841 - ----------------------------------------------------------------------------------------------------- TOTAL COMMON EQUITY 94,929,846 95,128,651 - ----------------------------------------------------------------------------------------------------- Cumulative Preference Stock, No Par Value: Shares Authorized - 100,000 Shares Outstanding - None Cumulative Preferred Stock, No Par Value Shares Authorized - 140,497 Convertible: Shares Outstanding, $7.00 Series - 14,881 1,562,505 1,562,505 Shares Outstanding, $8.00 Series - 12,000 1,398,857 1,398,857 Nonredeemable: Shares Outstanding, $7.00 Series - 1,017 101,700 101,700 Shares Outstanding, $4.75 Series - 10,000 1,000,000 1,000,000 - ----------------------------------------------------------------------------------------------------- TOTAL PREFERRED STOCK 4,063,062 4,063,062 - ----------------------------------------------------------------------------------------------------- Long-term Debt 8.05%, Amortizing Secured Note, due December 20, 2021 3,044,055 3,063,389 6.25%, Amortizing Secured Note, due May 22, 2028 9,730,000 9,835,000 4.22%, State Revolving Trust Note, due December 31, 2022 784,000 784,000 3.60%, State Revolving Trust Note, due May 1, 2025 2,683,962 2,348,316 4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021 790,000 790,000 0.00%, State Revolving Fund Bond, due September 1, 2021 641,580 652,306 First Mortgage Bonds: 5.20%, Series S, due October 1, 2022 12,000,000 12,000,000 5.25%, Series T, due October 1, 2023 6,500,000 6,500,000 6.40%, Series U, due February 1, 2009 15,000,000 15,000,000 5.25%, Series V, due February 1, 2029 10,000,000 10,000,000 5.35%, Series W, due February 1, 2038 23,000,000 23,000,000 0.00%, Series X, due September 1, 2018 742,578 755,006 4.25% to 4.63%, Series Y, due September 1, 2018 920,000 920,000 0.00%, Series Z, due September 1, 2019 1,650,588 1,679,979 5.25% to 5.75%, Series AA, due September 1, 2019 2,085,000 2,085,000 0.00%, Series BB, due September 1, 2021 2,014,399 2,048,095 4.00% to 5.00%, Series CC, due September 1, 2021 2,275,000 2,275,000 5.10%, Series DD, due January 1, 2032 6,000,000 6,000,000 0.00%, Series EE, due September 1, 2024 7,715,909 7,715,909 3.00% to 5.50%, Series FF, due September 1, 2024 8,920,000 8,920,000 - ----------------------------------------------------------------------------------------------------- SUBTOTAL LONG-TERM DEBT 116,497,071 116,372,000 - ----------------------------------------------------------------------------------------------------- Less: Current Portion of Long-term Debt (1,153,562) (1,091,351) - ----------------------------------------------------------------------------------------------------- TOTAL LONG-TERM DEBT $ 115,343,509 $ 115,280,649 - ----------------------------------------------------------------------------------------------------- See Notes to Condensed Consolidated Financial Statements. 4

MIDDLESEX WATER COMPANY NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 1 - Summary of Significant Accounting Policies Organization - Middlesex Water Company (Middlesex) is the parent company and sole shareholder of Tidewater Utilities, Inc. (Tidewater), Tidewater Environmental Services, Inc. (TESI), Pinelands Water Company (Pinelands Water) and Pinelands Wastewater Company (Pinelands Wastewater) (collectively, Pinelands), Utility Service Affiliates, Inc. (USA), Utility Service Affiliates (Perth Amboy) Inc. (USA-PA) and Bayview Water Company. Southern Shores Water Company, LLC (Southern Shores) and White Marsh Environmental Systems, Inc. (White Marsh) are wholly-owned subsidiaries of Tidewater. The financial statements for Middlesex and its wholly owned subsidiaries (the Company) are reported on a consolidated basis. All significant intercompany accounts and transactions have been eliminated. The consolidated notes within the 2004 Form 10-K/A are applicable to these financial statements and, in the opinion of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position as of March 31, 2005 and the results of operations for the three month periods ended March 31, 2005 and 2004, and cash flows for the three month periods ended March 31, 2005 and 2004. Information included in the Unaudited Condensed Consolidated Balance Sheet as of December 31, 2004, has been derived from the Company's audited financial statements for the year ended December 31, 2004. Recent Accounting Pronouncements - In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No.123(R) "Share-Based Payment" (SFAS 123(R)), which replaces SFAS No. 123, "Accounting for Stock-Based Compensation" (SFAS 123), and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees". The Statement requires that the cost resulting from all share-based payment transactions be recognized in the financial statements. The Statement also establishes fair value as the measurement objective in accounting for share-based payment arrangements and requires all entities to apply a fair-value-based measurement method in accounting for share-based payment transactions with employees, except for equity instruments held by employee share ownership plans. This statement was originally effective for quarters beginning after June 15, 2005, however on April 14, 2005, the Securities and Exchange Commission adopted a rule which makes the provisions of SFAS 123(R) effective for fiscal periods beginning after June 15, 2005 (effective January 1, 2006 for the Company). The Company currently recognizes compensation expense at fair value for stock-based payment awards in accordance with SFAS No. 123 "Accounting for Stock-Based Compensation," and does not anticipate adoption of this standard will have a material impact on its financial position, results of operations, or cash flows. In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets, an amendment of APB Opinion No. 29 (SFAS 153). SFAS 153 addresses the measurement of exchanges of nonmonetary assets and redefines the scope of transactions that should be measured based on the fair value of the assets exchanged. SFAS 153 is effective for nonmonetary asset exchanges occurring in quarters beginning after June 15, 2005. The Company does not anticipate adoption of this standard will have a material impact on its financial position, results of operations, or cash flows. In May 2004, the FASB issued FASB Staff Position (FSP) 106-2, "Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003" (FSP 106-2). FSP 106-2 provides guidance on the accounting for the effects of the Medicare Prescription Drug, Improvement and 5

Modernization Act of 2003 (Medicare Drug Act) for employers who sponsor postretirement health care plans that provide prescription drug benefits. FSP 106-2 also requires those employers to provide certain disclosures regarding the effect of the federal subsidy provided by the Medicare Drug Act. The Medicare Drug Act generally permits plan sponsors that provide retiree prescription drug benefits that are "actuarially equivalent" to the benefits of Medicare Part D to be eligible for a non-taxable federal subsidy. FSP 106-2 is effective for the first interim or annual period beginning after June 15, 2004. FSP 106-2 provides that if the effect of the Medicare Drug Act is not considered a significant event, the measurement date for the adoption of FSP 106-2 is delayed until the next regular measurement date. Based on Management's discussions with its Actuary, Management determined the effect of the Medicare Drug Act is not considered a significant event and thus the Company accounted for the effects of FSP 106-2 at its next measurement date (January 1, 2005). The adoption of FSP 106-2 did not have a material effect on the Company's financial statements. In March 2004, the Emerging Issues Task Force (EITF) reached consensus on EITF No. 03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments" (EITF 03-1). EITF 03-1 further defines the meaning of an "other-than-temporary impairment" and its application to debt and equity securities. Impairment occurs when the fair value of a security is less than its cost basis. When such a condition exists, the investor is required to evaluate whether the impairment is other-than-temporary as defined in EITF 03-1. When an impairment is other-than-temporary, the security must be written down to its fair value. EITF 03-1 also requires additional annual quantitative and qualitative disclosures for available for sale and held to maturity impaired investments that are not other-than temporarily impaired. On September 30, 2004, the FASB issued FSP EITF 03-1-1, "Effective date of Paragraph's 10-20 of EITF Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments" (FSP EITF 03-1-1). FSP EITF 03-1-1 delayed the effective date for the measurement and recognition guidance contained in EITF 03-1 until further implementation guidance is issued. The Company does not expect any material effects from the adoption of EITF 03-1 on its financial statements. In March 2005, the FASB issued Interpretation No. 47, "Accounting for Conditional Asset Retirement Obligations" (FIN 47), to clarify the term "conditional asset retirement obligation" as used in Statement of Financial Accounting Standards SFAS No. 143, "Accounting for Asset Retirement Obligations." Conditional asset retirement obligation refers to a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and/or method of settlement. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognized when incurred, generally, upon acquisition, construction, development and/or through the normal operation of the asset. Uncertainty about the timing and/or method of settlement should be factored into the measurement of the liability when sufficient information exists. FIN 47 also clarifies when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. FIN 47 is effective no later than the end of fiscal years ending after December 15, 2005 (December 31, 2005 for calendar-year enterprises). The Company does not anticipate adoption of this standard will have a material impact on its financial position, results of operations, or cash flows. Rate Matters - As part of an approved settlement with the Delaware Public Service Commission (PSC) on October 19, 2004, Tidewater was eligible to apply for a second phase rate increase of $0.5 million, provided it completed a number of capital projects within a specified time schedule. Tidewater filed an application for this increase on March 28, 2005. Upon verification of project completion, the new rates became effective on April 27, 2005. Tidewater also agreed to waive its right to file Distribution System Improvement Charges (DSIC) 6

applications over the next three six-month cycles (January and July 2005, and January 2006) and to defer making an application for a general rate increase until after April 27, 2006. In accordance with the tariff established for Southern Shores, an annual rate increase of 3% was implemented on January 1, 2005. The increase cannot exceed the lesser of the regional Consumer Price Index or 3%. Stock Based Compensation - The Company recognizes compensation expense at fair value for its restricted stock awards in accordance with SFAS 123. As discussed in Note 1, SFAS 123(R) is effective for fiscal periods beginning after June 15, 2005. The Company does not anticipate that the adoption of this standard will have a material impact on its financial position, results of operations, or cash flows. Note 2 - Capitalization Common Stock -During the three months ended March 31, 2005, there were 18,631 common shares (approximately $0.4 million) issued under the Company's Dividend Reinvestment and Common Stock Purchase Plan. On April 28, 2005, the Company filed with the Securities and Exchange Commission on Form S-3 to issue shares under its Dividend Reinvestment and Common Stock Purchase Plan at a 5% discount on optional cash payments and reinvested dividends for a six-month period commencing on June 1, 2005, and concluding on December 1, 2005. Long-term Debt -On May 6, 2005, Tidewater filed an application with the PSC seeking approval to finance up to $16.0 million in the form of long-term debt securities. Of this amount, Tidewater received loan approval in April 2005 under the Delaware State Revolving Fund (SRF) program of $2.0 million. The Delaware SRF program allows, but does not obligate, Tidewater to draw down against a General Obligation Note for two specific projects over a two-year period ending in April 2007. The interest rate is set on the loan closing date and is based on 62.5% of the interest rate for a 10+ year high quality corporate bond. Tidewater has received a commitment letter from CoBank, a rural cooperative financial institution, approving the conversion of Tidewater's existing $7.0 million short-term borrowings with CoBank and an additional $7.0 million of funding for an aggregated $14.0 million mortgage type loan to be repaid over a term of 25 years. The terms of the CoBank loan allows, but does not obligate, Tidewater to draw down against the additional $7.0 million at any time after the loan closing through August 31, 2006. During that period, there is a commitment fee of 12.5 basis points, or 0.125%, on the unused balance. The interest rate for the CoBank loan will be a variable rate set weekly by CoBank, with Tidewater having an option to fix the interest rate at any time over the life of the loan at a margin over CoBank's cost of funds. The SRF and CoBank borrowings must be approved by the PSC prior to the loan closings. 7

Note 3 - Earnings Per Share Basic earnings per share (EPS) are computed on the basis of the weighted average number of shares outstanding. Diluted EPS assumes the conversion of both the Convertible Preferred Stock $7.00 Series and the Convertible Preferred Stock $8.00 Series. (In Thousands Except for per Share Amounts) Three Months Ended March 31, Weighted Weighted 2005 Average 2004 Average Basic: Income Shares Income Shares - -------------------------------------------------------------------------------- Net Income $ 1,380 11,367 $ 1,034 10,579 Preferred Dividend (64) (64) ------- ------- ------- ------- Earnings Applicable to Common Stock $ 1,316 11,367 $ 970 10,579 Basic EPS $ 0.12 $ 0.09 - -------------------------------------------------------------------------------- Diluted: - -------------------------------------------------------------------------------- Earnings Applicable to Common Stock $ 1,316 11,367 $ 970 10,579 $7.00 Series Preferred Dividend 26 179 26 179 $8.00 Series Preferred Dividend 24 164 24 164 ------- ------- ------- ------- Adjusted Earnings Applicable to Common Stock $ 1,366 11,710 $ 1,020 10,922 Diluted EPS $ 0.12 $ 0.09 Note 4 - Business Segment Data The Company has identified two reportable segments. One is the regulated business of collecting, treating and distributing water on a retail and wholesale basis to residential, commercial, industrial and fire protection customers in parts of New Jersey and Delaware. This segment also includes the operations of a regulated wastewater system in New Jersey. The Company is subject to regulations as to its rates, services and other matters by the States of New Jersey and Delaware with respect to utility services within these States. The other segment primarily includes non-regulated contract services for the operation and maintenance of municipal and private water and wastewater systems in New Jersey and Delaware. The accounting policies of the segments are the same as those described in the summary of significant accounting policies in the Consolidated Notes to the Financial Statements in the Company's Annual Report for the period ended December 31, 2004 filed on Form 10-K/A. Inter-segment transactions relating to operational costs are treated as pass-through expenses. Finance charges on inter-segment loan activities are based on interest rates that are below what would normally be charged by a third party lender. These inter-segment transactions are eliminated in the Company's consolidated financial statements. 8

(Dollars in Thousands) Three Months Ended March 31, Operations by Segments: 2005 2004 - ----------------------------------------------------------------------------- Revenues: Regulated $ 14,759 $ 13,391 Non - Regulated 2,014 2,515 Inter-segment Elimination (30) (30) --------------------------- Consolidated Revenues $ 16,743 $ 15,876 --------------------------- Operating Income: Regulated $ 2,374 $ 2,073 Non - Regulated 130 147 --------------------------- Consolidated Operating Income $ 2,504 $ 2,220 --------------------------- Net Income: Regulated $ 1,273 $ 925 Non - Regulated 107 109 --------------------------- Consolidated Net Income $ 1,380 $ 1,034 --------------------------- Capital Expenditures: Regulated $ 4,133 $ 2,844 Non - Regulated 59 74 --------------------------- Total Capital Expenditures $ 4,192 $ 2,918 --------------------------- As of As of March 31,2005 December 31,2004 ------------- ---------------- Assets: Regulated $ 301,446 $ 302,765 Non - Regulated 5,061 4,943 Inter-segment Elimination (2,181) (2,074) --------------------------- Consolidated Assets $ 304,326 $ 305,634 --------------------------- Note 5 - Short-term Borrowings The Board of Directors has authorized lines of credit for up to an aggregate of $40.0 million. As of March 31, 2005, the Company has established lines of credit aggregating $40.0 million. At March 31, 2005, the outstanding borrowings under these credit lines were $9.5 million at a weighted average interest rate of 4.05%. As of that date, the Company had borrowing capacity of $30.5 million under its credit lines. The weighted average daily amounts of borrowings outstanding under the Company's credit lines and the weighted average interest rates on those amounts were $10.4 million and $13.8 million at 3.85% and 1.56% for the three months ended March 31, 2005 and 2004, respectively. 9

Note 6 - Commitments and Contingent Liabilities Guarantees - USA-PA operates the City of Perth Amboy's (Perth Amboy) water and wastewater systems under a service contract agreement through June 30, 2018. The agreement was effected under New Jersey's Water Supply Public/Private Contracting Act and the New Jersey Wastewater Public/Private Contracting Act. Under the agreement, USA-PA receives a fixed fee and a variable fee based on increased system billing. Scheduled fixed fee payments for 2005 are $7.3 million. The fixed fees will increase over the term of the contract to $10.2 million. In connection with the agreement, Perth Amboy, through the Middlesex County Improvement Authority, issued approximately $68.0 million in three series of bonds. Middlesex guaranteed one of those series of bonds, designated the Series C Serial Bonds, in the principal amount of approximately $26.3 million. Perth Amboy guaranteed the two other series of bonds. The Series C Serial Bonds have various maturity dates with the final maturity date on September 1, 2015. As of March 31, 2005 approximately $23.9 million of the Series C Serial Bonds remained outstanding. We are obligated to perform under the guarantee in the event notice is received from the Series C Serial Bonds trustee of an impending debt service deficiency. If Middlesex funds any debt service obligations as guarantor, there is a provision in the agreement that requires Perth Amboy to reimburse us. There are other provisions in the agreement that we believe make it unlikely that we will be required to perform under the guarantee, such as scheduled annual rate increases for water and wastewater services as well as rate increases due to unforeseen circumstances. In the event revenues from customers could not satisfy the reimbursement requirements, Perth Amboy has Ad Valorem taxing powers, which could be used to raise the needed amount. Water Supply - Middlesex has an agreement with the New Jersey Water Supply Authority (NJWSA) for the purchase of untreated water. The agreement expires November 30, 2023 and provides for an average purchase of 27 million gallons a day (mgd). Pricing includes a two tier pricing schedule for the first 20 mgd and the additional 7 mgd. In addition, the agreement has provisions for additional pricing in the event Middlesex overdrafts or exceeds certain monthly and annual thresholds. Middlesex also has an agreement with a nonaffiliated water utility for the purchase of treated water. This agreement, which expires December 31, 2005, provides for the minimum purchase of 3 mgd of treated water with provisions for additional purchases. Middlesex is currently negotiating an extension of the agreement as to its duration and daily minimum purchase. The cost of the treated water is set by the BPU and is not subject to negotiation. Purchased water costs are shown below: (Millions of Dollars) Three Months Ended March 31, Purchased Water 2005 2004 --------------- ------- ------- Untreated $ 0.6 $ 0.6 Treated 0.4 0.4 ------- ------- Total Costs $ 1.0 $ 1.0 ======= ======= Construction - Based on its capital budget, the Company plans to spend approximately $28.5 million on its construction program in 2005. 10

Litigation - A lawsuit was filed in 1998 against the Company for damages involving the break of both a Company water line and an underground electric power cable containing both electric lines and petroleum based insulating fluid. The electric utility also asserted claims against the Company. The lawsuit was settled in 2003, and by agreement, the electric utility's counterclaim for approximately $1.1 million in damages was submitted to binding arbitration, in which the agreed maximum exposure of the Company is $0.3 million, which the Company has accrued for. While we are unable to predict the outcome of the arbitration, we believe that we have substantial defenses. The Company is defendant in various lawsuits in the normal course of business. We believe the resolution of pending claims and legal proceedings will not have a material adverse effect on the Company's consolidated financial statements. Change in Control Agreements - The Company has Change in Control Agreements with certain of its Officers that provide compensation and benefits in the event of termination of employment in connection with a change in control of the Company. Note 7 - Employee Retirement Benefit Plans Pension - The Company has a noncontributory defined benefit pension plan, which covers all employees with more than 1,000 hours of service. The Company expects to make cash contributions of $0.8 million during the current year. These contributions are expected to be made during the second quarter of 2005. In addition, the Company maintains an unfunded supplemental pension plan for its executives. Post-retirement Benefits Other Than Pensions - The Company has a post-retirement benefit plan other than pensions for substantially all of its retired employees. Coverage includes healthcare and life insurance. Retiree contributions are dependent on credited years of service. The Company expects to make total cash contributions of $1.2 million during the current year. These contributions will be made each quarter during 2005. The following table sets forth information relating to the Company's periodic costs for its retirement plans. (Dollars in Thousands) Pension Benefits Other Benefits Three Months Ended March 31, 2005 2004 2005 2004 -------------------------------- Service Cost $ 264 $ 186 $ 126 $ 106 Interest Cost 374 346 161 145 Expected Return on Assets (384) (372) (66) (53) Amortization of Unrecognized Losses 3 -- 82 73 Amortization of Unrecognized Prior Service Cost 23 23 -- -- Amortization of Transition Obligation -- -- 34 34 -------------------------------- Net Periodic Benefit Cost $ 280 $ 183 $ 337 $ 305 -------------------------------- 11

Note 8 - Other Comprehensive Income Comprehensive income is as follows: Three Months Ended March 31, 2005 2004 ---------------------------- Net Income $ 1,379,702 $ 1,033,640 Other Comprehensive Income: Change in Value of Equity Investments, Net of Income Tax (613) -- ---------------------------- Other Comprehensive Income (613) -- ---------------------------- Comprehensive Income $ 1,379,089 $ 1,033,640 ---------------------------- Note 9 - Restatement of Condensed Consolidated Financial Statements On November 5, 2005 and subsequent to the issuance of the Company's Form 10-K for the year ended December 31, 2004, management determined that the previously filed Consolidated Balance Sheets and Statements of Cash Flows needed to be restated. The Condensed Consolidated Balance Sheet as of March 31, 2005, reflects the non-cash contributions of utility plant from developers and the related construction advance or contributions as of the date the Company took ownership of the property. Previously, the Company recorded the contributions as of the date the cost information regarding the contributed property was received from the developer. The Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2004,reflects only the related cash activity for construction advances and contributions of utility plant. Additionally, the Company has included supplemental non-cash disclosure related to utility plant contributions by developers. Previously, the Company incorrectly included non-cash activity for construction advances and contributions of utility plant as cash outflows from investing activities and cash inflows from financing activities. The restatement does not have any effect on net income, earnings applicable to common stock, cash flow from operations, or liquidity. 12

A summary of the significant effects of the restatement is as follows: Condensed Consolidated Balance Sheet Effects: March 31, 2005 -------------- As Previously As Reported Restated -------- -------- Transmission and Distribution $190,591,871 $197,429,415 Total Assets 297,488,517 304,326,061 Customer Advances for Construction 12,032,771 13,871,817 Contributions in Aid of Construction 16,627,018 21,625,516 Total Capitalization and Liabilities 297,488,517 304,326,061 Condensed Consolidated Statement of Cash Flows Effects: Three Months Ended March 31, 2004 -------------- As Previously As Reported Restated -------- -------- Utility Plant Expenditures $(2,935,590) $(2,918,050) Net Cash Used in Investing Activities (2,788,246) (2,770,706) Construction Advances and Contributions - Net (183,889) (201,429) Net Cash Provided by Financing Activities 140,336 122,796 Supplemental Disclosure of Non-Cash Activity Utility Plant received as Construction Advances and Contributions $ -- $ 252,743 13

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the unaudited condensed consolidated financial statements of the Company included elsewhere herein and with the Company's Annual Report on Form 10-K/A for the fiscal year ended December 31, 2004. Forward-Looking Statements Certain statements contained in this quarterly report are "forward-looking statements" within the meaning of federal securities laws. The Company intends that these statements be covered by the safe harbors created under those laws. These statements include, but are not limited to: - statements as to expected financial condition, performance, prospects and earnings of the Company; - statements regarding strategic plans for growth; - statements regarding the amount and timing of rate increases and other regulatory matters; - statements regarding expectations and events concerning capital expenditures; - statements as to the Company's expected liquidity needs during fiscal 2005 and beyond and statements as to the sources and availability of funds to meet its liquidity needs; - statements as to expected rates, consumption volumes, service fees, revenues, margins, expenses and operating results; - statements as to the Company's compliance with environmental laws and regulations and estimations of the materiality of any related costs; - statements as to the safety and reliability of the Company's equipment, facilities and operations; - statements as to financial projections; - statements as to the ability of the Company to pay dividends; - statements as to the Company's plans to renew municipal franchises and consents in the territories it serves; - expectations as to the cost of cash contributions to fund the Company's pension plan, including statements as to anticipated discount rates and rates of return on plan assets; - statements as to trends; and - statements regarding the availability and quality of our water supply. These forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from future results expressed or implied by the forward-looking statements. Important factors that could cause actual results to differ materially from anticipated results and outcomes include, but are not limited to: - the effects of general economic conditions; - increases in competition in the markets served by the Company; - the ability of the Company to control operating expenses and to achieve efficiencies in its operations; - the availability of adequate supplies of water; - actions taken by government regulators, including decisions on base rate increase requests; - new or additional water quality standards; - weather variations and other natural phenomena; - acts of war or terrorism; and - other factors discussed elsewhere in this quarterly report. Many of these factors are beyond the Company's ability to control or predict. Given these uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements, which only speak to the 14

Company's understanding as of the date of this quarterly report. The Company does not undertake any obligation to release publicly any revisions to these forward-looking statements to reflect events or circumstances after the date of this quarterly report or to reflect the occurrence of unanticipated events, except as may be required under applicable securities laws. For an additional discussion of factors that may affect the Company's business and results of operations, see Risk Factors in the Company's Annual Report on Form 10-K/A for the fiscal year ended December 31, 2004. Overview The Company has operated as a water utility in New Jersey since 1897, and in Delaware, through our wholly-owned subsidiary, Tidewater, since 1992. We are in the business of collecting, treating, distributing and selling water for domestic, commercial, municipal, industrial and fire protection purposes. We also operate a New Jersey municipal water and wastewater system under contract and provide wastewater services in New Jersey and Delaware through our subsidiaries. We are regulated as to rates charged to customers for water and wastewater services in New Jersey and for water services in Delaware, as to the quality of water service we provide and as to certain other matters. Our USA, USA-PA and White Marsh subsidiaries are not regulated utilities. Our New Jersey water utility system (the Middlesex System) provides water services to approximately 58,000 retail customers, primarily in central New Jersey. The Middlesex System also provides water service under contract to municipalities in central New Jersey with a total population of approximately 267,000. Through our subsidiary, USA-PA, we operate the water supply system and wastewater system for the City of Perth Amboy, New Jersey. Our other New Jersey subsidiaries, Pinelands Water and Pinelands Wastewater, provide water and wastewater services to residents in Southampton Township, New Jersey. Our Delaware subsidiaries, Tidewater and Southern Shores, provide water services to approximately 25,000 retail customers in New Castle, Kent, and Sussex Counties, Delaware. Our TESI subsidiary commenced operations during 2005 as a regulated wastewater utility in Delaware. Although TESI has responded to numerous requests for proposal, the Company does not have any customers or revenues as of March 31, 2005. Our other Delaware subsidiary, White Marsh, serves 1,900 customers in Kent and Sussex Counties. Our USA subsidiary provides customers within the Middlesex System a service line maintenance program called LineCareSM. The majority of our revenue is generated from retail and contract water services to customers in our service areas. We record water service revenue as such service is rendered and include estimates for amounts unbilled at the end of the period for services provided after the last billing cycle. Fixed service charges are billed in advance by our subsidiary, Tidewater, and are recognized in revenue as the service is provided. Our ability to increase operating income and net income is based significantly on three factors: weather, adequate and timely rate relief, and customer growth. 15

Recent Developments Rate Increases The Company anticipates that its Middlesex subsidiary will file for a base rate increase with the New Jersey Board of Public Utilities (BPU) during the second quarter of 2005. This increase is intended to recover the costs of increased capital investments, including a $9.7 million raw water pipeline, as well as higher operating and corporate governance expenses. As part of an approved settlement with the Delaware Public Service Commission (PSC) on October 19, 2004, Tidewater was eligible to apply for a second phase rate increase of $0.5 million, provided it completed a number of capital projects within a specified time schedule. Tidewater filed an application for this increase on March 28, 2005. Upon verification of project completion, the new rates became effective on April 27, 2005. Tidewater also agreed to waive its right to file DSIC applications over the next three six-month cycles (January and July 2005, and January 2006) and to defer making an application for a general rate increase until after April 1, 2006. In accordance with the tariff established for Southern Shores, an annual rate increase of 3% was implemented on January 1, 2005. The increase cannot exceed the lesser of the regional Consumer Price Index or 3%. Results of Operations - Three Months Ended March 31, 2005 Operating revenues for the three months ended March 31, 2005 increased $0.9 million or 5.5% from the same period in 2004. Water sales improved by $0.9 million in our New Jersey systems, which was primarily a result of base rate increases. The increased water sales were partially offset by decreased water consumption during the current year period as compared to the prior year. Revenues rose in our Delaware service territories by $0.5 million. Customer growth in Delaware provided additional water consumption sales, facility charges and connection fees totaling $0.4 million. Base rate increases accounted for $0.1 million of the increase. USA had reduced revenues of $0.5 million as compared to the same period in 2004. This reduction was due to our meter services venture completing its original contracts during December 2004. USA has not bid on, and consequently has not obtained any additional meter services contracts for 2005. Revenues for all of our other operations were consistent with the same period in 2004. While we anticipate continued growth in the number of customers and increased water consumption among our Delaware systems, such growth and increased consumption cannot be guaranteed. Weather conditions may adversely impact future water consumption in spite of anticipated growth in the number of customers. Our New Jersey systems are also highly dependent on the effects of weather. Our ability to generate operating revenues by our meter services venture is dependent upon our ability to obtain additional contracts, and there can be no assurance that we will be the successful bidder. USA did not submit bids for any meter service contracts during the first quarter and currently does not expect to submit any bids in the second quarter. As a result of anticipated regulation of wastewater services in Delaware, we have established a new regulated wastewater operation (TESI) that commenced operations during fiscal 2005. Due to the start-up nature of this operation, we expect our expenses with respect to this subsidiary to exceed its revenues in the near term. Operating expenses increased $0.6 million or 4.3%. Operation and maintenance expenses increased $0.2 million or 1.8%. Payroll and benefits costs, insurance and corporate governance related fees increased $0.3 million. Water treatment costs for the Middlesex System increased $0.1 million. The continuing growth of our Delaware systems resulted in higher costs of water treatment, additional employees and related benefit expenses of $0.2 million. These increases were partially offset by reduced costs related to our meter services venture, which decreased $0.5 million due to the completion of the original projects during December 2004. All other operating expenses increased $0.1 million. 16

Depreciation expense increased $0.1 million or 7.8%, primarily as a result of a higher level of utility plant in service. Since March 31, 2004, our net investment in utility plant has increased by $21.9 million. Other taxes increased by $0.1 million, reflecting higher taxes on taxable gross revenues. Higher income taxes of $0.2 million over the prior year are attributable to improved operating results for 2005 as compared to 2004. Other income increased $0.2 million, primarily due to higher AFUDC as a result of increases in capital projects in New Jersey and Delaware. Interest expense increased by $0.1 million, primarily due to higher average long-term borrowings and higher average interest rates charged on short-term borrowings as compared to the prior year period. Net income increased by 33.5% to $1.4 million, and basic and diluted earnings per share increased from $0.09 to $0.12. Liquidity and Capital Resources Cash flows from operations are largely dependent on three factors: weather, adequate and timely rate increases, and customer growth. The effect of those factors on net income is discussed in results of operations. For the three months ended March 31, 2005, cash flows from operating activities were $3.0 million, which was comparable to the prior year. The $3.0 million of net cash flow from operations allowed us to fund approximately 71% of our utility plant expenditures for the period, with the remainder funded with restricted cash from the proceeds of previously issued long-term borrowings. The Company's capital program for 2005 is estimated to be $28.5 million and includes $16.5 million for water system additions and improvements for our Delaware systems, $3.4 million to complete the new raw water line to the Middlesex primary water treatment plant that began in 2004, and $3.3 million for the RENEW Program, which is our program to clean and cement line approximately nine miles of unlined mains in the Middlesex System. There remains a total of approximately 129 miles of unlined mains in the 730-mile Middlesex System. The capital program also includes $5.3 million for other scheduled upgrades to our existing systems in New Jersey. The scheduled upgrades consist of $1.1 million for improvements to existing plant, $1.2 million for mains, $0.8 million for service lines, $0.3 million for meters, $0.3 million for hydrants, and $1.6 million for computer systems and various other items. To pay for our capital program in 2005, we will utilize internally generated funds and funds available under existing New Jersey Environmental Infrastructure Trust loans (currently, $9.1 million) and Delaware State Revolving Fund (SRF) loans (currently, $1.5 million), which provide low cost financing for projects that meet certain water quality and system improvement benchmarks. If necessary, we will also utilize short-term borrowings through $40.0 million of available lines of credit with three commercial banks. As of March 31, 2005, there was $9.5 million outstanding against the lines of credit. On May 6, 2005, Tidewater filed an application with the PSC seeking approval to finance up to $16.0 million in the form of long-term debt securities. Of this amount, Tidewater received loan approval in April 2005 under the Delaware SRF program of $2.0 million. The Delaware SRF program allows, but does not obligate, Tidewater to draw down against a General Obligation Note for two specific projects over a two-year period ending in April 2007. The interest rate is set on the loan closing date and is based on 62.5% of the interest rate for a 10+ year high quality corporate bond. Tidewater has received a commitment letter from CoBank, a rural cooperative financial institution, approving the conversion of Tidewater's existing $7.0 million short-term borrowings with CoBank and an additional $7.0 million of funding for an aggregated $14.0 million mortgage type loan to be repaid over a term of 25 years. The terms of the CoBank loan allows, but does not obligate, Tidewater to draw down against the additional $7.0 million at any time after the loan closing through August 31, 2006. During that period, there is a commitment fee of 12.5 basis points, or 0.125%, on the unused balance. The interest rate for the CoBank loan will be a variable rate set weekly by CoBank, with Tidewater having an option to fix the interest rate at any time over the life of the loan at a margin over CoBank's cost of funds. The SRF and CoBank borrowings must be approved by the PSC prior to the loan closings. 17

The Company periodically issues shares of common stock in connection with its dividend reinvestment and stock purchase plan. On April 27, 2005, the Company filed with the Securities and Exchange Commission on Form S-3 to issue shares under its Dividend Reinvestment and Common Stock Purchase Plan at a 5% discount on optional cash payments and reinvested dividends for a six-month period commencing on June 1, 2005, and concluding on December 1, 2005. From time to time, the Company may issue additional equity to reduce short-term indebtedness and for other general corporate purposes. Going forward into 2006 through 2007, we currently project that we will expend approximately $45.9 million for capital projects. To the extent possible and because of the favorable interest rates available to regulated water utilities, we will finance our capital expenditures under SRF loan programs. We also expect to use internally generated funds and proceeds from the sale of common stock through the Dividend Reinvestment and Common Stock Purchase Plan. In addition to the effect of weather conditions on revenues, increases in certain operating costs will impact our liquidity and capital resources. As described in our overview section, we have recently received rate relief for Middlesex, the Pinelands Companies and Tidewater. Changes in operating costs and timing of capital projects will have an impact on revenues, earnings, and cash flows and will also impact the timing of filings for future rate increases. Recent Accounting Pronouncements - See Note 1 of the Notes to Unaudited Condensed Consolidated Financial Statements for a discussion of recent accounting pronouncements. Item 3. Quantitative and Qualitative Disclosures of Market Risk The Company is subject to the risk of fluctuating interest rates in the normal course of business. Our policy is to manage interest rates through the use of fixed rate, long-term debt and, to a lesser extent, short-term debt. The Company's interest rate risk related to existing fixed rate, long-term debt is not material due to the term of the majority of our Amortizing Secured Notes and First Mortgage Bonds, which have maturity dates ranging from 2009 to 2038. Over the next twelve months, approximately $1.1 million of the current portion of eleven existing long-term debt instruments will mature. Applying a hypothetical change in the rate of interest charged by 10% on those borrowings would not have a material effect on earnings. 18

Item 4. Controls and Procedures Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in Company reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in Company reports filed under the Exchange Act is accumulated and communicated to management, including the Company's Chief Executive Officer and Chief Financial Officer as appropriate, to allow timely decisions regarding disclosure. On November 5, 2005, and subsequent to the issuance of the Company's Form 10-K for the year ended December 31, 2004, management determined that the previously filed consolidated balance sheets and cash flow statements needed to be restated. The restatement is necessary to reflect the non-cash contributions of utility plant from developers and the related construction advances or contributions at the date the Company took ownership of the property, to reflect only the related cash activity for construction advances and contributions for utility plant, and add supplemental non-cash disclosure related to contributions of utility plant. The Consolidated Balance Sheets as of December 31, 2003 and 2004 and the Consolidated Statements of Cash Flows for the fiscal periods ended December 31, 2002, 2003 and 2004 were restated on Form 10K/A. As required by Rule 13a-15 under the Exchange Act, an evaluation of the effectiveness of the design and operation of the Company's disclosure controls and procedures was conducted by the Company's Chief Executive Officer along with the Company's Chief Financial Officer. Based upon that evaluation, which included consideration of the restatements, the Company's Chief Executive Officer and the Company's Chief Financial Officer concluded that the Company's disclosure controls and procedures were not effective as of the end of the period covered by this Report. As a result of this conclusion, the Company performed additional review and analysis to ensure its consolidated financial statements are prepared in accordance with generally accepted accounting principles. Accordingly, management believes that the condensed consolidated financial statements included in this report fairly present in all material respects our financial condition, results of operations and cash flows for the periods presented. Based on the foregoing, the Company's Chief Executive Officer and Chief Financial Officer have concluded that the Company's internal controls over financial reporting were not effective in meeting the objectives as described above during the quarter covered by this report. In connection with the discovery of errors related to recording and reporting construction advances and contributions for utility plant, and conclusion that the Company had a material weakness in its internal control over financial reporting, the Company has subsequently implemented procedures related to recording non-cash contributions of utility assets from developers, expanded its periodic review process of non-cash activities and expanded its review of the presentation of non-cash transactions. Management believes these changes will remediate the material weakness that led to the restatement and enhance the reliability and effectiveness of the financial reporting process. 19

PART II. OTHER INFORMATION Item 1. Legal Proceedings Reference is made to the Company's Annual Report on Form 10-K/A for the year ended December 31, 2004. Item 2. Unregistered Sales of Equity Securities and Use of Proceeds None. Item 3. Defaults Upon Senior Securities None. Item 4. Submission of Matters to a Vote of Security Holders None. Item 5. Other Information None. Item 6. Exhibits 31 Section 302 Certification by Dennis G. Sullivan pursuant to Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934. 31.1 Section 302 Certification by A. Bruce O'Connor pursuant to Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934. 32 Section 906 Certification by Dennis G. Sullivan pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32.1 Section 906 Certification by A. Bruce O'Connor pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 20

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MIDDLESEX WATER COMPANY By: /s/ A. Bruce O'Connor --------------------- A. Bruce O'Connor Vice President and Chief Financial Officer Date: November 23, 2005 21

                                                                      Exhibit 31

               SECTION 302 CERTIFICATION PURSUANT TO RULES 13a-14
                AND 15d-14 OF THE SECURITIES EXCHANGE ACT OF 1934

I, Dennis G. Sullivan, certify that:

1.    I have reviewed this  quarterly  report on Form 10-Q/A of Middlesex  Water
      Company;

2.    Based on my knowledge,  this report does not contain any untrue  statement
      of a material fact or omit to state a material fact  necessary to make the
      statements made, in light of the circumstances under which such statements
      were made,  not  misleading  with  respect  to the period  covered by this
      report;

3.    Based on my  knowledge,  the  financial  statements,  and other  financial
      information  included  in this  report,  fairly  present  in all  material
      respects the financial condition,  results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;

4.    The  registrant's  other  certifying  officer  and I are  responsible  for
      establishing  and  maintaining  disclosure  controls  and  procedures  (as
      defined in  Exchange  Act Rules  13a-15(e)  and  15d-15(e))  and  internal
      control  over  financial  reporting  (as  defined  in  Exchange  Act Rules
      13a-15(f) and 15d-15(f)) for the registrant and have;

      a)    Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            registrant,  including its consolidated subsidiaries,  is made known
            to us by others  within  those  entities,  particularly  during  the
            period in which this report is being prepared;

      b)    Designed such internal control over financial  reporting,  or caused
            such internal control over financial  reporting to be designed under
            our  supervision,  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;

      c)    Evaluated the effectiveness of the registrant's  disclosure controls
            and  procedures and presented in this report our  conclusions  about
            the effectiveness of the disclosure  controls and procedures,  as of
            the  end  of the  period  covered  by  this  report  based  on  such
            evaluation; and

      d)    Disclosed  in this report any changes in the  registrant's  internal
            control  over   financial   reporting   that  occurred   during  the
            registrant's  most recent fiscal  quarter (the  registrant's  fourth
            quarter  in the  case  of an  annual  report)  that  has  materially
            affected,   or  is  reasonably  likely  to  materially  affect,  the
            registrant's internal control over financial reporting; and

5.    The registrant's other certifying  officer and I have disclosed,  based on
      our most recent  evaluation of internal control over financial  reporting,
      to the registrant's auditors and the audit committee of registrant's board
      of directors (or persons performing the equivalent function):

      a)    All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely affect the  registrant's  ability to
            record, process, summarize and report financial information; and

      b)    Any fraud,  whether or not  material,  that  involves  management or
            other  employees  who have a  significant  role in the  registrant's
            internal control over financial reporting.

                                                     /s/ Dennis G. Sullivan
                                                     ----------------------
                                                        Dennis G. Sullivan
                                                     Chief Executive Officer
Date:  November 23, 2005


                                                                    Exhibit 31.1

               SECTION 302 CERTIFICATION PURSUANT TO RULES 13a-14
                AND 15d-14 OF THE SECURITIES EXCHANGE ACT OF 1934

I, A. Bruce O'Connor, certify that:

1.    I have reviewed this  quarterly  report on Form 10-Q/A of Middlesex  Water
      Company;

2.    Based on my knowledge,  this report does not contain any untrue  statement
      of a material fact or omit to state a material fact  necessary to make the
      statements made, in light of the circumstances under which such statements
      were made,  not  misleading  with  respect  to the period  covered by this
      report;

3.    Based on my  knowledge,  the  financial  statements,  and other  financial
      information  included  in this  report,  fairly  present  in all  material
      respects the financial condition,  results of operations and cash flows of
      the registrant as of, and for, the periods presented in this report;

4.    The  registrant's  other  certifying  officer  and I are  responsible  for
      establishing  and  maintaining  disclosure  controls  and  procedures  (as
      defined in  Exchange  Act Rules  13a-15(e)  and  15d-15(e))  and  internal
      control  over  financial  reporting  (as  defined  in  Exchange  Act Rules
      13a-15(f) and 15d-15(f))for the registrant and have;

      a.    Designed such  disclosure  controls and  procedures,  or caused such
            disclosure   controls  and  procedures  to  be  designed  under  our
            supervision,  to ensure that  material  information  relating to the
            registrant,  including its consolidated subsidiaries,  is made known
            to us by others  within  those  entities,  particularly  during  the
            period in which this report is being prepared;

      b.    Designed such internal control over financial  reporting,  or caused
            such internal control over financial  reporting to be designed under
            our  supervision,  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;

      c.    Evaluated the effectiveness of the registrant's  disclosure controls
            and  procedures and presented in this report our  conclusions  about
            the effectiveness of the disclosure  controls and procedures,  as of
            the  end  of the  period  covered  by  this  report  based  on  such
            evaluation; and

      d.    Disclosed  in this report any changes in the  registrant's  internal
            control  over   financial   reporting   that  occurred   during  the
            registrant's  most recent fiscal  quarter (the  registrant's  fourth
            quarter  in the  case  of an  annual  report)  that  has  materially
            affected,   or  is  reasonably  likely  to  materially  affect,  the
            registrant's internal control over financial reporting; and

5.    The registrant's other certifying  officer and I have disclosed,  based on
      our most recent  evaluation of internal control over financial  reporting,
      to the registrant's auditors and the audit committee of registrant's board
      of directors (or persons performing the equivalent function):

      a.    All significant  deficiencies and material  weaknesses in the design
            or operation of internal control over financial  reporting which are
            reasonably  likely to adversely affect the  registrant's  ability to
            record, process, summarize and report financial information; and

      b.    Any fraud,  whether or not  material,  that  involves  management or
            other  employees  who have a  significant  role in the  registrant's
            internal control over financial reporting.

                                                       /s/ A. Bruce O'Connor
                                                       ---------------------
                                                         A. Bruce O'Connor
                                                      Chief Financial Officer
Date:  November 23, 2005


                                                                      Exhibit 32


             SECTION 906 CERTIFICATION PURSUANT TO 18 U.S.C.ss.1350

I, Dennis G.  Sullivan,  hereby  certify that, to the best of my knowledge,  the
periodic  report being filed  herewith  containing  financial  statements  fully
complies  with the  requirements  of  section  13(a) or 15(d) of the  Securities
Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)) and that information contained
in said periodic report fairly presents, in all material respects, the financial
condition and results of  operations  of Middlesex  Water Company for the period
covered by said periodic report.


                                                         /s/ Dennis G. Sullivan
                                                         ----------------------
                                                            Dennis G. Sullivan
                                                         Chief Executive Officer


Date:  November 23, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to  Middlesex  Water  Company and will be retained by  Middlesex  Water
Company and  furnished to the  Securities  and Exchange  Commission or its staff
upon request.



                                                                    Exhibit 32.1


             SECTION 906 CERTIFICATION PURSUANT TO 18 U.S.C.ss.1350

I, A. Bruce  O'Connor,  hereby  certify that,  to the best of my knowledge,  the
periodic  report being filed  herewith  containing  financial  statements  fully
complies  with the  requirements  of  section  13(a) or 15(d) of the  Securities
Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)) and that information contained
in said periodic report fairly presents, in all material respects, the financial
condition and results of  operations  of Middlesex  Water Company for the period
covered by said periodic report.


                                                         /s/ A. Bruce O'Connor
                                                         ---------------------
                                                            A. Bruce O'Connor
                                                         Chief Financial Officer


Date:  November 23, 2005


A signed  original of this  written  statement  required by Section 906 has been
provided to  Middlesex  Water  Company and will be retained by  Middlesex  Water
Company and  furnished to the  Securities  and Exchange  Commission or its staff
upon request.