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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2006

                                       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 large  accelerated  file,  an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer |_|   Accelerated filer |X|    Non-accelerated filer |_|


The number of shares  outstanding of each of the registrant's  classes of common
stock,  as of  May 1,  2006:  Common  Stock,  No Par  Value:  11,606,699  shares
outstanding.

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




                                      INDEX


     PART I. FINANCIAL INFORMATION                                          PAGE
                                                                            ----

     Item 1.    Financial Statements:
                Condensed Consolidated Statements of Income                  1
                Condensed Consolidated Balance Sheets                        2
                Condensed Consolidated Statement of Cash Flows               3

                Condensed Consolidated Statements of Capital Stock
                  and Long-term Debt                                         4

                Notes to Unaudited Condensed Consolidated
                  Financial Statements                                       5

     Item 2.    Management's Discussion and Analysis of Financial
                Condition and Results of Operations                         12

     Item 3.    Quantitative and Qualitative Disclosures of Market Risk     17

     Item 4.    Controls and Procedures                                     17


     PART II. OTHER INFORMATION

     Item 1.    Legal Proceedings                                           18

     Item 1A.   Risk Factors                                                18

     Item 2.    Changes in Securities                                       18

     Item 3.    Defaults upon Senior Securities                             18

     Item 4.    Submission of Matters to a Vote of Security Holders         18

     Item 5.    Other Information                                           18

     Item 6.    Exhibits                                                    19

SIGNATURE                                                                   20




                             MIDDLESEX WATER COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)

                                                    Three Months Ended March 31,
                                                       2006             2005
-------------------------------------------------------------------------------

Operating Revenues                                 $ 18,230,146    $ 16,742,903
-------------------------------------------------------------------------------
Operating Expenses:
     Operations                                       9,646,131       9,041,996
     Maintenance                                        738,984         898,685
     Depreciation                                     1,668,393       1,548,048
     Other Taxes                                      2,203,453       2,083,134
-------------------------------------------------------------------------------

         Total Operating Expenses                    14,256,961      13,571,863
-------------------------------------------------------------------------------

Operating Income                                      3,973,185       3,171,040
-------------------------------------------------------------------------------

Other Income:
     Allowance for Funds Used During Construction       112,636         210,450
     Other Income                                        57,938          55,219
     Other Expense                                       (1,739)         (8,145)
-------------------------------------------------------------------------------

Total Other Income, net                                 168,835         257,524
-------------------------------------------------------------------------------

Income before Interest and Income Taxes               4,142,020       3,428,564
-------------------------------------------------------------------------------

Interest Charges                                      1,514,998       1,382,092
-------------------------------------------------------------------------------

Income before Income Taxes                            2,627,022       2,046,472
-------------------------------------------------------------------------------

Income Taxes                                            814,658         666,770
-------------------------------------------------------------------------------

Net Income                                            1,812,364       1,379,702

Preferred Stock Dividend Requirements                    61,947          63,697

Earnings Applicable to Common Stock                $  1,750,417    $  1,316,005
===============================================================================

Earnings per share of Common Stock:
     Basic                                         $       0.15    $       0.12
     Diluted                                       $       0.15    $       0.12

Average Number of
     Common Shares Outstanding :
     Basic                                           11,593,624      11,367,475
     Diluted                                         11,924,764      11,710,615

Cash Dividends Paid per Common Share               $     0.1700    $     0.1675

See Notes to Condensed Consolidated Financial Statements.

                                       1




                                           MIDDLESEX WATER COMPANY
                                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                                 (Unaudited)

                                                                                March 31,     December 31,
ASSETS                                                                             2006           2005
-----------------------------------------------------------------------------------------------------------
                                                                                       
UTILITY PLANT:         Water Production                                      $  91,692,824   $  91,403,549
                       Transmission and Distribution                           220,761,183     217,098,466
                       General                                                  23,547,020      23,292,087
                       Construction Work in Progress                             7,304,562       6,127,634
                       ------------------------------------------------------------------------------------
                       TOTAL                                                   343,305,589     337,921,736
                       Less Accumulated Depreciation                            56,156,803      54,960,290
                       ------------------------------------------------------------------------------------
                       UTILITY PLANT - NET                                     287,148,786     282,961,446
                       ------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------------------
CURRENT ASSETS:        Cash and Cash Equivalents                                 3,298,887       2,983,762
                       Accounts Receivable, net                                  6,569,041       8,074,929
                       Unbilled Revenues                                         3,864,076       3,737,627
                       Materials and Supplies (at average cost)                  1,369,592       1,259,935
                       Prepayments                                                 625,289         927,254
                       ------------------------------------------------------------------------------------
                       TOTAL CURRENT ASSETS                                     15,726,885      16,983,507

-----------------------------------------------------------------------------------------------------------
DEFERRED CHARGES       Unamortized Debt Expense                                  3,119,933       3,164,043
AND OTHER ASSETS:      Preliminary Survey and Investigation Charges              2,349,116       1,774,817
                       Regulatory Assets                                         7,187,205       7,469,190
                       Restricted Cash                                           5,690,494       5,782,705
                       Non-utility Assets - Net                                  5,933,186       5,727,806
                       Other                                                       616,343         519,610
                       ------------------------------------------------------------------------------------
                       TOTAL DEFERRED CHARGES AND OTHER ASSETS                  24,896,277      24,438,171
                       ------------------------------------------------------------------------------------
                       TOTAL ASSETS                                          $ 327,771,948   $ 324,383,124
                       ------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
-----------------------------------------------------------------------------------------------------------
CAPITALIZATION:        Common Stock, No Par Value                            $  76,567,020   $  76,160,949
                       Retained Earnings                                        23,418,420      23,638,301
                       Accumulated Other Comprehensive Loss, net of tax           (206,702)       (206,925)
                       ------------------------------------------------------------------------------------
                       TOTAL COMMON EQUITY                                      99,778,738      99,592,325
                       ------------------------------------------------------------------------------------
                       Preferred Stock                                           3,958,062       3,958,062
                       Long-term Debt                                          127,765,749     128,174,944
                       ------------------------------------------------------------------------------------
                       TOTAL CAPITALIZATION                                    231,502,549     231,725,331

-----------------------------------------------------------------------------------------------------------
CURRENT                Current Portion of Long-term Debt                         1,997,027       1,930,617
LIABILITIES:           Notes Payable                                             7,200,000       4,000,000
                       Accounts Payable                                          4,099,816       6,038,060
                       Accrued Taxes                                             8,881,910       6,466,531
                       Accrued Interest                                            890,340       1,868,962
                       Unearned Revenues and Advanced Service Fees                 506,594         473,627
                       Other                                                       730,297         707,446
                       ------------------------------------------------------------------------------------
                       TOTAL CURRENT LIABILITIES                                24,305,984      21,485,243

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

-----------------------------------------------------------------------------------------------------------
DEFERRED CREDITS       Customer Advances for Construction                       16,881,788      17,180,962
AND OTHER LIABILITIES: Accumulated Deferred Investment Tax Credits               1,598,295       1,617,949
                       Accumulated Deferred Income Taxes                        14,120,072      14,296,620
                       Employee Benefit Plans                                    6,919,550       6,650,724
                       Regulatory Liability - Cost of Utility Plant Removal      5,797,460       5,647,757
                       Other                                                       778,106         793,857
                       ------------------------------------------------------------------------------------
                       TOTAL DEFERRED CREDITS AND OTHER LIABILITIES             46,095,271      46,187,869

-----------------------------------------------------------------------------------------------------------
CONTRIBUTIONS IN AID OF CONSTRUCTION                                            25,868,144      24,984,681
-----------------------------------------------------------------------------------------------------------
                       TOTAL CAPITALIZATION AND LIABILITIES                  $ 327,771,948   $ 324,383,124
                       ------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                                     2




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

                                                                          Three Months Ended March 31,
                                                                              2006           2005
                                                                          --------------------------
                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                                $ 1,812,364    $ 1,379,702
Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
          Depreciation and Amortization                                     1,865,274      1,720,355
          Provision for Deferred Income Taxes and ITC                         (43,988)       (25,049)
          Allowance for Funds Used During Construction                       (112,636)      (210,450)
      Changes in Assets and Liabilities:
          Accounts Receivable                                               1,505,888        235,720
          Unbilled Revenues                                                  (126,449)       (22,274)
          Materials & Supplies                                               (109,657)       (94,930)
          Prepayments                                                         301,965        232,222
          Other Assets                                                       (229,371)       (28,823)
          Accounts Payable                                                 (1,938,244)    (1,686,994)
          Accrued Taxes                                                     2,415,265      1,915,449
          Accrued Interest                                                   (978,622)      (771,402)
          Employee Benefit Plans                                              268,826        410,976
          Unearned Revenue & Advanced Service Fees                             32,967          8,678
          Other Liabilities                                                     7,100        (95,936)

----------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                   4,670,682      2,967,244
----------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Utility Plant Expenditures*                                          (4,549,091)    (4,192,222)
      Cash Surrender Value & Other Investments                               (104,304)       (85,936)
      Restricted Cash                                                          97,869      2,541,200
      Preliminary Survey & Investigation Charges                             (574,299)      (261,356)

----------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                      (5,129,825)    (1,998,314)
----------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Redemption of Long-term Debt                                           (342,785)      (210,575)
      Proceeds from Issuance of Long-term Debt                                     --        335,646
      Net Short-term Bank Borrowings (Repayments)                           3,200,000     (1,500,000)
      Deferred Debt Issuance Expenses                                              --         (7,500)
      Restricted Cash                                                          (5,658)            --
      Proceeds from Issuance of Common Stock                                  406,071        389,296
      Payment of Common Dividends                                          (1,970,298)    (1,903,493)
      Payment of Preferred Dividends                                          (61,947)       (63,697)
      Construction Advances and Contributions-Net                            (451,115)      (304,189)
----------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                           774,268     (3,264,512)
----------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                                      315,125     (2,295,582)
----------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                            2,983,762      4,034,768
----------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                $ 3,298,887    $ 1,739,186
----------------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction

SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:
      Utility Plant received as Construction Advances and Contributions   $ 1,035,405    $   332,600

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Year for:
      Interest                                                            $ 2,561,563    $ 2,111,221
      Interest Capitalized                                                $  (112,636)   $  (210,450)
      Income Taxes                                                        $   100,000    $   300,000
----------------------------------------------------------------------------------------------------


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,
                                                                            2006             2005
-----------------------------------------------------------------------------------------------------
                                                                                  
Common Stock, No Par Value
     Shares Authorized   -  20,000,000
     Shares Outstanding  -  2006 - 11,603,238                          $  76,567,020    $  76,160,949
                            2005 - 11,584,499

Retained Earnings                                                         23,418,420       23,638,301
Accumulated Other Comprehensive Loss, net of tax                            (206,702)        (206,925)
-----------------------------------------------------------------------------------------------------
        TOTAL COMMON EQUITY                                            $  99,778,738    $  99,592,325
-----------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
     Shares Authorized - 100,000
     Shares Outstanding - None
Cumulative Preferred Stock, No Par Value
     Shares Authorized - 139,497
   Convertible:
     Shares Outstanding, $7.00 Series - 13,881                         $   1,457,505    $   1,457,505
     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    $   3,958,062
-----------------------------------------------------------------------------------------------------

Long-term Debt
   8.05%, Amortizing Secured Note, due December 20, 2021               $   2,962,237    $   2,983,384
   6.25%, Amortizing Secured Note, due May 22, 2028                        9,310,000        9,415,000
   6.44%, Amortizing Secured Note, due August 25, 2030                     6,836,667        6,906,667
   6.46%, Amortizing Secured Note, due September 19, 2031                  7,000,000        7,000,000
   4.22%, State Revolving Trust Note, due December 31, 2022                  754,164          754,164
   3.30% to 3.60%, State Revolving Trust Note, due May 1, 2025             3,018,254        3,018,254
   3.49%, State Revolving Trust Note, due January 25, 2027                   278,144          278,144
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021         760,000          760,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                   604,038          614,436
   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                                 688,524          700,280
      4.25% to 4.63%, Series Y, due September 1, 2018                        870,000          870,000
      0.00%, Series Z, due September 1, 2019                               1,539,390        1,567,367
      5.25% to 5.75%, Series AA, due September 1, 2019                     1,990,000        1,990,000
      0.00%, Series BB, due September 1, 2021                              1,894,335        1,926,956
      4.00% to 5.00%, Series CC, due September 1, 2021                     2,185,000        2,185,000
      5.10%, Series DD, due January 1, 2032                                6,000,000        6,000,000
      0.00%, Series EE, due September 1, 2024                              7,652,023        7,715,909
      3.00% to 5.50%, Series FF, due September 1, 2024                     8,920,000        8,920,000
-----------------------------------------------------------------------------------------------------
        SUBTOTAL LONG-TERM DEBT                                          129,762,776      130,105,561
-----------------------------------------------------------------------------------------------------
                            Less: Current Portion of Long-term Debt       (1,997,027)      (1,930,617)
-----------------------------------------------------------------------------------------------------
                               TOTAL LONG-TERM DEBT                    $ 127,765,749    $ 128,174,944
-----------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.

                                                  4


                             MIDDLESEX WATER COMPANY
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Organization - Middlesex Water Company  (Middlesex or the Company) 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),  and  Utility  Service
Affiliates  (Perth  Amboy)  Inc.  (USA-PA).  On January 1, 2006,  the  Company's
Bayview Water Company  subsidiary  was merged into  Middlesex.  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 2005  Form  10-K are  applicable  to these
financial  statements  and,  in the  opinion of the  Company,  the  accompanying
unaudited condensed  consolidated  financial  statements contain all adjustments
necessary  (including normal recurring accruals) to present fairly the financial
position as of March 31, 2006 and the results of operations  for the three month
periods  ended  March 31,  2006 and  2005,  and cash  flows for the three  month
periods ended March 31, 2006 and 2005. Information included in the Balance Sheet
as of December 31, 2005, has been derived from the Company's  audited  financial
statements for the year ended December 31, 2005.

Certain  reclassifications have been made to the prior year financial statements
to conform with the current period presentation.

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".  SFAS 123(R)  requires that the cost resulting from all  share-based
payment  transactions be recognized in the financial  statements.  The Statement
also  establishes  fair

                                       5


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 previously recognized compensation expense at fair value for stock-based
payment awards in accordance with SFAS 123 and the adoption of this standard did
not have a  material  impact on the  Company's  financial  position,  results of
operations, or cash flows.

In November 2005, the FASB issued FASB Staff Position (FSP) FAS115-1/124-1, "The
Meaning  of  Other-Than-Temporary  Impairment  and Its  Application  to  Certain
Investments,"  which  addresses  the  determination  as to when an investment is
considered  impaired,  whether that impairment is other than temporary,  and the
measurement  of  an  impairment   loss.   This  FSP  also  includes   accounting
considerations   subsequent  to  the   recognition   of   another-than-temporary
impairment and requires certain  disclosures  about unrealized  losses that have
not been recognized as  other-than-temporary  impairments.  The guidance in this
FSP amends FASB Statements No. 115,  "Accounting for Certain Investments in Debt
and Equity Securities," and No. 124, "Accounting for Certain Investments Held by
Not-for-Profit  Organizations,"  and APB Opinion  No. 18, "The Equity  Method of
Accounting  for  Investments  in  Common  Stock."  The  FSP  was  effective  for
accounting for reporting  periods  beginning after December 15, 2005 (January 1,
2006 for the  Company).  The adoption of this FSP had no impact on the Company's
financial position, results of operations, or cash flows.

Rate Matters - On April 28, 2006,  Tidewater filed for a $5.5 million, or 38.6%,
base rate  increase  with the Delaware  Public  Service  Commission  (PSC).  The
requested  increase  is  intended  to  recover  increased  costs of  operations,
maintenance  and taxes,  as well as capital  investment of  approximately  $23.8
million  since March 2005.  We cannot  predict  whether the PSC will  ultimately
approve,  deny,  or reduce the amount of our request.  Concurrent  with the rate
increase  filing,  Tidewater  also  submitted a request  for a 15% interim  rate
increase  subject to refund.  Under PSC  regulations,  interim rates may go into
effect 60 days after the initial request is submitted.

Effective  April 13, 2006,  Pinelands  Water and Pinelands  Wastewater  received
approval  from the New  Jersey  Board of  Public  Utilities  (BPU) for base rate
increases of 7.02% and 0.98%,  respectively.  This  increase  represents a total
base rate  increase of  approximately  $0.1 million for Pinelands to help offset
the increased costs associated with capital improvements,  and the operation and
maintenance of their systems.

In accordance with the tariff  established for Southern  Shores,  an annual rate
increase of 3% was implemented on January 1, 2006. Under the terms of a contract
with Southern  Shores  Homeowners  Association,  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.

Stock Based Compensation - The Company recognizes  compensation  expense at fair
value for its  restricted  stock  awards in  accordance  with  SFAS  123(R).  As
discussed  in Note 1, SFAS 123(R) the  adoption of this  standard did not have a
material impact on the Company's financial position,  results of operations,  or
cash flows.

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 March 31, 2006
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

                                       6


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. There were no grants, vesting or forfeitures of restricted stock
during the three months ended March 31, 2006.

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.  Compensation
expense for the three  months  ended  March 31, 2006 and 2005 was $0.1  million.
Total  unearned  compensation  related to  restricted  stock was $0.6 million at
March 31, 2006.

Note 2 - Capitalization

Common Stock  -During the three  months ended March 31, 2006,  there were 18,739
common shares  (approximately  $0.4 million) issued under the Company's Dividend
Reinvestment and Common Stock Purchase Plan.

Long-term Debt - Middlesex filed an application with the BPU seeking approval to
issue  up to $4.0  million  of  first  mortgage  bonds  through  the New  Jersey
Environmental  Infrastructure  Trust under the New Jersey State  Revolving  Fund
(SRF) program. If approved by the BPU, the Company expects to close on the bonds
in November 2006.

On April 25, 2006, Tidewater received approval from the PSC to borrow up to $1.0
million  under the Delaware SRF program.  The Delaware SRF program  allows,  but
does not  obligate,  Tidewater to draw against a General  Obligation  Note for a
specific  project over a two-year period ending in April 2008. 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. The Company expects to close on the loan
during May 2006.

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
                                        2006     Average     2005      Average
Basic:                                 Income     Shares    Income     Shares
------------------------------------------------------------------------------
Net Income                            $ 1,812     11,593   $ 1,380     11,367
Preferred Dividend                        (62)                 (64)
                                      -------    -------   -------    -------
Earnings Applicable to Common Stock   $ 1,750     11,593   $ 1,316     11,367

Basic EPS                             $  0.15              $  0.12

------------------------------------------------------------------------------
Diluted:
------------------------------------------------------------------------------
Earnings Applicable to Common Stock   $ 1,750     11,593   $ 1,316     11,367
$7.00 Series Preferred Dividend            24        167        26        179
$8.00 Series Preferred Dividend            24        164        24        164
                                      -------    -------   -------    -------
Adjusted Earnings Applicable to
  Common Stock                        $ 1,798     11,924   $ 1,366     11,710

Diluted EPS                           $  0.15              $  0.12

                                       7


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,  2005  filed on Form  10-K.  Inter-segment
transactions relating to operational costs are treated as pass-through expenses.
Finance  charges on  inter-segment  loan  activities are based on interest rates
that are below what would  normally  be charged by a third party  lender.  These
inter-segment   transactions  are  eliminated  in  the  Company's   consolidated
financial statements.

                                                   (Dollars in Thousands)
                                                     Three Months Ended
                                                          March 31,
Operations by Segments:                            2006              2005
--------------------------------------------------------------------------------
Revenues:
   Regulated                                     $ 16,001          $ 14,759
   Non - Regulated                                  2,259             2,014
Inter-segment Elimination                             (30)              (30)
                                                 --------------------------
Consolidated Revenues                            $ 18,230          $ 16,743
                                                 --------------------------

Operating Income:
   Regulated                                     $  3,703          $  2,963
   Non - Regulated                                    270               208
                                                 --------------------------
Consolidated Operating Income                    $  3,973          $  3,171
                                                 --------------------------

Net Income:
   Regulated                                     $  1,666          $  1,273
   Non - Regulated                                    146               107
                                                 --------------------------
Consolidated Net Income                          $  1,812          $  1,380
                                                 --------------------------

Capital Expenditures:
   Regulated                                     $  4,531          $  4,133
   Non - Regulated                                     18                59
                                                 --------------------------
Total Capital Expenditures                       $  4,549          $  4,192
                                                 --------------------------

                                                   As of             As of
                                               March 31,2006   December 31,2005
                                               -------------   ----------------
Assets:
   Regulated                                     $324,787          $320,889
   Non - Regulated                                  5,549             5,912
Inter-segment Elimination                          (2,564)           (2,418)
                                                 --------------------------
Consolidated Assets                              $327,772          $324,383
                                                 --------------------------

                                       8


Note 5 - Short-term Borrowings

As of March 31, 2006, the Company has  established  lines of credit  aggregating
$40.0 million. At March 31, 2006, the outstanding  borrowings under these credit
lines were $7.2 million at a weighted average interest rate of 5.24%. As of that
date,  the Company had  borrowing  capacity  of $32.8  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 $5.9
million and $10.4  million at 5.59% and 3.85% for the three  months  ended March
31, 2006 and 2005, respectively.

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  2006 are $7.6
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,  2006,  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 per 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 expires  February 27,
2011,  provides  for  the  minimum  purchase  of 3 mgd  of  treated  water  with
provisions for additional purchases.


                                       9


Purchased water costs are shown below:
                                             (Millions of Dollars)
                                          Three Months Ended March 31,
               Purchased Water                   2006      2005
               --------------------            -------   -------
               Untreated                       $   0.6   $   0.6
               Treated                             0.4       0.4
                                               -------   -------
               Total Costs                     $   1.0   $   1.0
                                               =======   =======

Construction - The Company expects to spend  approximately  $44.5 million on its
construction program in 2006.

Litigation  - A lawsuit  was filed in 1998  against  the  Company by an electric
utility  for  damages  involving  the break of both a Company  water line and an
underground  electric power cable  containing  both electric lines and petroleum
based  insulating  fluid.  The electric utility also asserted claims against the
Company.  The  lawsuit  was  settled in 2003,  and by  agreement,  the  electric
utility's  counterclaim for approximately  $1.1 million in damages was submitted
to binding  arbitration,  in which the agreed maximum exposure of the Company is
$0.3 million, for which the Company has accrued a liability. 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 Tidewater's community water systems,  based upon a
recent  interpretation  by the  Fire  Marshal  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.  If Tidewater is not  successful in its appeal,  it would be required to
install a fire protection  system in this community at an estimated capital cost
of $0.9 million to $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,
may be  taken  by the  Fire  Marshal  regarding  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 Tidewater's 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 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 $1.2  million  during the  current  year.  These
contributions  are  expected  to be made during the second  quarter of 2006.  In
addition,  the Company maintains an unfunded  supplemental  pension plan for its
executives.

                                       10


Postretirement   Benefits  Other  Than  Pensions  -  The  Company   maintains  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. The Company expects to
make total cash  contributions  of $1.0 million  during the current year.  These
contributions are expected to be made each quarter during 2006.

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,
                                                2006     2005      2006    2005
                                                --------------------------------

                                                               
Service Cost                                    $ 310    $ 264    $ 177    $ 126

Interest Cost                                     430      374      217      161

Expected Return on Assets                        (415)    (384)     (90)     (66)

Amortization of Unrecognized Losses                57        3      129       82

Amortization of Unrecognized Prior Service Cost     1       23       --       --

Amortization of Transition Obligation              --       --       34       34
                                                --------------------------------
Net Periodic Benefit Cost                       $ 383    $ 280    $ 467    $ 337
                                                --------------------------------


Note 8 - Other Comprehensive Income

Comprehensive income was as follows:

                                                   Three Months Ended
                                                        March 31,
                                                   2006          2005
                                               -------------------------

      Net Income                               $ 1,812,364   $ 1,379,702

      Other Comprehensive Income (Loss):
      Change in Value of Equity Investments,
        Net of Income Tax                              223          (613)
                                               -------------------------
           Other Comprehensive Income                  223          (613)


      Comprehensive Income                     $ 1,812,587   $ 1,379,089
                                               -------------------------


                                       11


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

The following  discussion and analysis  should be read in  conjunction  with the
unaudited condensed  consolidated  financial  statements of the Company included
elsewhere  herein  and with the  Company's  Annual  Report  on Form 10-K for the
fiscal year ended December 31, 2005.

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  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  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

                                       12


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 Item 1A. - Risk Factors in the Company's  Annual
Report on Form 10-K for the fiscal year ended December 31, 2005.

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
residential,  irrigation,  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
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  58,500  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. Through our subsidiary,  USA-PA, we operate the water supply system and
wastewater collection system for the City of Perth Amboy, New Jersey.  Pinelands
Water  and  Pinelands  Wastewater  provide  water  and  wastewater  services  to
residents in Southampton Township, New Jersey.

Tidewater and Southern  Shores  provide water services to  approximately  28,700
retail customers in New Castle,  Kent, and Sussex Counties,  Delaware.  Our TESI
subsidiary  provides service to approximately 30 residential  retail  customers.
White Marsh serves 4,000 residents under  unregulated  operating  contracts with
various  owners  of small  water  and  wastewater  systems  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 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 with prior periods.


                                       13


Recent Developments

Rate Increases

On April 28,  2006,  Tidewater  filed for a $5.5  million,  or 38.6%,  base rate
increase with the Delaware  Public Service  Commission  (PSC) on April 28, 2006.
The requested  increase is intended to recover  increased  costs of  operations,
maintenance  and taxes,  as well as capital  investment of  approximately  $23.8
million  since March 2005.  We cannot  predict  whether the PSC will  ultimately
approve,  deny,  or reduce the amount of our request.  Concurrent  with the rate
increase  filing,  Tidewater  also  submitted a request  for a 15% interim  rate
increase  subject to refund.  Under PSC  regulations,  interim rates may go into
effect 60 days after the initial request is submitted.

Effective  April 13, 2006,  Pinelands  Water and Pinelands  Wastewater  received
approval from the BPU for base rate increases of 7.02% and 0.98%,  respectively.
This  increase  represents  a total base rate  increase  of  approximately  $0.1
million for Pinelands to help offset the increased costs associated with capital
improvements, and the operation and maintenance of their systems.

In accordance with the tariff  established for Southern  Shores,  an annual rate
increase of 3% was implemented on January 1, 2006. Under the terms of a contract
with the Southern Shores Homeowners Association,  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.

Merger of Bayview Water Company into Middlesex Water Company

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.

Operating Results by Segment

The  Company  has two  operating  segments,  Regulated  and  Non-Regulated.  Our
Regulated  segment  contributed  88% of total revenues and 92% of net income for
the three months ended March 31, 2006 and 2005.  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, Southern
Shores, and TESI; Non-Regulated- USA, USA-PA, and White Marsh.


                                       14


Results of Operations - Three Months Ended March 31, 2006



                                                              (Thousands of Dollars)
                                                           Three Months Ended March 31,
                                                    2006                |              2005
                                                    ----                |               ----
                                                     Non-               |               Non-
                                      Regulated   Regulated     Total   | Regulated   Regulated     Total
                                      ---------   ---------     -----   | ---------   ---------     -----
                                                                                
Revenues                              $  16,001   $   2,229   $  18,230 | $  14,759   $   1,984   $  16,743
Operations and maintenance expenses       8,512       1,873      10,385 |     8,247       1,694       9,941
Depreciation expense                      1,641          27       1,668 |     1,527          21       1,548
Other taxes                               2,145          59       2,204 |     2,022          61       2,083
                                      ---------------------------------------------------------------------
  Operating income                        3,703         270       3,973 |     2,963         208       3,171
                                      ---------------------------------------------------------------------
                                                                        |
Other income                                169          --         169 |       258          --         258
Interest expense                          1,488          27       1,515 |     1,359          23       1,382
Income taxes                                718          97         815 |       589          78         667
                                      ---------------------------------------------------------------------
  Net income                          $   1,666   $     146   $   1,812 | $   1,273   $     107   $   1,380
                                      ---------------------------------------------------------------------


Operating  revenues  for the three months  ended March 31, 2006  increased  $1.5
million or 8.9% from the same  period in 2005.  Water  sales  increased  by $1.0
million in our New Jersey  systems,  which was  primarily  a result of base rate
increases.  Revenues  rose in our  Delaware  systems by $0.3  million.  Customer
growth in Delaware provided additional water consumption sales, facility charges
and connection  fees totaling $0.2 million.  Base rate  increases  accounted for
$0.1 million of the increase.  New unregulated  wastewater contracts in Delaware
provided  $0.1 million of  additional  revenues.  USA's  LineCareSM  maintenance
program  contributed an additional $0.1 million for new contracts sold since the
same period in 2005.  Revenues for all of our other  operations  were consistent
with the same period in 2005.

While we anticipate  continued  organic  customer and consumption  growth in our
Delaware systems,  such growth and increased  consumption  cannot be guaranteed.
Revenues from 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  $0.4  million  or 4.5%.  Water
production and treatment costs for the Middlesex  system increased $0.2 million.
This increase was offset by reduced  payroll and benefits  costs of $0.2 million
in New Jersey. In Delaware,  insurance, legal fees, and additional employees and
related  benefit  expenses  increased  by $0.2  million.  The costs of providing
services for new  unregulated  wastewater  contracts  increased by $0.1 million.
Costs for all of our other operations increased by $0.1 million.

We  anticipate  increases in electric  generation  costs  beginning  May 2006 in
Delaware  due  to  deregulation  of  electricity.  We  expect  our  pension  and
postretirement  costs to increase in 2006.  Payroll and related employee benefit
costs (excluding pension and postretirement  expenses previously  discussed) are
also expected to be higher in 2006.

Depreciation  expense increased $0.1 million or 7.8%, primarily as a result of a
higher level of utility plant in service.

                                       15


Other taxes increased by $0.1 million,  reflecting higher taxes on taxable gross
revenues.

Other income decreased $0.1 million,  primarily due to reduced AFUDC as a result
of the  completion  of a new $9.3  million  raw water  pipeline in New Jersey in
April 2005.

Interest  expense  increased by $0.1 million,  primarily  due to higher  average
long-term borrowings as compared to the prior year period.

Higher  income  taxes of $0.1 million  over the prior year are  attributable  to
improved operating results for 2006 as compared to 2005.

Net income  increased by 31.3% to $1.8 million,  and basic and diluted  earnings
per share increased from $0.12 to $0.15.

Liquidity and Capital Resources

Cash flows from operations are largely dependent on three factors: the impact of
weather on water sales, 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, 2006, cash flows from operating  activities
were $4.7  million,  which was $1.7  million  higher than the prior  year.  This
increase was  attributable to the timing of collection of customer  accounts and
payments  for taxes.  These  increases  were  partially  offset by the timing of
payments to vendors and payments of interest.  The $4.7 million of net cash flow
from  operations  allowed  us to  fund  all of our  utility  plant  expenditures
internally for the period.

The  Company's  capital  program for 2006 is estimated  to be $44.5  million and
includes  $20.2  million for additions and  improvements  to our Delaware  water
systems, including 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 the RENEW  program,  to clean and cement line
approximately nine miles of unlined mains in the Middlesex system. There remains
a total of  approximately  120 miles of unlined mains in the 730-mile  Middlesex
system. The capital program also includes $7.1 million for scheduled upgrades to
facilities  in  New  Jersey.   These  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 fund our capital program in 2006, we will utilize internally  generated funds
and funds available under existing New Jersey Environmental Infrastructure Trust
(NJEIT) loans (currently,  $4.1 million) and Delaware State Revolving Fund (SRF)
loans (currently,  $2.9 million),  which provide low cost financing for projects
that meet certain water quality and system improvement benchmarks.  We will also
utilize short-term borrowings through $40.0 million of available lines of credit
with several  financial  institutions.  As of March 31,  2006,  $7.2 million was
outstanding against the lines of credit.

Middlesex filed an application with the BPU seeking approval to issue up to $4.0
million of first mortgage  bonds through the NJEIT.  If approved by the BPU, the
Company expects to close on the bonds in November 2006.

On April 25, 2006, Tidewater received approval from the PSC to borrow up to $1.0
million  under the Delaware SRF program.  The Delaware SRF program  allows,  but
does not  obligate,  Tidewater to draw against a General  Obligation  Note for a
specific  project over a two-year period ending in April 2008. The interest rate
is set on the

                                       16


loan closing date and is based on 62.5% of the interest rate for a 10+ year high
quality  corporate  bond.  The  Company  expects to close on the loan during May
2006.

The Company  periodically  issues shares of common stock in connection  with its
dividend  reinvestment  and stock purchase plan.  From time to time, the Company
may issue additional equity to reduce short-term indebtedness, align its capital
structure with utility  commission  guidelines,  and for other general corporate
purposes.

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 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.  We also  expect to sell  shares of our common  stock  through a
public offering in late 2006 or early 2007.

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  and  Pinelands.  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 capital program is partially  financed with 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  $2.0 million of the current portion of fifteen  existing
long-term debt  instruments will mature.  Applying a hypothetical  change in the
rate of interest of 10% on those  borrowings would not have a material effect on
earnings.

Item 4.    Controls and Procedures

As  required  by Rule  13a-15  under the  Exchange  Act,  an  evaluation  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures was conducted by the Company's Chief Executive Officer along with
the Company's Chief Financial Officer. Based upon that evaluation, the Company's
Chief Executive Officer and the Company's Chief Financial Officer concluded that
the Company's  disclosure controls and procedures are effective as of the end of
the period covered by this Report. There have been no significant changes in the
Company's  internal  controls or in other  factors,  which  could  significantly
affect internal controls during the quarter ended March 31, 2006.

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

                                       17


Exchange Act is  accumulated  and  communicated  to  management,  including  the
Company's Chief Executive Officer and Chief Financial Officer as appropriate, to
allow timely decisions regarding disclosure.

                           PART II. OTHER INFORMATION

Item 1.    Legal Proceedings

Reference is made to the Company's Annual Report on Form 10-K for the year ended
December 31, 2005.

Item 1A. Risk Factors

Information  about risk  factors for the three  months ended March 31, 2006 does
not differ  materially from those set forth in Part I, Item 1A. of the Company's
Annual Report on Form 10-K for the year ended December 31, 2005.


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.

                                       18



Item 6.    Exhibits

10       Copy of Water Service  Agreement  between the Company and Elizabethtown
         Water Company, dated February 28, 2006.

10.1     Copy of amended Supply Agreement,  dated as of January 1, 2006, between
         the Company and the Borough of Highland Park.

10.2     Copy of  Supply  Agreement,  dated  as of April 1,  2006,  between  the
         Company and the City of Rahway.

31       Section 302  Certification  by Dennis W. Doll  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 W.  Doll  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.

                                       19



                                   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: May 8, 2006



                                       20