ELIZABETHTOWN WATER CO /NJ/
10-K, 1996-03-29
WATER SUPPLY
Previous: ELECTROMAGNETIC SCIENCES INC, 10-K, 1996-03-29
Next: ENSERCH CORP, 8-K, 1996-03-29




                                     FORM 10-K
                         SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549
     (Mark One)
     [ X ]       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                            SECURITIES EXCHANGE ACT OF 1934

                      For the fiscal year ended December 31, 1995
                                          OR
     [   ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                            SECURITIES EXCHANGE ACT OF 1934

                             Commission file number 1-11023
                                  E'TOWN CORPORATION
                   (Exact name of registrant as specified in its charter)

          New Jersey                                   22-2596330
   (State of incorporation)                (I.R.S. Employer Identification No.)
   600 South Avenue
   Westfield, New Jersey                                 07090
   (Address of principal executive offices)            (Zip Code)
    Registrant's telephone number, including area code:      (908) 654-1234

          Securities registered pursuant to Section 12(b) of the Act:

Title of each class                   Name of each exchange on which registered
Common Stock, without par value                 New York Stock Exchange

                           Commission file number 0-628
                            ELIZABETHTOWN WATER COMPANY
                (Exact name of registrant as specified in its charter)

      New Jersey                                       22-1683171
(State of incorporation)                   (I.R.S. Employer Identification No.)
600 South Avenue
Westfield, New Jersey                                    07090
(Address of principal executive offices)               (Zip Code)
 Registrant's telephone number, including area code:         (908) 654-1234

      Securities reSecurities registered pursuant to Section 12(b) of the Act:

Title of each class                   Name of each exchange on which registered
      None                                          None

             Securities registered pursuant to Section 12(g) of the Act: None

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

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

On December 31, 1995, the aggregate market value of E'town Corporation's voting
stock held by non-affiliates was $226,636,460.




On December 31, 1995, there were 7,523,202 shares of Common Stock outstanding,
exclusive of treasury shares or shares held by subsidiaries of E'town
Corporation.

Note: All of the Common Stock of Elizabethtown Water Company is owned by E'town
Corporation.

Parts  II and IV incorporate information by reference from the Annual Report to
Shareholders of E'town Corporation for the Year Ended December 31, 1995.
Part III incorporates information by reference from the definitive Proxy
Statement in connection with E'town Corporation's Annual Meeting of Shareholders
to be held on May 16, 1996.










                               E'TOWN CORPORATION
                           ELIZABETHTOWN WATER COMPANY
                         1995 ANNUAL REPORT ON FORM 10-K

                               TABLE OF CONTENTS

PART I

ITEM                                                                     PAGE

____                                                                     ____


  1.  Business......................................................        1
         Organization...............................................        1
         Service Area and Customers.................................        1
         Water Supply...............................................        2
         Water Treatment Facilities and
          Water Quality Regulations.................................        3
         Transmission and Distribution..............................        6
         Energy Supply..............................................        6
         Environmental Matters......................................        7
         Franchises.................................................        8
         Employee Relations.........................................        8
         Rate Matters...............................................        8
         Real Estate Matters........................................        9
         Executive Officers of the Corporation and Elizabethtown....       11

  2.  Properties....................................................       12

  3.  Legal Proceedings.............................................       12

  4.  Submission of Matters to a Vote of
       Security Holders.............................................       12


PART II

ITEM

____


  5.  Market for the Corporation's Common Stock and
       Related Stockholder Matters..................................       12

  6.  Selected Financial Data.......................................       13

  7.  Management's Discussion and Analysis of
       Consolidated Financial Condition and
       Results of Operations.........................................      14

  8.  Financial Statements and Supplementary Data...................       23







  9.  Changes in and Disagreements with Accountants
       on Accounting and Financial Disclosure.......................       23









PART III

ITEM                                                                     PAGE

____                                                                     ____


 10.  Directors and Executive Officers of the Registrant............       23

 11.  Executive Compensation........................................       23

 12.  Security Ownership of Certain Beneficial
       Owners and Management........................................       23

 13.  Certain Relationships and Related
       Transactions.................................................       23


PART IV

ITEM

____


 14.  Exhibits, Financial Statement Schedules and
       Reports on Form 8-K..........................................       23

SIGNATURES...........................................................      26

APPENDIX I

      Elizabethtown Water Company and Subsidiary
      Consolidated Financial Statements for the Years
      Ended December 31, 1995, 1994 and 1993 and
      Independent Auditors' Report

<PAGE>
                         E'TOWN CORPORATION 

                    ELIZABETHTOWN WATER COMPANY 

                             Form 10-K 

                            Annual Report 

                For the year ended December 31, 1995 


                               PART I 

ITEM 1.   Business  

ORGANIZATION 

     E'town Corporation (E'town or Corporation) was incorporated under 
the laws of the State of New Jersey in 1985 to serve as a holding 
company for Elizabethtown Water Company (Elizabethtown or Company) and 
its wholly owned subsidiary, The Mount Holly Water Company (Mount 
Holly).  Elizabethtown and Mount Holly are regulated water utilities 
which, as a consolidated entity, are referred to herein as 
Elizabethtown Water Company (Elizabethtown Water Company).  E'town 
Properties, Inc. (Properties) was incorporated in 1987 as a wholly 
owned and non-regulated subsidiary of E'town to acquire, develop and 
sell real estate holdings. 

     Elizabethtown and Mount Holly are engaged in the distribution of 
water for domestic, commercial, industrial and fire protection 
purposes and for resale by other water companies and public bodies. 
     
     Elizabethtown is a New Jersey corporation, one of whose 
predecessors was first incorporated in 1854.  The present corporation 
was formed in 1961 as a result of a consolidation of Elizabethtown 
Water Company Consolidated and Plainfield-Union Water Company.  
Princeton and Somerville Water Companies were merged into 
Elizabethtown in 1973, and, as of January 1, 1977, Bound Brook Water 
Company was also merged into Elizabethtown.  Elizabethtown owns all of 
the common stock of Mount Holly which contributed approximately 3% of 
the Company's consolidated operating revenues for 1995.  

SERVICE AREA AND CUSTOMERS 
     
     At December 31, 1995 Elizabethtown and Mount Holly furnished 
water service on a retail basis to general customers and to industrial 
customers served through 195,375 meters in 54 municipalities in the 
counties of Union, Middlesex, Somerset, Mercer, Hunterdon, Ocean, 
Morris and Burlington in the central part of New Jersey.  
Elizabethtown also provides, on a wholesale basis, a portion of the 
water requirements of eight additional municipalities with their own 
retail water systems and of three other investor-owned water 
companies.  Water for fire protection service is provided to 53 
municipalities and also to commercial and industrial establishments.

                           -1-

     The Company's operating revenues by major classifications for the 
twelve months ending December 31, 1995 are as follows: 
     
           General customers                             62.2% 
           Sales to other systems                        17.3% 
           Larger industrial customers                    7.3% 
           Fire protection service/miscellaneous         13.2% 

     The systems are substantially all metered except for fire 
service. 

     Additional operating statistics appear on page 13. 

WATER SUPPLY 

     The water supply systems of Elizabethtown and Mount Holly are 
physically separate.  During 1995, Elizabethtown's pumpage averaged 
132.5 million gallons per day (MGD) and Mount Holly's pumpage averaged 
3.6 MGD.  Elizabethtown and Mount Holly believe they have sufficient 
water supply sources to meet the current needs of their customers.  
Mount Holly plans to construct additional facilities, as discussed 
below, to augment its water supplies. 

     In 1995, surface water sources supplied approximately 88% of 
Elizabethtown's supply with wells supplying the remaining 12%.  All of 
Mount Holly's water is produced from wells. 

     Substantially all of Elizabethtown's surface water is purchased 
under a long-term contract with the New Jersey Water Supply Authority 
(NJWSA) which requires Elizabethtown to purchase (i) 32 MGD from the 
state-owned Delaware and Raritan Canal which transports water from the 
Delaware River Basin plus (ii) 70 MGD from the Raritan River Basin 
which includes the state-owned Spruce Run-Round Valley Reservoir 
System.  The safe yield of the Raritan River Basin and the Delaware 
and Raritan Canal is 225 MGD of which 151 MGD is presently allocated 
to Elizabethtown and others.  The NJWSA has available and, as needed 
to meet system demand, Elizabethtown purchases, water over and above 
the Company's minimum purchase obligation. 

    The Company continues to analyze the potential effect of federal 
and state regulations on the long-term capacity of Elizabethtown's 
wells.  Since 1985, wells with an aggregate capacity of 11 MGD have 
been withdrawn from service due to more stringent federal and state 
regulations and increased groundwater contamination at certain well 
sites.  Under state and federal regulations now in effect, 
Elizabethtown owns and operates wells with an aggregate safe daily 
yield of approximately 18 MGD.  If regulations governing radionuclides 
in drinking water proposed by the United States Environmental 
Protection Agency (USEPA) are adopted, Elizabethtown's well capacity 
will decrease to about 13 MGD. 

                                     
     All of Mount Holly's system delivery of 3.6 MGD in 1995 was 
supplied from wells.  To ensure an adequate supply of quality water 

                          -2-

from an aquifer serving parts of southern New Jersey, state 
legislation will require Mount Holly, as well as other suppliers 
obtaining water from designated portions of this aquifer, to reduce 
pumpage from its wells.  Mount Holly has a plan to develop a new water 
supply, treatment and transmission system necessary to obtain water 
outside the designated portion of the aquifer and to treat the water 
and pump it into the Mount Holly system.  This is referred to as the 
Mansfield Project.  The project is currently estimated to cost $16.5 
million excluding an Allowance for Funds Used During Construction 
(AFUDC).  Construction is expected to begin after issuance of the 
final water allocation diversion permit and is expected to be 
completed in 1997.  The land for the supply and treatment facilities 
has been purchased and wells have been drilled and can produce the 
required supply.  Mount Holly has filed for rate relief relating to 
the Mansfield Project.

     On October 5, 1995, the New Jersey Department of Environmental 
Protection (NJDEP) granted Mount Holly a water allocation diversion 
permit for four wells that are to be the water supply for the 
Mansfield Project.  On October 20, 1995, New Jersey-American Water 
Company requested, and was subsequently granted, an adjudicatory 
hearing on the permit.  The Company and Mount Holly believe that the 
permit in question will be upheld but cannot predict the outcome of 
the objection.  In the event that the objection is successful and the 
permit is rescinded Mount Holly would utilize the alternative plan of 
purchasing water from New Jersey-American Water Company.

WATER TREATMENT FACILITIES AND WATER QUALITY REGULATIONS 

     Elizabethtown owns and operates a treatment plant at the 
confluence of the Raritan and Millstone Rivers adjacent to the 
Delaware and Raritan Canal to treat surface waters purchased from the 
NJWSA.  The plant can withdraw water from any of these sources, which 
is an advantage in the event that one source becomes contaminated.  
The plant was placed in service in 1931 and has continually been 
upgraded since that time.  Elizabethtown also operates smaller 
treatment facilities to treat groundwater produced by certain wells.  
Mount Holly operates similar groundwater treatment facilities. 

     Both the USEPA and the NJDEP regulate the operation of 
Elizabethtown's and Mount Holly's water treatment and distribution 
systems and the quality of the water Elizabethtown and Mount Holly 
deliver to their customers.  Currently, Elizabethtown and Mount Holly 
believe they are in compliance, in all material respects, with all 
present federal and state water quality standards, including all 
regulations promulgated to date by the USEPA pursuant to the Federal 
Safe Drinking Water Act, as amended (SDWA), and by the NJDEP pursuant 
to similar state legislation.  Elizabethtown has included certain 
capital projects in its three-year capital expenditure plans which it 
anticipates will be necessary to comply with regulations that have 
been proposed by the USEPA and NJDEP.  Recovery of the financing 

                            -3-

and operating costs of such improvements, plus those costs for any 
additional projects which cannot be foreseen at this time, will be 
requested in rates. 

     Elizabethtown has responded to recent water quality regulations 
promulgated by NJDEP and the USEPA by replacing groundwater supplies 
with increased withdrawals of surface water.  Accordingly, the 
proportion of supply produced from surface water has increased from 
85% in 1986 to 88% in 1995.  The Company expects this trend to 
continue because it is preferable from the standpoint of operational 
efficiency and cost to modify treatment processes and facilities at 
one or two large plants than to attempt to constantly upgrade 
treatment facilities at multiple well sites. 

New Surface Water Treatment Plant 

     Elizabethtown's capital program includes the construction of a 
new water treatment plant, the Canal Road Water Treatment Plant 
(Plant) to increase Elizabethtown's sustainable production capacity 
and provide the ability to continue to meet water quality regulations. 
In April 1994, the Company executed a lump-sum contract for the 
construction of the Plant,  which will have an initial capacity of 40 
MGD.  Construction of the Plant is currently in progress.  The current 
estimated cost of the Plant is approximately $100 million, excluding 
AFUDC.  The Company has expended $83.0 million, excluding AFUDC of 
$7.2 million, on the Plant as of December 31, 1995.  The project is 
proceeding on schedule, the construction contract remains on budget 
and the project is expected to be completed during the third quarter 
of 1996. 

     In August 1993, the New Jersey Board of Public Utilities (BPU) 
approved a stipulation (1993 Plant Stipulation) signed by all parties 
to the Company's petition filed in connection with the Plant which 
states that the parties affirm the Plant is necessary and that the 
Company's estimate regarding the Plant's cost, at that time of $87 
million, and construction period are reasonable.  In April 1994, 
Elizabethtown notified all parties to the 1993 Plant Stipulation that 
the estimated cost of the Plant had increased. The 1993 Plant 
Stipulation also provides for a potential rate setting mechanism for 
the Plant during the construction period that has never been required 
to be triggered.   

Water Quality Regulations 

     As required by the SDWA, the USEPA has established maximum 
contaminant levels (MCLs) for various substances found in drinking 
water.  As authorized by similar state legislation, the NJDEP has set 
MCLs for certain substances which are more restrictive than the MCLs           
set by the USEPA.  In certain cases, the USEPA and NJDEP have also 
mandated that certain treatment procedures be followed in addition to 
satisfying MCLs established for specific contaminants.  The NJDEP is 
also the USEPA's agent for enforcing the SDWA in New Jersey and, in 
that capacity, monitors the activities of Elizabethtown and Mount 
Holly and reviews the results of water quality tests performed by 
Elizabethtown and Mount Holly for adherence to applicable regulations.

                              -4-

     Regulations generally applicable to water utilities, including 
Elizabethtown and Mount Holly, include the Lead and Copper Rule (LCR), 
the MCLs established for various volatile organic compounds (VOCs), 
the MCLs proposed for radionuclides and the Surface Water Treatment 
Rule (SWTR). 

Lead and Copper Rule 

     The LCR requires Elizabethtown and Mount Holly to test the 
quantity of lead and copper in drinking water at the customer's tap 
and, if certain contaminant levels (action levels) are exceeded, to 
notify customers and initiate a public information campaign advising 
customers how to minimize exposure to lead and copper.  The LCR also 
requires Elizabethtown to add corrosion inhibitors to water to 
minimize leaching of lead from piping, faucets and soldered joints 
into water consumed at the tap.  Results from two separate tests 
completed during 1992 within Elizabethtown and Mount Holly's systems 
do not indicate lead and copper concentrations above the action 
levels.  Accordingly, public notification and a public information 
campaign have not been required.  Capital projects including corrosion 
inhibitor facilities for Elizabethtown will be completed later in 
1996.  Elizabethtown has requested that the costs of compliance be 
recovered in rates in the Company's pending rate proceeding. 

Volatile Organic Compounds 

     VOCs include various substances (primarily synthetic organic 
solvents) which have percolated into groundwater aquifers from surface 
sources.  Elizabethtown has found VOCs in excess of the applicable 
MCLs in certain of its wells and has either suspended the use of such 
wells or constructed aeration towers which remove such contaminants 
from the water by venting them into the atmosphere.  Because 
underground water flows are difficult to map, it is difficult to 
predict when and where contamination will occur in the future.  To the 
extent that contamination in excess of applicable MCLs occurs at wells 
lacking aeration towers, Elizabethtown will consider building such 
facilities if feasible and cost effective, or closing such wells, 
thereby increasing its reliance on surface water.  To date, Mount 
Holly has not been affected by VOC contamination.  

Radionuclides 

     Radionuclides are naturally occurring radioactive substances 
(primarily radon) found in groundwater.  Like VOCs, radon can be 
removed from groundwater using aeration towers.  If the MCLs proposed 
for all radionuclides are finally adopted, Elizabethtown believes that 
it will abandon wells with aggregate production capacity of 
approximately 5 MGD, thereby further increasing Elizabethtown's 
reliance on surface water. 

Surface Water Treatment Rule 

     The operation of Elizabethtown's existing Raritan-Millstone 
treatment plant is subject to the SWTR.  Elizabethtown has assessed 

                            -5-

the plant's sustainable production capacity, assuming operation 
consistent with the requirements of the SWTR, and determined that 
improvements to the existing plant are necessary. 

     Specifically, Elizabethtown has installed additional pumps to 
increase capacity and reliability at peak times and has constructed a 
new building to house offices and lab facilities.  Also, 
Elizabethtown is replacing existing chlorine gas disinfection 
facilities with liquid sodium hypochlorite to improve community and 
employee safety and will install corrosion inhibitor facilities in 
conformance with the LCR. 

TRANSMISSION AND DISTRIBUTION 

     As of December 31, 1995, Elizabethtown Water Company's 
transmission and distribution system included 2,869 miles of 
transmission and distribution mains.  Mains range in size up to 60 
inches, substantially all of which are either ductile iron, cast iron 
or prestressed concrete pipe.  Elizabethtown conducts an ongoing 
program costing approximately $1.0 million per year to clean and line 
its older cast iron mains.  Such costs are capitalized and have been 
included in rate base in stipulations settling recent rate cases.  

     As of December 31, 1995, Elizabethtown also had in service 
pumping equipment having capacities of 283 MGD for low lift pumping 
capacity, 577 MGD for system supply pumping capacity and 194 MGD for 
transfer booster pumping capacity.  Distribution storage facilities as 
of December 31, 1995 consisted of standpipes, elevated and ground 
storage tanks and reservoirs with an aggregate capacity of 82 MG.  
Such pumping, transmission and storage facilities are necessary to 
maintain adequate water pressures throughout the service territory.  
Failure to maintain pressures could adversely affect domestic service 
and impede local fire departments' efforts to fight fires, 
particularly during peak summer loads.  

     On an ongoing basis, Elizabethtown assesses the capacity of its 
system to maintain adequate pressures and initiates plans to construct 
pumping, transmission and storage facilities as needed.  

ENERGY SUPPLY 

     Elizabethtown pumps most of its water with electric power 
purchased from two major electric utilities.  The Company is replacing 
certain electric pumps with natural gas fired pumps to reduce energy 
costs.  Elizabethtown also has diesel powered pumping and generating 
facilities at its major treatment plants and at certain transfer 
stations to provide basic service during possible electrical 
shortages.  Elizabethtown has not, to date, experienced any shortage 
of electric energy or diesel fuel to operate its pumps and has 
cooperated with its electric suppliers 

                             -6-

during their peak periods by operating non-electrical pumping 
facilities upon request. 

ENVIRONMENTAL MATTERS 

     Elizabethtown and Mount Holly are also subject to regulation by 
the NJDEP with respect to water supply plans and specifications for 
the construction, improvement, alteration and operation of public 
water supply systems and with respect to the quality of any residuals  
from treatment plants. 

     As a normal by-product of treating surface water, Elizabethtown's 
existing surface water treatment plant generates silt removed from 
untreated river water plus residue from chemicals used in the 
treatment process.  Historically, Elizabethtown had disposed of this 
material in landfills.  As a result of revised regulations governing 
landfills, Elizabethtown has been reusing this material on site and is 
presently removing some material off-site for beneficial reuse.  Due to 
limited on-site storage capacity, Elizabethtown is investigating 
alternatives to dry the by-product for beneficial reuse.   

     During the late 1980's, Elizabethtown withdrew a well field from 
service because of increased groundwater contamination and more 
stringent water quality regulations.  Elizabethtown commissioned an 
engineering firm to determine whether it is feasible and cost 
effective to install treatment facilities so that those wells not 
presently complying with current regulations can be returned to 
service.  The study was also intended to evaluate whether the 
resumption of pumping would have any effect on the local water table.  
The study concluded that it is possible to treat the water at this 
location and resume pumping at a quality and yield that is 
satisfactory to Elizabethtown.  Elizabethtown is evaluating the 
cost-effectiveness of this approach in connection with a possible 
governmental grant to the municipality involved for such purpose.  
Preliminary cost estimates of treatment facilities necessary to return 
certain wells in this area to service are included in the Company's 
capital program.                                   

     Under New Jersey law, environmental matters are addressed by the 
NJDEP before diversion allowances or other water supply projects are 
authorized.  To date, Elizabethtown has been able to construct all 
plant facilities and obtain all diversion authorizations necessary to 
maintain customer service.  Mount Holly has also been able to 
construct all facilities and obtain all diversion authorizations with 
the exception of the pending objection to the diversion permit for the 
Mansfield Project as discussed above. 

                              -7-

<PAGE>
FRANCHISES 

     The property and franchises of Elizabethtown and Mount Holly are 
subject to rights of eminent domain of the State of New Jersey.  These 
rights have been delegated by statutes now in effect to municipalities 
or groups of municipalities and have been or may be delegated to 
various public agencies.  No such rights of eminent domain have been 
exercised since 1931. 

EMPLOYEE RELATIONS 

     As of December 31, 1995, the Corporation had a total of 398 
full-time employees, of which 210 were covered by union contracts.  
The contracts between the Company and the Utility Workers Union of 
America (A.F.L.-C.I.O.) were renegotiated on February 1, 1996 and will 
expire on January 31, 1999.  

     The Company considers relations with both union and non-union 
employees to be satisfactory. 

RATE MATTERS 

     Elizabethtown and Mount Holly are subject to regulation by the 
New Jersey Board of Public Utilities (BPU) with respect to the 
issuance and sale of securities, rates and service, classification of 
accounts, mergers, and other matters.  Elizabethtown and Mount Holly 
periodically seek rate relief to cover the cost of increased operating 
expenses, increases in financing expenses due to additional 
investments in utility plant, and other costs of doing business.  

Elizabethtown

     On November 20, 1995, Elizabethtown filed with the BPU for an 
increase in rates of $31.6 million, or 29.6%.  The largest portion of 
the request, $22.9 million, is needed to cover the cost to finance and 
operate the Plant.  The remainder of the rate increase, $8.7 million, 
is needed to cover the cost to finance additional construction 
projects and to cover increases in operating expenses since rates were 
last established in February 1995.  A decision by the BPU is expected 
in the summer of 1996.  In light of the approval by the BPU of the 
1993 Plant Stipulation and Elizabethtown's experience in obtaining 
base rate relief, Elizabethtown expects the BPU to grant timely and 
adequate rate relief, but cannot predict the ultimate outcome of any 
rate proceeding.

     As mentioned previously, the 1993 Plant Stipulation, approved in 
August 1993, states that the Plant is necessary and that the Company's 
estimates regarding the Plant's cost, at that time of $87 million, and 
construction period are reasonable.  In addition, the 1993 Plant 
Stipulation authorizes the Company to levy a rate surcharge if the 
Company's pre-tax interest coverage ratio for any 12-month historical 
period drops below 2.0 times.  The pre-tax interest coverage ratio has 
remained above the 2.0 times trigger level and therefore, the 
surcharge has not been required.  The 1993 Plant Stipulation also 
provides that the rate of return on common shareholder's equity used 
to calculate the rate for the equity component of the AFUDC for the 
Plant will be 1.5% less than the rate of return on common 
shareholder's equity established in the Company's most recent base 

                            -8-

rate case.  The authorized rate of return on common shareholder's 
equity is currently 11.5%. 

     In January 1995, the BPU approved a stipulation (1995 
Stipulation) for Elizabethtown for a rate increase of $5.3 million or 
5.34%, effective February 1, 1995.  The 1995 Stipulation provides for 
an authorized rate of return on common equity of 11.5%.  It also 
provides for recovery of the 1994 current service cost portion of the 
obligation accrued under Statement of Financial Accounting Standards 
No. 106, "Employer's Accounting for Postretirement Benefits Other Than 
Pensions," provided this amount is funded by the Company.  
Elizabethtown funded $.3 million in 1995 which represents the 1994 
current service cost allowed in the 1995 Stipulation.  The rate 
increase covered the cost to finance $62.0 million of construction 
projects since rates were last established in March 1993. These 
projects include treatment, transmission and storage facilities needed 
to ensure that Elizabethtown continues to meet federal and state 
regulations water quality and service.  The increase also offset 
increased costs for power, labor and benefits, primarily medical.  The 
1995 Stipulations also provides for an increase in annual depreciation 
expense of approximately $.5 million.  The 1995 Stipulation also 
required Elizabethtown to maintain a monthly average percentage of 
common equity to total capitalization of at least 45.1% for the 12 
months ended January 31, 1996.  The Company has met this requirement.

Mount Holly

     On June 26, 1995, Mount Holly petitioned the BPU for an increase 
in rates, to take place in two phases.  In the first phase rates would 
be increased by $.9 million and in the second phase by $2.8 million.  
The first phase is necessary to cover costs that were not reflected in 
rates last increased in October 1986.  The second phase would cover 
the cost of the Mansfield Project as discussed above.  

     On January 24, 1996, the BPU approved a stipulation (Mount Holly 
Stipulation) for an increase in rates of $.6 million effective as of 
that date.  The Mount Holly Stipulation has, effectively, concluded 
the first phase of the rate proceeding.  Mount Holly is continuing 
with the adjudicatory process with respect to the second phase of the 
petition.  While management believes that the water supply, treatment 
and transmission project planned for Mount Holly is the most 
cost-effective response to the state legislation affecting the area, 
management cannot predict the ultimate outcome of the rate proceeding 
at this time.

     For information regarding additional rate matters see Note 8 to 
the Notes to Consolidated Financial Statements contained in
Appendix I.

REAL ESTATE MATTERS 

     Properties and E'town currently own several parcels of land 
aggregating approximately 740 acres located in central New Jersey  

                             -9-

having an original acquisition cost of approximately $8 million.  
A portion of this acreage was purchased from a third party and the 
balance was land formerly owned by Elizabethtown and no longer needed 
for utility purposes.  These holdings are owned in fee. 

     The Corporation has no plans to acquire additional real estate.  
Over the next several years, the Corporation expects to work with 
local and state officials to obtain various approvals to enhance the 
value and development potential of its real estate holdings while 
minimizing expenditures.  

     Properties has entered into an agreement to sell a parcel of land 
to a developer.  The agreement requires the buyer to obtain all 
approvals required by governmental agencies in order to develop the 
property.  Properties may cancel the agreement if the closing does not 
occur by December 31, 1996.  Other events have been established during 
this period, at which time either the buyer or Properties may cancel 
the agreement if certain criteria, generally relating to the 
development potential of the property, are not met.

                            -10-

<PAGE>
     Executive Officers of the Corporation and Elizabethtown

        Name             Age              Positions Held 

Robert W. Kean, Jr.      73   Chairman and Chief Executive Officer of 
                              the Corporation since 1985 and 
                              Elizabethtown since 1973. 
       
Henry S. Patterson, II   73   President of the Corporation since March 
                              1985 and Properties since July 1987. 

Thomas J. Cawley         65   Vice Chairman of Elizabethtown since 
                              January 1996 and President of 
                              Elizabethtown and its subsidiary, Mount 
                              Holly since August 1992.  Executive Vice 
                              President of Elizabethtown since January 
                              1987 and Vice President of Mount Holly 
                              since 1973.  Previously, Vice President, 
                              Operations since 1975.   
                                        
Andrew M. Chapman        40   Chief Financial Officer of the 
                              Corporation since August 1989 and 
                              Treasurer of the Corporation since 
                              November 1990.  President of 
                              Elizabethtown since January 1996 and 
                              Executive Vice President of 
                              Elizabethtown from May 1994 to December 
                              1995.  He served as Senior Vice 
                              President of Elizabethtown from April 
                              1993 to May 1994, Chief Financial 
                              Officer of Elizabethtown from November 
                              1990 to December 1995 and Treasurer of 
                              Elizabethtown from August 1989 to May 
                              1994.  Prior to 1989, he was Director of 
                              the Office of Financial Management of 
                              the State of New Jersey, Department of 
                              Treasury and earlier, a Vice President 
                              at Shearson Lehman Brothers.                     

Anne Evans Estabrook     51   Vice President of the Corporation since 
                              September 1987.  Owner of the Elberon 
                              Development Co., (a real estate holding 
                              company) since 1984 and President of 
                              David O. Evans, Inc. (a construction 
                              company) since 1983.

Walter M. Braswell       46   Secretary of the Corporation, Properties 
                              and Elizabethtown since December 1990 
                              and Vice President and General Counsel 
                              of Elizabethtown since August 1988.  
                              Previously, Assistant Secretary and 
                              General Attorney of Elizabethtown since 
                              May 1983.     

Norbert Wagner           60   Senior Vice President-Operations of 
                              Elizabethtown since May 1992.  Vice 
                              President-Operations since March 1987, 
                              Chief Engineer since October 1978.    

Edward F. Cash           60   Vice President - Customer Services 
                              of Elizabethtown since 1977.  
                              Assistant Vice President Customer 
                              Services since 1973. 

                                   -11-
                                                   


<PAGE>
ITEM 2. Properties 

     All principal plants and other materially important units of 
property of Elizabethtown and Mount Holly are owned in fee.  The 
Company considers that the properties of Elizabethtown and Mount Holly 
are in good operating condition.  

ITEM 3. Legal Proceedings

     As previously reported, several lawsuits had been filed against 
Elizabethtown and other parties in connection with a fire that 
occurred in a storage facility in 1989 resulting in damage to property 
stored at that facility.  This matter was settled in 1995 resulting in 
a payment by Elizabethtown of approximately $.1 million.  A provision 
for this estimated liability was previously recorded.


     In the opinion of management, other litigation in which the 
Corporation or its subsidiaries is involved is in the ordinary course 
of business and will not have a material adverse effect on the 
consolidated financial condition of the Corporation.

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

     None 

                            PART II 

ITEM 5. Market for the Corporation's Common Stock and Related
        Stockholder Matters 

     This information is included in Exhibit 13, filed herewith, and 
is incorporated herein by reference.  All of the common stock of 
Elizabethtown Water Company is owned by E'town. 

                              -12-



ITEM 6.  Selected Financial Data

________________________________
                                     E'town Corporation

                                     __________________

This information is included in Exhibit 13, filed herewith, and is incorporated 
herein by reference.

<TABLE>
                                  Elizabethtown Water Company
<CAPTION>
                                  


                                 1995        1994        1993        1992        1991

_______________________________________________________________________________________
<S>                           <C>         <C>        <C>          <C>         <C>
Utility Plant (Thousands)
Utility Plant - net........   $507,858    $437,456    $373,293    $347,253    $319,421
Construction Expenditures
  (excluding AFUDC)........     73,789      69,981      32,517      33,293      27,732
Total Assets (Thousands)...   $580,808    $502,848    $437,405    $386,880    $371,103

Capitalization (Thousands)
Shareholder's Equity.......   $176,685    $151,624    $125,765    $103,024    $ 85,877
Preferred Stock............     12,000      12,000      12,000      12,000      12,000
Debt (1)...................    208,952     164,951     141,952     147,841     154,984
Total Capitalization.......   $397,637    $328,575    $279,717    $262,865    $252,861

Capitalization Ratios
Common Stock...............         44%         46%         45%         39%         34%
Preferred Stock............          3%          4%          4%          5%          5%
Debt (1)...................         53%         50%         51%         56%         61%

Earnings Applicable to
 Common Stock (Thousands)..   $ 16,512    $ 13,369    $ 13,783    $ 11,099    $ 10,311

Operating Statistics
Revenues (Thousands)
General Customers..........   $ 67,455    $ 62,923    $ 63,100    $ 55,570    $ 54,071
Other Water Systems........     18,720      18,082      17,187      15,080      14,082
Industrial Wholesale.......      7,947       7,458       6,652       6,044       5,846
Fire Service/Miscellaneous.     14,276      13,570      13,057      12,473      12,087
Total Revenues.............   $108,398    $102,033    $ 99,996    $ 89,167    $ 86,086

Water Sales-Millions of Gallons (mg)
General Customers..........     23,999      23,551      23,883      22,062      22,659
Other Water Systems........     15,569      15,691      15,109      14,118      13,811
Industrial Wholesale.......      3,673       3,568       3,213       3,145       3,155
System Use and Unaccounted For   6,402       6,570       5,453       5,843       6,368
Total Water Sales               49,643      49,380      47,658      45,168      45,993

System Delivery by Source - mg
Surface....................     42,646      42,534      40,742      38,558      39,222
Wells......................      6,764       6,690       6,776       6,480       6,658
Purchased..................        233         156         140         130         113
Total System Delivery......     49,643      49,380      47,658      45,168      45,993

Millions of Gallons Pumped:
Average Day................        136         135         131         123         126
Maximum Day................        183         182         191         159         169
<FN>
_______________________________________________________________________________________
(1) Includes long-term debt, notes payable and current portion of long-term debt.
</TABLE>
                                       -13-


ITEM 7.       Management's Discussion and Analysis of 
              Consolidated Financial Condition and Results
              of Operations

                          E'town Corporation

     This information is included in Exhibit 13, filed herewith, and 
is incorporated herein by reference.

              Elizabethtown Water Company and Subsidiary

     The water utility operations of Elizabethtown Water Company 
(Elizabethtown or Company) and its subsidiary The Mount Holly Water 
Company (Mount Holly), presently constitute the major portion of 
E'town Corporation's (E'town or Corporation) assets and earnings.  
Mount Holly contributed 3% of Elizabethtown Water Company's 
consolidated operating revenues for 1995.  E'town, a New Jersey 
holding company, is the parent company of Elizabethtown Water Company 
and E'town Properties, Inc.  The following analysis sets forth 
significant events affecting the financial condition at December 31, 
1995 and 1994, and the results of operations for the years ended 
December 31, 1995, 1994 and 1993 for Elizabethtown Water Company.

LIQUIDITY AND CAPITAL RESOURCES 
Capital Expenditures Program 

    Capital expenditures were $73.8 million during 1995.  Capital 
expenditures for the three-year period ending December 31, 1998, are 
estimated to be $148.9 million, of which $128.4 million is for 
Elizabethtown and $20.5 million for Mount Holly.  A major portion of 
the capital outlays will occur in the first nine months of the 
three-year period as Elizabethtown completes its new water treatment 
plant.  After this project is completed in late 1996, the capital 
outlays for Elizabethtown are expected to return to levels experienced 
in the early 1990s.  Mount Holly expects to incur significant capital 
expenditures in 1997 as it constructs new water supply, treatment and 
transmission facilities as discussed below.  

Elizabethtown 

     Elizabethtown's capital program includes the construction of a 
new water treatment plant, the Canal Road Water Treatment Plant 
(Plant), near Elizabethtown's existing plant.  The Plant, which will 
have an initial rated production capacity of 40 million gallons per 
day (mgd) and has been designed to permit expansion to 200 mgd, is 
necessary to meet existing and anticipated customer demands and to 
replace groundwater supplies withdrawn from service as a result of 
more restrictive water quality regulations and groundwater 
contamination.  Expansion of the Plant's production capacity beyond 
40 mgd is not expected to occur in the foreseeable future.  
Elizabethtown's construction program also includes additional mains 

                                   -14-
and storage facilities necessary to serve existing and future 
customers.  

     In April 1994, Elizabethtown executed a lump-sum contract for the 
construction of the Plant.  The estimated cost of the Plant is 
approximately $100 million, excluding an Allowance for Funds Used 
During Construction (AFUDC).  The Company has expended $83.0 million, 
excluding AFUDC of $7.2 million on the Plant, as of December 31, 1995.  
The project is proceeding on schedule, the construction contract 
remains on budget and the project is expected to be completed during 
the third quarter of 1996. 

    In August 1993, the New Jersey Board of Public Utilities (BPU) 
approved a stipulation (1993 Plant Stipulation) signed by the 
Department of Ratepayer Advocate, the BPU staff and several of 
Elizabethtown's major wholesale customers, all of whom typically 
participate in Elizabethtown's rate cases.  The 1993 Plant Stipulation 
states the Plant is necessary and the Company's estimate regarding the 
Plant's cost, at that time $87 million and construction period are 
reasonable.  In April 1994, Elizabethtow-n notified all parties to the 
1993 Plant Stipulation that the estimated cost of the Plant had 
increased.  

     The 1993 Plant Stipulation authorizes Elizabethtown to levy a 
rate surcharge during the Plant's construction period if the Company's 
pre-tax interest coverage ratio for any 12-month historical period 
drops below 2.0 times.  The pre-tax interest coverage has remained 
above the 2.0 times trigger level and therefore, the surcharge has not 
been required.  The 1993 Plant Stipulation also provides that the rate 
of return on common shareholder's equity used to calculate the rate 
for the equity component of the AFUDC for the Plant will be 1.5% less 
than the rate of return on common shareholder's equity established in 
Elizabethtown's most recent base rate case.  The authorized rate of 
return on Elizabethtown's common shareholder's equity is currently 
11.5%. Elizabethtown has filed for a rate increase to reflect the 
financing and operating costs of the Plant which is expected to take 
effect when the Plant is completed later this year (see Economic 
Outlook). 

Mount Holly 

     To ensure an adequate supply of quality water from an aquifer 
serving parts of southern New Jersey, state legislation requires Mount 
Holly, as well as other suppliers obtaining water from designated 
portions of this aquifer, to reduce pumpage from its wells.  Mount 
Holly has received approval from the New Jersey Department of 
Environmental Protection (NJDEP) for its plan to develop a new water 
supply, treatment and transmission system necessary to obtain water 
outside the designated portion of the aquifer and to treat the water 
and pump it into the Mount Holly system.  This is referred to as the 
Mansfield Project.  The project is currently estimated to cost 
$16.5 million, excluding AFUDC, and is expected to be completed in 
1997.  The land for the supply and treatment facilities has been 
purchased and wells have been drilled and can produce the required 
supply.  
                                   -15-
Mount Holly has filed for rate relief relating to the Mansfield 
Project (see Economic Outlook).

     On October 5, 1995, the NJDEP granted Mount Holly a water 
allocation diversion permit for four wells that are to be the water 
supply for the Mansfield Project.  On October 20, 1995, New 
Jersey-American Water Company requested, and was subsequently granted, 
an adjudicatory hearing on the permit.  The Company and Mount Holly 
believe that the permit in question will be upheld but cannot predict 
the outcome of the objection.  In the event that the objection is 
successful and the permit is rescinded, Mount Holly would utilize the 
alternative plan of purchasing water from New Jersey-American Water 
Company.


CAPITAL RESOURCES 

    During 1995, Elizabethtown, including Mount Holly, financed 8.4% 
of its capital expenditures from internally generated funds (after 
payment of common stock dividends).  The balance was financed with a 
combination of proceeds from capital contributions from E'town (funded 
by sale of its Common Stock), tax exempt bonds issued through the New 
Jersey Economic Development Authority (NJEDA) and short-term 
borrowings under a revolving credit agreement discussed below. 

    For the three-year period ending December 31, 1998, Elizabethtown, 
including Mount Holly, estimates 34% of its capital expenditures will 
be financed with internally generated funds (after payment of common 
stock dividends).  The balance will be financed with a combination of 
capital contributions from the proceeds from the sale of E'town common 
stock, long-term debentures, proceeds of tax-exempt NJEDA bonds, 
short-term borrowings under the revolving credit agreement and other 
short-term financing.  -The NJEDA has granted preliminary approval for 
the financing of almost all of Elizabethtown's and Mount Holly's major 
projects over the next three years, including the Plant.  
Elizabethtown expects to pursue tax-exempt financing to the extent 
that final allocations are granted by the NJEDA.  The Company's senior 
debt is rated A3 and A by Moody's and Standard & Poor's, respectively. 

     In June 1995, E'town issued 660,000 shares of common stock for 
net proceeds of $16.9 million which were used to fund an equity 
contribution to Elizabethtown.  The equity contribution has been used 
to repay short-term debt that had been issued under Elizabethtown's 
revolving credit agreement to partially fund the Company's capital 
program, the predominant portion of which relates to the construction 
of the Plant.  During 1995, 248,846 shares of common stock were issued 
for proceeds of $6.4 million under E'town's Dividend Reinvestment and 
Stock Purchase Plan (DRP).  The proceeds are used on an ongoing basis 
to make capital contributions to Elizabethtown to partially fund its 
capital program. 

     In December 1995, Elizabethtown issued $40.0 million of 5.60% 
tax-exempt Debentures through the NJEDA.  The proceeds of the issue 

                                   -16-
were used to repay amounts outstanding under Elizabethtown's revolving 
credit agreement.

    During 1995, Elizabethtown obtained a portion of funds required 
for its capital program through borrowings under its revolving credit 
agreement (Agreement) with an agent bank and five additional banks.  
The Agreement provides up to $60.0 million in revolving short-term 
financing, which together with internal funds, other short-term 
financing, proceeds of future issuances of debt and preferred stock 
and capital contributions from E'town, is expected to be sufficient to 
finance Elizabethtown's and Mount Holly's capital needs through 1998.  
The Agreement allows Elizabethtown to borrow, repay and reborrow up to 
$60.0 million during the first three years, after which time 
Elizabethtown may convert any outstanding balances to a five-year 
fully amortizing term loan.  The Agreement further provides that, 
among other covenants, Elizabethtown must maintain a percentage of 
common and preferred equity to total capitalization of not less than 
35% and a pre-tax interest coverage ratio of at least 1.5 to 1.  As of 
December 31, 1995, the percentage o-f Elizabethtown's common and 
preferred equi-ty to total capitalization, calculated in accordance 
with the Agreement, was 47%.  For the 12 months ended December 31, 
1995, Elizabethtown's pre-tax interest coverage ratio, calculated in 
accordance with the Agreement, was 3.12 to 1.  At December 31, 1995, 
Elizabethtown had borrowings outstanding of $27.0 million under the 
Agreement at interest rates from 5.75% to 6.00%, at a weighted average 
rate of 5.94%. 

1994 and 1993

     In May 1994, E'town issued 690,000 shares of common stock for net 
proceeds of $18.2 million. The net proceeds were used to fund an 
equity contribution to Elizabethtown of $16.0 million.  This 
contribution had been used to partially fund Elizabethtown's 
construction program, the predominant portion of which related to the 
Plant.  During 1994, 273,159 shares of common stock were issued for 
proceeds of $7.1 million under E'town's DRP.  The proceeds were used 
to make capital contributions to Elizabethtown to partially fund its 
capital program.

    In March 1994, Elizabethtown issued 120,000 shares of $100 par 
value, $5.90 Cumulative Preferred Stock for proceeds of $12.0 million 
at an effective rate of 7.37%.  The proceeds were used to redeem 
$12.0 million of the Company's $8.75 Cumulative Preferred Stock.  The 
redemption premium of $1.0 million was paid from general Company 
funds. 

    In May 1993, E'town issued 575,000 shares of common stock for net 
proceeds of $16.6 million.  The net proceeds were used to fund equity 
contributions to Elizabethtown of $11.0 million in May 1993 and 
$2.8 million in September 1993.  Elizabethtown used a portion of such 
contributions to repay $7.0 million of short-term bank debt incurred 
for construction expenditures and invested the balance on a short-term 
basis to fund working capital requirements. 

                                   -17-
    During 1993, 200,878 shares of common stock were issued for 
proceeds of $6.0 million under E'town's DRP.  Such proceeds were used 
to fund equity contributions to Elizabethtown, primarily for 
Elizabethtown's capital expenditures. 

    In November 1993, Elizabethtown issued $50.0 million of 7 1/4% 
Debentures due November 1, 2028.  The proceeds of the issue were used 
to redeem $30.0 million of the Company's 8 5/8% Debentures due 2007 
and $20.0 million of the Company's 10 1/8% Debentures due 2018.  The 
aggregate redemption premiums of $2.7 million were paid from general 
Company funds. 

RESULTS OF OPERATIONS 

Earnings Applicable to Common Stock for 1995 were $16.5 million as 
compared to $13.4 million for 1994.  The combined effect of a $5.3 
million rate increase in February 1995 (discussed below), increases in 
AFUDC in 1995 and a non-recurring charge in 1994 all contributed to 
the increase between 1994 and 1995.

     Earnings Applicable to Common Stock for 1994 were $13.4 million 
as compared to $13.8 million for 1993.  A return to more normal summer 
weather and water consumption patterns, the combined effect of a 
non-recurring charge in 1994, and increases in operating and 
depreciation expenses since March 1993, when rates were last 
increased, all contributed to the decrease between 1993 and 1994.   

     Operating Revenues increased $6.4 million or 6.2% in 1995.  Of 
this increase, $4.6 million relates to the rate increase, discussed 
below, effective February 1995.  Increased consumption by retail 
customers and an increase in the number of customers increased 
revenues by $1.4 million.  Revenues from industrial customers 
resulting from consumption increased $.2 million while revenues from 
other water systems resulting from consumption decreased $.2 million.  
Revenues from fire service customers increased $.4 million.

    Operating Revenues increased $2.0 million or 2.0% in 1994.  Of 
this increase, $1.2 million relates to a rate increase discussed 
below, effective March 1993.  Sales to retail customers related to 
consumption decreased by $.9 million, primarily due to a return to 
more normal weather patterns during the spring and summer months of 
1994, compared to 1993.  However, despite the return to more normal 
weather patterns, sales to other water systems and to large industrial 
customers related to consumption increased by $.6 million and $.7 
million, respecti-vely.  Due to normal growth within the service 
territory, fire service revenues increased by $.4 million. 

    Operation Expenses increased $2.4 million or 5.9% in 1995.  The 
increase is due, primarily, to increased costs for labor, benefits and 
the cost of purchased water calculated in accordance with a Purchased 
Water Adjustment Clause (PWAC) (see Note 8 to the Notes to 
Consolidated Financial Statements.)  Benefit costs increased due to 
increases in the actuarially calculated pension expense and the cost 
of postemployment benefits, a portion of which is being expensed in 


                                   -18-
1995 as it is recognized in rates pursuant to the 1995 Stipulation 
effective February 1995 (see Economic Outlook). 

    Operation Expenses increased $2.2 million or 5.7% in 1994.  The 
increase is due, primarily, to increased costs for labor, benefits, 
miscellaneous expenses and the unit cost of raw water purchased from 
the New Jersey Water Supply Authority (NJWSA), which is reflected in 
the PWAC, in addition to the cost of chemicals to treat such water.  
Benefit costs increased due, primarily, to an increase in the 
actuarially calculated pension expense. 

     Maintenance Expenses decreased $.8 million or 12.4% in 1995.  The 
decrease is due, primarily, to the absence in 1995 of the unusually 
harsh winter weather that occurred in 1994.  Also, the results of 
preventive maintenance programs have contributed to an overall 
decrease in maintenance expenses.
 
    Maintenance Expenses increased $.9 million or 15.9% in 1994 due, 
primarily, to the effects of unusually harsh winter weather in the 
first quarter of 1994, in addition to an increased level of preventive 
maintenance at various operating facilities throughout the Company. 

    Depreciation Expense increased $.9 million or 12.1% in 1995 and 
$.6 million or 7.9% in 1994 due, primarily, to additional depreciable 
plant being placed in service during those periods.  Also, an increase 
in authorized depreciation rates as a result of the 1995 Stipulation, 
effective February 1995, accounted for $.4 million of the increase. 

    Revenue Taxes increased $.8 million or 6.6% in 1995 and 
$.2 million or 2.0% in 1994, due to additional taxes on the higher 
revenues discussed above.  

    Real Estate, Payroll and Other Taxes increased $.1 million or 2.0% 
and $.2 million or 8.1% in 1995 and 1994, respectively, due to 
increased payroll taxes resulting from labor cost increases.  

    Federal Income Taxes increased $.8 million or 11.5% in 1995 and 
decreased $.5 million or 6.3% in 1994 due to changes in the components 
of taxable income discussed herein.  In addition, in 1995 
Elizabethtown received tax refunds related to the years 1984 and 1985 
of $.1 million.

     Other Income increased $1.7 million in 1995 due, primarily, to an 
increase in the equity component of AFUDC of $1.8 million and a 
non-recurring litigation settlement of $.9 million in 1994 as 
discussed below.  These increases were offset by the federal income 
taxes associated with the various components.

    Other Income decreased less than $.1 million in 1994.  Included in 
this net decrease is a litigation settlement of $.9 million (see 
Note 11 to the Notes to Consolidated Financial Statements.)  In 
addition, increases in the equity component of AFUDC of $.7 million 
resulted from increased construction expenditures, primarily related 
to the Plant.  Other increases of $.3 million resulted from 

                                  -19-
miscellaneous items. Federal income taxes, as a result of all of the 
above, decreased less than $.1 million. 

     Total Interest Charges increased $.7 million or 6.8% in 1995 due, 
primarily, to an increase in interest expense of $2.1 million on 
increased borrowings under Elizabethtown's revolving credit agreement 
to finance the Company's ongoing capital program, the largest 
component of which is the Plant.  This amount was offset by an 
increase in the debt component of AFUDC of $1.6 million, also 
primarily related to the construction of the Plant.  In addition, in 
1995 Elizabethtown received interest on tax refunds related to 1984 
and 1985 of $.1 million.

    Total Interest Charges decreased $1.0 million or 9.1% in 1994 due, 
primarily, to savings from refinancing of long-term debt in 1993.  
Also, an increase in the debt component of AFUDC of $.5 million 
resulted in a reduction of interest expense.  
     
     Preferred Stock Dividends decreased less than $.1 million due to 
savings from the refinancing of the $8.75 series preferred stock with 
$5.90 series preferred stock in March 1994. 

ECONOMIC OUTLOOK 

    Earnings for Elizabethtown and Mount Holly for the next several 
years will be determined primarily by Elizabethtown's and Mount 
Holly's ability to obtain adequate and timely rate relief in 
connection with their additions to utility plant. 

Elizabethtown and Subsidiary 

    Over the last several years, governmental water quality and 
service regulations have required Elizabethtown and Mount Holly to 
make significant investments in water supply, water treatment, 
transmission and storage facilities, including the Plant and the 
Mansfield Project, to augment existing facilities.  This capital 
program is requiring regular external financing and rate relief.  
Currently, Elizabethtown and Mount Holly believe they are in 
compliance with all water quality standards in all material respects.

     In November 1995, Elizabethtown filed for a $31.6 million or 
29.6% rate increase primarily to cover the financing and operating 
costs of the Plant.  While Mount Holly received a $.6 million or 19.9% 
rate increase effective January 1996, deliberations regarding the 
portion of the rate case related to the Mansfield Project, in which 
Mount Holly is requesting an additional 84.2% rate increase, are 
ongoing and awaiting the award of the final water diversion permit.  
Accordingly, the timing and amount of rate increases obtained by 
Elizabethtown and Mount Holly, in response to the pending rate 
requests, will be a major factor affecting earnings in 1996 and 
beyond.  Once the new facilities, referred to above, are constructed 
and reflected in rates, Elizabethtown expects its internally generated 
cash flow to increase and capital outlays to return to levels 
experienced in the early 1990's.  As a result, the need for external 

                                       

                                   -20-
financing and rate relief should become less frequent.  Therefore, 
more so than in recent years, management's ongoing efforts to grow 
unit sales and control operating cost will benefit the customer by 
reducing the frequency of rate increases and will benefit shareholders 
by positively affecting earnings. 

     On November 20, 1995, Elizabethtown filed a petition with the BPU 
for an increase in rates of $31.6 million, or 29.6%.  The largest 
portion of the request, $22.9 million, is needed to cover the costs to 
finance and operate the Plant.  The remainder of the rate increase, 
$8.7 million, is needed to cover the cost to finance additional 
construction projects and to cover increases in operating expenses 
since rates were last established in February 1995.  A decision by the 
BPU is expected in the summer of 1996.  In light of the approval by 
the BPU of the 1993 Plant Stipulation and Elizabethtown's experience 
in obtaining base rate relief, Elizabethtown expects the BPU to grant 
timely and adequate rate relief, but cannot predict the ultimate 
outcome of any rate proceeding. 

     In January 1995, the BPU approved a stipulation (1995 
Stipulation) for Elizabethtown for a rate increase of $5.3 million or 
5.34%, effective February 1, 1995.  The 1995 Stipulation provides for 
an authorized rate of return on common equity of 11.5%.  It also 
provides for recovery of the 1994 current service cost portion of the 
obligation accrued under Statement of Financial Accounting Standards 
No. 106, "Employer's Accounting for Postretirement Benefits Other Than 
Pensions," provided this amount is funded by the Company.  
Elizabethtown funded $.3 million in 1995, which represents the 1994 
current service cost allowed in the 1995 Stipulation.  The rate 
increase is covering the cost to finance $62.0 million of construction 
projects since rates were last established in March 1993.  These 
projects include treatment, transmission and storage facilities needed 
to ensure that Elizabethtown continues to meet federal and state 
regulations on water quality and service.  The increase is also 
offsetting increased costs for power, labor and benefits, primarily 
medical.  The 1995 Stipulation also provides for an increase in 
depreciation rates resulting in an increase in annual depreciation 
expense of approximately $.5 million.  The 1995 Stipulation also 
required Elizabethtown to maintain a monthly average percentage of 
common equity to total capitalization of at least 45.1% for the 12 
months ended January 31, 1996.  The Company has met this requirement.

     On June 26, 1995, Mount Holly petitioned the BPU for an increase 
in rates, to take place in two phases.  In the first phase rates would 
be increased by $.9 million and in the second phase by $2.8 million.  
The first phase is necessary to cover costs that were not reflected in 
rates last increased in October 1986.  The second phase would cover 
the cost of the Mansfield Project as discussed above.  The project is 
currently estimated to cost $16.5 million.  Construction is expected 
to begin upon final issuance of the water allocation diversion permit 
from the NJDEP, and the project is expected to be completed in 1997.

                                   -21-
     On January 24, 1996, the BPU approved a stipulation (Mount Holly 
Stipulation) for an increase in rates of $.6 million effective as of 
that date.  The Mount Holly Stipulation has, effectively, concluded 
the first phase of the rate proceeding.  Mount Holly is continuing 
with the adjudicatory process with respect to the second phase of the 
petition.  While management believes that the water supply, treatment 
and transmission project planned for Mount Holly is the most 
cost-effective response to the state legislation affecting the area, 
management cannot predict the ultimate outcome of the rate proceeding 
at this time.

New Accounting Pronouncement

     See Note 2 of the Notes to Consolidated Financial Statements for 
a discussion of a new accounting standard that will become effective 
in 1996. 










                                   -22-
<PAGE>
Item 8. Financial Statements and Supplementary Data 

     The information for E'town is included in Exhibit 13, filed 
herewith, and is incorporated herein by reference. 

     The information for Elizabethtown Water Company is contained on 
pages 2 through 19 of Appendix I included herein. 

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

     None 

                        PART III 

Item 10. Directors and Executive Officers of the Registrant 

     Information with respect to directors of E'town and Elizabethtown 
is included in E'town's Proxy Statement for the 1996 Annual Meeting of 
Stockholders, and is incorporated herein by reference. 

     Information regarding the executive officers of both E'town and 
Elizabethtown follows Item 1 in Part I of this Form 10-K. 

Item 11. Executive Compensation 

     This information for E'town and Elizabethtown is included in 
E'town's Proxy Statement for the 1996 Annual Meeting of Stockholders, 
and is incorporated herein by reference. 

Item 12. Security Ownership of Certain Beneficial Owners and
         Management 

     This information is included in E'town's Proxy Statement for the 
1996 Annual Meeting of Stockholders, and is incorporated herein by 
reference. 

Item 13. Certain Relationships and Related Transactions 

     This information for E'town and Elizabethtown is included in 
E'town's Proxy Statement for the 1996 Annual Meeting of Stockholders, 
and is incorporated herein by reference. 

                               PART IV 

Item 14.  Exhibits, Financial Statement Schedules and 
          Reports on Form 8-K 

(a)  The following documents are filed as part of this 
report: 


                                   -23-
<PAGE>
     1. Financial Statements: 

                    Elizabethtown Water Company 

     Statements of Consolidated Income for the years ended 
        December 31, 1995, 1994 and 1993. 

     Consolidated Balance Sheets as of December 31, 1995
        and 1994. 

     Statements of Consolidated Capitalization as of 
        December 31, 1995 and 1994. 

     Statement of Consolidated Shareholder's Equity for the 
        years ended December 31, 1995, 1994 and 1993. 

     Statements of Consolidated Cash Flows for the years 
        ended December 31, 1995, 1994 and 1993. 

     Notes to Consolidated Financial Statements. 

                          E'town Corporation

     A portion of the 1995 Annual Report to Shareholders which 
includes Management's Discussion and Analysis of Consolidated 
Financial Condition and Results of Operations, Consolidated Financial 
Statements, Notes to Consolidated Financial Statements, Independent 
Auditors' Report and Other Financial and Statistical Data is filed 
herewith as Exhibit 13 and is herein incorporated by reference. 

                     Elizabethtown Water Company 

     Elizabethtown Water Company's consolidated financial statements 
and notes thereto are included herein on pages 2 through 19 of 
Appendix I. 

                E'town and Elizabethtown Water Company 

     The Independent Auditors' Reports for E'town and 
Elizabethtown Water Company appear on page 28 herein and page 1 of 
Appendix I, respectively. 
                                    
    2.  Financial Statement Schedules: 
                                     







                                 -24-
<PAGE>
     All financial schedules required to be filed contain the same 
data and amounts for both E'town and Elizabethtown Water Company, 
except for Supplemental Schedule of Property, Plant and Equipment, 
which includes property, plant and equipment for each company. 

     Schedule II - Valuation and Qualifying Accounts for 
          the Years Ended December 31, 1995, 1994 and 1993. 

     Supplemental Schedule of Property, Plant and Equipment at 
          December 31, 1995 and 1994.

     Other schedules are omitted because of the absence of the 
conditions under which they are required or because the required 
information is included in the financial statements or the notes 
accompanying each company's financial statements. 

     3.  Exhibits 

          (a)  Exhibits for E'town and Elizabethtown Water 
               Company are listed in the Exhibit Index. 

          (b)  Reports on Form 8-K:  None 

                                       



























                                   -25-





                                 SIGNATURES

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

March 29, 1996                                        E'TOWN CORPORATION

                                                  By: /s/ Robert W. Kean, Jr.

                                                      _________________________
                                                      Chairman, Chief Executive
                                                      Officer and Director

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on March 29, 1996.

Chairman, Chief Executive Officer
 and Director                                         /s/ Robert W. Kean, Jr.

                                                      _________________________


President and Director                                /s/ Henry S. Patterson, II

                                                      _________________________


Vice President and Director                           /s/ Anne Evans Estabrook

                                                      _________________________


Chief Financial Officer, Treasurer
and Director                                          /s/ Andrew M. Chapman

                                                      _________________________
(Principal Financial & Accounting Officer)

Director                                              /s/ Brendan T. Byrne

                                                      _________________________


Director                                              /s/ Thomas J. Cawley

                                                      _________________________


Director                                              /s/ John Kean

                                                      _________________________


Director                                              /s/ Robert W. Kean III

                                                      _________________________


Director                                              /s/ Arthur P. Morgan

                                                      _________________________


Director                                              /s/ Barry T. Parker

                                                      _________________________


Director                                              /s/ Hugo M. Pfaltz, Jr.

                                                      _________________________








Director                                              /s/ Chester A. Ring III

                                                      _________________________


                                 -26-



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

March 29, 1996                                       ELIZABETHTOWN WATER COMPAY

                                                  By: /s/ Robert W. Kean, Jr.

                                                      __________________________
                                                      Chairman, Chief Executive
                                                      Officer and Director

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on March 29, 1996.

Chairman, Chief Executive Officer
 and Director                                         /s/ Robert W. Kean, Jr.

                                                      __________________________


Vice Chairman and Director                            /s/ Thomas J. Cawley

                                                      __________________________


President and Director                                /s/ Andrew M. Chapman

                                                      __________________________


Vice President - Finance & Treasurer                  /s/ Gail P. Brady

                                                      __________________________
(Principal Financial Officer)

Controller                                            /s/ Dennis W. Doll

                                                      __________________________
(Principal Accounting Officer)

Director                                              /s/ Brendan T. Byrne

                                                      __________________________


Director                                              /s/ Anne Evans Estabrook

                                                      __________________________


Director                                              /s/ John Kean

                                                      __________________________


Director                                              /s/ Robert W. Kean III

                                                      __________________________


Director                                              /s/ Arthur P. Morgan

                                                      __________________________


Director                                              /s/ Barry T. Parker

                                                      __________________________


Director                                              /s/ Henry S. Patterson, II







                                                      __________________________


Director                                              /s/ Hugo M. Pfaltz, Jr.

                                                      __________________________


Director                                              /s/ Chester A. Ring III

                                                      __________________________
                                 -27-




INDEPENDENT AUDITORS' REPORT 

E'TOWN CORPORATION: 

We have audited the consolidated financial statements of E'town 
Corporation and its subsidiaries as of December 31, 1995 and 1994, and 
for each of the three years in the period ended December 31, 1995, and 
have issued our report thereon dated February 15, 1996; such 
consolidated financial statements and report are included in your 1995 
Annual Report to Shareholders and are incorporated herein by reference.  
Our audits also included the financial statement schedules of E'town 
Corporation and its subsidiaries, listed in Item 14.  These financial 
statement schedules are the responsibility of the Company's management.  
Our responsibility is to express an opinion based on our audits.  In our 
opinion, such financial statement schedules, when considered in relation 
to the basic consolidated financial statements taken as a whole, present 
fairly in all material respects the information set forth therein.  



/s/ Deloitte & Touche LLP

February 15, 1996
Parsippany, New Jersey

<PAGE>
                                  -28-




                                   E'TOWN CORPORATION              SCHEDULE II
                               ELIZABETHTOWN WATER COMPANY
                           VALUATION AND QUALIFYING ACCOUNTS




COLUMN A                       COLUMN B     COLUMN C   COLUMN D     COLUMN E

________                       ________     ________   ________     ________

                                            ADDITIONS
                              BALANCE AT   CHARGED TO             BALANCE AT
                              BEGINNING     COSTS AND                END
DESCRIPTION                   OF PERIOD     EXPENSES   DEDUCTIONS  OF PERIOD

_____________                 _________   ___________  __________  ___________


Reserve for Uncollectible
 Accounts:

Year Ended December 31, 1995   $463,000   $600,648   (A) $531,648   $532,000

Year Ended December 31, 1994   $434,000   $552,459   (A) $523,459   $463,000

Year Ended December 31, 1993   $377,000   $571,116   (A) $514,116   $434,000











_________________________________

(A) Write-off of uncollectible accounts, net of recoveries.


____________________________________________________________________________



                                                             SUPPLEMENTAL
                                                             SCHEDULE
                              E'TOWN CORPORATION
                         ELIZABETHTOWN WATER COMPANY
                        PROPERTY, PLANT AND EQUIPMENT
                        AT DECEMBER 31, 1995 AND 1994




                                           1995                  1994

                                        _________             _________
ELIZABETHTOWN WATER COMPANY:

____________________________
 UTILITY PLANT IN SERVICE:
   Intangible Plant                   $    250,766          $    250,766
   Source of Supply Plant               10,073,447             9,739,125
   Pumping Plant                        44,838,866            43,658,801
   Water Treatment Plant                53,070,107            46,008,913
   Transmission & Distribution Plant   378,216,166           354,703,279
   General Plant                        15,373,329            14,068,349
   Leasehold Improvements                  117,186               110,954
   Acquisition Adjustments                 632,388               632,388

                                      ____________          ____________
     Utility Plant in Service          502,572,255           469,172,575
  Construction Work in Progress        100,212,636            55,739,951

                                      ____________          ____________
      Total Utility Plant              602,784,891           524,912,526

 NON-UTILITY PROPERTY - net                 83,178                85,690


                                      ____________          ____________
          TOTAL                       $602,868,069          $524,998,216

                                      ____________          ____________

                                      ____________          ____________
E'TOWN CORPORATION:

___________________
 UTILITY PLANT (as above)             $602,784,891          $524,912,526

 NON-UTILITY PROPERTY - net             12,151,496            12,061,574



                                      ____________          ____________
          TOTAL                       $614,936,387          $536,974,100

                                      ____________          ____________

                                      ____________          ____________
<PAGE>
                            EXHIBIT INDEX 


Certain of the following exhibits, designated with an asterisk(*), are 
filed herewith.  The exhibits not so designated have heretofore been 
filed with the Commission and are incorporated herein by reference to 
the documents indicated in brackets following the description of such 
exhibits. 

                        E'town Corporation 

          Exhibit 
            No.               Description 

           3(a) -   Certificate of Incorporation of E'town 
                    Corp. 
                    [Registration Statement No. 33-42509, 
                    Exhibit 4(a)] 

           3(b) -   By-Laws of E'town Corp. [Form 10-K for the year 
                    1994, Exhibit 3(b)] 

           3(c) -   Certificate of Incorporation of E'town 
                    Properties, Inc. [Registration Statement 
                    No. 33-32143, Exhibit 4(j)] 

           3(d) -   By-Laws of E'town Properties, Inc. 
                    [Registration Statement No. 33-32143, 
                    Exhibit 4(n)] 

           4(a) -   Rights Agreement dated as of February 4, 
                    1991 between E'town and the Rights Agent 
                    [Registration Statement No. 33-38566, 
                    Exhibit 4(n)] 

           4(b) -   Indenture dated as of January 1, 1987 
                    from E'town Corporation to Boatmen's 
                    Trust, Trustee, relating to the 6 3/4% 
                    Convertible Subordinated Debentures due 
                    2012 [Registration Statement No. 
                    33-32143, Exhibit 4(a)] 
 
          10(a) -   Incentive Stock Option Plan 
                    [Registration Statement No. 2-99602, 
                    Exhibit 28(a)] 

          10(b) -   Savings and Investment Plan - 401(k) [Form 10-K 
                    for the year 1994, Exhibit 10(b)] 
                     
          10(c) -   Management Incentive Plan [Registration 
                    Statement No. 33-38566, Exhibit 10(i)]       

          10(d) -   E'town's 1987 Stock Option Plan 
                    [Registration Statement No. 33-42509, 
                    Exhibit 28] 

          Exhibit 
            No.               Description 

          10(e) -   E'town's 1990 Performance Stock Program 
                    [Registration Statement No. 33-46532, 
                    Exhibit 10(k)] 

          10(f) -   E'town's Dividend Reinvestment and Stock 
                    Purchase Plan [Registration No. 
                    33-56013, Exhibit 4(e)] 

          10(g) -   Change of Control Agreement [Form 10-Q for
                    the quarter ended March 31, 1995, Exhibit 10]

         *11    -   Statement Regarding Computation of Per 
                    Share Earnings 

         *13    -   Portion of the 1995 Annual Report to 
                    Shareholders which includes Management's 
                    Discussion and Analysis of Consolidated 
                    Financial Condition and Results of 
                    Operations, Consolidated Financial 
                    Statements, Notes to Consolidated 
                    Financial Statements, Independent 
                    Auditors' Report and Other Financial and 
                    Statistical Data and is herein 
                    incorporated by reference. 

         *23     -  Consent of Deloitte & Touche LLP, 
                    Independent Auditors  

         *27     -  E'town Corporation - Financial Data Schedule 

                            EXHIBIT INDEX 

          Certain of the following exhibits, designated with 
an asterisk(*), are filed herewith.  The exhibits not so 
designated have heretofore been filed with the Commission 
and are incorporated herein by reference to the documents 
indicated in brackets following the description of such 
exhibits. 

                        Elizabethtown Water Company 

         Exhibit               
            No.                Description 

           3(a)  -  Form of Restated Certificate of 
                    Incorporation of Elizabethtown Water 
                    Company [Form 10-K for the year ended
                    December 31, 1994, Exhibit 3(a)] 

           3(b)  -  By-Laws of Elizabethtown Water Company 
                    
           4(a)  -  Indenture dated as of November 1, 1994 
                    from Elizabethtown Water Company to The 
                    Bank of New York, Trustee, relating to 
                    the 7 1/4% Debentures due 2028. [Form 10-K  
                    for year ended December 31, 1994, Exhibit 4(a)] 
              
           4(b)  -  Indenture dated as of September 1, 1992 
                    from Elizabethtown Water Company to The 
                    Bank of New York, Trustee, relating to 
                    the 8% Debentures due 2022 [Form 10-K  
                    for year ended December 31, 1993, Exhibit 4(a)]

           4(c)  -  Indenture dated as of October 1, 1991 
                    from Elizabethtown Water Company to The 
                    Bank of New York, Trustee, relating to 
                    the 8 3/4% Debentures due 2021 
                    [Registration Statement No. 33-46532, 
                    Exhibit 4(f)] 

           4(d)  -  Indenture dated as of August 1, 1991 
                    from Elizabethtown Water Company to The 
                    Bank of New York, Trustee, relating to 
                    the 6.60% Debentures due 2021 
                    [Registration Statement No. 33-46532, 
                    Exhibit 4(g)] 

           4(e)  -  Indenture dated as of August 1, 1991 
                    from Elizabethtown Water Company to The 
                    Bank of New York, Trustee, relating to 
                    the 6.70% Debentures due 2021 
                    [Registration Statement No. 33-46532, 
                    Exhibit 4(h)] 

           4(f)  -  Indenture dated as of October 1, 1990 
                    from Elizabethtown Water Company to 
                    Citibank, N.A., Trustee, relating to the 
                    7 1/2% Debentures due 2020 [Registration 
                    Statement No. 33-38566, Exhibit 4(e)] 
                                                          
          Exhibit 
            No.                 Description 

           4(g)  -  Indenture dated as of December 1, 1989 
                    from Elizabethtown Water Company to 
                    Citibank, N.A., Trustee, relating to the 
                    7.20% Debentures due 2019 [Registration 
                    Statement No. 33-38566, Exhibit 4(f)] 

          *4(h)  -  Indenture dated as of December 1, 1995 
                    from Elizabethtown Water Company to 
                    The Bank of New York, Trustee, relating to the 
                    5.60% Debentures due 2025 

          10(a)  -  Contract for service to Middlesex Water 
                    Company. [Registration Statement No.
                    33-38566, Exhibit 10(a)] 

          10(b)  -  Contract for service to Edison Township. 
                    [Registration Statement No. 2-58262, 
                    Exhibit 13(c)] 

          10(c)  -  Contract for service to New 
                    Jersey-American Water Company. [Form 
                    10-K for the year ended December 31, 
                    1993, Exhibit 10(c)] 

          10(d)  -  Contract for service to City of 
                    Elizabeth. [Form 10-K for the year ended 
                    December 31, 1992, Exhibit 10(d)] 
                    
          10(e)  -  Contract for service to Franklin 
                    Township. [Registration Statement No. 
                    33-46532, Exhibit 10(e)] 

          10(f)  -  Contract with the New Jersey Water 
                    Supply Authority for the purchase of 
                    water from the Raritan Basin.  
                    [Registration Statement No. 33-32143, 
                    Exhibit 10(e)] 

          10(g)  -  Supplemental Executive Retirement Plan 
                    of Elizabethtown Water Company [Form 
                    10-K for the year ended December 31, 
                    1992, Exhibit 10(g)] 

          10(h)  -  Medical Reimbursement Plan of 
                    Elizabethtown Water Company [Form 10-K 
                    for the year ended December 31, 1992, 
                    Exhibit 10(h)] 

          10(i)  -  Supplemental Executive Retirement Plan of 
                    Elizabethtown Water Company [Form 10-Q 
                    for the year ended September 30, 1995, 
                    Exhibit 10] 
          Exhibit 
            No.               Description 

         *12(a)  -  Computation of Ratio of Earnings to 
                    Fixed Charges 
                                                                  
         *12(b)  -  Computation of Ratio of Earnings to 
                    Fixed Charges and Preferred Dividends 

         * 27    -  Elizabethtown Water Company - Financial Data 
                    Schedule.















                                                       APPENDIX I 



                      ELIZABETHTOWN WATER COMPANY 
                            AND SUBSIDIARY 


                  CONSOLIDATED FINANCIAL STATEMENTS 
                FOR THE YEARS ENDED DECEMBER 31, 1995, 
                           1994 AND 1993 AND 
                      INDEPENDENT AUDITORS' REPORT 















                                                      APPENDIX I















ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY

__________________________________________

TABLE OF CONTENTS

______________________________________________________________________



INDEPENDENT AUDITORS' REPORT

STATEMENTS OF CONSOLIDATED INCOME FOR THE YEARS ENDED
 DECEMBER 31, 1995, 1994 AND 1993

CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 1995 AND 1994

STATEMENTS OF CONSOLIDATED CAPITALIZATION AS OF
 DECEMBER 31, 1995 AND 1994

STATEMENTS OF CONSOLIDATED SHAREHOLDER'S EQUITY FOR THE
 YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

STATEMENTS OF CONSOLIDATED CASH FLOWS FOR THE YEARS ENDED
 DECEMBER 31, 1995, 1994 AND 1993

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


______________________________________________________________________







                                                  APPENDIX I 



INDEPENDENT AUDITORS' REPORT

TO THE SHAREHOLDER AND BOARD OF DIRECTORS OF ELIZABETHTOWN WATER 
COMPANY:

We have audited the accompanying consolidated balance sheets and 
statements of consolidated capitalization of Elizabethtown Water Company 
and its subsidiary as of December 31, 1995 and 1994, and the related 
consolidated statements of income, shareholder's equity, and cash flows 
for each of the three years in the period ended December 31, 1995.  Our 
audits also included the financial statement schedules listed in the 
Index at Item 14.  These financial statements and financial statement 
schedules are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on the financial statements and 
financial statement schedules based on our audits.

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

In our opinion, such consolidated financial statements present fairly, 
in all material respects, the financial position of Elizabethtown Water 
Company and its subsidiary at December 31, 1995 and 1994, and the 
results of their operations and their cash flows for each of the three 
years in the period ended December 31, 1995 in conformity with generally 
accepted accounting principles.  Also, in our opinion, such financial 
statement schedules, when considered in relation to the basic 
consolidated financial statements taken as a whole, present fairly in 
all material respects the information set forth therein.



/s/ Deloitte & Touche LLP

February 15, 1996
Parsippany, New Jersey





                                      -1-




Elizabethtown Water Company and Subsidiary                          APPENDIX I

Statements of Consolidated Income

                                               Year Ended December 31,

                                      ________________________________________
                                          1995          1994          1993

                                      _____________ _____________ ____________

Operating Revenues                     $108,398,105  $102,032,505  $99,996,120

                                       ____________  ____________  ____________

Operating Expenses:
  Operation                              43,132,400    40,722,980   38,529,149
  Maintenance                             5,805,511     6,623,772    5,716,157
  Depreciation                            8,808,169     7,860,180    7,285,309
  Revenue taxes                          13,591,212    12,748,161   12,501,804
  Real estate, payroll and other taxes    2,771,716     2,717,067    2,513,891
  Federal income taxes (Note 3)           8,002,292     7,176,396    7,658,770

                                       ____________  ____________  ___________
        Total operating expenses         82,111,300    77,848,556   74,205,080

                                       ____________  ____________  ___________

Operating Income                         26,286,805    24,183,949   25,791,040

                                       ____________  ____________  ___________

Other Income:
  Litigation settlement (Note 11)                        (932,203)
  Gain on sale of land                                                 122,400
  Allowance for equity funds used
   during construction (Note 2)           2,976,290     1,178,133      445,339
  Federal income taxes (Note 3)          (1,159,218)     (237,599)    (258,024)
  Other-net                                 335,763       432,922      169,474

                                       ____________  ____________  ___________
        Total other income                2,152,835       441,253      479,189

                                       ____________  ____________  ___________

Total Operating and Other Income         28,439,640    24,625,202   26,270,229

                                       ____________  ____________  ___________

Interest Charges:
  Interest on long-term debt             10,892,129    10,774,008   11,527,301
  Other interest expense-net              2,343,903       175,507       77,921
  Capitalized interest (Note 2)          (2,445,093)     (867,101)    (391,895)
  Amortization of debt discount-net         323,557       319,646      224,383

                                       ____________  ____________  ___________
        Total interest charges           11,114,496    10,402,060   11,437,710

                                       ____________  ____________  ___________

Income Before Preferred Stock
  Dividends                              17,325,144    14,223,142   14,832,519
Preferred Stock Dividends                   813,000       854,047    1,050,000

                                       ____________  ____________  ___________

Earnings Applicable to Common Stock    $ 16,512,144  $ 13,369,095  $13,782,519

                                       ____________  ____________  ___________

                                       ____________  ____________  ___________

See Notes to Consolidated Financial Statements.



                                      -2-




Elizabethtown Water Company and Subsidiary                         APPENDIX I

Consolidated Balance Sheets

                                                            December 31,

                                                   ___________________________
Assets                                                 1995           1994

                                                   ____________   ____________

Utility Plant-at Original Cost:
 Utility plant in service                          $502,572,255   $469,172,575
 Construction work in progress                      100,212,636     55,739,951

                                                   ____________   ____________
       Total utility plant                          602,784,891    524,912,526
 Less accumulated depreciation and amortization      94,926,413     87,456,550

                                                   ____________   ____________
       Utility plant-net                            507,858,478    437,455,976

                                                   ____________   ____________



Non-utility Property                                     83,178         85,690

                                                   ____________   ____________




Current Assets:
 Cash and cash equivalents                            3,796,757      1,485,115
 Customer and other accounts receivable
  (less reserve: 1995, $532,000; 1994, $463,000)     16,943,725     12,350,802
 Unbilled revenues                                    7,443,656      7,161,483
 Materials and supplies-at average cost               1,912,015      1,724,969
 Prepaid insurance, taxes, other                      1,874,338      1,410,401
 Prepaid federal income taxes                                        1,344,630

                                                   ____________   ____________
       Total current assets                          31,970,491     25,477,400

                                                   ____________   ____________



Deferred Charges (Note 7):
 Prepaid pension expense (Note 10)                      580,534        926,142
 Waste residual management                              970,182        546,490
 Unamortized debt and preferred stock expenses        9,384,609      8,902,271
 Taxes recoverable through future rates (Note 3)     26,427,627     26,339,057
 Postretirement benefit expense (Note 10)             2,900,569      2,077,051
 Purchased water under recovery - net                    37,316        314,128
 Other unamortized expenses                             594,875        723,709

                                                   ____________   ____________
       Total deferred charges                        40,895,712     39,828,848

                                                   ____________   ____________
           Total                                   $580,807,859   $502,847,914

                                                   ____________   ____________

                                                   ____________   ____________


See Notes to Consolidated Financial Statements.


                                    -3-
Elizabethtown Water Company and Subsidiary                         APPENDIX I

Consolidated Balance Sheets

                                                            December 31,

                                                   ____________________________
Capitalization and Liabilities                         1995           1994

                                                   ____________   ____________

Capitalization (Notes 4 and 5):
 Common shareholder's equity                       $176,684,773   $151,624,255
 Cumulative preferred stock                          12,000,000     12,000,000
 Long-term debt-net                                 181,922,528    141,908,430

                                                   ____________   ____________
       Total capitalization                         370,607,301    305,532,685









                                                   ____________   ____________



Current Liabilities:
 Notes payable-banks (Note 5)                        27,000,000     23,000,000
 Long-term debt-current portion (Note 4)                 30,000         42,000
 Accounts payable and other liabilities              16,723,904     18,165,522
 Customers' deposits                                    305,349        278,895
 Municipal and state taxes accrued                   13,661,620     12,831,524
 Federal income taxes accrued                           533,286
 Interest accrued                                     2,937,637      2,828,464
 Preferred stock dividends accrued                       59,000         59,000

                                                   ____________   ____________
       Total current liabilities                     61,250,796     57,205,405

                                                   ____________   ____________



Deferred Credits:
 Customer advances for construction                  45,460,749     45,554,476
 Federal income taxes (Note 3)                       64,886,448     60,109,244
 Unamortized investment tax credits                   8,448,811      8,650,537
 Accumulated postretirement benefits (Note 10)        2,900,569      2,077,051

                                                   ____________   ____________
       Total deferred credits                       121,696,577    116,391,308

                                                   ____________   ____________



Contributions in Aid of Construction                 27,253,185     23,718,516

                                                   ____________   ____________

Commitments and Contingent Liabilities (Note 9)

                                                   ____________   ____________
           Total                                   $580,807,859   $502,847,914

                                                   ____________   ____________

                                                   ____________   ____________


See Notes to Consolidated Financial Statements.


                                    -4-




Elizabethtown Water Company and Subsidiary                         APPENDIX I


Statements of Consolidated Capitalization

                                                            December 31,

                                                   ____________________________
                                                       1995            1994

                                                   ____________    ____________

  Common Shareholder's Equity (Notes 4 and 5):
   Common stock without par value, authorized,
   10,000,000 shares; issued 1995 and 1994,
   1,974,902 shares                               $ 15,740,602    $ 15,740,602
   Paid-in capital                                 112,157,348      88,868,632
   Capital stock expense                              (484,702)       (484,702)
   Retained earnings                                49,271,525      47,499,723

                                                  ____________    ____________
     Total common shareholder's equity             176,684,773     151,624,255

                                                  ____________    ____________


  Cumulative Preferred Stock (Note 4):
   $100 par value, authorized, 200,000
    shares; $5.90 series, issued  and
    outstanding, 120,000 shares                     12,000,000      12,000,000

                                                  ____________     ___________


  Cumulative Preferred Stock:
   $25 par value, authorized, 500,000 shares;
   none issued


  Elizabethtown Water Company:
   7.20% Debentures, due 2019                       10,000,000      10,000,000
   7 1/2% Debentures, due 2020                      15,000,000      15,000,000
   6.60% Debentures, due 2021                       10,500,000      10,500,000
   6.70% Debentures, due 2021                       15,000,000      15,000,000
   8 3/4% Debentures, due 2021                      27,500,000      27,500,000
   8% Debentures, due 2022                          15,000,000      15,000,000
   5.60% Debentures, due 2025                       40,000,000
   7 1/4% Debentures, due 2028                      50,000,000      50,000,000


  The Mount Holly Water Company:
   Notes Payable (due serially through 2000)           117,500         144,300

                                                  ____________    ____________
    Total long-term debt                           183,117,500     143,144,300
    Unamortized discount-net                        (1,194,972)     (1,235,870)

                                                  ____________    ____________
    Total long-term debt-net                       181,922,528     141,908,430

                                                  ____________    ____________
          Total capitalization                    $370,607,301    $305,532,685

                                                  ____________    ____________

                                                  ____________    ____________


See Notes to Consolidated Financial Statements.










                                       -5-




Elizabethtown Water Company and Subsidiary                         APPENDIX I

Statements of Consolidated Shareholder's Equity


                                              Year Ended December 31,

                                      _______________________________________
                                         1995          1994            1993

                                      ____________   ___________   ___________


Common Stock:                         $ 15,740,602  $ 15,740,602  $ 15,740,602

                                      ____________  ____________  ____________


Paid-in Capital:
 Balance at Beginning of Year           88,868,632    63,522,594    43,713,297
 Capital contributed by parent company  23,288,716    25,346,038    19,809,297

                                      ____________  ____________  ____________
 Balance at End of Year                112,157,348    88,868,632    63,522,594

                                      ____________  ____________  ____________


Capital Stock Expense:                    (484,702)     (484,702)     (484,702)

                                      ____________  ____________  ____________


Retained Earnings:
 Balance at Beginning of Year           47,499,723    46,986,485    44,054,327
 Income Before Preferred Stock
  Dividends                             17,325,144    14,223,142    14,832,519
 Dividends on Common Stock             (14,740,342)  (12,855,857)  (10,850,361)
 Preferred Stock Dividends                (813,000)     (854,047)   (1,050,000)

                                      ____________  ____________  ____________
 Balance at End of Year                 49,271,525    47,499,723    46,986,485

                                      ____________  ____________  ____________

Total Common Shareholder's Equity     $176,684,773  $151,624,255  $125,764,979

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________



See Notes to Consolidated Financial Statements.
















                                      -6-




Elizabethtown Water Company and Subsidiary                         APPENDIX I

Statements of Consolidated Cash Flows
                                                  Year Ended December 31,

                                          _____________________________________
                                             1995         1994         1993

                                          ___________  ___________  ___________
Cash Provided by Operating Activities:
Income Before Preferred Stock Dividends $ 17,325,144 $ 14,223,142 $ 14,832,519
Adjustments to reconcile net income
to net cash provided by operating
activities:
 Depreciation                              8,808,169    7,860,180    7,285,309
 Gain on sale of land                                                 (122,400)
 Decrease (increase) in deferred charges     327,562     (169,459)     260,600
 Deferred income taxes and investment
  tax credits-net                          4,486,908    4,256,534    3,332,558
 Allowance for debt and equity funds
  used during construction (AFUDC)        (5,421,383)  (2,045,234)    (837,234)
 Other operating activities-net              (61,590)    (130,902)    (449,792)
 Change in current assets and liabilities
  excluding cash, short-term investments
  and current portion of debt:
   Customer and other accounts receivable (4,592,923)    (462,817)    (840,485)
   Unbilled revenues                        (282,173)      86,839     (688,601)
   Accounts payable and other liabilities (1,415,164)   8,517,848      669,078
   Accrued/prepaid interest and taxes      2,353,248   (1,464,787)     232,741
   Other                                    (187,046)    (101,266)      (6,870)

                                        ____________ ____________ ____________
Net cash provided by operating activities 21,340,752   30,570,078   23,667,423

                                        ____________ ____________ ____________
Cash Provided by Financing Activities:
Decrease in funds held by Trustee for
 construction expenditures                                382,306    8,519,877
Proceeds from issuance of debentures      40,000,000                50,000,000
Proceeds from issuance of preferred stock              12,000,000
Redemption of preferred stock                         (12,000,000)
Debt and preferred stock issuance costs     (482,338)    (876,594)  (3,139,571)
Capital contributed by parent company     23,288,716   25,346,038   19,809,297
Repayment of long-term debt                  (38,800)     (42,000) (50,042,000)
Contributions and advances for
 construction-net                          3,440,942    3,453,604    1,909,905
Net increase (decrease) in notes
 payable-banks                             4,000,000   23,000,000   (5,500,000)
Dividends paid on common and
 preferred stock                         (15,448,342) (13,631,154) (11,900,361)

                                        ____________ ____________ ____________
Net cash provided by financing
   activities                             54,760,178   37,632,200    9,657,147

                                        ____________ ____________ ____________
Cash Used for Investing Activities:
Utility plant expenditures (excluding
 AFUDC)                                  (73,789,288) (69,980,619) (32,501,865)
Proceeds from sale of land                                             131,000

                                        ____________ ____________ ____________
Net cash used for investing activities   (73,789,288) (69,980,619) (32,370,865)

                                        ____________ ____________ ____________
Net Increase (Decrease) in Cash and
 Cash Equivalents                          2,311,642   (1,778,341)     953,705
Cash and Cash Equivalents at
 Beginning of Year                         1,485,115    3,263,456    2,309,751

                                        ____________ ____________ ____________
Cash and Cash Equivalents at End of Year$  3,796,757 $  1,485,115 $  3,263,456

                                        ____________ ____________ ____________

                                        ____________ ____________ ____________
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the year for:
  Interest (net of amount capitalized)  $  7,833,355 $  9,952,838 $ 11,837,347
  Income taxes                             4,158,093    6,771,254    5,881,008
  Preferred stock dividends             $    708,000 $    805,475 $  1,050,000

See Notes to Consolidated Financial Statements.
                                        -7-

<PAGE>
                ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 1.  ORGANIZATION
     Elizabethtown Water Company (Elizabethtown or Company) and its 
     wholly owned subsidiary, The Mount Holly Water Company (Mount 
     Holly), is a wholly owned subsidiary of E'town Corporation (E'town or 
     Corporation).  E'town, a New Jersey holding company, is the parent 
     company of Elizabethtown Water Company and E'town Properties, Inc. 
       
 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     Basis of Presentation
     The consolidated financial statements include Elizabethtown and its 
     subsidiary, Mount Holly.  Significant intercompany accounts and 
     transactions have been eliminated.  Elizabethtown and Mount Holly are 
     regulated water utilities and follow the Uniform System of Accounts, 
     as adopted by the New Jersey Board of Public Utilities (BPU).

     The preparation of financial statements in conformity with generally 
     accepted accounting principles requires management to make estimates 
     and assumptions that affect the reported amounts of assets and 
     liabilities and disclosure of contingent assets and liabilities at the 
     date of the financial statements and the reported amounts of revenues 
     and expenses during the reporting period.

     Utility Plant and Depreciation
     Income is charged with the cost of labor, materials and other expenses 
     incurred in making repairs and minor replacements and in maintaining 
     the properties.  Utility plant accounts are charged with the cost of 
     improvements and major replacements of property.  When depreciable 
     property is retired or otherwise disposed of, the cost thereof, plus 
     the cost of removal net of salvage, is charged to accumulated 
     depreciation.  Depreciation generally is computed on a straight-line 
     basis at functional rates for various classes of assets.  The 
     provision for depreciation, as a percentage of average depreciable 
     property, was 1.83% for 1995, 1.75% for 1994 and 1.74% for 1993.  The 
     1995 rate case (see Note 8) allowed an increase in depreciation rates 
     effective February 1, 1995.

     Allowance for Funds Used During Construction
     Elizabethtown and Mount Holly capitalize, as an appropriate cost of 
     utility plant, an Allowance for Funds Used During Construction 
     (AFUDC), which represents the cost of financing major projects during 
     construction.  AFUDC, a non-cash credit on the Statements of 
     Consolidated Income, is added to the construction cost of the project 
     and included in rate base and then recovered in rates during the 
     project's useful life.  AFUDC is comprised of a debt component 
     (credited to Interest Charges), and an equity component (credited to 
     Other Income) in the Statements of Consolidated Income.  AFUDC totaled 
     $5,421,383, $2,045,234 and $837,234 for 1995, 1994 and 1993, 
     respectively (see Note 8).

                                     -8-
     Revenues
     Revenues are recorded based on the amounts of water delivered to 
     customers through the end of each accounting period.  This includes an 
     accrual for unbilled revenues for water delivered from the time meters 
     were last read to the end of the respective accounting periods.

     Federal Income Taxes
     Elizabethtown Water Company files a consolidated federal tax return 
     with E'town.  Deferred income taxes are provided for timing 
     differences in the recognition of revenues and expenses for tax and 
     financial statement purposes to the extent permitted by the BPU.  
     Elizabethtown and Mount Holly account for prior years' investment tax 
     credits by the deferral method, which amortizes the credits over the 
     lives of the respective assets.  

     Customer Advances for Construction and Contributions in Aid of 
     Construction
     Customer Advances for Construction and Contributions in Aid of 
     Construction represent capital provided by developers for main 
     extensions to new real estate developments.  Some portion of Customer 
     Advances for Construction is refunded based upon the revenues that the 
     new developments generate.  Contributions in Aid of Construction are 
     Customer Advances for Construction that, under the terms of individual 
     main extension agreements, are no longer subject to refund.

     Cash Equivalents
     Elizabethtown Water Company considers all highly liquid debt 
     instruments purchased with maturities of three months or less to be 
     cash equivalents.

     New Accounting Pronouncement
     In March 1995, the Financial Accounting Standards Board issued 
     Statement of Financial Accounting Standards (SFAS) 121, "Accounting 
     for the Impairment of Long-Lived Assets and for Long-Lived Assets to 
     Be Disposed of," which is effective in 1996.  The statement requires 
     that long-lived assets be reviewed for impairment whenever events or 
     changes in circumstances indicate that the carrying amount of an asset 
     may not be recoverable.  The resultant impairment, if any, would be 
     measured based on the fair value of the asset.  The Company believes 
     that the adoption of SFAS 121 will not have any effect on the 
     Company's results of operations or financial position.
     
     Reclassification
     Certain prior year amounts have been reclassified to conform to the 
     current year's presentation.       






                                     -9-
3.   FEDERAL INCOME TAXES
     The computation of federal income taxes and the reconciliation of the 
     tax provision computed at the federal statutory rate (35%) with the 
     amount reported in the Statements of Consolidated Income follow:    
                                                    1995     1994     1993   
                                                  -------------------------
                                                    (Thousands of Dollars) 
                                                                         
     Tax expense at statutory rate                 $9,270   $7,573  $7,962      
     Items for which deferred taxes 
      are not provided:
       Capitalized interest                                    (2)      (2)    
       Difference between book and tax     
         depreciation                                 133       92      81 
       Investment tax credits                        (204)    (209)   (208)   
       Other                                          (37)     (40)     84
                                                   -----------------------
     Provision for federal income taxes            $9,162   $7,414  $7,917 
                                                   ======================= 
     The provision for federal income taxes 
      is composed of the following:     
     Current                                       $6,409   $5,087  $5,926    
     Tax collected on main extensions              (1,734)  (1,931) (1,341)    
     Deferred:
       Tax depreciation                             3,492    3,366   3,222 
       Capitalized interest                           800      384      72   
       Main cleaning and lining                       405      396     323
       Other                                           (8)     314     (91)   
     Investment tax credits-net                      (202)    (202)   (194)
                                                   -----------------------
     Total provision                               $9,162   $7,414  $7,917
                                                   =======================

     Effective January 1, 1993, the Company adopted SFAS 109, "Accounting 
     for Income Taxes."  SFAS 109 established accounting rules that changed 
     the manner in which income tax expense is determined for accounting 
     purposes.  SFAS 109 utilizes a liability method under which deferred 
     taxes are provided at the enacted statutory rate for all temporary 
     differences between financial statement earnings amounts and the tax 
     basis of existing assets or liabilities. 

     In connection with the adoption of SFAS 109, Elizabethtown and Mount 
     Holly recorded additional deferred taxes for water utility temporary 
     differences not previously recognized.  The increased deferred tax 
     liability was offset by a corresponding asset representing the future 
     revenue expected to be recovered through rates based on established 
     regulatory practice permitting such recovery.  

     In accordance with SFAS 109, deferred tax balances have been reflected 
     at E'town's current consolidated federal income tax rate, which is 
     35%.  




                                     -10-
<PAGE>
     The tax effect of significant temporary differences representing 
     deferred income tax assets and liabilities as of December 31, 1995 and 
     1994 is as follows:                                                   
                                                  
                                                  1995        1994   
                                               ---------------------
                                               (Thousands of Dollars)

     Water utility plant-net                   $(56,956)  $(53,517)
     Taxes recoverable through future rates      (9,250)    (9,219)
     Investment tax credit                        2,957      3,028 
     Prepaid pension expense                       (203)      (324)
     Capitalized interest                        (1,308)      (508)
     Other assets                                   654        557
     Other liabilities                             (780)      (126)
                                               -------------------
     Net deferred income tax liabilities       $(64,886)  $(60,109)
                                               ===================

     In 1995 Elizabethtown received tax refunds and interest related to the 
     years 1984 and 1985 that contributed to an increase in net income of 
     $206,948.

 4.  CAPITALIZATION
     In June 1995, E'town issued 660,000 shares of common stock for net 
     proceeds of $16,863,860.  The gross proceeds of $17,737,500 were used 
     to fund equity contributions to Elizabethtown totalling $16,900,000.  
     These equity contributions have been used to repay short-term debt 
     that had been issued under Elizabethtown's revolving credit agreement 
     (see below) to partially fund the Company's capital program, the 
     predominant portion of which relates to the construction of the Canal 
     Road Water Treatment Plant (Plant) (see Note 9).

     In May 1994, E'town issued 690,000 shares of common stock for net 
     proceeds of $18,218,471.  The net proceeds were used to fund an equity 
     contribution to Elizabethtown of $16,000,000.  This contribution had 
     been used to partially fund Elizabethtown's construction program, the 
     predominant portion of which related to the Plant.  

     E'town routinely makes equity contributions to Elizabethtown which 
     represent the proceeds of common stock issued under E'town's Dividend 
     Reinvestment and Stock Purchase Plan (DRP).  E'town contributed 
     $6,388,716 and $7,146,038 in 1995 and 1994, respectively, to 
     Elizabethtown from the proceeds of DRP issuances.

     Cumulative Preferred Stock 
     In March 1994, Elizabethtown issued 120,000 shares of $100 par value, 
     $5.90 Cumulative Preferred Stock for proceeds of $12,000,000 at an 
     effective rate of 7.37%.  The proceeds were used to redeem $12,000,000 
     of the Company's $8.75 Cumulative Preferred Stock.  The redemption 
     premium of $1,050,000 was paid from general Company funds and is being 
     amortized over 10 years for ratemaking purposes.

     The $5.90 Cumulative Preferred Stock is not redeemable at the option 
     of Elizabethtown.  Elizabethtown is required to redeem all 120,000 
     shares of the Preferred Stock on March 1, 2004 at $100 per share. 
     
     Long-term Debt
     Elizabethtown's long-term debt indentures restrict the amount of 
     retained earnings available to Elizabethtown to pay cash dividends 
     (which is the primary source of funds available to the Corporation for 
     payment of dividends on its common stock), or acquire Elizabethtown's 
     

                                     -11-
     common stock, all of which is held by E'town.  At December 31, 1995,    
     $7,753,084 of Elizabethtown's retained earnings were restricted under 
     the most restrictive indenture provision.  Therefore, $35,241,659 of 
     E'town's consolidated retained earnings were unrestricted.

     In December 1995, Elizabethtown issued $40,000,000 of 5.60% tax-exempt 
     debentures through the New Jersey Economic Development Authority 
     (NJEDA). The proceeds of the issue were used to repay amounts 
     outstanding under a revolving credit agreement (see Note 5). 

5.   LINES OF CREDIT
     In 1994, Elizabethtown executed a committed revolving credit agreement 
     (Agreement) with an agent bank and five additional banks that replaced 
     the Company's uncommitted lines of credit.  The Agreement provides up 
     to $60,000,000 in revolving short-term financing, which together with 
     internal funds, other short-term financing, proceeds of future 
     issuances of debt and preferred stock by Elizabethtown and capital 
     contributions from E'town, is expected to be sufficient to finance 
     Elizabethtown's and Mount Holly's capital needs, which are estimated 
     to be $148,905,000 through 1998.  At December 31, 1995, Elizabethtown 
     had outstanding borrowings of $27,000,000 under the Agreement at 
     interest rates from 5.75% to 6.00%, at a weighted average rate of 
     5.94%.

     The Agreement allows Elizabethtown to borrow, repay and reborrow up to
     $60,000,000 during the first three years, after which time 
     Elizabethtown may convert any outstanding balances to a five-year, 
     fully amortizing term loan.  The Agreement further provides that, 
     among other covenants, Elizabethtown must maintain a percentage of 
     common and preferred equity to total capitalization of not less than 
     35% and a pre-tax interest coverage ratio of at least 1.5 to 1.  As of 
     December 31, 1995, the percentage of Elizabethtown's common and 
     preferred equity to total capitalization, as calculated in accordance 
     with the Agreement, was 47%.  For the 12 months ended December 31, 
     1995, Elizabethtown's pre-tax interest coverage ratio, calculated in 
     accordance with the Agreement, was 3.12 to 1.

     Elizabethtown has $17,000,000 of uncommitted lines of credit with 
     several banks in addition to the lines under the Agreement.

     Information relating to bank borrowings for 1995, 1994 and 1993 is as 
     follows:
                                                 1995        1994        1993 
                                               -------------------------------
                                                    (Thousands of Dollars)    

     Maximum amount outstanding..........      $60,000    $23,000       $7,000
     Average monthly amount outstanding..      $39,636    $ 2,958       $2,062
     Average interest rate at year end...          5.9%       6.1%          (A)
     Compensating balances at year end...         $  0     $    0      $   195
     Weighted average interest rate based
      on average daily balances..........          6.2%       5.7%         3.8%

     (A) No outstanding bank borrowings at year end.


                                        -12-

6.   FINANCIAL INSTRUMENTS
     The carrying amounts and the estimated fair values, as of 
     December 31, 1995 and 1994, of financial instruments issued or held by 
     the Company, are as follows:           
                                                1995           1994    
                                            ------------------------
                                              (Thousands of Dollars)
     Cumulative preferred stock (1):         
       Carrying amount                      $ 12,000        $ 12,000     
       Estimated fair value                   11,940          10,860
     Long-term debt (1):                      
       Carrying amount                      $181,923        $141,908
       Estimated fair value                  189,664         129,355

     (1) Estimated fair values are based upon quoted market prices for 
         these or similar securities. 

7.   REGULATORY ASSETS AND LIABILITIES 
     Certain costs incurred by Elizabethtown and Mount Holly which have 
     been deferred have been recognized as regulatory assets and are 
     being amortized over various periods as set forth below:

                                                 1995          1994  
                                             -----------------------
                                              (Thousands of Dollars)

     Waste residual management               $    970  $      546
     Unamortized debt and 
       preferred stock expense                  9,385       8,902
     Taxes recoverable through 
       future rates (Note 3)                   26,428      26,339
     Postretirement benefit expense 
       (Note 10)                                2,901       2,077
     Purchased water under      
       recovery-net (Note 8)                       37         314
                                              -------------------
                    Total                     $39,721     $38,178
                                              ===================

     Waste Residual Management
     The costs of disposing of the waste generated by Elizabethtown's
     and Mount Holly's water treatment plants are being amortized
     over three-year periods for ratemaking and financial statement
     purposes. No return is being earned on these deferred balances.

     Unamortized Debt and Preferred Stock Expenses
     Costs incurred in connection with the issuance or redemption of 
     long-term debt have been deferred and are being amortized over the 
     lives
     of respective issues for ratemaking and financial statement purposes.  
     Costs incurred in connection with the issuance and redemption of 
     preferred stock have been deferred and are being amortized over a 
     10-year period for ratemaking and financial statement purposes.  

     There were no regulatory liabilities at December 31, 1995 or 1994.
     
8.   REGULATORY MATTERS 
     Rates
     Elizabethtown
     On November 20, 1995, Elizabethtown filed a petition with the BPU for 
     an increase in rates of $31,634,500 or 29.6%.  The largest portion of 
     the request, $22,925,227, is to cover the cost to finance and operate 
     the Plant (see Note 9).  The remainder of the rate request, $8,709,273 
     
                                     -13-

     is needed to cover the cost to finance additional construction 
     projects and to cover increases in operating expenses since rates were 
     last established in February 1995.  A decision by the BPU is expected 
     in the summer of 1996.  In light of the approval by the BPU of the 
     1993 Plant Stipulation (discussed below) and Elizabethtown's 
     experience in obtaining base rate relief, Elizabethtown expects the 
     BPU to grant timely and adequate rate relief, but cannot predict the 
     ultimate outcome of any rate proceeding.
     
     In February 1996, Elizabethtown filed a petition with the BPU for a 
     decrease in rates of $390,318 under a Purchased Water Adjustment 
     Clause (PWAC).  This procedure, established by BPU rules, allows 
     Elizabethtown to reflect in rates a change in the cost of water 
     purchased from the New Jersey Water Supply Authority (NJWSA) without a 
     complete rate case.  The purpose of this request is to reflect in 
     rates the expected decrease in the rate for water purchased by 
     Elizabethtown from the NJWSA effective July 1, 1996. 
     
     In August 1993, the BPU approved a stipulation (1993 Plant 
     Stipulation) signed by the Department of Ratepayer Advocate, the BPU 
     staff and several of Elizabethtown's major wholesale customers, all of 
     whom typically participate in Elizabethtown's rate cases.  The 1993 
     Plant Stipulation states that the Plant is necessary and that the 
     Company's estimates regarding the Plant's cost ($87,000,000 at that 
     time) and construction period are reasonable (see Note 9).  In April 
     1994, Elizabethtown notified all parties to the 1993 Plant Stipulation 
     that the estimated cost of the Plant had increased.  The 1993 Plant 
     Stipulation authorizes the Company to levy a rate surcharge during 
     the Plant's construction period if the Company's pre-tax interest 
     coverage ratio for any 12-month historical period drops below 
     2.0 times.  The 1993 Plant Stipulation also provides that the rate of 
     return on common shareholder's equity used to calculate the rate for 
     the equity component of the AFUDC for the Plant will be 1.5% less than 
     the rate of return on common shareholder's equity established in 
     the Company's most recent base rate case.  The authorized rate of 
     return on common shareholder's equity is currently 11.5%.  
     
     In January 1995, the BPU approved a stipulation (1995 Stipulation) for 
     Elizabethtown for a rate increase of $5,300,000, or 5.34%, effective 
     February 1, 1995.  The 1995 Stipulation provides for an authorized 
     rate of return on common equity of 11.5%.  It also provides for 
     recovery of the current service cost portion of the obligation accrued 
     under SFAS 106, "Employer's Accounting for Postretirement Benefits 
     Other Than Pensions," provided this amount is funded by the Company 
     (see Note 10).  The rate increase is covering the cost to finance 
     $62,000,000 of construction projects that were not reflected in the 
     rates established in March 1993.  These projects include treatment, 
     transmission and storage facilities needed to ensure that 
     Elizabethtown continues to meet federal and state regulations on water 
     quality and service.  The increase is also offsetting increased costs 
     for power, labor and benefits, primarily medical. The 1995 Stipulation 
     also provides for an increase in depreciation rates resulting in an 
     increase in depreciation expense of approximately $469,000.  The 1995 
     Stipulation also required Elizabethtown to maintain a percentage of 
     common equity to total capitalization of at least 45.1% for the 12 
     months ended January 31, 1996.  The Company has met this requirement.  

     On July 7, 1995, the BPU approved a Stipulation for a decrease in 
     rates under a PWAC.  The Stipulation resulted in a decrease in rates 
                                              
                                          -14-
     for the PWAC, effective July 13, 1995 of $348,527.  This 
     Stipulation reflects the decrease in rates for water purchased 
     from the NJWSA.

     In June 1994, the BPU approved a Stipulation for an increase in rates 
     under a PWAC.  The Stipulation resulted in an increase in rates, 
     effective July 1, 1994, of $334,611, reflecting the increase in rates 
     for water purchased from the NJWSA.

     Mount Holly
     On June 26, 1995, Mount Holly petitioned the BPU for an increase in 
     rates, to take place in two phases.  In the first phase rates would be 
     increased by $851,171 and in the second phase by $2,794,002.  The 
     first phase is necessary to cover costs that were not reflected in 
     rates last increased in October 1986.  The second phase would cover 
     the cost of a new water supply, treatment and transmission system 
     necessary to obtain water outside a designated portion of an aquifer 
     currently used by Mount Holly and to treat and pump the water into the 
     Mount Holly distribution system.  Management believes this project is 
     the most cost-effective  alternative available to Mount Holly to 
     comply with recent state legislation which restricts the amount of 
     water that can be withdrawn from an aquifer in certain areas of 
     southern New Jersey.  The project is currently estimated to cost 
     $16,500,000.  The land for the supply and 
     treatment facilities has been purchased and wells have been drilled 
     and can produce the required supply.  On October 5, 1995, the New 
     Jersey Department of Environmental Protection granted Mount Holly a 
     water allocation diversion permit for four wells that are to be the 
     water supply for the Mansfield Project. On October 20, 1995, New 
     Jersey-American Water Company requested, and was subsequently granted, 
     an adjudicatory hearing on the permit.  The Company and Mount Holly 
     believe that the permit in question will be upheld, but cannot 
     predict the outcome of the objection. In the event that the 
     objection is successful and the permit is rescinded, Mount Holly 
     would utilize the alternative plan of purchasing water from New 
     Jersey-American Water Company.

     On January 24, 1996, the BPU approved a stipulation (Mount Holly 
     Stipulation) for an increase in rates of $550,000, effective as of 
     that date.  The Mount Holly Stipulation has, effectively, concluded
     the first phase of the rate proceeding.  Mount Holly is continuing 
     with the process with respect to the second phase of the petition.  
     While management believes that the water supply, treatment and 
     transmission system planned for Mount Holly is the most cost-effective 
     response to the state legislation affecting the area, we cannot 
     predict the ultimate outcome of the rate proceeding at this time.

     Main Extension Refunds
     Previous disclosures have detailed events surrounding several lawsuits 
     filed by developers with respect to the BPU's suggested refund formula 
     for particular main extension agreements.  The BPU's formula suggests 
     refunds of 2 1/2 times annual revenues for each metered connection for 
     water service.  The plaintiffs had received refunds in accordance with 
     this suggested formula.  The initial petitions by the developers and 
     the related litigation have been ongoing since 1984 with numerous BPU 
     decisions, Appellate Division decisions and a New Jersey Supreme Court 
     decision.


                                         -15-
     In June 1995, the New Jersey Supreme Court once again reviewed these 
     matters and declined to hear the final appeal of the developers.  
     
     Effectively, the BPU's suggested refund formula has been reaffirmed 
     and therefore no refunds in excess of the 2 1/2 times revenues formula 
     are required by the Company.  Based upon the New Jersey Supreme 
     Court's decision, the plaintiffs have withdrawn their suits.

9.   COMMITMENTS
     Elizabethtown is obligated, under a contract that expires in 2013, to 
     purchase from the NJWSA a minimum of 37 billion gallons of water 
     annually.  The Company purchases additional water from the NJWSA on an 
     as-needed basis.  Effective July 1, 1996, the annual cost under the 
     contract will be $7,861,486.  The total cost of water purchased from 
     the NJWSA, including additional water purchased on an as-needed 
     basis, was $9,344,792, $8,987,472 and $8,819,212 for 1995, 1994 and 
     1993, respectively.    

     The following is a schedule by years of future minimum rental payments 
     required under noncancelable operating leases with terms in excess of 
     one year at:
                                        December 31,               
                                   ----------------------
                                   (Thousands of Dollars)

                        1996                $  909 
                        1997                   859
                        1998                    12
                        1999                   -0-                        
                        2000                   -0-
                                            ------
                        Total               $1,780
                                            ======

     Rent expense totaled $820,481, $829,562 and $789,636 for 1995, 1994 
     and 1993, respectively.

     Capital expenditures through 1998 are estimated to be $148,905,000 
     for Elizabethtown's and Mount Holly's utility plant.

     Canal Road Water Treatment Plant                                  
     In April 1994, following a competitive bidding process, Elizabethtown 
     executed a lump-sum contract for the construction of the Canal Road 
     Water Treatment Plant.  The project is currently estimated to cost 
     $100,000,000, excluding AFUDC.   The project is being completed on 
     schedule and the construction contract is on budget.  The Company 
     has expended $82,952,434, excluding AFUDC of $7,167,396, on the Plant 
     as of December 31, 1995.  Construction is expected to be completed 
     in the third quarter of 1996.

10.  PENSION PLAN AND OTHER POSTRETIREMENT BENEFITS
     Elizabethtown has a trusteed, noncontributory Retirement Plan (Plan), 
     which covers most employees.  Under the Company's funding policy, the 
     Company makes contributions that meet the minimum funding 
     requirements of the Employee Retirement Income Security Act of 1974.  
                                              

                                          -16-
  The components of the net pension costs (credits) are as follows:

                                                   1995      1994     1993
                                                 -------------------------
                                                   (Thousands of Dollars)
Service cost--benefits earned during the year ..  $  915   $1,052   $   899
Interest cost on projected benefit obligation ..   2,156    1,946     1,973
Return on Plan assets ..........................  (7,587)     939    (1,409)
Net amortization and deferral ..................   4,862   (3,860)   (1,658)
                                                  -------------------------
Net pension costs (credits) ....................  $  346   $   77   $  (195)
                                                  =========================
                                          

     
Plan assets are invested in publicly traded debt and equity securities.        
The reconciliations of the funded status of the Plan to the amounts 
recognized in the Consolidated Balance Sheets are presented below:  

                                                       1995     1994     
                                                   ----------------------
                                                   (Thousands of Dollars)

Market value of Plan assets                           $36,957  $30,810  
Actuarial present value of Plan benefits:             ----------------
Vested benefits                                        25,986   20,776
Non-vested benefits                                       101      157
                                                      ----------------
Accumulated benefit obligation                         26,087   20,933
Projected increases in compensation levels              7,877    5,642
                                                      ----------------
Projected benefit obligation                           33,964   26,575
Excess of Plan assets over projected benefit          ----------------
  obligation                                            2,993    4,235
Unrecognized net gain                                    (620)  (1,337)
Unrecognized prior service cost                           363      451
Unrecognized transition asset                          (2,156)  (2,423) 
                                                      ----------------
Prepaid pension expense                               $   580  $   926    
                                                      ================

  The assumed rates used in determining the actuarial present value of the 
  projected benefit obligations were as follows:
                                                1995       1994     1993   
                                                ------------------------
       Discount rate                            7.00%     8.00%    7.00%
       Compensation increase                    5.50%     5.50%    5.50%
       Rate of return on Plan assets            9.00%     8.50%    8.50% 

  The Company provides certain health care and life insurance benefits for 
  substantially all of its retired employees. As a result of a contract 
  negotiated in February 1996 with the Company's bargaining unit, all union 
  and non-union employees retiring after January 1, 1997 will pay 25% of 
  future increases in the premiums the Company pays for postretirement 
  medical benefits.
 
  Effective January 1, 1993, the Company adopted SFAS 106.  Under SFAS 106, 
  the costs of postretirement benefits are accrued for each year the 
  employee renders service, based on the expected cost of providing such 
  benefits to the employee and the employee's beneficiaries and covered 
  dependents, rather than expensing these benefits on a pay-as-you-go basis 
  for retired employees.

                                            

                                        -17-
  Based upon an independent actuarial study, the transition obligation, 
  calculated under SFAS 106, was $7,214,736 as of January 1, 1993.  The 
  transition obligation is being amortized over 20 years.  The following table 
  details the postretirement benefit obligation at December 31:

                                                   1995       1994  
                                               ----------------------
                                               (Thousands of Dollars)

     Retirees                                     $2,404     $2,457
     Fully eligible plan participants              6,263      5,080      
                                                  -----------------
     Accumulated postretirement benefit 
       obligation                                  8,667      7,537
     Plan assets at fair value                      (320)         0
     Unrecognized net gain                           685      1,033 
     Unrecognized transition obligation           (6,131)    (6,493)
                                                  -----------------
     Accrued postretirement benefit     
        obligation                                $2,901     $2,077
                                                  =================            
                                                                   
  The assumed health care cost trend rate used in measuring the accumulated 
  postretirement benefit obligation as of December 31, 1995, and for 1995, was 
  12%.  This rate decreases linearly each successive year until it reaches 5% 
  in 2005, after which the rate remains constant.  The assumed rates used 
  in determining the actuarial present value of the projected benefit 
  obligations were as follows:
                                             1995      1994      1993 
                                            -------------------------
     Discount rate                           7.00%     8.00%     7.00%

     A single percentage point increase in the assumed health care cost trend 
     rate for each year would increase the accumulated postretirement benefit 
     obligation as of December 31, 1995, and net postretirement service and 
     interest cost by approximately $1,260,000 and $250,000, respectively. 

     Based upon the independent actuarial study referred to above, the annual 
     postretirement cost calculated under SFAS 106 is as follows:

                                              1995         1994       1993  
                                              ----------------------------
                                                 (Thousands of Dollars)
  Service cost - benefits earned 
    during the year                         $  474       $  369       $   249
  Interest cost on accumulated
    postretirement benefit obligation          579          592           602
  Amortization of transition obligation        360          361           361
                                            ---------------------------------
         Total                               1,413        1,322         1,212
  Deferred amount for regulated
    companies pending recovery                (824)      (1,072)       (1,005)
                                            ---------------------------------
  Net postretirement benefit expense        $  589       $  250       $   207
                                            =================================  

  The rate increases allowed by the 1995 Stipulation and the Mount Holly 
  Stipulation include as an allowable expense the pay-as-you-go portion of 
  postretirement benefits as well as the current service cost, and require 
  that the current service cost be funded.  Elizabethtown funded $318,222 in 
  1995.  These stipulations allow Elizabethtown and Mount Holly to defer the 
  amount accrued in excess of these amounts for consideration in future rate 
  cases.  Generally accepted accounting principles permit this regulatory 
  treatment, provided deferrals are not accumulated for a period of more than 
  five years.  As of December 31, 1995, the amount that has been deferred is 
  $2,900,569.  

  Recovery of Elizabethtown's deferred postretirement costs has been requested 
  in Elizabethtown's recent rate case.  Management believes that Elizabethtown 

                                   -18-
<PAGE>
     and Mount Holly will recover the deferred postretirement costs in future 
     rates.

11. LEGAL MATTERS

   As reported in 1994, a developer asserted in a suit filed in 1991 against 
   Elizabethtown that the Company failed to install facilities necessary to 
   provide water service to a new development in a timely manner.  

   In November 1994, the Company settled this matter by paying the developer 
   $1,750,000.  As part of the settlement, the developer agreed that part of 
   this payment represented a refund of funds deposited under a main extension
   loan agreement for the construction of the facilities.  In addition, the 
   Company applied a portion of the settlement against an insurance reserve.  
   The effect on 1994 earnings was $932,203 or $605,932 net of federal income 
   taxes.  The Company is seeking recovery from its insurance carriers.

   As previously reported, several lawsuits had been filed against 
   Elizabethtown and other parties in connection with a fire that occurred in a
   storage facility in 1989 resulting in damage to property stored at that 
   facility.  This matter has been settled in 1995 resulting in a payment by 
   Elizabethtown of $114,250.  A provision for this estimated liability was 
   previously recorded.

12. RELATED PARTY TRANSACTIONS

   The Company enters into various transactions with E'town and E'town 
   Properties, Inc.  Elizabethtown provides administrative and accounting 
   services to these affiliates with are billed on a monthly basis.  
   Elizabethtown is billed for financial services by E'town.

   The total of all intercompany billings was $469,548, $426,944 and $278,191 
   for 1995, 1994 and 1993, respectively.  In addition, various expenditures 
   are made to vendors which are common to the entities.  Each entity absorbs 
   its proportionate share of these costs.

13  QUARTERLY FINANCIAL DATA (Unaudited)

     A summary of financial data for each quarter of 1995 and 1994 follows:

                                            Income Before       Earnings  
                  Operating    Operating       Preferred        Applicable
     Quarter      Revenues      Income      Stock Dividends   to Common Stock
     ------------------------------------------------------------------------
                (Thousands of Dollars Except Per Share Amounts)
                                                                              
     1995
      1st          $25,174      $ 5,906           $ 3,653        $3,449
      2nd           27,101        6,542             4,377         4,174    
      3rd           30,451        8,085             5,720         5,517    
      4th           25,672        5,754             3,575         3,372    
                  -----------------------------------------------------
      Total       $108,398      $26,287           $17,325       $16,512    
                  =====================================================
     1994     
      1st         $ 24,657      $ 5,579           $ 3,082        $2,832 
      2nd           25,208        5,945             3,484         3,281 
      3rd           27,370        6,976             4,093         3,890 
      4th           24,798        5,684             3,564         3,366
                  -----------------------------------------------------
      Total       $102,033      $24,184           $14,223       $13,369
                  =====================================================<PAGE>

     Water utility revenues are subject to a seasonal fluctuation due to 
     normal increased consumption during the third quarter of each year. 

                                        -19-
<PAGE>

                                                             EXHIBIT 4(h)












          -----------------------------------------------------------






                          ELIZABETHTOWN WATER COMPANY

                                       TO

                         THE BANK OF NEW YORK, TRUSTEE


                                  -----------


                                   INDENTURE

                          Dated as of December 1, 1995


                                 --------------



                           5.60% Debentures due 2025





          -----------------------------------------------------------

<PAGE>

                               TABLE OF CONTENTS/1
                                                                           Page


PARTIES...................................................................   1
RECITALS..................................................................   1
   Purpose of Indenture...................................................   1
   Form of Debenture......................................................   1
   Compliance with legal requirements.....................................   6


                                  ARTICLE ONE.

                                  Definitions.


SECTION 1.01.            Certain terms; other terms defined
          in Trust Indenture Act of 1939 or
          by reference therein in Securities
          Act of 1933, as amended, to have
          meanings therein assigned........................................  6
        Authority..........................................................  7
        Board of Directors.................................................  7
        Board Resolution...................................................  7
        Company............................................................  7
        Debenture or Debentures; "outstanding"
          with reference to Debentures.....................................  7
        Debentureholder....................................................  7
        Event of Default...................................................  8
        Indenture..........................................................  8
        Loan Agreement.....................................................  8
        Officers' Certificate..............................................  8
        Opinion of Counsel.................................................  8
        Person.............................................................  8
        Principal Corporate Trust Office of
          the Trustee......................................................  8
        Project............................................................  9
        Responsible Officer................................................  9
        Revenue Bonds......................................................  9
        Revenue Bond Indenture.............................................  9
        Revenue Bond Trustee...............................................  9
        Trustee............................................................  9
        Trust Indenture Act of 1939........................................  9
        Other defined terms................................................ 10


- --------
/1       This Table of Contents does not constitute part of the Indenture and is
         not to have any bearing upon the  interpretation of any of its terms or
         provisions.

                                      -i-

<PAGE>
                                  ARTICLE TWO.

               Description, Execution and Exchange of Debentures.


SECTION 2.01.            Maturity of Debentures............................ 10
SECTION 2.02.            Form of Debentures................................ 10
SECTION 2.03.            Date of Debentures and denominations.............. 10
SECTION 2.04.            Execution and authentication of
          Debentures....................................................... 11
SECTION 2.05.            Exchange, registration and transfer
          of Debentures.................................................... 11
SECTION 2.06.            Mutilated, destroyed, lost or stolen
          Debentures....................................................... 12
SECTION 2.07.            Cancellation of surrendered
          Debentures....................................................... 13
SECTION 2.08.            Provisions of Indenture and
          Debentures for sole benefit of
          parties and Debentureholders..................................... 13
SECTION 2.09.            CUSIP Numbers..................................... 13


                                 ARTICLE THREE.

                              Issue of Debentures.


SECTION 3.01.            Amount, authentication and delivery
          of Debentures.................................................... 14


                                 ARTICLE FOUR.

                           Redemption of Debentures.


SECTION 4.01.            Redemption of Debentures.......................... 14
SECTION 4.02.            Redemption of part only of
          Debentures....................................................... 15
        Notice of intention to redeem...................................... 15
SECTION 4.03.            When called Debentures become due
          and payable...................................................... 15
SECTION 4.04.            When interest ceases on called
          Debentures....................................................... 15


                                 ARTICLE FIVE.

                      Particular Covenants of the Company.


SECTION 5.01.            Payment of principal of and interest
          on Debentures.................................................... 16


                                      -ii-

<PAGE>

SECTION 5.02.            Maintenance and designation of office
          or agency for registration of
          transfer, exchange and payment
          of Debentures.................................................... 16
SECTION 5.03.            Appointment to fill vacancy in office
          of Trustee  ..................................................... 17
SECTION 5.04.            Appointment of paying agent other
          than Trustee..................................................... 17
SECTION 5.05.            Company not to incur debt, with
          certain exceptions............................................... 18
        Definition of "Property Additions"................................. 19
SECTION 5.06.            Company covenants it will not mortgage,
          pledge or permit any other lien,
          with certain exceptions, upon any
          of its property now owned or here-
          after acquired without securing the
          Debentures....................................................... 21
        Covenants of the Company in the event
          of merger, consolidation or sale................................. 22
        Definition of "Excepted Property".................................. 24
SECTION 5.07.            Limitations on dividends.......................... 24
SECTION 5.08.            Special provision for retirement of
          Debentures....................................................... 24
SECTION 5.09.            Company to file Compliance Certificate
          with Trustee annually............................................ 26
SECTION 5.10.            Company to deliver documents...................... 26


                                  ARTICLE SIX.

                   Debentureholders' Lists and Reports by the
                            Company and the Trustee.

SECTION 6.01.            Company to furnish Trustee information
          as to names and addresses of
          Debentureholders................................................. 27
SECTION 6.02.             ................................................. 27
SECTION 6.03.             ................................................. 27
SECTION 6.04.             ................................................. 27


                                 ARTICLE SEVEN.

                  Remedies of the Trustee and Debentureholders
                              on Event of Default.


SECTION 7.01.            Events of Default defined......................... 27
        Acceleration of maturity upon
          Event of Default................................................. 28
        Waiver of default and rescission of
          declaration of maturity.......................................... 28

                                     -iii-

<PAGE>

SECTION 7.02.            Covenant of Company to pay to Trustee
          whole amount due on Debentures on
          default in payment of interest or
          principal........................................................ 29
        Trustee may remove judgment for whole
          amount due on Debentures on failure
          of Company to pay................................................ 30
        Filing of proof of claim by Trustee
          in bankruptcy, reorganization,
          receivership, or other judicial
          proceedings...................................................... 30
SECTION 7.03.            Application of moneys collected by
          Trustee.......................................................... 31
SECTION 7.04.            Limitation on suits by holders of
          Debentures....................................................... 32
SECTION 7.05.            Delay or omission in exercise of
          rights not waiver of default..................................... 33
SECTION 7.06.                   ........................................... 33
SECTION 7.07.                   ........................................... 33
SECTION 7.08.                   ........................................... 33


                                 ARTICLE EIGHT.

                            Concerning the Trustee.


SECTION 8.01.            Duties of Trustee prior to and after
          Event of Default................................................. 33
SECTION 8.02.            Except as otherwise provided in
          Section 8.01:.................................................... 33
        (a)              Trustee may rely on documents
                         believed genuine and properly
                         signed or presented............................... 33
        (b)              Sufficient evidence by certain
                         instruments provided for.......................... 34
        (c)              Trustee may act on Opinion of
                         Counsel........................................... 34
        (d)              Trustee may require indemnity from
                         Debentureholders.................................. 34
        (e)              Trustee not liable for actions in
                         good faith believed to be
                         authorized........................................ 34
        (f)              Investigation of facts by Trustee................. 34
        (g)              Trustee may act through agents.................... 34
        (h)              Trustee not required to risk own
                         funds............................................. 35
SECTION 8.03.            Trustee not liable for recitals in
          Indenture or in Debentures....................................... 35
        Trustee not accountable for use of
          Debentures or proceeds........................................... 35
SECTION 8.04.            Trustee, paying agent or Debenture
          registrar may own Debentures..................................... 35

                                      -iv-

<PAGE>

SECTION 8.05.            Moneys received by Trustee to be
          held in trust.................................................... 35
SECTION 8.06.            Trustee entitled to compensation,
          reimbursement and indemnity...................................... 35
        Obligations to Trustee to be secured
          by lien prior to Debentures...................................... 36
SECTION 8.07.            Right of Trustee to rely on Officers'
          Certificate where no other evidence
          specifically prescribed.......................................... 36
SECTION 8.08.            Calculation of percentages of
          securities....................................................... 36
SECTION 8.09.            Requirements for eligibility of
          Trustee.......................................................... 37
SECTION 8.10.            (a)    Resignation of Trustee..................... 37
        (b)              Removal of Trustee by Company or
                         by court on Debentureholder's
                         application....................................... 37
        (c)              Removal of Trustee by holders of
                         majority in principal amount of
                         Debentures........................................ 38
        (d)              Time when resignation or removal
                         of Trustee effective.............................. 38
SECTION 8.11.            Acceptance by successor to Trustee................ 38
SECTION 8.12.            Successor to Trustee by merger,
          consolidation or succession to
          business......................................................... 39
SECTION 8.13............................................................... 39


                                 ARTICLE NINE.

                        Concerning the Debentureholders.


SECTION 9.01.            Evidence of action by Debenture-
          holders.......................................................... 40
SECTION 9.02.            Proof of execution of instruments
          and holding of Debentures........................................ 40
SECTION 9.03.            Who may be deemed owners of
          Debentures....................................................... 40
SECTION 9.04.            Debentures owned by Company or
          controlled or controlling companies
          disregarded for certain purposes................................. 40
SECTION 9.05.            Action by Debentureholders bind
          future holders................................................... 41

                                      -v-

<PAGE>
                                  ARTICLE TEN.

                          Debentureholders' Meetings.


SECTION 10.01            Purposes for which meetings may be
          called........................................................... 41
SECTION 10.02.           Manner of calling meetings........................ 42
SECTION 10.03.           Call of meetings by Company or
          Debentureholders................................................. 42
SECTION 10.04.           Who may attend and vote at meetings............... 42
SECTION 10.05.           Regulations may be made by Trustee................ 42
SECTION 10.06.           Manner of voting at meetings and
          record to be kept................................................ 43
SECTION 10.07.           Exercise of rights of Trustee or
          Debentureholders may not be hindered
          or delayed by call of meeting of
          Debentureholders................................................. 44


                                ARTICLE ELEVEN.

                            Supplemental Indentures.


SECTION 11.01            Purposes for which supplemental
          indentures may be entered into with-
          out consent of Debentureholders.................................. 44
SECTION 11.02            Modification of Indenture with consent
          of holders of more than 50% in
          principal amount of Debentures................................... 45
SECTION 11.03.           Effect of supplemental indentures................. 46
SECTION 11.04.           Debentures may bear notation of
          changes.......................................................... 46
SECTION 11.05.           Opinion of Counsel................................ 46


                                ARTICLE TWELVE.

                        Consolidation, Merger and Sale.


SECTION 12.01.           Consolidation or merger of Company
          and sale or conveyances of property
          of Company permitted............................................. 46
        Assumption of obligations of Company
          by successor company or transferee............................... 47
SECTION 12.02.           Rights and duties of successor
          corporation...................................................... 47
        Appropriate changes may be made in
          phraseology and form of Debentures............................... 47
        Company may consolidate or merge into
          itself or acquire properties of
          other corporations............................................... 47

                                      -vi-

<PAGE>

SECTION 12.03.           Opinion of Counsel................................ 48


                               ARTICLE THIRTEEN.

                    Satisfaction and Discharge of Indenture;
                               Deposited Moneys.


SECTION 13.01.           Satisfaction and discharge of
          Indenture........................................................ 48
SECTION 13.02            Application by Trustee of funds
          deposited for payment of
          Debentures....................................................... 49
SECTION 13.03.           Repayment of moneys held by paying
          agent............................................................ 49
SECTION 13.04.           Payment of deposited money to
          Company after lapse of time...................................... 49


                               ARTICLE FOURTEEN.

                    Immunity of Incorporators, Stockholders,
                       Officers, Trustees and Directors.


SECTION 14.01.           Incorporators, stockholders, officers,
          trustees and directors of Company
          exempt from individual liability................................. 50


                                ARTICLE FIFTEEN.

                           Miscellaneous Provisions.


SECTION 15.01.           Successors and assigns of Company
          bound by Indenture............................................... 51
SECTION 15.02.           Acts of board, committee or officer
          of successor corporation valid................................... 51
SECTION 15.03.           Surrender of powers by Company.................... 51
SECTION 15.04.           Required notices or demands may be
          served by mail................................................... 51
SECTION 15.05.           Indenture and Debentures to be
          construed in accordance with laws
          of State of New York............................................. 51
SECTION 15.06.           Officers' Certificate and Opinion
          of Counsel to be furnished upon
          applications or demands by Company............................... 51
SECTION 15.07.           Payments due on Sundays or holidays............... 52
SECTION 15.08.           Provisions required by Trust
          Indenture Act of 1939 to control................................. 53
SECTION 15.09.           Effect of invalidity of provisions................ 53

                                     -vii-

<PAGE>

SECTION 15.10.           Indenture may be executed in counter-
          parts............................................................ 53

ACCEPTANCE OF TRUST........................................................ 54
TESTIMONIUM................................................................ 55

                                     -viii-

<PAGE>


                  INDENTURE, dated as of December 1, 1995, between ELIZABETHTOWN
WATER COMPANY,  a corporation duly organized and existing under and by virtue of
the  laws  of  the  State  of  New  Jersey  (hereinafter  sometimes  called  the
"Company"),  party  of the  first  part,  and THE BANK OF NEW  YORK,  a New York
banking corporation  (hereinafter sometimes called the "Trustee"),  party of the
second part.


                  WHEREAS, the Company is empowered to issue debentures
for any of the objects and purposes of the Company;


                  WHEREAS,  for its lawful corporate  purposes,  the Company has
duly authorized an issue of debentures  designated  5.60%  Debentures - due 2025
(hereinafter referred to as the "Debentures"),  in an aggregate principal amount
of $40,000,000, to be issued under and pursuant to the provisions hereof; and


                  WHEREAS,  the  Debentures  and the  Trustee's  certificate  of
authentication  to be borne by the  Debentures  are to be  substantially  in the
following forms, respectively:


                              [FORM OF DEBENTURE]
                                     [FACE]


$___________________                                         No. _______________


                          ELIZABETHTOWN WATER COMPANY

                           5.60% Debenture - due 2025


                  ELIZABETHTOWN  WATER COMPANY, a corporation duly organized and
existing  under the laws of the State of New Jersey  (herein  referred to as the
"Company"),    for    value    received,    hereby    promises    to    pay   to
______________________,  or registered  assigns, on December 1, 2025 or upon the
earlier  redemption  hereof  as  hereinafter  provided,  the  principal  sum  of
______________________  Dollars in such coin or currency of the United States of
America  as at the time of  payment  shall be legal  tender  for the  payment of
public and private debts, and to pay interest thereon at the

<PAGE>

rate per  annum  specified  in the  title  of this  Debenture,  in like  coin or
currency,  semi-annually on June 1 and December 1 in each year, until payment of
said  principal  sum has been made or duly  provided  for,  from the most recent
interest  payment  date to which  interest  has been paid or duly  provided  for
(unless the date hereof is the date to which interest on the Debentures has been
paid or duly  provided for in which case from the date of this  Debenture) or if
no interest has been paid or duly provided for on the  Debentures  from December
1, 1995.  Principal and interest shall be paid at the principal  corporate trust
office  of The Bank of New  York,  New  York,  New York or at the  office of the
Company,  Westfield,  New Jersey,  or at the duly designated  office of any duly
appointed alternate or successor paying agent.

                  Reference  is hereby  made to the further  provisions  of this
Debenture set forth on the reverse hereof, and such further provisions shall for
all purposes have the same effect as though fully set forth at this place.

                  This Debenture shall not be valid or become obligatory for any
purpose until the certificate of authentication hereon shall have been signed by
the Trustee under the Indenture.


                  IN WITNESS  WHEREOF,  ELIZABETHTOWN  WATER  COMPANY has caused
this Debenture to be signed in its corporate name by its President or one of its
Vice Presidents by his signature or a facsimile  thereof and by its Secretary or
one of its Assistant  Secretaries by his signature or a facsimile  thereof,  and
its corporate seal, or a facsimile thereof, to be impressed or imprinted hereon.

                                         ELIZABETHTOWN WATER COMPANY


                                         By___________________________
                                           President.
(Seal)



By___________________________
      Secretary.

                                      -2-

<PAGE>

               [FORM OF TRUSTEE'S CERTIFICATE OF AUTHENTICATION]

Dated:  December __, 1995

                   This is one of the Debentures described in
                        the within-mentioned Indenture.


                                                           THE BANK OF NEW YORK,
                                                                     as Trustee,



                                         By___________________________
                                           Authorized Signatory.


                                   [REVERSE]

                          ELIZABETHTOWN WATER COMPANY

                           5.60% Debenture - due 2025


                  This Debenture is one of a duly authorized issue of Debentures
of  the  Company  (herein  referred  to as  the  "Debentures"),  limited  to the
aggregate  principal amount of $40,000,000,  except as otherwise provided in the
Indenture referred to below, all issued or to be issued under and pursuant to an
indenture dated as of December 1, 1995 (herein referred to as the  "Indenture"),
duly  executed  and  delivered  by the Company to The Bank of New York,  Trustee
(herein  referred to as the  "Trustee"),  to which  Indenture and all indentures
supplemental thereto reference is hereby made for a description of the rights of
the holders of the Debentures,  the rights, duties and immunities of the Trustee
and the rights and  obligations of the Company  thereunder.  The Debentures will
not be transferable except to a successor Revenue Bond Trustee.

                  In case an Event of  Default,  as  defined  in the  Indenture,
shall have occurred and be  continuing,  the principal of all of the  Debentures
may be declared, and upon such declaration shall become, due and payable, in the
manner, with the effect and subject to the conditions provided in the Indenture.

                  The Indenture contains  provisions  permitting the Company and
the Trustee,  with the consent of the holders of more than 50% in the  aggregate
principal amount of the Debentures at the time outstanding,  evidenced as in the
Indenture provided, to execute supplemental  indentures adding any provisions to
or changing in any manner or eliminating  any of the provisions of the Indenture
or of any indenture  supplemental  thereto or modifying in any manner the rights
and obligations of the holders

                                      -3-

<PAGE>

of  the  Debentures  and  of  the  Company;  provided,  however,  that  no  such
supplemental indenture shall (i) extend the fixed maturity of any Debenture,  or
reduce the principal  amount  thereof,  or reduce the rate or extend the time of
payment of interest thereon, without the consent of the holder of each Debenture
so affected, or (ii) reduce the aforesaid percentage of Debentures,  the holders
of which are required to consent to any such supplemental indenture, without the
consent of the holders of all Debentures then  outstanding.  It is also provided
in the Indenture that prior to any declaration of the maturity of the Debentures
the holders of a majority in the aggregate principal amount of the Debentures at
the time outstanding may on behalf of the holders of all of the Debentures waive
any past default under the Indenture and its  consequences,  except a default in
the payment of interest on or the principal of any of the  Debentures.  Any such
consent or waiver by the registered holder of this Debenture shall be conclusive
and  binding  upon such  holder and upon all future  holders  and owners of this
Debenture  and of any Debenture  issued in exchange  herefor or in place hereof,
irrespective  of whether or not any  notation of such  consent or waiver is made
upon this Debenture.

                  No reference  herein to the Indenture and no provision of this
Debenture  or of the  Indenture  shall  alter or impair  the  obligation  of the
Company,  which is  absolute  and  unconditional,  to pay the  principal  of and
interest on this Debenture at the time and place and at the rate and in the coin
or currency herein prescribed.

                  The Debentures are issuable as registered  Debentures  without
coupons, in denominations of $5,000 and any multiple thereof.  This Debenture is
transferable  in the manner  authorized  by law.  Upon due  presentment  of this
Debenture for  registration of transfer at the office or agency to be maintained
by the Company in the Borough of  Manhattan,  City and State of New York,  a new
Debenture or  Debentures,  of  authorized  denominations,  for a like  aggregate
principal amount,  will be issued to the transferee as provided,  and subject to
the limitations,  in the Indenture.  No service charge will be made for any such
registration  of  transfer,  but  the  Company  may  require  payment  of a  sum
sufficient to reimburse it for any tax or other governmental  charge that may be
imposed in relation  thereto.  This  Debenture  may in like manner be  exchanged
without  service  charge  for one or more new  Debentures  of  other  authorized
denominations  but of the same aggregate  principal  amount,  all subject to the
terms and conditions set forth in the Indenture.

                  As more fully  provided in the  Indenture,  the Debentures are
redeemable  at the option of the  Company in whole at any time,  or in part from
time to time,  prior to maturity on or after December 1, 2000, by the payment of
the  principal  amount  thereof  and  accrued  interest  to the date  fixed  for
redemption,  together  with a premium  equal to a  percentage  of the  principal
amount

                                      -4-

<PAGE>

thereof determined as set forth in the tabulation below under the
heading "Redemption Price".


                    Period
         (Both Dates Inclusive)                                Redemption Price
         ----------------------                                -----------------

December 1, 2005 to November 30, 2006..................................102%

December 1, 2006 to November 30, 2007 .................................101%

December 1, 2007 and thereafter........................................100%


                  The  Debentures  are subject to  mandatory  redemption  by the
Company at any time prior to maturity by payment of the principal amount thereof
to be redeemed and accrued  interest to the date fixed for redemption if, and to
the extent that, certain New Jersey Economic  Development  Authority 5.60% Water
Facilities Bonds (Elizabethtown Water Company Project -- 1995 Series) are called
for  redemption  at a price equal to the  principal  amount to be  redeemed  and
accrued interest to the date fixed for redemption. As more fully provided in the
Indenture,  the  Debentures  are also  redeemable as a whole or in part with the
proceeds of Released  Property,  at the  principal  amount  thereof plus accrued
interest to the date fixed for redemption.

                  The Indenture provides that under the circumstances  specified
therein funds or certain securities may be deposited with the Trustee in advance
of the maturity or redemption  date of any of the  Debentures,  in trust for the
payment or redemption of such Debentures,  and the interest due or to become due
thereon,  and that  thereupon all  obligations of the Company in respect of such
Debentures  shall  cease  and  be  discharged  and  the  holders  thereof  shall
thereafter be restricted exclusively to such funds or securities for any and all
other  claims  on  their  part  under  the  Indenture  or with  respect  to such
Debentures.

                  The Company,  the Trustee,  any paying agent and any Debenture
registrar may deem and treat the registered  holder hereof as the absolute owner
hereof (whether or not this Debenture shall be overdue and  notwithstanding  any
notice of ownership or writing  hereon) for the purpose of receiving  payment of
or on account of the principal  hereof and interest due hereon and for all other
purposes,  and neither the Company nor the Trustee nor any paying  agent nor any
Debenture registrar shall be affected by any notice to the contrary.  So long as
the Revenue Bond Trustee (as defined in the  Indenture)  is the sole  registered
holder of this  Debenture,  and has  specified  an account for such  payments in
writing to the  Company,  the  Trustee  and any paying  agent,  all  payments of
interest required hereunder shall be made by wire transfer.

                                      -5-

<PAGE>

                  No recourse  shall be had for the payment of the  principal of
or the interest on this Debenture,  or for any claim based hereon,  or otherwise
in respect  hereof,  or based on or in respect of the Indenture or any indenture
supplemental thereto, against any incorporator, stockholder, officer, trustee or
director, past, present or future, as such, of the Company or of any predecessor
or successor corporation, whether by virtue of any constitution, statute or rule
of law or  equity,  or by  the  enforcement  of any  assessment  or  penalty  or
otherwise, all such liability being, by the acceptance hereof and as part of the
consideration  for the issue  hereof,  expressly  waived and  released  by every
holder hereof, as more fully provided in the Indenture.

                             ----------------------


                  AND  WHEREAS,  all  acts  and  things  necessary  to make  the
Debentures,  when executed by the Company and authenticated and delivered by the
Trustee as in this Indenture provided,  the valid, binding and legal obligations
of the  Company,  and  to  constitute  these  presents  a  valid  indenture  and
agreement, have been done and performed, and the execution of this Indenture and
the issue hereunder of the Debentures have in all respects been duly authorized,
and the  Company,  in the  exercise  of the legal  right and power in it vested,
executes  this  Indenture and proposes to make,  execute,  issue and deliver the
Debentures;


                  NOW, THEREFORE, THIS INDENTURE WITNESSETH:

                  That in order to declare the terms and  conditions  upon which
the Debentures  are and are to be  authenticated,  issued and delivered,  and in
consideration of the premises,  of the purchase and acceptance of the Debentures
by the  holders  thereof  and of the sum of one  dollar  to it duly  paid by the
Trustee  at the  execution  of these  presents,  the  receipt  whereof is hereby
acknowledged,  the Company  covenants  and agrees with the Trustee for the equal
and  proportionate  benefit of the  respective  holders from time to time of the
Debentures, as follows:


                                  ARTICLE ONE.

                                  Definitions.


                  Section 1.01. The terms defined in this Section  (except as in
this  Indenture  otherwise  expressly  provided or unless the context  otherwise
requires) for all purposes of this  Indenture and of any indenture  supplemental
hereto shall have the respective  meanings specified in this Section.  All other
terms used in this  Indenture  which are defined in the Trust  Indenture  Act of
1939 or which are by  reference  in such act  defined in the  Securities  Act of
1933, as amended (except as herein otherwise

                                      -6-

<PAGE>

expressly  provided or unless the context  otherwise  requires),  shall have the
meanings  assigned  to  such  terms  in  said  Trust  Indenture  Act and in said
Securities Act as in force at the date of the execution of this Indenture.

                  "Authority"  shall  mean the New Jersey  Economic  Development
Authority.

                  "Board of Directors"  shall mean the Board of Directors of the
Company or any  committee  thereof duly  authorized by the Board of Directors to
act hereunder.

                  "Board  Resolution"  or "Resolution of the Board of Directors"
shall mean a copy of a  resolution  certified  by the  Secretary or an Assistant
Secretary of the Company to have been duly adopted by the Board of Directors and
to be in full force and effect on the date of such certification.

                  "Company" shall mean Elizabethtown Water Company, and, subject
to the  provisions  of Article  Twelve,  shall also include its  successors  and
assigns.

                  "Debenture"  or  "Debentures"  shall  mean  any  Debenture  or
Debentures,  as  the  case  may  be,  authenticated  and  delivered  under  this
Indenture.

                  The  term   "outstanding",   when  used  with   reference   to
Debentures,  shall,  subject  to the  provisions  of  Section  9.04 and  Article
Thirteen,  mean, as of any particular  time, all  Debentures  authenticated  and
delivered by the Trustee under this Indenture, except

                  (a)  Debentures   theretofore   canceled  by  the  Trustee  or
         delivered to the Trustee for cancellation;

                  (b)  Debentures  or  portions   thereof  for  the  payment  or
         redemption  of which  moneys in the  necessary  amount  shall have been
         deposited in trust with the Trustee,  provided that if such  Debentures
         or portions are to be redeemed prior to the maturity thereof, notice of
         such redemption  shall have been given as in Article Four provided,  or
         provision  satisfactory  to the Trustee shall have been made for giving
         such notice; and

                  (c) Debentures in lieu of or in  substitution  for which other
         Debentures shall have been  authenticated and delivered pursuant to the
         terms of Section  2.06,  unless  proof  satisfactory  to the Trustee is
         presented  that  any such  Debentures  are held by  holders  for  value
         without notice of any defense.

                  "Debentureholder",  "holder of Debentures", "holder", or other
similar  terms,  shall mean the  registered  holder of any  Debenture.  The term
"registered holder" shall mean the person or

                                      -7-

<PAGE>

persons in whose name or names a particular Debenture shall be registered on the
register kept for that purpose in accordance with the terms of this Indenture.

                  "Event of Default"  shall mean any event  specified in Section
7.01 continued for the period of time, if any, therein designated.

                  "Indenture" shall mean this instrument as originally executed,
or, if amended or supplemented, as so amended or supplemented.

                  "Loan  Agreement"  shall mean the Loan  Agreement  dated as of
December  1, 1989  between the Company and the  Authority  as  supplemented  and
amended by a First  Supplement to Loan Agreement  dated as of October 1, 1990, a
Second  Supplement  to Loan  Agreement  dated as of  August  1, 1991 and a Third
Supplement  to Loan  Agreement  dated as of December 1, 1995  relating to, among
other  things,  the  issuance  of  $10,000,000  principal  amount of 7.20% Water
Facilities  Bonds   (Elizabethtown   Water  Company  Project  --  1989  Series),
$15,000,000  principal  amount  of  7  1/2%  Water  Facilities  Refunding  Bonds
(Elizabethtown Water Company Project - - 1990 Series) and $10,500,000  principal
amount of 6.60% Water Facilities  Refunding Bonds  (Elizabethtown  Water Company
Project  - 1991  Series  A) and  $15,000,000  principal  amount  of 6.70%  Water
Facilities Refunding Bonds (Elizabethtown Water Company Project - 1991 Series B)
and $40,000,000  principal amount of 5.60% Water Facilities Bonds (Elizabethtown
Water Company Project - 1995 Series), or if further amended or supplemented,  as
so further amended or supplemented.

                  "Officers' Certificate" shall mean a certificate signed by the
President or a Vice President and by the Treasurer or an Assistant  Treasurer or
the Secretary or an Assistant  Secretary of the Company.  Each such  certificate
shall include the statements provided for in Section 15.06, if and to the extent
required by the provisions thereof.

                  "Opinion of Counsel"  shall mean an opinion in writing  signed
by legal  counsel who shall be  satisfactory  to the Trustee,  and who may be an
employee  of or counsel to the  Company.  Each such  opinion  shall  include the
statements  provided for in Section 15.06,  if and to the extent required by the
provisions thereof.

                  "Person" shall mean an individual,  partnership,  corporation,
association,  joint  venture,  trust or  unincorporated  association  and  shall
include a  government  or  political  subdivision  thereof and any  governmental
agency or public benefit corporation.

                  "Principal  Corporate  Trust  Office"  means the office of the
Trustee in New York, New York at which any particular  time its corporate  trust
business shall be principally  administered,  which office at the date hereof is
located at 101 Barclay Street,

                                      -8-

<PAGE>

21st  Floor,  New York,  New York  10286,  Attention:  Corporate  Trust  Trustee
Administration,  except that,  with respect to  presentation  of Securities  for
payment or  registration  of  transfers  and  exchanges  and the location of the
Security Registrar,  such term means the office or agency of the Trustee in said
city at which at any  particular  time its corporate  agency  business  shall be
conducted,  which at the date hereof is located at 101 Barclay Street, New York,
New York 10286, Attention: Corporate Trust Services Window.

                  "Project"  shall mean those certain  facilities of the Company
financed pursuant to the Loan Agreement and described therein.

                  "Responsible  Officer"  when used with  respect to the Trustee
shall mean the chairman or vice chairman of the board of directors, the chairman
of the executive committee,  the president,  any vice president,  the secretary,
the  treasurer,  any senior  trust  officer,  any trust  officer,  any second or
assistant vice president,  any assistant secretary, any assistant treasurer, any
assistant  cashier,  or any other  officer or  assistant  officer of the Trustee
customarily  performing  functions similar to those performed by the persons who
at the time shall be such officers, respectively, or to whom any corporate trust
matter  is  referred  because  of his  knowledge  of and  familiarity  with  the
particular subject.

                  "Revenue  Bonds"  shall  mean  the   Authority's   $40,000,000
principal amount of 5.60% Water Facilities  Refunding Bonds (Elizabethtown Water
Company Project -- 1995 Series).

                  "Revenue  Bond  Indenture"  shall mean the  Indenture of Trust
dated as of December 1, 1989 between the Authority and the Revenue Bond Trustee,
as supplemented and amended by a First Supplement to Indenture of Trust dated as
of October 1, 1990, a Second Supplement to Indenture of Trust dated as of August
1, 1991 and a Third  Supplement  to  Indenture  of Trust dated as of December 1,
1995,  pursuant to which the Revenue Bonds are issued,  or if further amended or
supplemented, as so further amended or supplemented.

                  "Revenue  Bond  Trustee"  shall  mean the  trustee  under  the
Revenue Bond Indenture for the time being, whether original or successor.

                  "Trustee"  shall mean the Trustee under this Indenture for the
time being, whether original or successor.

                  "Trust  Indenture Act of 1939",  subject to the  provisions of
Sections 11.01 and 11.02, shall mean the Trust Indenture Act of 1939 as in force
at the date of execution of this Indenture.

                                      -9-

<PAGE>

                  Certain other terms are defined in Articles Two,  Five,  Seven
and Eight.


                                  ARTICLE TWO.

               Description, Execution and Exchange of Debentures.


                  Section 2.01. The Debentures shall mature on December 1, 2025.

                  Section 2.02. The Debentures and the Trustee's  certificate of
authentication to be borne by the Debentures shall be substantially of the tenor
and  purport as in this  Indenture  above  recited,  and may have such  letters,
numbers  or other  marks of  identification  and such  legends  or  endorsements
printed,  lithographed or engraved  thereon as the Company may deem  appropriate
and as are not inconsistent with the provisions of this Indenture,  or as may be
required to comply  with any law or with any rule or  regulation  made  pursuant
thereto  or with any law or  regulation  of any  stock  exchange  on  which  the
Debentures may be listed, or to conform to usage.

                  Section 2.03. The  Debentures  shall be issuable as registered
Debentures without coupons in denominations of $5,000 and multiples thereof.

                  Each Debenture  shall be dated the date of its  authentication
and shall bear interest,  payable  semi-annually  on June and December 1 of each
year from the most recent interest  payment date to which interest has been paid
or duly  provided  for (unless the date of such  Debenture  is the date to which
interest on the  Debentures  has been paid or duly  provided  for, in which case
from the date of such  Debenture),  or,  if no  interest  has been  paid or duly
provided for on the Debentures, from December 1, 1995.

                  The persons in whose names  Debentures  are  registered at the
close of  business  on the record date with  respect to a  semi-annual  interest
payment date shall be entitled to receive the interest  payable on such interest
payment  date  notwithstanding  the  cancellation  of  any  Debenture  upon  any
registration of transfer or exchange thereof subsequent to such record and prior
to such interest payment date; provided,  however, that if and to the extent the
Company  shall  default in the  payment  of the  interest  due on such  interest
payment  date,  such  defaulted  interest  shall be paid to the persons in whose
names  the  Debentures  are  registered  at the  close  of  business  on the day
preceding the date such defaulted  interest is paid,  unless a record date shall
be fixed by the  Company for the  payment of such  defaulted  interest by notice
given by mail by or on behalf of the  Company to the holders of  Debentures  not
less than 15 days  preceding  such record  date,  which record date shall not be
more

                                      -10-

<PAGE>

than 15 days  before  the date for such  payment,  then to the  persons in whose
names  outstanding  Debentures  are  registered  on such record  date.  The term
"record date" as used with respect to a semi-annual  interest payment date shall
mean the close of business  on the May or November  15, as the case may be, next
preceding such interest  payment date, or if such May 15 or November 15 is not a
business  day, the business day next  preceding  such May 15 or November 15, the
term "business day" meaning for this purpose a day which in The City of New York
is not a day on which banking institutions are authorized by law to close.

                  Section 2.04. The Debentures  shall be signed on behalf of the
Company  by its  President  or a Vice  President,  and  by its  Secretary  or an
Assistant  Secretary,  and its corporate seal, or a facsimile thereof,  shall be
thereon  impressed  or  imprinted.  The  signature of any such  President,  Vice
President,  Secretary or Assistant  Secretary may be facsimile.  The Company may
use the  signature  or  facsimile  signature or any person who shall be any such
officer of the Company at the time of the execution of Debentures,  irrespective
of the date as of which the same  shall be  authenticated,  or of any person who
shall have been any such officer of the Company,  notwithstanding  the fact that
at the time the Debentures shall be authenticated  and delivered or disposed of,
he shall have ceased to be such officer of the Company.

                  The Company may deliver Debentures  executed by the Company to
the Trustee for  authentication.  The Trustee shall thereupon  authenticate  and
make available for delivery said Debentures to or upon the written orders of the
Company.   Only  such   Debentures  as  shall  bear  thereon  a  certificate  of
authentication  substantially in the form herein before recited, executed by the
Trustee,  shall be entitled to the  benefits  of this  Indenture  or be valid or
obligatory for any purpose.  Such  certificate by the Trustee upon any Debenture
executed by the Company  shall be  conclusive  evidence  that the  Debenture  so
authenticated has been duly  authenticated and delivered  hereunder and that the
holder is entitled to the benefits of this Indenture.

                  Section  2.05.  The Company shall keep at the office or agency
to be  maintained  by the  Company as  provided  in Section  5.02 a register  or
registers in which, subject to such reasonable  regulations as it may prescribe,
it will register all Debentures,  and upon due  presentment for  registration or
transfer of any  Debenture at such office or agency,  the Company  shall execute
and register and the Trustee shall  authenticate  and deliver in the name of the
transferee or  transferees a new  Debenture or Debentures  for a like  aggregate
principal amount of Debentures of any authorized denominations,  bearing numbers
not contemporaneously outstanding.

                  The several  authorized  denominations  of Debentures shall be
interchangeable in equal aggregate principal amounts.

                                      -11-

<PAGE>

Debentures to be exchanged  shall be  surrendered  at the office or agency to be
maintained  by the Company  for the purpose as provided in Section  5.02 and the
Company  shall  execute and  register  and the Trustee  shall  authenticate  and
deliver in exchange  therefor the  Debenture or  Debentures  which the Debenture
holder  making the exchange  shall be entitled to receive,  bearing  numbers not
contemporaneously outstanding.

                  All Debentures  presented or surrendered  for  registration of
transfer,  exchange,  redemption or payment shall (if so required by the Company
or the Trustee) be duly endorsed by, or be accompanied  by a written  instrument
or instruments of transfer in form  satisfactory  to the Company and the Trustee
duly  executed by, the  registered  holder or his attorney  duly  authorized  in
writing.

                  For any exchange or  registration  of transfer of  Debentures,
the  Company,  at its option,  may require  the payment of a sum  sufficient  to
reimburse  it for any tax or other  governmental  charge  that may be imposed in
relation thereto. No service shall be made for any such transaction.

                  The  Company  shall not be required  to make  registration  of
transfers or exchanges of Debentures for a period of fifteen days next preceding
any  selection of  Debentures  to be redeemed,  nor shall it be required to make
registration  of transfers  or exchange of any  Debentures  or portions  thereof
called or being called for redemption,  except,  in the case of any Debenture to
be redeemed in part only, the portion thereof not being redeemed.

                  Section 2.06. In case any Debenture shall become  mutilated or
be  destroyed,  lost or stolen,  the Company in its  discretion  may issue a new
Debenture of like tenor bearing a number not contemporaneously  outstanding,  in
exchange  and  substitution  for  the  mutilated  Debenture  or in  lieu  of and
substitution for the Debenture so destroyed,  lost or stolen.  In every case the
applicant  for a substituted  Debenture  shall furnish to the Company and to the
Trustee  such  security or  indemnity as may be required by them to save each of
them,  and, if  requested,  any paying  agents and  Debenture  registrars of the
Company,  harmless from all risk,  however remote,  and the applicant shall also
furnish to the Company and to the Trustee evidence to their  satisfaction of the
mutilation,  destruction,  loss or theft of the applicant's Debenture and of the
ownership thereof. The Trustee shall authenticate any such substituted Debenture
and deliver the same upon the written request or authorization of any officer of
the  Company.  Upon the issue of any  substituted  Debenture,  the  Company  may
require  the  payment  of a sum  sufficient  to  cover  any  stamp  tax or other
governmental charge that may be imposed incident thereto and any other expenses,
including counsel fees and expenses,  of the Company, the Trustee and any paying
agent or Debenture registrar,  connected therewith.  In case any Debenture which
has matured or is about to mature shall become mutilated or be destroyed, lost

                                      -12-

<PAGE>

or stolen,  the Company may, instead of issuing a substitute  Debenture,  pay or
authorize the payment of the same (without  surrender thereof except in the case
of a mutilated Debenture) if the applicant for such payment shall furnish to the
Company and to the Trustee such security or indemnity as may be required by them
to save each of them harmless,  and evidence to the  satisfaction of the Company
and the Trustee of the mutilation,  destruction, loss or theft of such Debenture
and of the ownership thereof.

                  Every  Debenture  issued  pursuant to the  provisions  of this
Section in  substitution  for any Debenture  which is destroyed,  lost or stolen
shall constitute an additional contractual obligation of the Company, whether or
not the destroyed,  lost or stolen  Debenture  shall be found at any time, or be
enforceable  by  anyone,  and  shall be  entitled  to all the  benefits  of this
Indenture  equally and  proportionately  with any and all other  Debentures duly
issued  hereunder.  All  Debentures  shall be held and  owned  upon the  express
condition  that the  foregoing  provisions  are  exclusive  with  respect to the
replacement or payment of mutilated,  destroyed,  lost or stolen  Debentures and
shall preclude any and all other rights or remedies,  notwithstanding any law or
statute  existing or  hereinafter  enacted to the  contrary  with respect to the
replacement  or payment of negotiable  instruments or other  securities  without
their surrender.

                  Section 2.07.  All Debentures  surrendered  for the purpose of
payment, redemption,  exchange or registration of transfer shall be delivered to
the Trustee and canceled by it, and no Debentures shall be issued in lieu of any
thereof  except as expressly  required or permitted by any of the  provisions of
this Indenture.  With the consent of the Company, the Trustee may, but shall not
be required to, destroy canceled Debentures and deliver a certificate thereof to
the Company. If the Company shall acquire any of the Debentures,  however,  such
acquisition   shall  not  operate  as  a  redemption  or   satisfaction  of  the
indebtedness  represented  by such  Debentures  unless  and  until  the same are
delivered to the Trustee, or surrendered to the Trustee, for cancellation.

                  Section 2.08.  Nothing in this Indenture or in the Debentures,
expressed or implied,  shall give or be construed to give to any person, firm or
corporation,  other than the parties  hereto and the holders of the  Debentures,
any legal or  equitable  right,  remedy  or claim  under or in  respect  of this
Indenture, or under any covenant,  condition or provision herein contained,  all
of the covenants, conditions and provisions herein being for the sole benefit of
the parties hereto and of the holders of the Debentures.

                  Section 2.09.  The Company in issuing the  Debentures  may use
"CUSIP"  numbers (if then  generally in use),  and, if so, the Trustee shall use
"CUSIP" numbers in notices of redemption as

                                      -13-

<PAGE>

a convenience to holders of Debentures;  provided that any such notice may state
that no  representation  is made as to the correctness of such numbers either as
printed on the Debentures or as contained in any notice of a redemption and that
reliance may be placed only on the other  identification  numbers printed on the
Debentures,  and any such  redemption  shall not be affected by any defect in or
omission of such numbers.


                                 ARTICLE THREE.

                              Issue of Debentures.


                  Section 3.01. Debentures not to exceed the aggregate principal
amount of  $40,000,000,  except as  provided  in  Section  2.06,  may,  upon the
execution of this Indenture or from time to time thereafter,  be executed by the
Company and delivered to the Trustee for  authentication,  and the Trustee shall
thereupon  authenticate and deliver said Debentures to or upon the written order
of the Company  signed by its President or a Vice President and by its Treasurer
or an Assistant  Treasurer or its Secretary or an Assistant  Secretary,  without
further action by the Company.  As a general matter, the Debentures issued under
this  Indenture  evidence  indebtedness  under  the Loan  Agreement  and are not
transferable except to a successor Revenue Bond Trustee.


                                 ARTICLE FOUR.

                           Redemption of Debentures.


                  Section 4.01. The Debentures are redeemable prior to maturity,
in accordance with the provisions of this Article Four, at the principal  amount
thereof and accrued  interest to the date fixed for redemption  (but if the date
fixed for  redemption  is a  semi-annual  interest  payment  date,  the interest
installment  payable  on such date  shall be paid to the  holder at the close of
business  on the record  date for such  interest  payment  date),  together,  in
certain  cases,  with a  premium,  all as set  forth  in the  form of  Debenture
provided for herein. The Trustee,  upon the request of the Company (evidenced by
a copy of a Board Resolution, delivered to the Trustee at least 60 days prior to
the redemption date) and  notification by the Revenue Bond Trustee,  signed by a
Vice President or Trust Officer (delivered to the Trustee at least 35 days prior
to the redemption  date), that an equal principal amount of Revenue Bonds are to
be redeemed and specifying the premium,  if any, to be paid on such  redemption,
shall, for and on behalf of and in the name of the Company,  mail or cause to be
mailed a notice of redemption with respect to the principal amount of Debentures
specified in such request.

                                      -14-

<PAGE>

                  Section  4.02.  In case of a redemption  of a part only of the
Debentures, the Trustee shall select the particular Debentures or parts thereof,
which shall be $5,000 or multiples thereof,  so to be redeemed according to such
method as the Trustee shall deem proper in its discretion.

                  Notice of redemption  to the holder of any Debenture  which is
to be  redeemed  in whole or in part  shall be  mailed  by or on  behalf  of the
Company,  not less than thirty days prior to the date fixed for  redemption,  to
him at his last address appearing upon the registry books.

                  Failure  duly to give such  notice by mailing to the holder of
any Debenture designated for redemption in whole or in part shall not affect the
validity of the proceedings for the redemption of any other Debenture.

                  The notice of  redemption  to each holder of  Debentures to be
redeemed shall specify the Debentures or parts thereof held by such holder to be
redeemed,  which  shall be  $5,000  or  multiples  thereof,  the date  fixed for
redemption,  the CUSIP numbers (if any) of such Debentures, the redemption price
at which  Debentures  are to be  redeemed  and the place  where  payment  of the
redemption price is to be made upon surrender of the Debentures, and shall state
that  interest  accrued  to the date  fixed for  redemption  will be paid in the
manner specified in said notice, that from said date interest thereon will cease
to accrue,  and,  in the case of any  Debenture  which is to be redeemed in part
only, that on and after the redemption date, upon surrender of such Debenture, a
new Debenture or Debentures of authorized  denominations in aggregate  principal
amount equal to the unremedied  portion of such  Debenture will be issued.  Such
notice  shall also state  that it is  subject to the  receipt of the  redemption
moneys by the  Trustee  prior to the date  fixed for  redemption,  and that such
notice,  and the Company's request to the Trustee to mail such notice,  shall be
of no effect unless such moneys are received prior to such date.

                  Section 4.03. Notice of redemption having been mailed, and the
Trustee having prior to the date fixed for redemption specified in the notice of
redemption  received for the purpose an amount in cash  sufficient to redeem all
of the Debentures  called for redemption,  the Debentures  called for redemption
shall become due and payable on such date fixed for redemption.

                  Section 4.04. On and after the date fixed for  redemption,  if
the moneys for the  redemption of the  Debentures to be redeemed shall have been
received by the  Trustee,  such  Debentures  shall cease to bear  interest.  All
moneys on deposit  with the  Trustee for the  redemption  of  Debentures  shall,
subject to the provisions of Section 13.04 hereof,  be held in trust for account
of the holders of the  Debentures so to be redeemed,  and shall be paid to them,
respectively, upon presentation and surrender of said Debentures.

                                      -15-

<PAGE>

                  If any Debenture of a denomination larger than $5,000 shall be
called for redemption in part only,  upon  presentation of any such Debenture so
called for redemption,  the payment with respect to said Debenture shall be made
and Debentures  for the unpaid balance of the principal  amount of the Debenture
so presented shall be authenticated  and delivered by the Trustee without charge
therefor to the holder thereof. On and after the date fixed for such redemption,
interest  shall be payable only on the portion of such  Debenture  not so called
for redemption and only such portion shall be deemed outstanding and continue to
be entitled to the benefits of this Indenture.

                  Anything  in  this   Indenture   contained   to  the  contrary
notwithstanding,  if the  giving of the  notice of  redemption  shall  have been
completed  as provided in Section  4.02,  or if  provision  satisfactory  to the
Trustee for the giving of such notice  shall have been made,  and if the Company
shall have  deposited in trust with the Trustee  funds  sufficient to redeem the
Debentures (or parts  thereof) to be redeemed on the date fixed for  redemption,
together  with  interest  accrued  to the date  fixed for  redemption,  then all
obligations  of the  Company in respect of such  Debentures  (or parts  thereof)
shall  cease and be  discharged  and the  holders  of such  Debentures  or parts
thereof)  shall  thereafter be restricted  exclusively to such funds for any and
all claims of whatsoever nature on their part under this Indenture or in respect
to such Debentures (or parts thereof).


                                 ARTICLE FIVE.

                      Particular Covenants of the Company.


                  The Company covenants as follows:

                  Section  5.01.  The Company  will duly and  punctually  pay or
cause to be paid the principal of and interest on each of the  Debentures at the
time and place and in the manner provided herein and in the Debentures.

                  Section  5.02.  As  long  as  any  of  the  Debentures  remain
outstanding,  the  Company  will  maintain  an office or  agency or  offices  or
agencies  in the  Borough of  Manhattan,  City and State of New York,  where the
Debentures may be presented for registration of transfer and exchange as in this
Indenture  provided,  and where  notices  and  demands to or upon the Company in
respect of the  Debentures  or of this  Indenture  may be served,  and where the
Debentures  may be presented  for payment.  Until  otherwise  designated  by the
Company in a notice to the  Trustee,  such office or agency for all of the above
purposes  shall be the  principal  corporate  trust office of the Trustee in the
Borough of Manhattan, City and State of New York.

                                      -16-

<PAGE>

                  Section 5.03. The Company, whenever necessary to avoid or fill
a vacancy in the office of  Trustee,  will  appoint,  in the manner  provided in
Section  8.10,  a  Trustee,  so that  there  shall  at all  times  be a  Trustee
hereunder.

                  Section 5.04.  (a) If the Company shall appoint a paying agent
other than the  Trustee,  it will cause such paying agent to execute and deliver
to the Trustee an  instrument  in which such agent shall agree with the Trustee,
subject to the provisions of this Section,

                  (1) that it will  hold all sums  held by it as such  agent for
         the payment of the  principal of,  premium,  if any, or interest on the
         Debentures (whether such sums have been paid to it by the Company or by
         any other  obligor on the  Debentures)  in trust for the benefit of the
         holders of the Debentures, or of the Trustee, as the case may be,

                  (2) that it will give the Trustee notice of any failure by the
         Company (or by any other obligor on the Debentures) to make any payment
         of the principal of or interest on the  Debentures  when the same shall
         be due and payable, and

                  (3) that at any time  during the  continuance  of any Event of
         Default upon the written request of the Trustee,  it will forthwith pay
         to the Trustee all sums so held by such paying agent.

                  (b) If the Company shall act as its own paying agent, it will,
on or before each due date of the principal of, premium, if any, or interest on,
the  Debentures,  set aside,  segregate and hold in trust for the benefit of the
holders of the Debentures,  a sum sufficient to pay such principal,  premium, if
any, or interest so becoming  due and payable and will notify the Trustee of any
failure (by it or any other obligor on the Debentures) to take such action.

                  (c) Whenever the Company shall have one or more paying agents,
it will,  prior  to each  due date of the  principal  of,  premium,  if any,  or
interest on, the Debentures, deposit with a paying agent a sum sufficient to pay
the  principal,  premium,  if any, or interest,  so becoming due, such sum to be
held in  trust  for the  benefit  of the  persons  entitled  to such  principal,
premium, if any, or interest,  and (unless such paying agent is the Trustee) the
Company will promptly notify the Trustee of its action or failure so to act.

                  (d) Anything in this Section to the contrary  notwithstanding,
the Company may, at any time,  for the purpose of obtaining a  satisfaction  and
discharge of this Indenture, or for any other reason, pay or cause to be paid to
the  Trustee  all sums held in trust by it, or any paying  agent  hereunder,  as
required

                                      -17-

<PAGE>

by this  Section,  such sums to be held by the  Trustee  upon the trusts  herein
contained.

                  (e) Anything in this Section to the contrary  notwithstanding,
the  agreement  to hold sums in trust as provided in this  Section is subject to
the provisions of Section 13.04 hereof.

                  Section  5.05.  The  Company  covenants  that,  so long as any
Debentures shall be outstanding under this Indenture, it will not create, assume
or incur, or in any other manner become directly or indirectly liable in respect
of, any  indebtedness,  in addition to its 7.20% Debentures due 2019, its 7-1/2%
Debentures  due 2020, its 6.60%  Debentures  due 2021, its 6.70%  Debentures due
2021,  its 8-3/4%  Debentures  due 2021,  its 8% Debentures due 2022, its 7-1/4%
Debentures due 2028 and the Debentures, except the following:

                  (a)  current  operating   liabilities  and  current  or  other
         obligations  (other than for borrowed  money)  incurred in the ordinary
         course of business;

                  (b) Current Indebtedness;

                  (c)   indebtedness   (in  addition  to  that  referred  to  in
         subdivisions  (a) and (b) above and (d) below) in an  aggregate  amount
         not in excess of $10,000,000 at any one time outstanding; and

                  (d)   indebtedness   (in  addition  to  that  referred  to  in
         subdivisions  (a),  (b) and (c)  above) in an  aggregate  amount not in
         excess of the sum of $20,000,000 plus 65% of the Amount of Net Property
         Additions at the time the Company  first  becomes  liable in respect of
         any such indebtedness.

                  The Company covenants that, so long as any Debentures shall be
outstanding under this Indenture, it will not create, assume or incur, or in any
manner become directly or indirectly  liable in respect of, any indebtedness (in
addition to its 7.20%  Debentures due 2019, its 7-1/2%  Debentures due 2020, its
6.60% Debentures due 2021, its 6.70% Debentures due 2021, its 8-3/4%  Debentures
due 2021,  its 8%  Debentures  due 2002,  its 7-1/4%  Debentures  due 2028,  the
Debentures and that referred to in subdivisions (a), (b) and (c) above),  unless
the Gross Income of the Company,  for a period of 12 consecutive calendar months
within the 15 calendar months immediately preceding the incurring by the Company
of such  indebtedness,  shall  have  been at least  equal to  twice  the  Annual
Interest Charges.

                  The term  "Current  Indebtedness"  as used  herein  shall mean
indebtedness  in an  aggregate  amount  not  in  excess  of  20%  of  the  total
capitalization  of the Company at the time and which is  expressed to be payable
on demand or to mature less than one year after the date of creation or issuance
thereof. The total

                                      -18-

<PAGE>

capitalization  of the Company  shall be deemed to consist of the sum of (i) the
principal amount of all outstanding  indebtedness of the Company  represented by
bonds, debentures,  notes or other evidences of indebtedness (other than Current
Indebtedness),  (ii) the aggregate of the par or stated value represented by all
issued and  outstanding  capital stock of all classes of the Company,  including
premiums  received on the issue of such capital stock,  and (iii) the surplus of
the Company, including earned, capital, paid-in and other surplus.

                  The term  "Amount of Net  Property  Additions"  as used herein
shall mean the balance,  if any,  remaining after deducting the Retirements from
the Amount of Property Additions, as of any particular time.

                  The term "Amount of Property  Additions"  as used herein shall
mean the Cost or,  if less,  the fair  value to the  Company  at the time of the
actual acquisition by the Company, of Property Additions.

                  The term  "Property  Additions"  as used herein shall mean all
tangible  property  owned by the  Company  and made,  constructed  or  otherwise
acquired by it subsequent to December 31, 1975,  which the Company is authorized
to  acquire,  own and  operate  and which is used or useful in the  business  of
impounding,  storing,  transmitting,  producing,  manufacturing,   transporting,
distribution   or  supplying   water  for  any  and  all   purposes.   Permanent
improvements,   extensions,   additions  or   replacements  in  the  process  or
construction  or  erection,  shall be included as Property  Additions  as of any
particular time,  insofar as actually  constructed or erected after December 31,
1975, and before such particular  time.  There shall not be included as Property
Additions (a) Excepted Property,  (b) going value or good will, as such, (c) any
item of  property  retired  the  retirement  of which has not been  credited  to
utility plant  account,  (d) any item of property  acquired to replace a similar
item of  property  whose  retirement  has not been  credited  to  utility  plant
account,  or any item of  property  whose cost has been  charged or is  properly
chargeable to repairs,  maintenance or other operating  expense account or whose
cost has been charged or is not properly chargeable to utility plant account, or
(e) any property not located in the State of New Jersey or in a State contiguous
thereto.

                  The term  "Retirements"  as used herein shall mean the Cost of
Fundable Property which, subsequent to December 31, 1975, shall have become worn
out or  permanently  unserviceable,  or shall have been lost,  sold,  destroyed,
abandoned,  surrendered on lapse of title, taken by eminent domain, purchased by
any  governmental  or public body pursuant to any right reserved to or vested in
it, or  otherwise  disposed  of by the Company or retired  from  service for any
reason, or shall have permanently ceased to be used or useful in the business of
the   Company.   Accounting   adjustments   of   utility   plant   accounts   or
reclassification of utility plant

                                      -19-

<PAGE>

accounts or  amortization  of any plant  account to comply with any order of any
regulatory  body and which do not represent or reflect the permanent  retirement
from a plant account  subsequent  to December 31, 1975 of any Fundable  Property
shall not be included in Retirements.

                  The term "Fundable Property" as used herein shall mean (a) all
property  owned by the Company on December  31, 1975  (except  such  property as
would not be included in Property  Additions if acquired  subsequent to December
31, 1975) and (b) Property Additions.

                  The term "Cost" as used herein,  when used with respect to any
particular  property,  shall mean the cost (or,  if not known,  estimated  cost)
thereof to the person first  devoting it to public  service,  without  deducting
therefrom   applicable  reserves  for  depreciation  and/or  retirements  and/or
depletion and/or  obsolescence.  In determining Cost in cases in which property,
part of which  constitutes  Fundable  Property and part does not, is or has been
acquired for a consideration  not divided between such parts, or, in cases where
the  consideration  given for property is not  allocated to the various items of
property  acquired,  the consideration may be allocated to the various parts and
items of property  acquired in any reasonable manner which is in accordance with
the  requirements  of any  systems  of  accounting  with  which the  Company  is
compelled  to  comply  by  any  provision  of  law,  or,  if  there  be no  such
requirements, in accordance with good accounting practice.

                  The term  "Gross  Income"  as used  herein  shall  mean  gross
operating  revenues  from all sources  (whether or not subject to refund)  after
deducting therefrom  operating expenses.  In computing gross operating revenues,
there shall be included net  non-operating  revenues,  if any (including  income
from securities, whether of subsidiaries or not), in an amount not more than 20%
of Gross  Income  after  deducting  therefrom  net  non-operating  revenues.  In
computing  operating  expenses,  there shall be included all operating expenses,
including  accruals  for taxes  (except  that taxes on  undistributed  earnings,
income and excess  profits and any like taxes  measured by income and charges in
lieu of any thereof  made  because of the  deferment  in payment of any such tax
shall be excluded from operating expenses, and any credit to income subsequently
made on account of any such prior charge shall be excluded from gross  operating
revenues),   rentals,   insurance,   actual  charges  for  current  repairs  and
maintenance  and  charges  to expense  or income to  provide  for  depreciation,
renewals,  replacements,  depletion or  retirement  of property and for property
loss (but excluding  interest,  charges deducted in computing net  non-operating
revenues  and charges to income for the  amortization  (i) of debt  discount and
expense and (ii) of utility plant account or amounts transferred therefrom).  If
any of the property  owned by the Company at the time any  computation  of Gross
Income is made  shall  have been  acquired  during or after any period for which
Gross Income is to be computed, the Gross

                                      -20-

<PAGE>

Income of such property (computed in the manner in this Section provided for the
computation of the Gross Income of the Company)  during such period or such part
of such period as shall have  preceded the  acquisition  thereof,  to the extent
that the same have not otherwise been included and can be  determined,  shall be
included in the Gross Income of the Company for all purposes of this  Indenture,
and the Gross Income which can be determined of any property  disposed of by the
Company  during or after such period shall not be treated as Gross Income of the
Company.

                  The term "Annual  Interest  Charges" as used herein shall mean
the interest requirements for twelve months upon all indebtedness of the Company
(including any  indebtedness,  whether or not created or assumed by the Company,
on which the Company  customarily pays interest charges or which is secured by a
lien on any property of the Company, but excluding (a) indebtedness  represented
by customers' deposits,  (b) current operating  liabilities and current or other
obligations  (other than for borrowed  money) incurred in the ordinary course of
business,  (c)  indebtedness  for the  purchase,  payment or redemption of which
money in the  necessary  amount  shall  have been  deposited  in trust,  and (d)
Current Indebtedness) to be outstanding upon the incurring by the Company of the
indebtedness in connection with which the computation is made.

                  Section  5.06.  The  Company  covenants  that,  so long as any
Debentures  shall be outstanding  under the  Indenture,  it will not at any time
mortgage or pledge, or permit any other lien (other than Excepted  Encumbrances)
to become a lien on, any property  owned by the Company just prior to such time,
to secure any other indebtedness, without making effective provision whereby the
Debentures shall (so long as any such other indebtedness shall be so secured) be
secured (along with any other indebtedness  similarly entitled to be equally and
ratably  secured) by a direct  lien (on all the  property,  other than  Excepted
Property, owned by the Company just prior to the time such other lien shall have
become a lien on any of the property of the Company)  prior to the lien or liens
securing  any and all such  other  indebtedness;  provided,  however,  that this
restriction shall not be applicable to nor prevent

                  (a) the  pledging by the Company of its assets as security for
         the payment of any tax,  assessment or other similar charge demanded of
         the Company by any governmental authority or public body so long as the
         Company in good faith  contests its  liability  to pay the same,  or as
         security to be deposited with any governmental authority or public body
         for any purpose at any time required by law or governmental  regulation
         as a condition  to the  transaction  of any business or the exercise of
         any privilege, license or right; or

                  (b) the  pledging by the Company of any assets for the purpose
         of securing a stay or discharge or for any other

                                      -21-

<PAGE>

         purpose in the course of any legal proceeding in which the Company is a
         party; or

                  (c) making good faith  deposits in  connection  with  tenders,
         contracts or leases to which the Company is a party.

                  The Company covenants that, so long as any Debentures shall be
outstanding  under this Indenture,  if, upon any  consolidation or merger of the
Company with or into any other  corporation,  or upon any sale or  conveyance of
all or substantially all of the property of the Company as an entirety,  or upon
any  acquisition  by  the  Company  of  the  property  of  another   corporation
substantially  as an entirety or upon any merger of any other  corporation  into
the Company,  any of the property  (other than Excepted  Property)  owned by the
Company just prior thereto,  would  thereupon  become subject to any lien (other
than Excepted Encumbrances),  the Company, prior to such consolidation,  merger,
sale,  conveyance  or  acquisition,  will take  appropriate  action  whereby the
Debentures  shall (so long as such  property  shall be  subject to such lien) be
secured (along with any other indebtedness  similarly entitled to be equally and
ratably secured) by a direct lien on such portion of the property of the Company
prior to all other liens,  other than Excepted  Encumbrances  and other than any
liens  existing  thereon  just  prior  to  such  consolidation,   merger,  sale,
conveyance or acquisition.

                  Any instrument creating a lien pursuant to the requirements of
this  Section  shall  contain  reasonable  and  customary   provisions  for  the
enforcement  of such lien and for the  release  of,  or  substitution  for,  the
property  subjected  to such lien.  Such  direct lien shall be  evidenced  by an
appropriate  instrument or instruments executed and delivered to the Trustee (or
to the extent legally  necessary,  to another  trustee as additional or separate
trustee).  The Trustee,  subject to the  provisions of Section 8.01 hereof,  may
receive an Opinion of Counsel as conclusive evidence that any such instrument is
in customary form and complies with the foregoing  provisions of this paragraph;
and the Trustee shall not be under any duty or  responsibility  to any holder of
any Debenture with respect to the form,  validity or  enforceability of any such
instrument which it may accept in reliance in good faith upon any such opinion.

                  If the  Company  shall fail to create a direct  lien to secure
the  Debentures,  as required by the foregoing  provisions  of this Section,  an
equitable lien shall exist to the same extent and on the same property as though
the Company had created such direct lien.

                  The term "Excepted  Encumbrances" as used herein shall mean as
of any particular time any of the following:

                      (i) liens for taxes,  assessments or governmental  charges
         not delinquent and liens for workmen's compensation

                                      -22-

<PAGE>

         awards and  similar  obligations  not  delinquent  and liens for taxes,
         assessments  or  governmental  charges  delinquent  but the validity of
         which is being  contested  at the time by the  Company in good faith by
         appropriate proceedings diligently conducted;

                      (ii) any liens securing  indebtedness  neither assumed nor
         guaranteed by the Company nor on which it  customarily  pays  interest,
         existing  in or  relating  to real  estate  acquired by the Company for
         transmission,  distribution or right-of-way  purposes, or in connection
         with its usual operations;

                      (iii)  easements  or  reservations  in any property of the
         Company  created  for the  purpose  of roads,  railroads,  railroadside
         tracks,  electric lines, pipe lines, sewers, water and gas transmission
         and  distribution  mains,  conduits,  water  rights of the State of New
         Jersey or others,  building and use  restrictions  and defects of title
         to, or leases of, any parts of the property of the Company which do not
         in the opinion of the Company's  counsel  materially  impair the use of
         the  property as an entirety in the  operation  of the  business of the
         Company;

                      (iv) undetermined  liens and charges incidental to current
         construction,   including  mechanics',  laborers',   materialmen's  and
         similar liens not delinquent;

                      (v) any  obligations  or duties  affecting the property of
         the Company to any municipality or public authority with respect to any
         franchise, grant, license, permit or certificate;

                      (vi) rights  reserved to or vested in any  municipality or
         public  authority to control or regulate any property of the Company or
         to use such property in a manner which does not  materially  impair the
         use of such  property  for the  purposes  for  which  it is held by the
         Company;

                      (vii)  judgments  in  course of  appeal  or  otherwise  in
         contest and secured by sufficient bond or security;

                      (viii) any  irregularities  in or deficiencies of title to
         any rights of way for mains or pipes  and/or  appurtenances  thereto or
         other  improvements  thereon  and to any real estate used or to be used
         primarily  for right of way  purposes,  provided that the Company shall
         have obtained from the apparent  owner of the lands or estates  covered
         by any such right of way an instrument purporting by its terms to grant
         the use thereof for the construction,  operation or maintenance of such
         main, pipe,  appurtenance or improvement for which the same are used or
         are to be used, or provided  that the Company has power,  under eminent
         domain  or  similar   statutes,   to  remove  such   irregularities  or
         deficiencies; or

                                      -23-

<PAGE>

                      (ix) any other lien on any  property  owned by the Company
         to secure any indebtedness so long as the aggregate principal amount of
         all such indebtedness is not in excess of $10,000,000.

                  The term  "Excepted  Property"  as used herein  shall mean (a)
cash, bonds,  stocks,  obligations and other  securities;  (b) choses in action,
accounts and bills receivable, judgments and other evidences of indebtedness and
contracts,  leases and operating  agreements;  (c) stock in trade,  merchandise,
equipment,  apparatus,  materials or supplies  manufactured  or acquired for the
purpose of sale and/or  resale in the usual course of business or  consumable in
the operation of any of the properties of the Company or held for the purpose of
repairing or replacing  (in whole or in part) any rolling  stock,  buses,  motor
coaches,  trucks,  automobiles or other vehicles or aircraft;  (d) timber,  gas,
oil,  minerals  (including  developed and  undeveloped  natural gas reserves and
natural gas in underground storage or otherwise),  mineral rights and royalties;
(e) materials or products generated, manufactured,  produced or purchased by the
Company for sale,  distribution  or use in the ordinary  course of its business;
(f) office furniture and equipment,  tools, rolling stock, buses, motor coaches,
trucks,  automobiles  and other  vehicles and  aircraft;  and (g) the  Company's
franchise to be a corporation.

                  Section  5.07.  The  Company  covenants  that,  so long as any
Debentures shall be outstanding under this Indenture, it will not declare or pay
any  dividends  or make any other  distribution  (except  dividends  payable  or
distributions  made in shares of capital  stock of the Company) on or in respect
of any of its Common Stock, or purchase or otherwise acquire for a consideration
any shares of its Common Stock (except out of the proceeds derived from the sale
of additional  shares of its Common Stock  subsequent to November 30, 1995),  if
the aggregate of such dividends and  distributions  and such  consideration  for
purchase or other  acquisition of shares of its Common Stock made by the Company
after  December 31, 1975 would  exceed the sum of (a) the earned  surplus of the
Company accumulated after December 31, 1975 and determined without any deduction
on account of such dividends, distributions or acquisitions and (b) $10,000,000.
The term  "consideration"  as used in this Section shall mean cash or fair value
if the  consideration  be other  than  cash.  Charges  to  earned  surplus  with
corresponding credits to utility plant acquisition adjustment account or utility
plant  adjustment  account  or any  similar  account or to any  reserve  for the
purpose of ultimately  disposing  thereof and any provisions for amortization of
any  amounts  included in utility  plant  acquisition  account or utility  plant
adjustment account or in any similar account shall be disregarded in determining
earned surplus accumulated after December 31, 1975.

                  Section  5.08.  The  Company  covenants  that,  so long as any
Debentures shall be outstanding under this Indenture, if the

                                      -24-

<PAGE>

Proceeds of Released  Property in any period of 12 consecutive  calendar  months
shall  amount to  $5,000,000  or more,  and if,  immediately  subsequent  to the
receipt  of such  $5,000,000  (or the  part  hereof  making  the  total  thereof
$5,000,000  or  more),  the  ratio  of the  aggregate  principal  amount  of all
outstanding indebtedness of the Company represented by bonds, debentures,  notes
or other evidences of indebtedness (other than Current  Indebtedness) to the net
book value of the Company's utility plant accounts exceeds 60%, then the Company
will use such Proceeds of Released Property to redeem Debentures or to redeem or
to redeem 7.20%  Debentures  due 2019 issued by the Company  (herein  called the
"7.20%  Debentures due 2019") or to redeem 7-1/2%  Debentures due 2020 issued by
the Company (herein called the "7-1/2%  Debentures due 2020") or to redeem 6.60%
Debentures due 2021 issued by the Company  (herein called the "6.60%  Debentures
due 2021") or to redeem 6.70%  Debentures due 2021 issued by the Company (herein
called the "6.70%  Debentures due 2021") or to redeem 8-3/4% Debentures due 2021
issued by the Company  (herein  called the "8-3/4%  Debentures  due 2021") or to
redeem 8%  Debentures  due 2022  issued by the  Company  (herein  called the "8%
Debentures  due 2022") or to redeem  7-1/4%  Debentures  due 2028  issued by the
Company  (herein  called the "7- 1/4%  Debentures  due 2028") or to redeem other
debentures   issued  by  the  Company  under   indentures   having  a  provision
substantially  similar to this Section  5.08  ("Subsequent  Debentures")  at the
earliest  practicable  date at a redemption  price equal to the principal amount
thereof plus accrued interest to the date of redemption; provided, however, that
the  Company  shall  not be  required  so to use any  part of such  Proceeds  of
Released  Property  as to which the  Company  shall  have  given to the  Trustee
(within 30 days after such  receipt) an Officers'  Certificate  stating that the
Company intends,  within a period of one year thereafter,  to apply such part to
the making,  constructing or otherwise acquiring of Property  Additions.  If any
such Officers'  Certificate  shall so state,  the Company  covenants so to apply
such part within such one year as stated in such  Officers'  Certificate  or, to
the extent that it does not so apply such part, to use such part within such one
year to redeem  Debentures or to redeem 7.20%  Debentures  due 2019 or to redeem
7-1/2%  Debentures due 2020 or to redeem 6.60%  Debentures due 2021 or to redeem
6.70%  Debentures due 2021 or to redeem 8-3/4%  Debentures due 2021 or to redeem
8%  Debentures  due 2022 or to redeem  7-1/4%  Debentures  due 2028 or to redeem
Subsequent Debentures.

                  In lieu of using any such  Proceeds of Released  Property  for
redemption as aforesaid, the Company may deliver to the Trustee for cancellation
Debentures  or may deliver for  cancellation  to the trustee under the indenture
pursuant to which the 7.20% Debentures due 2019 were issued 7.20% Debentures due
2019,  or may  deliver  for  cancellation  to the  trustee  under the  indenture
pursuant to which the 7 1/2%  Debentures due 2020 were issued 7-1/2%  Debentures
due 2020,  or may deliver for  cancellation  to the trustee  under the indenture
pursuant to which the 6.60% Debentures due 2021 were issued 6.60% Debentures due

                                      -25-

<PAGE>

2021,  or may  deliver  for  cancellation  to the  Trustee  under the  indenture
pursuant to which the 6.70% Debentures due 2021 were issued 6.70% Debentures due
2021,  or may  deliver  for  cancellation  to the  trustee  under the  indenture
pursuant to which the 8-3/4%  Debentures due 2021 were issued 8-3/4%  Debentures
due 2021,  or may deliver for  cancellation  to the trustee  under the indenture
pursuant to which the 8% Debentures due 2022 were issued 8% Debentures due 2022,
or may deliver for  cancellation to the trustee under the indenture  pursuant to
which the 7-1/4%  Debentures due 2028 were issued 7-1/4% Debentures due 2028, or
may deliver for  cancellation  to the trustee  under any  indenture  pursuant to
which any Subsequent Debentures were issued such Subsequent Debentures,  in each
case with all  unmatured  coupons,  if any,  appertaining  thereto,  theretofore
reacquired by the Company and not theretofore so delivered, and in any such case
the  obligation  of the Company to use such  Proceeds of Released  Property  for
redemption  shall be reduced to the extent of the aggregate  principal amount of
Debentures or the 7.20%  Debentures  due 2019 or 7 1/2%  Debentures  due 2020 or
6.60 Debentures due 2021 or 6.70%  Debentures due 2021 or 8-3/4%  Debentures due
2021 or 8%  Debentures  due 2022 or  7-1/4%  Debentures  due 2028 or  Subsequent
Debentures  so  delivered.  All  Debentures so delivered to the Trustee shall be
canceled by the Trustee.

                  The term "Proceeds of Released Property" as used herein and in
the Debentures shall mean the aggregate amount of the consideration  received or
to be received by the  Company on the actual  sale or other  actual  disposition
(subsequent  to the  execution of this  Indenture)  of any property  included in
utility plant accounts  (including  therein an amount  equivalent to any part of
such  consideration  consisting  of other than cash at the fair value thereof to
the Company at the time of such sale or other disposition, as determined in good
faith by the Board of  Directors  of the  Company,  and  excluding  therefrom an
amount equivalent to any consideration received or to be received by the Company
on the sale or other  disposition  of any property (i) which property shall have
become worn out or permanently  unserviceable  and the book value of which shall
have been credited to utility plant accounts upon the retirement thereof or (ii)
to the  extent  that the  consideration  so  received  or to be  received  shall
constitute  Property  Additions) after deducting from such amount, to the extent
paid or payable by the Company,  all expenses  and all taxes  (including  income
taxes, if any) upon or in respect of any such sale or other disposition.

                  Section 5.09.  The Company will deliver to the Trustee  within
120  days  after  the  end of each  fiscal  year of the  Company  the  Officers'
Certificate  required  by Section  314(a)(4)  of the Trust  Indenture  Act.  See
Section 314(a)(4) of the Trust Indenture Act.

                  Section 5.10. The Company will deliver to the Trustee true and
correct copies of the Loan Agreement and the Revenue

                                      -26-

<PAGE>

Bond Indenture as originally executed and all amendments or supplements thereto.


                                  ARTICLE SIX.

                     Debentureholders' Lists and Reports by
                          the Company and the Trustee.


                  Section  6.01.  The  Company  shall  deliver  to the  Trustee,
semi-annually,  not more than 15 days after each record  date,  the  information
required by Section  312(a) of the Trust  Indenture  Act. See Section 312 of the
Trust Indenture Act.

                  Section 6.02. See Section 312 of the Trust Indenture Act.

                  Section 6.03. See Section 314(a) of the Trust Indenture Act.

                  Section 6.04. On or before June 1 in each year, beginning June
1, 1996, so long as any Debentures are outstanding hereunder,  the Trustee shall
transmit by mail to the  Debentureholders  the report required by Section 313(a)
of the Trust Indenture Act, if such report is required.  See Trust Indenture Act
Sections 311(b) and 313.


                                 ARTICLE SEVEN.

                          Remedies of the Trustee and
                     Debentureholders on Event of Default.


                  Section 7.01.  In case one or more of the following  Events of
Default shall have occurred and be continuing, that is to say:

                  (a) default in the due and punctual payment of any installment
         of  interest  upon any of the  Debentures  as and  when the same  shall
         become due and payable, and continuance of such default for a period of
         thirty days; or

                  (b) default in the due and punctual  payment of the  principal
         of any of the  Debentures  as and when the same  shall  become  due and
         payable  either at  maturity,  by  declaration  as  authorized  by this
         Indenture, or otherwise; or

                  (c)  failure  on the part of the  Company  duly to  observe or
         perform any other of the  covenants,  conditions  or  agreements on the
         part of the Company in the  Debentures or in this  Indenture  contained
         for a period of sixty days after

                                      -27-

<PAGE>

         the date on which written notice of such failure, requiring the same to
         be remedied, shall have been given to the Company by the Trustee, or to
         the Company and the Trustee by the holders of at least 25% in aggregate
         principal amount of the Debentures at the time outstanding; or

                  (d) a decree or order by a court  having  jurisdiction  in the
         premises  shall have been entered  adjudging  the Company a bankrupt or
         insolvent,  or  approving  a  petition  seeking  reorganization  of the
         Company  under  Title  11,  United  States  Code or any  other  similar
         applicable  Federal or State law,  and such  decree or order shall have
         continued  undischarged  and unstayed for a period of sixty days;  or a
         decree or order of a court having  jurisdiction in the premises for the
         appointment  of a receiver  or  liquidator  or trustee or  assignee  in
         bankruptcy or insolvency of the Company or of all or substantially  all
         of its property,  or for the winding up or  liquidation  of its affairs
         shall have been  entered,  and such decree or order shall have remained
         in force undischarged and unstayed for a period of sixty days; or

                  (e) the Company shall institute  proceedings to be adjudicated
         a voluntary  bankrupt,  or shall  consent to the filing of a bankruptcy
         proceeding  against  it, or shall file a petition  or answer or consent
         seeking  reorganization under Title 11, United States Code or any other
         similar applicable Federal or State law, or shall consent to the filing
         of any such petition, or shall consent to the appointment of a receiver
         or  liquidator or trustee or assignee in bankruptcy or insolvency of it
         or of all or  substantially  all of its  property,  or  shall  make  an
         assignment for the benefit of creditors,  or shall admit in writing its
         inability to pay its debts generally as they become due; or

                  (f) an event of default,  as defined in (i) any  indenture  or
         trust  agreement  securing or protecting any debt of the Company now or
         hereafter outstanding aggregating more than $10,000,000, or (ii) in the
         Revenue Bond  Indenture,  shall happen and be then  continuing and such
         debt shall be or become due and payable, prior to the date on which the
         same would otherwise become due and payable, provided that, in the case
         of clause (i),  such  acceleration  shall not be  rescinded or annulled
         within ten days after  written  notice  thereof to the Company from the
         Trustee or to the Company and the Trustee  from the holders of not less
         than  25% in  principal  amount  of  the  Debentures  then  outstanding
         hereunder;

then and in each and every such case, so long as such Event of Default shall not
have been  remedied,  unless  the  principal  of all the  Debentures  shall have
already  become due and  payable,  either the Trustee or the holders of not less
than 25% in  aggregate  principal  amount  of the  Debentures  then  outstanding
hereunder, by

                                      -28-

<PAGE>

notice  in  writing  to  the  Company  (and  to  the  Trustee  if  given  by the
Debentureholders),  may  declare  the  principal  of  all  the  Debentures  then
outstanding to be due and payable immediately, and upon any such declaration the
same  shall  become  and shall be  immediately  due  payable,  anything  in this
Indenture or in the said Debentures  contained to the contrary  notwithstanding.
This provision,  however, is subject to the condition that if, at any time after
the principal of the Debentures shall have been so declared due and payable, but
before  the  Debentures  shall  have  become  due by their  terms and before any
judgment or decree for the payment of the monies due shall have been obtained or
entered as hereinafter provided, the Company shall pay or shall deposit with the
Trustee a sum  sufficient to pay all matured  installments  of interest upon all
the Debentures then outstanding and the principal of any and all Debentures then
outstanding  which shall have become due otherwise  than by  acceleration  (with
interest upon such principal and, to the extent that payment of such interest is
enforceable under applicable law, upon overdue installments of interest,  at the
rate per  annum  expressed  in the  Debentures  to the date of such  payment  or
deposit) and the amount  payable to the Trustee under Section 8.06,  and any and
all defaults  under the  Indenture,  other than the  nonpayment  of principal on
Debentures  then  outstanding  which shall not have  become due by their  terms,
shall have been  remedied  or  provisions  shall have been made  therefor to the
satisfaction  of the  Trustee  -- then and in every  such case the  holders of a
majority in aggregate  principal amount of the Debentures then  outstanding,  by
written  notice to the Company and to the  Trustee,  may waive all  defaults and
rescind and annul such declaration and its  consequences;  but no such waiver or
rescission and annulment shall extend to or shall affect any subsequent default,
or shall impair any right consequent thereon.

                  In case the Trustee shall have  proceeded to enforce any right
under  this  Indenture  and such  proceedings  shall have been  discontinued  or
abandoned  because of such  rescission  or  annulment or for any other reason or
shall have been determined adversely to the Trustee, then and in every such case
the Company  and the Trustee  shall be  restored  respectively  to their  former
positions  and rights  hereunder,  and all  rights,  remedies  and powers of the
Company and the Trustee shall  continue as though no such  proceedings  had been
taken,  subject  to any  applicable  order or  ruling  in a court  of  competent
jurisdiction.

                  Section 7.02.  The Company  covenants that (1) in case default
shall  be made in the  payment  of any  installment  of  interest  on any of the
Debentures,  as and when the same shall become due and payable, and such default
shall have  continued  for a period of thirty days, or (2) in case default shall
be made in the payment of the principal of any of the  Debentures  when the same
shall have become due and payable,  whether upon  maturity of the  Debentures or
upon  declaration  as  authorized by this  Indenture or otherwise -- then,  upon
demand of the Trustee,  the Company will pay to the Trustee,  for the benefit of
the holders

                                      -29-

<PAGE>

of the Debentures then outstanding, the whole amount that then shall have become
due and payable on all such  Debentures  for principal or interest,  as the case
may be, with interest upon the overdue principal and (to the extent that payment
of such interest is enforceable under applicable law) upon overdue  installments
of interest at the rate per annum expressed in the Debentures;  and, in addition
thereto,  such  further  amount  as shall be  sufficient  to cover the costs and
expenses of  collection,  and the amount  payable to the Trustee  under  Section
8.06.

                  In case the Company  shall fail  forthwith to pay such amounts
upon such  demand,  the  Trustee,  in its own name and as  trustee of an express
trust, shall be entitled and empowered to institute any action or proceedings at
law or in  equity  for the  collection  of the sums so due and  unpaid,  and may
prosecute any such action or  proceeding  to judgment or final  decree,  and may
enforce any such  judgment or final decree  against the Company or other obligor
upon the  Debentures  and  collect  in the  manner  provided  and to the  extent
permitted  by law out of the  property of the Company or other  obligor upon the
Debentures wherever situated the monies adjudged or decreed to be payable.

                  The Trustee shall be entitled and empowered, either in its own
name or as trustee of an express trust, or as  attorney-in-fact  for the holders
of the Debentures,  or in any one or more of such capacities, to file such proof
of debt, amendment of proof of debt, claim, petition or other document as may be
necessary  or  advisable  in order to have the claims of the  Trustee and of the
holders  of the  Debentures  allowed  in any  equity  receivership,  insolvency,
bankruptcy,   liquidation,   readjustment,   reorganization  or  other  judicial
proceedings  relative to the Company or any other  obligor on the  Debentures or
their creditors,  or affecting their property. The Trustee is hereby irrevocably
appointed (and the successive respective holders of the Debentures by taking and
holding the same shall be conclusively  deemed to have so appointed the Trustee)
the  true  and  lawful   attorney-in-fact  of  the  respective  holders  of  the
Debentures,  with  authority  to make  and file in the  respective  names of the
holders of the  Debentures  or on behalf of the holders of the  Debentures  as a
class,  subject to  deduction  from any such claims of the amounts of any claims
filed by any of the  holders of the  Debentures  themselves,  any proof of debt,
amendment  of proof of  debt,  claim,  petition  or other  document  in any such
proceedings and to receive payment of any sums becoming distributable on account
thereof,  and to execute  any such  other  papers  and  documents  and to do and
perform  any and all such acts and things  for and on behalf of such  holders of
the Debentures as may be necessary or advisable in the opinion of the Trustee in
order to have the  respective  claims of the  Trustee  and of the holders of the
Debentures  against the Company or its property  allowed in any such proceeding,
and to receive payment of or on account of such claims; provided,  however, that
nothing contained in this Indenture shall be deemed to give to the Trustee any

                                      -30-

<PAGE>

right to accept or consent to any plan of  reorganization or otherwise by action
of any character in any such  proceeding to waive or change in any way any right
of any Debentureholder.

                  All  rights of  action  and of  asserting  claims  under  this
Indenture,  or under  any of the  Debentures,  may be  enforced  by the  Trustee
without the possession of any of the  Debentures,  or the production  thereof on
any trial or other proceeding relative thereto,  and any such suit or proceeding
instituted  by the  Trustee  shall be  brought  in its own name as trustee of an
express trust,  and any recovery of judgment shall be for the ratable benefit of
the holders of the Debentures, subject to the provisions of this Indenture.

                  In case of an Event of Default  hereunder  the  Trustee may in
its  discretion  proceed to protect and enforce the rights  vested in it by this
Indenture by such  appropriate  judicial  proceedings  as the Trustee shall deem
most  effectual to protect and enforce any of such  rights,  either at law or in
equity or in bankruptcy or otherwise,  whether for the specific  enforcement  of
any covenant or agreement  contained in this Indenture or in aid of the exercise
of any power  granted  in this  Indenture,  or to  enforce  any  other  legal or
equitable right vested in the Trustee by this Indenture or by law.

                  Section 7.03. Any monies  collected by the Trustee pursuant to
Section  7.02,  shall be  applied in the order  following,  at the date or dates
fixed by the Trustee, upon presentation of the several Debentures,  and stamping
thereon the payment, if only partially paid, and upon surrender thereof if fully
paid:

                  First:  To the payment of costs and expenses of collection and
         of all amounts payable to the Trustee under Section 8.06;

                  Second:  In case the principal of the  outstanding  Debentures
         shall not have become due and be unpaid,  to the payment of interest on
         the  Debentures,  in the order of the maturity of the  installments  of
         such  interest,  with  interest  (so far as may be  lawful  and if such
         interest  has  been   collected  by  the  Trustee)   upon  the  overdue
         installments  of  interest  at the  rate  per  annum  expressed  in the
         Debentures,  such  payments to be made ratably to the persons  entitled
         thereto, without discrimination or preference;

                  Third:  In case the  principal of the  outstanding  Debentures
         shall have become due, by  declaration  as authorized by this Indenture
         or otherwise,  to the payment of the whole amount then owing and unpaid
         upon the  Debentures  for principal and interest,  with interest on the
         overdue principal and (so far as may be lawful and if such interest has
         been collected by the Trustee) upon overdue installments of interest at
         the rate per annum expressed in the

                                      -31-

<PAGE>

         Debentures;  and in case such monies  shall be  insufficient  to pay in
         full the whole  amount so due and unpaid upon the  Debentures,  then to
         the payment of such  principal  and  interest,  without  preference  or
         priority of principal over interest, or of interest over principal,  or
         of any installment of interest over any other  installment of interest,
         or of any Debenture over any other Debenture,  ratably to the aggregate
         of such principal and accrued and unpaid interest; and

                  Fourth:  To the  payment  of the  remainder,  if  any,  to the
         Company,  its  successors or assigns,  or to whomsoever may be lawfully
         entitled to receive the same,  or as a court of competent  jurisdiction
         may direct.

                  Section 7.04. Except as otherwise  expressly  provided in this
Section,  no  holder  of any  Debenture  shall  have any  right by  virtue or by
availing of any provision in this  Indenture or otherwise to institute any suit,
action or  proceeding  in equity or at law upon or under or with respect to this
Indenture,  for the  appointment of a receiver or trustee,  for the execution of
any trust or power hereof, or for any other remedy hereunder, unless such holder
previously  shall have given to the Trustee written notice of default and of the
continuance  thereof, as hereinbefore  provided,  and unless also the holders of
not  less  than  25%  in  aggregate  principal  amount  of the  Debentures  then
outstanding  shall have made written  request upon the Trustee either to proceed
to exercise the powers hereinbefore granted or to institute such action, suit or
proceeding in its own name as trustee hereunder and shall have offered or caused
the holders of the Revenue Bonds to have offered, to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee within a reasonable time (which in
no event  shall be less than  sixty  days)  after its  receipt  of such  notice,
request and offer of  indemnity,  shall have failed to proceed to exercise  such
powers or to institute any such action, suit or proceeding;  it being understood
and intended,  and being  expressly  covenanted by the taker and holder of every
Debenture with every other taker and holder and the Trustee, that no one or more
holders of Debentures  shall have any right in any manner  whatever by virtue or
by availing of any provision of this  Indenture to affect,  disturb or prejudice
the rights of the holders of any other of such Debentures,  or to obtain or seek
to obtain  priority over or  preference to any other such holder,  or to enforce
any right under this Indenture, except in the manner herein provided and for the
equal,  ratable  and  common  benefit  of all  holders  of  Debentures.  For the
protection and  enforcement  of the  provisions of this Section,  each and every
Debentureholder and the Trustee shall be entitled to such relief as can be given
either at law or in equity.

                  Nothing herein contained shall, however,  affect or impair the
right, which is absolute and unconditional, of any

                                      -32-

<PAGE>

Debentureholder  to receive and to institute  suit to enforce the payment of the
principal  of and interest on his  Debentures  at and after the  respective  due
dates  (including,  subject to the  provisions  of  Section  7.01,  maturity  by
declaration  pursuant to this  Indenture  or  otherwise)  of such  principal  or
interest,  or  the  obligation  of the  Company,  which  is  also  absolute  and
unconditional, to pay the principal of and interest on each of the Debentures to
the  respective  holders  thereof  at the  times and  places  in the  Debentures
expressed.

                  Section  7.05.  No delay or  omission of the Trustee or of any
holder of any of the Debentures to exercise any right or power accruing upon any
Event of Default  shall  impair any such right or power or shall be construed to
be a waiver of any such default or an acquiescence  therein; and, subject to the
provisions of Section  7.04,  every power and remedy given by this Article or by
law to the  Trustee or to the  Debentureholders  may be  exercised  from time to
time,  and as often  as shall be  deemed  expedient,  by the  Trustee  or by the
Debentureholders.

                  Section  7.06.  See Section  316(a)(1) of the Trust  Indenture
Act.

                  Section 7.07. See Section 315(b) of the Trust Indenture Act.

                  Section 7.08. See Section 315(e) of the Trust Indenture Act.


                                 ARTICLE EIGHT.

                            Concerning the Trustee.


                  Section  8.01.  See Trust  Indenture  Act,  including  Section
315(a), (b), (c) and (d) thereof.

                  Section 8.02. Except as otherwise provided in Section 8.01:

                  (a) The Trustee may rely and shall be  protected  in acting or
         refraining  from acting  upon any  resolution,  Officers'  Certificate,
         certificate  of  auditors,   or  any  other   certificate,   statement,
         instrument,   opinion,   report,  notice,   request,   consent,  order,
         appraisal,  bond,  debenture  or  other  paper or  document,  including
         without limitation  documents  delivered to it pursuant to Section 5.10
         (which  documents  the  Trustee  may rely on as not  being  amended  or
         supplemented  other than to the extent any  amendments  or  supplements
         have been  delivered  to it)  believed  by it to be genuine and to have
         been signed or presented by the proper party or parties;

                                      -33-

<PAGE>

                  (b) Any  request,  direction,  order or demand of the  Company
         mentioned  herein  shall  be  sufficiently  evidenced  by an  Officers'
         Certificate  (unless  other  evidence  in  respect  thereof  be  herein
         specifically prescribed);  and any resolution of the Board of Directors
         may be  evidenced  to the Trustee by a copy  thereof  certified  by the
         Secretary or an Assistant Secretary of the Company;

                  (c) The Trustee may consult with counsel of its  selection and
         any Opinion of Counsel  shall be full and  complete  authorization  and
         protection  in respect of any action taken or suffered or omitted by it
         hereunder in good faith and in accordance with such Opinion of Counsel;

                  (d) The Trustee  shall be under no  obligation to exercise any
         of the trusts or powers vested in it by this  Indenture at the request,
         order or  direction  of any of the  Debentureholders,  pursuant  to the
         provisions  of this  Indenture,  unless  such  Debentureholders  or the
         holders  of the  Revenue  Bonds  shall  have  offered  to  the  Trustee
         reasonable  security  or  indemnity  against  the costs,  expenses  and
         liabilities which may be incurred therein or thereby;

                  (e) The Trustee shall not be personally  liable for any action
         taken  or  omitted  by  it  in  good  faith  and  believed  by it to be
         authorized or within the discretion or rights or powers  conferred upon
         it by this Indenture;

                  (f) Prior to the  occurrence of an Event of Default  hereunder
         and after the curing or waiving of all Events of  Default,  the Trustee
         shall not be bound to make any investigation  into the facts or matters
         stated in any resolution,  certificate, statement, instrument, opinion,
         report, notice, request,  consent, order, approval,  bond, debenture or
         other paper or  document  unless  requested  in writing so to do by the
         holders  of not  less  than  a  majority  in  principal  amount  of the
         Debentures then  outstanding;  provided,  however,  that if the payment
         within a  reasonable  time to the  Trustee  of the costs,  expenses  or
         liabilities  likely  to be  incurred  by  it  in  the  making  of  such
         investigation is, in the opinion of the Trustee, not reasonably assured
         to the  Trustee  by the  security  afforded  to it by the terms of this
         Indenture,  the Trustee may require  reasonable  indemnity against such
         expense or liability as a condition to so  proceeding.  The  reasonable
         expense of every such investigation shall be paid by the Company or, if
         paid by the Trustee, shall be repaid by the Company upon demand;

                  (g) The  Trustee  may  execute  any of the  trusts  or  powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through  agents or attorneys and the Trustee  shall not be  responsible
         for any misconduct or

                                      -34-

<PAGE>

         negligence  on the  part  of any  agent  or  attorney  appointed  by it
         hereunder; and

                  (h) None of the provisions of this Indenture shall require the
         Trustee to expend or risk its own funds or otherwise incur any personal
         financial  liability in the performance of any of its duties hereunder,
         or in the  exercise  of any of its rights or  powers,  if it shall have
         reasonable  grounds  for  believing  that  repayment  of such  funds or
         adequate  indemnity  against such risk or  liability is not  reasonably
         assured to it.

                  Section  8.03.  The  recitals  contained  herein  and  in  the
Debentures  (other than the  certificate of  authentication  on the  Debentures)
shall be taken as the  statements  of the  Company,  and the Trustee  assumes no
responsibility   for  the   correctness  of  the  same.  The  Trustee  makes  no
representations  as to the validity or  sufficiency  of this Indenture or of the
Debentures.  The Trustee shall not be accountable  for the use or application by
the Company of any of the Debentures or of the proceeds of such  Debentures,  or
for the use or  application of any moneys paid over by the Trustee in accordance
with any  provision  of this  Indenture,  or for the use or  application  of any
moneys received by any paying agent.

                  Section 8.04. The Trustee or any paying agent or any Debenture
registrar,  in its  individual  or any other  capacity,  may become the owner or
pledgee of Debentures with the same rights it would have if it were not Trustee,
paying agent or Debenture registrar.

                  Section 8.05.  Subject to the provisions of Section 13.04, all
moneys received by the Trustee shall,  until used or applied as herein provided,
be held in trust for the purposes for which they were received,  but need not be
segregated  from other funds  except to the extent  required by law. The Trustee
shall be under no liability for interest on any moneys  received by it hereunder
except such as it may agree in writing with the Company to pay thereon.  So long
as no Event of Default  shall have  occurred  and be  continuing,  all  interest
allowed  on any such  moneys  shall be paid from  time to time upon the  written
order of the Company,  signed by its President, a Vice President,  its Treasurer
or an Assistant Treasurer.

                  Section 8.06.  The Company  covenants and agrees to pay to the
Trustee  from  time  to  time,  and the  Trustee  shall  be  entitled  to,  such
compensation  as the Company and the Trustee shall from time to time agree to in
writing  (which  shall not be limited by any  provision  of law in regard to the
compensation  of a trustee of an express trust) for all services  rendered by it
in  the  execution  of the  trusts  hereby  created  and  in  the  exercise  and
performance  of any of the powers and duties  hereunder of the Trustee,  and the
Company  will pay or reimburse  the Trustee upon its request for all  reasonable
expenses, disbursements and

                                      -35-

<PAGE>

advances  incurred  or  made  by  the  Trustee  in  accordance  with  any of the
provisions of this  Indenture  (including the  reasonable  compensation  and the
expenses and  disbursements  of its counsel and of all persons not  regularly in
its employ) except any such expense,  disbursement  or advance as may arise from
its negligence or bad faith. The Company also covenants to indemnify the Trustee
for,  and to hold  it  harmless  against,  any and  all  loss,  damage,  claims,
liability or expense incurred without negligence or bad faith on the part of the
Trustee,   and  arising  out  of  or  in  connection   with  the  acceptance  or
administration  of this trust,  including  the costs and  expenses of  defending
itself  against any claim of liability in the premises.  The  obligations of the
Company  under this Section to compensate  the Trustee,  to pay or reimburse the
Trustee for  expenses,  disbursements  and advances and to indemnify the Trustee
shall constitute additional indebtedness hereunder. Such additional indebtedness
shall be secured by a lien prior to that of the Debentures upon all property and
funds held or collected  by the Trustee as such,  except funds held in trust for
the benefit of the holders of particular Debentures.

                  Section  8.07.  Except as otherwise  provided in Section 8.01,
whenever in the administration of the trusts of this Indenture the Trustee shall
deem it necessary or desirable that a matter be proved or  established  prior to
taking or suffering or omitting any action hereunder,  such matter (unless other
evidence in respect thereof be herein specifically  prescribed) may be deemed to
be  conclusively  proved and established by an Officers'  Certificate,  and such
certificate shall be full warrant to the Trustee for any action taken,  suffered
or omitted by it under the provisions of this Indenture upon the faith thereof.

                  Section 8.08. See Section  310(b) of the Trust  Indenture Act.
In  addition,  excluded  from the  operation  of Section  310(b)(1) of the Trust
Indenture  Act are the  following:  the  Indenture  dated as of December 1, 1989
between the Company and Citibank, N.A., Trustee, pursuant to which the Company's
7.20% Debentures due 2019 are outstanding,  the Indenture dated as of October 1,
1990  between the Company and  Citibank,  N.A.,  Trustee,  pursuant to which the
Company's 7 1/2% Debentures due 2020 are outstanding,  the Indenture dated as of
August 1, 1991 between the Company and The Bank of New York,  Trustee,  pursuant
to which  the  Company's  6.60%  Debentures  due 2021 are  outstanding,  and the
Indenture  dated as of August 1, 1991  between  the  Company and The Bank of New
York,  Trustee,  pursuant to which the Company's 6.70.%  Debentures due 2021 are
outstanding,  the Indenture  dated as of October 1, 1991 between the Company and
The  Bank of New  York,  Trustee,  pursuant  to  which  the  Company's  8- 3/4.%
Debentures due 2021 are outstanding, the Indenture dated as of September 1, 1992
between  the Company  and The Bank of New York,  Trustee,  pursuant to which the
Company's 8% Debentures due 2022 are outstanding,  and the Indenture dated as of
November 1, 1993 between the Company and The Bank of New York, Trustee,

                                      -36-

<PAGE>

pursuant to which the Company's 7-1/4% Debentures due 2028 are outstanding.

                  Section 8.09.  The Trustee  hereunder  shall at all times be a
corporation  organized and doing business under the laws of the United States or
any State or Territory or of the District of Columbia authorized under such laws
to exercise corporate trust powers,  having a combined capital and surplus of at
least  $5,000,000,  subject to supervision  or  examination  by Federal,  State,
Territorial,  or District of Columbia authority.  If such corporation  publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining  authority,  then for the purposes of
this  Section,  the combined  capital and surplus of such  corporation  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall cease to
be eligible in accordance with the provisions of this Section, the Trustee shall
resign immediately in the manner and with the effect specified in Section 8.10.

                  Section  8.10.  (a) The Trustee,  or any  successor  hereafter
appointed,  may at any time  resign  and be  discharged  from the  trust  hereby
created by mailing  notice  thereof to the Company  and to the  Debentureholders
whose names and addresses appear in the information preserved at the time by the
Trustee in  accordance  with the  provisions  of Section  6.02(a)  hereof.  Upon
receiving  such notice of  resignation,  the Company  shall  promptly  appoint a
successor trustee by written instrument, in duplicate,  executed by order of the
Board  of  Directors  of the  Company,  one copy of  which  instrument  shall be
delivered to the resigning Trustee and one copy to the successor trustee.  If no
successor  trustee shall have been so appointed  and have  accepted  appointment
within  thirty  days  after  the  mailing  of such  notice of  resignation,  the
resigning  Trustee may  petition  any court of  competent  jurisdiction  for the
appointment of a successor trustee,  or any  Debentureholder who has been a bona
fide holder of a Debenture or Debentures for at least six months may, subject to
the  provisions of Section  7.08, on behalf of himself and all others  similarly
situated,  petition any such court for the  appointment of a successor  trustee.
Such court may  thereupon  after such notice,  if any, as it may deem proper and
prescribe, appoint a successor trustee.

                  (b) In case at any time any of the following shall occur--

                           (1)  the  Trustee  shall  fail  to  comply  with  the
         provisions of Section  310(b) of the Trust  Indenture Act after written
         request therefor by the Company or by any  Debentureholder who has been
         a bona  fide  holder  of a  Debenture  or  Debentures  for at least six
         months, or

                                      -37-

<PAGE>

                           (2)  the  Trustee  shall  cease  to  be  eligible  in
         accordance with the provisions of Section 8.09 and shall fail to resign
         after  written  request   therefor  by  the  Company  or  by  any  such
         Debentureholder, or

                           (3) the Trustee shall become incapable of acting,  or
         shall be adjudged a bankrupt or insolvent, or a receiver of the Trustee
         or of its property shall be appointed, or any public officer shall take
         charge or control of the Trustee or of its  property or affairs for the
         purpose of rehabilitation, conservation or liquidation,

then,  in any such  case,  the  Company  may remove the  Trustee  and  appoint a
successor trustee by written instrument, in duplicate,  executed by order of the
Board  of  Directors  of the  Company,  one copy of  which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor  trustee,  or,
subject to the  provisions of Section 7.08, any  Debentureholder  who has been a
bona fide holder of a Debenture  or  Debentures  for at least six months may, on
behalf of  himself  and all others  similarly  situated,  petition  any court of
competent  jurisdiction  for the removal of the Trustee and the appointment of a
successor trustee. Such court may thereupon after such notice, if any, as it may
deem proper and prescribe, remove the Trustee and appoint a successor trustee.

                  (c) The holders of a majority in aggregate principal amount of
the  Debentures at the time  outstanding  may at any time remove the Trustee and
appoint a successor trustee.

                  (d)  Any  resignation  or  removal  of  the  Trustee  and  any
appointment  of a successor  trustee  pursuant to any of the  provisions of this
Section shall become  effective upon  acceptance of appointment by the successor
trustee as provided in Section 8.11.

                  Section 8.11. Any successor  trustee  appointed as provided in
Section 8.10 shall  execute,  acknowledge  and deliver to the Company and to its
predecessor  trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations  of its  predecessor  hereunder,  with like effect as if  originally
named as trustee herein.  The predecessor  trustee shall,  nevertheless,  at the
written  request of the successor  trustee,  and upon payment of any amount then
due it pursuant to Section 8.06, pay over to the successor trustee all moneys at
the time held by it hereunder; and the Company and the predecessor trustee shall
execute and deliver such  instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
trustee all such rights, powers, duties and obligations.  Any Trustee ceasing to
act shall

                                      -38-

<PAGE>

nevertheless  retain a lien on all funds held or  collected  by such  Trustee to
secure any amount due it pursuant to Section 8.06.

                  No successor  trustee shall accept  appointment as provided in
this Section unless at the time of such acceptance such successor  trustee shall
be  qualified  under the  provisions  of  Section  8.08 and  eligible  under the
provisions of Section 8.09.

                  Upon  acceptance  of  appointment  by a  successor  trustee as
provided in this  Section,  the Company  shall mail notice of the  succession of
such trustee hereunder to all Debentureholders at their last addresses appearing
upon the register.  If the Company  fails to mail such notice in the  prescribed
manner  within 10 days after the  acceptance  of  appointment  by the  successor
trustee,  the  successor  trustee  shall  cause such  notice to be mailed at the
expense of the Company.

                  Section 8.12.  Any  corporation  into which the Trustee may be
merged or with which it may be consolidated,  or any corporation  resulting from
any  merger or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation succeeding to the business of the Trustee, shall be the successor of
the Trustee  hereunder,  provided such corporation  shall be qualified under the
provisions  of Section 8.08 and eligible  under the  provisions of Section 8.09,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding.

                  In  case at the  time  such  successor  to the  Trustee  shall
succeed to the trusts created by this Indenture any of the Debentures shall have
been  authenticated  but not  delivered,  any such  successor to the Trustee may
adopt the certificate of authentication of any predecessor  trustee, and deliver
such Debentures so authenticated; and in case at that time any of the Debentures
shall not have been authenticated, any successor to the Trustee may authenticate
such Debentures  either in the name of any predecessor  hereunder or in the name
of the successor trustee; and in all such cases such certificates shall have the
full force which it is anywhere in the Debentures or in this Indenture  provided
that the  certificate  of the Trustee shall have;  provided,  however,  that the
right to adopt the certificate of authentication  of any predecessor  trustee or
authenticate  Debentures in the name of any predecessor trustee shall apply only
to its successor or successors by merger, conversion or consolidation.

                  Section 8.13. See Section 311 of the Trust Indenture Act.

                                      -39-

<PAGE>

                                 ARTICLE NINE.

                        Concerning the Debentureholders.


                  Section 9.01.  Whenever in this  Indenture it is provided that
the holders of a  specified  percentage  in  aggregate  principal  amount of the
Debentures  may take any action  (including the making of any demand or request,
the giving of any notice,  consent or waiver or the taking of any other action),
the fact  that at the  time of  taking  any  such  action  the  holders  of such
specified  percentage have joined therein may be evidenced (a) by any instrument
or any number of instruments of similar tenor  executed by  Debentureholders  in
person or by attorney or proxy appointed in writing, or (b) by the record of the
holders of Debentures voting in favor thereof at any meeting of Debentureholders
duly called and held in accordance with the provisions of Article Ten, or (c) by
a combination of such  instrument or  instruments  and any such record of such a
meeting of Debentureholders.

                  Section 9.02. Subject to the provisions of Section 8.01, proof
of the execution of any instrument by a Debentureholder or his attorney or proxy
and  proof  of the  holding  by any  person  of any of the  Debentures  shall be
sufficient  for any purpose of this  Indenture if made in  accordance  with such
reasonable  rules and regulations as may be prescribed by the Trustee or in such
manner as shall be  satisfactory  to the Trustee.  The  ownership of  Debentures
shall be proved by the register of such  Debentures or by a  certificate  of the
Debenture registrar.

                  The record of any Debentureholders' meeting shall be proved in
the manner provided in Section 10.06.

                  Section 9.03. The Company,  the Trustee,  any paying agent and
any  Debenture  registrar  may deem  and  treat  the  person  in whose  name any
Debenture  shall be registered  upon the register as the absolute  owner of such
Debenture  (whether or not such Debenture  shall be overdue and  notwithstanding
any  notice of  ownership  or writing  thereon),  for the  purpose of  receiving
payment of or on account of the  principal of and interest and premium,  if any,
on such  Debenture and for all other  purposes,  and neither the Company nor the
Trustee nor any paying agent nor any  Debenture  registrar  shall be affected by
any notice to the  contrary.  All such  payments so made to any such  registered
holder, for the time being or upon his order, shall be valid, and, to the extent
of the sum or sums so paid, effectual to satisfy and discharge the liability for
moneys payable upon any such Debenture.

                  Section  9.04.  In  determining  whether  the  holders  of the
requisite  aggregate  principal  amount  of  Debentures  have  concurred  in any
direction, consent or waiver under this

                                      -40-

<PAGE>

Indenture, Debentures which are owned by the Company or any other obligor on the
Debentures or by any person directly or indirectly  controlling or controlled by
or under direct or indirect common control with the Company or any other obligor
on the Debentures  shall be disregarded and deemed not to be outstanding for the
purpose of any such  determination,  except that for the purpose of  determining
whether the Trustee shall be protected in relying on any such direction, consent
or waiver  only  Debentures  which the  Trustee  knows are so owned  shall be so
disregarded.  Debentures  so owned which have been  pledged in good faith may be
regarded as outstanding  for the purposes of this Section,  if the pledgee shall
establish to the  satisfaction  of the Trustee the pledgee's  right to vote such
Debentures  and  that  the  pledgee  is  not a  person  directly  or  indirectly
controlling or controlled by or under direct or indirect common control with the
Company or any such other  obligor.  In case of a dispute as to such right,  any
decision  by the  Trustee  taken  upon  the  advice  of  counsel  shall  be full
protection to the Trustee.

                  Section 9.05. Any demand, request,  waiver, consent or vote of
the holder of any Debenture shall be conclusive and binding upon such holder and
upon all future  holders  and  owners of such  Debenture,  and of any  Debenture
issued in exchange therefor or in place thereof,  irrespective of whether or not
any notation in regard thereto is made upon such Debenture.  Any action taken by
the holders of the majority or percentage in aggregate  principal  amount of the
Debentures  specified in this Indenture in connection  with such action shall be
conclusively  binding upon the  Company,  the Trustee and the holders of all the
Debentures.


                                  ARTICLE TEN.

                          Debentureholders' Meetings.


                  Section 10.01. A meeting of Debentureholders  may be called at
any time and from time to time  pursuant to the  provisions  of this Article Ten
for any of the following purposes:

                  (1) to give any notice to the Company or to the Trustee, or to
         give any directions to the Trustee, or to consent to the waiving of any
         default  hereunder  and its  consequences,  or to take any other action
         authorized  to be  taken  by  Debentureholders  pursuant  to any of the
         provisions of Article Seven;

                  (2) to remove the  Trustee  and  appoint a  successor  trustee
         pursuant to the provisions of Article Eight;

                  (3) to consent to the  execution of an indenture or indentures
         supplemental hereto pursuant to the provisions of Section 11.02; or

                                      -41-

<PAGE>

                  (4) to take any other action  authorized  to be taken by or on
         behalf of the holders of any specified  aggregate  principal  amount of
         the  Debentures  under  any  other  provision  of  this  Indenture,  or
         authorized or permitted by law.

                  Section  10.02.  The Trustee may at any time call a meeting of
Debentureholders  to take any action  specified in Section 10.01,  to be held at
such time and at such place in the Borough of  Manhattan,  City and State of New
York,  as  the  Trustee  shall  determine.   Notice  of  every  meeting  of  the
Debentureholders,  setting  forth the time and the place of such  meeting and in
general terms the action  proposed to be taken at such meeting,  shall be mailed
not less  than  fifteen  days  prior to the date  fixed for the  meeting  to the
Debentureholders  whose names and addresses appear in the information  preserved
at the time by the Trustee in accordance  with the provisions of Section 6.02(a)
hereof or obtained in accordance with the provisions of Section 6.01 hereof.

                  Any meeting of Debentureholders  shall be valid without notice
if the holders of all Debentures  then  outstanding  are present in person or by
proxy or if notice is waived  before or after the  meeting by the holders of all
Debentures outstanding, and if the Company and the Trustee are either present by
duly authorized  representatives  or have,  before or after the meeting,  waived
notice.

                  Section 10.03. In case at any time the Company,  pursuant to a
resolution of its Board of Directors or the holders of at least 20% in aggregate
principal amount of the Debentures then  outstanding,  shall request the Trustee
to call a meeting of  Debentureholders  to take any action  specified in Section
10.01, by written request setting forth in reasonable detail the action proposed
to be taken at the meeting  and the time and place in the Borough of  Manhattan,
City and State of New York,  for such meeting,  the Trustee shall mail notice of
such meeting as provided in Section  10.02 within  twenty days after  receipt of
such request.

                  Section  10.04.  To be  entitled  to  vote at any  meeting  of
Debentureholders a person shall (a) be a holder of one or more Debentures or (b)
be a person  appointed  by an  instrument  in writing as proxy for the holder or
holders of  Debentures by a holder of one or more  Debentures.  The only persons
who  shall  be   entitled   to  be  present  or  to  speak  at  any  meeting  of
Debentureholders shall be the persons entitled to vote at such meeting and their
counsel  and  any  representatives  of the  Trustee  and  its  counsel  and  any
representatives of the Company and its counsel.

                  Section  10.05.  Notwithstanding  any other  provision of this
Indenture,  the  Trustee  may make such  reasonable  regulations  as it may deem
advisable for any meeting of Debentureholders, in regard to proof of the holding
of Debentures and of the

                                      -42-

<PAGE>

appointment  of  proxies,  and  in  regard  to the  appointment  and  duties  of
inspectors of votes, the submission and examination of proxies, certificates and
other  evidence  of the right to vote,  and such other  matters  concerning  the
conduct of the meeting as it shall think fit.  Except as otherwise  permitted or
required by any such  regulations,  the holding of Debentures shall be proved in
the manner  specified in Section 9.02 and the  appointment of any proxy shall be
proved in the  manner  specified  in Section  9.02.  Pursuant  to the  foregoing
authority  the  Trustee  may  fix,  in  advance,  a date as a  record  date  for
determining  the  Debentureholders  entitled  to notice  of, or to vote at,  any
meeting,  such date to be not less than  fifteen nor more than  forty-five  days
prior to the date fixed for such meeting.

                  The Trustee  shall,  by an  instrument  in writing,  appoint a
temporary chairman of the meeting,  unless the meeting shall have been called by
request of the Company or  Debentureholders  as provided  in Section  10.03,  in
which case the Company or such  Debentureholders,  as the case may be,  shall in
like manner appoint a temporary  chairman.  A permanent chairman and a permanent
secretary  of the meeting  shall be elected by vote of the holders of a majority
in principal amount of the Debentures represented at the meeting and entitled to
vote.

                  Subject to the provisions of Section 9.04, at any meeting each
Debentureholder or proxy shall be entitled to one vote for each $1,000 principal
amount of Debentures,  provided,  however, that no vote shall be cast or counted
at any meeting in respect of any Debentures  challenged as not  outstanding  and
ruled by the chairman of the meeting to be not outstanding.  The chairman of the
meeting shall have no right to vote other than by virtue of  Debentures  held by
him or instruments in writing as aforesaid duly designating him as the person to
vote on behalf of other  Debentureholders.  Any meeting of Debentureholders duly
called  pursuant to the  provisions  of Section  10.02 or 10.03 may be adjourned
from time to time, and the meeting may be held as so adjourned  without  further
notice.

                  Section 10.06.  The vote upon any resolution  submitted to any
meeting  of  Debentureholders  shall be by  written  ballots  on which  shall be
subscribed   the   signatures   of  the  holders  of   Debentures  or  of  their
representatives  by proxy.  The permanent  chairman of the meeting shall appoint
two  inspectors  of votes,  who shall count all votes cast at the meeting for or
against any  resolution  and who shall make and file with the  secretary  of the
meeting  their  verified  written  reports in duplicate of all votes cast at the
meeting.   A  record  in  duplicate  of  the  proceedings  of  each  meeting  of
Debentureholders  shall be  prepared by the  secretary  of the meeting and there
shall be attached to said record the original reports of the inspectors of votes
on any vote by ballot taken thereat and  affidavits by one or more person having
knowledge  of the facts,  setting  forth a copy of the notice of the meeting and
showing  that said notice was mailed as provided  in Section  10.02.  The record
shall be signed and

                                      -43-

<PAGE>

verified by the  affidavits  of the  permanent  chairman  and  secretary  of the
meeting  and one of the  duplicates  shall be  delivered  to the Company and the
other to the Trustee to be preserved by the Trustee, the latter to have attached
thereto the ballots voted at the meeting.

                  Any record so signed and verified shall be conclusive evidence
of the matters therein stated.

                  Section 10.07.  Nothing in this Article Ten contained shall be
deemed or construed  to authorize or permit,  by reason of any call of a meeting
of  Debentureholders or any rights expressly or impliedly conferred hereunder to
make such call,  any  hindrance  or delay in the exercise of any right or rights
conferred upon or reserved to the Trustee or to the  Debentureholders  under any
of the provisions of this Indenture or of the Debentures.


                                ARTICLE ELEVEN.

                            Supplemental Indentures.


                  Section 11.01. The Company, when authorized by a resolution of
its  Board  of  Directors,  and  the  Trustee,  subject  to the  conditions  and
restrictions of this Indenture contained,  may from time to time and at any time
enter into an indenture or indentures  supplemental  hereto (which shall conform
to the provisions of the Trust  Indenture Act of 1939 as then in effect) for one
or more of the following purposes:

                  (a) to evidence the  succession of another  corporation to the
         Company, or successive successions, and the assumption by the successor
         corporation of the covenants, agreements and obligations of the Company
         pursuant to Article Twelve;

                  (b) to add to the covenants  and  agreements of the Company in
         this  Indenture   contained  such  further   covenants  and  agreements
         thereafter  to be observed,  and to surrender any right or power herein
         reserved to or conferred upon the Company; and

                  (c) to cure any  ambiguity  or to  correct or  supplement  any
         defective or inconsistent  provisions contained in this Indenture or in
         any supplemental indenture.

                  The Trustee is hereby  authorized  to join with the Company in
the execution of any supplemental indenture authorized or permitted by the terms
of  this  Indenture  and  to  make  any  further   appropriate   agreements  and
stipulations  which  may be  therein  contained,  but the  Trustee  shall not be
obligated to enter into any such supplemental indenture which affects the

                                      -44-

<PAGE>

Trustee's own rights, duties or immunities under this Indenture or otherwise.

                  Any  supplemental  indenture  authorized by the  provisions of
this Section may be executed by the Company and the Trustee  without the consent
of the holders of any of the Debentures at the time outstanding, notwithstanding
any of the provisions of Section 11.02.

                  Section  11.02.  With the  consent  (evidenced  as provided in
Section  9.01) of the holders (or persons  entitled to vote, or to give consents
respecting  the  same) of more  than 50% in  aggregate  principal  amount of the
Debentures at the time outstanding, the Company, when authorized by a resolution
of its Board of Directors, and the Trustee may from time to time and at any time
enter into an indenture or indentures  supplemental  hereto (which shall conform
to the provisions of the Trust  Indenture Act of 1939 as then in effect) for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions  of this  Indenture  or of any  supplemental  indenture or of
modifying  in any  manner  the  rights  and  obligations  of the  holders of the
Debentures  and of the Company;  provided,  however,  that no such  supplemental
indenture  shall (i) extend the fixed maturity of any  Debenture,  or reduce the
principal  amount  thereof,  or reduce the rate or extend the time of payment of
interest  thereon,  without  the  consent  of the  holder of each  Debenture  so
affected, or (ii) reduce the aforesaid percentage of Debentures,  the holders of
which are required to consent to any such  supplemental  indenture,  without the
consent of the holders of all Debentures then outstanding.

                  Upon the request of the  Company,  accompanied  by a copy of a
resolution of its Board of Directors  certified by the secretary or an assistant
secretary of the Company  authorizing  the  execution  of any such  supplemental
indenture,  and upon the filing  with the  Trustee of evidence of the consent of
Debentureholders  as  aforesaid,  the Trustee shall join with the Company in the
execution of such  supplemental  indenture  unless such  supplemental  indenture
affects the Trustee's own rights,  duties or immunities  under this Indenture or
otherwise,  in which case the  Trustee  may in its  discretion  but shall not be
obligated to enter into such supplemental indenture.

                  It  shall   not  be   necessary   for  the   consent   of  the
Debentureholders  under  this  Section  to approve  the  particular  form of any
proposed  supplemental  indenture,  but it shall be  sufficient  if such consent
shall approve the substance thereof.

                  Promptly after the execution by the Company and the Trustee of
any  supplemental  indenture  pursuant to the  provisions of this  Section,  the
Company  shall mail a notice,  setting  forth in general  terms the substance of
such supplemental  indenture,  to all  Debentureholders  at their last addresses
appearing upon the register.  Any failure of the Company to mail such notice, or
any

                                      -45-

<PAGE>

defect therein,  shall not, however, in any way impair or affect the validity of
any such supplemental indenture.

                  Section  11.03.   Upon  the  execution  of  any   supplemental
indenture  pursuant to the provisions of this Article,  this Indenture  shall be
and be deemed  to be  modified  and  amended  in  accordance  therewith  and the
respective  rights,  limitation of rights,  obligations,  duties and  immunities
under this  Indenture of the Trustee,  the Company and the holders of Debentures
shall thereafter be determined,  exercised and enforced hereunder subject in all
respects to such modifications and amendments,  and all the terms and conditions
of any such  supplemental  indenture  shall be and be  deemed  to be part of the
terms and conditions of this Indenture for any and all purposes.

                  Section 11.04.  Debentures  authenticated  and delivered after
the execution of any supplemental  indenture  pursuant to the provisions of this
Article,  or after any action taken at a  Debentureholders'  meeting pursuant to
Article  Ten,  may bear a notation  in form  approved  by the  Trustee as to any
matter provided for in such supplemental  indenture or as to any action taken at
any  such  meeting;  and,  in such  case,  suitable  notation  may be made  upon
outstanding  Debentures after proper  presentation and demand. If the Company or
the Trustee shall so determine, new Debentures so modified as to conform, in the
opinion  of the  Trustee  and the  Board of  Directors  of the  Company,  to any
modification of this Indenture contained in any such supplemental  indenture, or
to any  action  taken at any  such  meeting,  may be  prepared  by the  Company,
authenticated  by the Trustee and delivered in exchange for the Debentures  then
outstanding,  upon demand of, and without  cost to, the  holders  thereof,  upon
surrender of such Debentures.

                  Section  11.05.  The  Trustee,  subject to the  provisions  of
Section 8.01, may receive an Opinion of Counsel as conclusive  evidence that any
supplemental indenture executed pursuant to this Article Eleven is authorized or
permitted  by the  terms  of this  Indenture  and  that  it is not  inconsistent
therewith.


                                ARTICLE TWELVE.

                        Consolidation, Merger and Sale.


                  Section 12.01.  Nothing  contained in this Indenture or in any
of the Debentures shall prevent any  consolidation or merger of the Company with
or into any other  corporation or  corporations  (whether or not affiliated with
the Company),  or successive  consolidations  or mergers in which the Company or
its  successor or successors  shall be a party or parties,  or shall prevent any
sale or conveyance  (or  successive  sales or  conveyances)  of the property and
assets of the  Company (or of its  successor  or  successors)  as an entirety or
substantially as an

                                      -46-

<PAGE>

entirety,  to any other corporation (whether or not affiliated with the Company)
authorized  to acquire  the same;  provided,  however,  and the  Company  hereby
covenants  and  agrees  that,  upon  any  such  consolidation,  merger,  sale or
conveyance, the due and punctual payment of the principal of and interest on all
the Debentures,  according to their tenor, and the due and punctual  performance
and  observance of all the terms,  covenants and conditions of this Indenture to
be kept or performed by the Company,  shall be expressly  assumed,  by indenture
supplemental hereto, satisfactory in form to the Trustee, executed and delivered
to the Trustee by the corporation  formed by such  consolidation,  or into which
the  Company  shall have been  merged,  or by the  corporation  which shall have
acquired such  property and assets.  In the event of any such sale or conveyance
the  predecessor  Company may be dissolved,  wound up and liquidated at any time
thereafter.

                  Section 12.02. In case of any such consolidation, merger, sale
or  conveyance  and  upon  the  execution  by the  successor  corporation  of an
indenture  supplemental  hereto,  as provided in Section  12.01,  such successor
corporation  shall succeed to and be substituted for the Company,  with the same
effect as if it had been  named  herein as the  party of the  first  part.  Such
successor  corporation thereupon may issue either in its own name or in the name
of the Company,  with such suitable  reference,  if any, to such  consolidation,
merger, sale or conveyance as may be required by the Trustee,  any or all of the
Debentures  issuable  hereunder which  theretofore shall not have been issued by
the Company and  delivered to the Trustee;  and,  upon the written order of such
successor  corporation,  instead of the  Company,  and subject to all the terms,
conditions  and  limitations  in this  Indenture  prescribed,  the Trustee shall
authenticate  and shall deliver any Debentures  which previously shall have been
executed by the  Company and any  Debentures  which such  successor  corporation
thereafter  shall cause to be executed in accordance with the provisions of this
Indenture and delivered to the Trustee for that purpose.  All the  Debentures so
issued  shall in all  respects  have the same legal rank and benefit  under this
Indenture as the Debentures  theretofore or thereafter issued in accordance with
the terms of this Indenture as though all of such  Debentures had been issued at
the date of the execution hereof.

                  In case of any such consolidation,  merger, sale or conveyance
such changes in  phraseology  and form (but not in substance) may be made in the
Debentures thereafter to be issued as may be appropriate).

                  Nothing   contained  in  this  Indenture  or  in  any  of  the
Debentures  shall prevent the Company from  consolidating  with, or merging into
itself,  or acquiring  by purchase or otherwise  all or any part of the property
of, any other corporation (whether or not affiliated with the Company).

                                      -47-

<PAGE>

                  Section  12.03.  The  Trustee,  subject to the  provisions  of
Section 8.01, may receive an Opinion of Counsel as conclusive  evidence that any
such  consolidation,  merger,  sale  or  conveyance,  and any  such  assumption,
complies with the provisions of this Article.


                               ARTICLE THIRTEEN.

           Satisfaction and Discharge of Indenture; Deposited Moneys.


                  Section 13.01.  If:

                  (1) Either (i) the  Company  shall  deliver to the Trustee for
cancellation all Debentures  (other than Debentures deemed not to be outstanding
under  clause  (c)  of the  definition  thereof)  not  theretofore  canceled  or
delivered  to the  Trustee  for  cancellation,  or (ii) the  Company  shall have
deposited in trust with the Trustee cash  sufficient  to pay at maturity or upon
redemption  (after notice of redemption has been duly given or provided for) all
of the Debentures  (other than  Debentures  deemed not to be  outstanding  under
clause (c) of the definition  thereof) not theretofore  canceled or delivered to
the Trustee for cancellation, including principal, premium, if any, and interest
due or to become due to such date of maturity or  redemption  date,  as the case
may be, or (iii) the  Company  shall have  deposited  in trust with the  Trustee
direct  obligations  of the United  States or  obligations  the principal of and
interest on which are fully  guaranteed by the United States,  and which are not
subject to  prepayment,  redemption or call prior to their stated  maturity,  in
such amounts and  maturing at such times that the proceeds of said  obligations,
together  with the  income  that can be  predetermined  will  accrue  thereon by
reference  to the  terms  thereof  (without  consideration  of any  reinvestment
thereof),  to be received upon their respective  maturities and interest payment
dates will provide funds sufficient to pay the principal,  premium,  if any, and
interest due or to become due to the date of maturity or to the redemption date,
as the case may be, with respect to all of the Debentures (other than Debentures
deemed not to be  outstanding  under clause (c) of the  definition  thereof) not
theretofore canceled or delivered to the Trustee for cancellation, provided that
the Trustee shall have been irrevocably instructed to apply the proceeds of said
obligations to the payment of such principal,  premium and interest with respect
to such  Debentures,  or (iv) the Company shall have deposited in trust with the
Trustee any combination of cash or obligations referred to in (ii) and (iii),

                  (2) the  Company  shall pay or cause to be paid all other sums
payable with respect to the Debentures, and

                  (3) the Company  shall  deliver to the Trustee and the Revenue
Bond Trustee an Officers' Certificate and an Opinion of

                                      -48-

<PAGE>

Counsel, each stating that all conditions precedent herein provided for relating
to the satisfaction  and discharge of the entire  indebtedness on the Debentures
have been complied with, then

                  (a) this Indenture shall cease to be of further effect (except
         as otherwise  provided  herein) and on or after such  maturity  date or
         redemption date, as the case may be, the Trustee,  on demand of, and at
         the  expense  of,  the  Company,   shall  execute  proper   instruments
         acknowledging satisfaction and discharge of this Indenture; and

                  (b)  all   obligations  of  the  Company  in  respect  of  the
         Debentures  shall  cease  and be  discharged  and the  holders  of such
         Debentures shall thereafter be restricted exclusively to such funds for
         any and all  claims  of  whatever  nature  on  their  part  under  this
         Indenture or with respect to such Debentures;  provided, however, that,
         in no event  shall  the  Company  be  discharged  from (i) any  payment
         obligation in respect of Debentures  deemed not to be outstanding under
         clause (c) of the definition thereof if such obligations continue to be
         valid  obligations  under  applicable law, (ii) any  obligations  under
         Sections 2.05 and 2.06 (except that Debentures issued upon registration
         of transfer or exchange or in lieu of  mutilated,  lost,  destroyed  or
         stolen  Debentures shall not be deemed to be such obligations) or (iii)
         any  obligations  under Sections 6.01,  8.06,  13.02,  13.03 and 13.04;
         further  provided,  however,  that the  rights  and  privileges  of the
         Trustee under this Indenture shall survive any such discharge.

                  The Company  hereby  agrees to  reimburse  the Trustee for any
costs or expenses thereafter  reasonably and properly incurred by the Trustee in
connection  with this  Indenture  or the  Debentures,  and  without bad faith or
negligence.

                  Section 13.02.  All moneys deposited with the Trustee pursuant
to Section 13.01 shall be held in trust and applied by it to the payment, to the
holders of the particular Debentures for the payment or redemption of which such
moneys have been deposited  with the Trustee,  of all sums due and to become due
thereon for principal, premium, if any, and interest.

                  Section  13.03.  In  connection  with  the   satisfaction  and
discharge of this  Indenture  all moneys then held by any paying agent under the
provisions of this Indenture  shall,  upon demand of the Company or Trustee,  be
paid to the Trustee and  thereupon  such paying agent shall be released from all
further liability with respect to such moneys.

                  Section 13.04. In case the holder of any Debenture entitled to
payment hereunder at any time outstanding  hereunder shall not, within two years
after the maturity date of such  Debenture or the date fixed for the  redemption
of any such

                                      -49-

<PAGE>

Debenture,  claim the amount on deposit with the Trustee or other depositary for
the payment of such Debenture, the Trustee or other depositary shall pay over to
or upon the written order of the Company the amount so  deposited,  upon receipt
of a request  signed by the  President or a Vice  President of the Company,  and
thereupon  the Trustee or other  depositary  shall be released  from any and all
further  liability  with respect to the payment of such Debenture and the holder
of said  Debenture  shall be  entitled  (subject  to any  applicable  statute of
limitations)  to look  only to the  Company  as an  unsecured  creditor  for the
payment thereof.


                               ARTICLE FOURTEEN.

               Immunity of Incorporators, Stockholders, Officers,
                            Trustees and Directors.


                  Section  14.01.  No  recourse  under or upon  any  obligation,
covenant or agreement of this Indenture,  or of any Debenture,  or for any claim
based  thereon  or  otherwise  in  respect  thereof,  shall be had  against  any
incorporator,  stockholder, officer, trustee or director, as such, past, present
or future, of the Company or of any predecessor or successor corporation, either
directly through the Company or any such  predecessor or successor  corporation,
whether by virtue of any  constitution,  statute or rule of law or equity, or by
the  enforcement of any assessment or penalty or otherwise;  it being  expressly
understood that this Indenture and the obligations  issued  hereunder are solely
corporate obligations, and that no such personal liability whatever shall attach
to, or is or shall be incurred by, the  incorporators,  stockholders,  officers,
trustees  or  directors  of the  Company,  as  such,  or of any  predecessor  or
successor  corporation,  or  any  of  them,  because  of  the  creation  of  the
indebtedness  hereby  authorized,  or under  or by  reason  of the  obligations,
covenants or agreements  contained in this Indenture or in any of the Debentures
or implied  therefrom;  and that any and all such liability is hereby  expressly
waived and released by every holder of  Debentures  as a condition  of, and as a
consideration  for,  the  execution  of this  Indenture  and the  issue  of such
Debentures.

                                      -50-

<PAGE>

                                ARTICLE FIFTEEN.

                           Miscellaneous Provisions.


                  The provisions of the Trust  Indenture Act which impose duties
on  any  person  (including  provisions  automatically  deemed  included  in  an
indenture by the Trust  Indenture  Act unless the  indenture  provides that such
provisions are excluded which provision is hereby expressly  excluded other than
Section  316(a)(2)  of the Trust  Indenture  Act) are a part of and govern  this
Indenture.  If any provision  hereof limits,  qualifies or conflicts with any of
the duties imposed by operation of the Trust  Indenture Act, the Trust Indenture
Act shall control.

                  Section 15.01. All the covenants,  stipulations,  promises and
agreements in this Indenture contained by or in behalf of the Company shall bind
its successors and assigns, whether so expressed or not.

                  Section 15.02.  Any act or proceeding by any provision of this
Indenture authorized or required to be done or performed by any board, committee
or officer of the Company  shall and may be done and  performed  with like force
and effect by the like board, committee or officer of any corporation that shall
at the time be the lawful successor of the Company.

                  Section 15.03.  The Company by instruments in writing executed
by  authority  of its  Board of  Directors  and  delivered  to the  Trustee  may
surrender any of the powers  reserved to the Company and thereupon such power so
surrendered  shall  terminate  both as to the  Company  and as to any  successor
corporation.

                  Section 15.04.  Any notice or demand which by any provision of
this  Indenture is required or permitted to be given or served by the Trustee or
by the  holders of  Debentures  to or on the  Company  may be given or served by
being deposited  postage  prepaid in a post-office  letterbox  addressed  (until
another  address  is filed in  writing  by the  Company  with the  Trustee),  as
follows:  Elizabethtown Water Company, 600 South Avenue, Westfield NJ 07090. Any
notice,  election,  request  or  demand  by any  Debentureholder  to or upon the
Trustee  shall be  deemed  to have  been  sufficiently  given  or made,  for all
purposes,  if given  or made at the  principal  corporate  trust  office  of the
Trustee in the Borough of Manhattan, City and State of New York.

                  Section  15.05.  This  Indenture and each  Debenture  shall be
deemed to be a contract  made  under the laws of the State of New York,  and for
all purposes shall be construed in accordance with the laws of said state.

                  Section 15.06.  Upon any  application or demand by the Company
to the Trustee to take any action under any of the provisions of this Indenture,
the Company shall furnish to the

                                      -51-

<PAGE>

Trustee an Officers' Certificate stating that all conditions precedent,  if any,
provided  for in this  Indenture  relating  to the  proposed  action  have  been
complied  with and an  Opinion of Counsel  stating  that in the  opinion of such
counsel all such conditions precedent have been complied with.

                  Each certificate or opinion provided for in this Indenture and
delivered to the Trustee with respect to compliance with a condition or covenant
provided for in this  Indenture  shall  include (1) a statement  that the person
making such  certificate  or opinion has read such covenant or condition;  (2) a
brief statement as to the nature and scope of the  examination or  investigation
upon which the statements or opinions  contained in such  certificate or opinion
are based; (3) a statement that, in the opinion of such person, he has made such
examination  or  investigation  as is  necessary  to enable  him to  express  an
informed  opinion as to  whether  or not such  covenant  or  condition  has been
complied  with; and (4) a statement as to whether or not, in the opinion of such
person, such condition or covenant has been complied with.

                  Any  certificate,  statement  or  opinion of an officer of the
Company  may  be  based,  in so far  as it  relates  to  legal  matters,  upon a
certificate  or opinion of or  representations  by counsel,  unless such officer
knows that the  certificate  or opinion or  representations  with respect to the
matters  upon  which  his  certificate,  statement  or  opinion  may be based as
aforesaid are erroneous,  or in the exercise of reasonable care should know that
the same are erroneous. Any certificate,  statement or opinion of counsel may be
based (in so far as it relates to factual  matters  information  with respect to
which is in the  possession of the Company) upon the  certificate,  statement or
opinion of or representations  by an officer or officers of the Company,  unless
such counsel knows that the certificate, statement or opinion or representations
with respect to the matters upon which his certificate, statement or opinion may
be based as  aforesaid  are  erroneous,  or in the exercise of  reasonable  care
should know that the same are erroneous.

                  Any  certificate,  statement  or  opinion of an officer of the
Company  or of  counsel  may be based,  in so far as it  relates  to  accounting
matters, upon a certificate or opinion of or representations by an accountant or
firm of  accountants  in the  employ of the  Company,  unless  such  officer  or
counsel,  as the  case  may  be,  knows  that  the  certificate  or  opinion  or
representations   with  respect  to  the  accounting   matters  upon  which  his
certificate, statement or opinion may be based as aforesaid are erroneous, or in
the exercise of reasonable care should know that the same are erroneous.

                  Section  15.07.  In any case  where  the date of  maturity  of
interest on or principal of the  Debentures or the date fixed for  redemption of
any  Debenture  shall be a Sunday or legal  holiday  or a date on which  banking
institutions in the city of

                                      -52-

<PAGE>

payment are authorized by law to close,  then payment of interest,  principal or
premium may be made on the next  succeeding  day not a Sunday or a legal holiday
or a date on which banking institutions in the city of payment are authorized by
law to close with the same force and effect as if made on the  nominal  date and
no interest shall accrue for the period after such nominal date.

                  Section 15.08. If and to the extent that any provision of this
Indenture limits, qualifies or conflicts with another provision included in this
Indenture  which is required to be included in this Indenture by any of Sections
310 to 317,  inclusive,  of the  Trust  Indenture  Act of  1939,  such  required
provision shall control.

                  Section  15.09.  In case  any  one or  more of the  provisions
contained in this Indenture or in the Debentures shall for any reason be held to
be invalid, illegal or unenforceable in any respect, such invalidity, illegality
or  unenforceability  shall not affect any other provisions of this Indenture or
of such Debentures, but this Indenture and such Debentures shall be construed as
if such invalid or illegal or  unenforceable  provision had never been contained
herein or therein.

                  Section 15.10. This Indenture may be executed in any number of
counterparts,  each of which shall be an original;  but such counterparts  shall
together constitute but one and the same instrument.

                  The Bank of New York,  the party of the  second  part,  hereby
accepts the trusts in this Indenture  declared and provided,  upon the terms and
conditions hereinabove set forth.

                                      -53-

<PAGE>

                  IN WITNESS WHEREOF,  Elizabethtown Water Company, the party of
the first part, has caused this Indenture to be signed in its corporate name and
acknowledged by its President, or one of its Vice Presidents,  and its corporate
seal to be affixed  hereunto,  duly  attested by its  Secretary  or an Assistant
Secretary;  and The Bank of New York,  the party of the second part,  has caused
this  Indenture  to be signed  and  acknowledged  by one of its  Assistant  Vice
Presidents,  and its corporate seal to be affixed hereunto, duly attested by one
of its Assistant Treasurers, all as of the day and year first above written.


                                         ELIZABETHTOWN WATER COMPANY,

(Seal)

                                         By /s/ Gail P. Brady
                                           ----------------------------
                                            Gail P. Brady
                                            Vice President

Attest:


/s/ Walter M. Braswell
- ---------------------------
Walter M. Braswell
Secretary

                                         THE BANK OF NEW YORK, as Trustee

(Seal)

                                         By /s/ Robert F. McIntyre
                                           --------------------------------
                                           Robert F. McIntyre
                                           Assistant Vice President
Attest:


/s/ Marie E. Trimboli
- ---------------------------
Marie E. Trimboli
Assistant Treasurer


                                      -54-

<PAGE>

STATE OF NEW JERSEY  )
                     ) ss.:
COUNTY OF UNION      )

                  On this 12th day of December, 1995, before me, the subscriber,
a Notary Public within and for the County of Union,  in the State of New Jersey,
personally appeared Gail P. Brady, to me personally known, who, being by me duly
sworn,  did say that she resides at 49 Howell Drive,  Verona New Jersey and is a
Vice President of Elizabethtown Water Company, one of the corporations described
in and which  executed the  foregoing  instrument;  that she knows the corporate
seal of the said corporation and that the seal affixed to said instrument is the
corporate  seal of said  corporation;  and that said  instrument  was signed and
sealed in behalf of said  corporation by authority of its Board of Directors and
that she  subscribed  her name  thereto by like  authority;  and said  Walter M.
Braswell  acknowledged  said  instrument  to be the  free  act and  deed of said
corporation.

                  My commission as Notary Public as aforesaid expires


                                         /s/ Brenda H. Willis
                                         -------------------------------
                                         Brenda H. Willis
                                         Notary Public of New Jersey
                                         My Commission Expires June 22, 1999


                                      -55-

<PAGE>

STATE OF NEW YORK )
                  ) ss.:
COUNTY OF NEW YORK)

                  On this 17th day of December, 1995, before me, the subscriber,
a Notary Public within and for the County of New York, in the State of New York,
personally appeared ROBERT F. McINTYRE, to me personally known, who, being by me
duly sworn, did say that he resides at 1108 Hudson Street,  Hoboken,  New Jersey
07080 and is an Assistant  Vice  President  of The Bank of New York,  one of the
corporations  described in and which executed the foregoing instrument;  that he
knows the corporate  seal of the said  corporation  and that the seal affixed to
said  instrument  is the  corporate  seal of said  corporation;  and  that  said
instrument  was signed and sealed in behalf of said  corporation by authority of
its  Board  of  Directors  and  that he  subscribed  his  name  thereto  by like
authority;  and said ROBERT F. McINTYRE  acknowledged  said instrument to be the
free act and deed of said corporation.

                  My commission as Notary Public as aforesaid expires


                                         /s/ Karen Katlan
                                         -------------------------------
                                         Karen Katlan
                                         Notary Public, State of New York
                                         No. 01KA4994374
                                         Qualified in New York County
                                         Commission Expires April 6, 1996
                                      -56-

<PAGE>





                                                                Exhibit 11



                           E'TOWN CORPORATION AND SUBSIDIARIES
                  STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS




                                           1995         1994         1993

                                         _________    _________    _________
PRIMARY

_______
 EARNINGS
  Income Before Preferred Stock
   Dividends of Subsidiary             $16,108,533  $12,941,790  $14,879,828
  Deduct: Preferred Stock Dividends        813,000      854,047    1,050,000

                                       ___________  ___________  ___________
  Net Income Available for
   Common Stock                        $15,295,533   12,087,743   13,829,828

                                       ___________  ___________  ___________

                                       ___________  ___________  ___________
 SHARES
  Weighted Average Number of
   Common Shares Outstanding             7,093,027    6,207,564    5,330,641
  Assuming Exercise of Options
   Reduced by the Number of Shares
   Which Could Have Been Purchased
   With the Proceeds From Exercise
   of Such Options                           2,156        2,845        7,298

                                       ___________  ___________  ___________
  Weighted Average Number of Common
   Shares Outstanding as Adjusted        7,095,183    6,210,409    5,337,939

                                       ___________  ___________  ___________

                                       ___________  ___________  ___________
Primary Earnings
 Per Share of Common Stock             $      2.16  $      1.95  $      2.59

                                       ___________  ___________  ___________

                                       ___________  ___________  ___________
ASSUMING FULL DILUTION

______________________
 EARNINGS
  Income Before Preferred Stock
   Dividends of Subsidiary             $16,108,533  $12,941,790  $14,879,828
  Deduct: Preferred Stock Dividends        813,000      854,047    1,050,000
  Add: After Tax Interest Expense
   Applicable to 6 3/4% Convertible
   Subordinated Debentures                 524,066      542,195      550,843

                                       ___________   __________  ___________
   Adjusted Net Income                 $15,819,599   12,629,938   14,380,671

                                       ___________   __________  ___________

                                       ___________   __________  ___________
 SHARES
  Weighted Average Number of
   Common Shares Outstanding             7,093,027    6,207,564    5,330,641
  Assuming Exercise of Options
   Reduced by the Number of Shares
   Which Could Have Been Purchased
   With the Proceeds From Exercise
   of Such Options                           2,156        2,845        7,298
  Assuming Conversion of 6 3/4%
   Convertible Subordinated
   Debentures (a)                          298,613      308,943      313,869

                                       ___________   __________  ___________
  Weighted Average Number of Common
   Shares Outstanding as Adjusted        7,393,796    6,519,352    5,651,808

                                       ___________   __________  ___________

                                       ___________   __________  ___________
Fully Diluted Earnings
 Per Share of Common Stock             $      2.14  $      1.94  $      2.54

                                       ___________   __________  ___________

                                       ___________   __________  ___________









(a) Convertible at $40 per share.





                                                                  Exhibit 12(a)


                   Elizabethtown Water Company & Subsidiary
               Computation of Ratio of Earnings to Fixed Charges

                        1995        1994        1993        1992        1991

                      ________    ________    ________    ________    ________
EARNINGS:
Income before
 preferred stock
 dividends          $17,325,144 $14,223,142 $14,832,519 $12,149,343 $11,361,063
Federal income taxes  9,161,510   7,413,995   7,916,794   6,021,464   5,630,265
Interest charges     11,114,496  10,402,060  11,437,710  10,623,801  11,016,414

                    ___________ ___________ ___________ ___________ ___________
Earnings available
 to cover fixed
 charges            $37,601,150 $32,039,197 $34,187,023 $28,794,608 $28,007,742

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________

FIXED CHARGES:
Interest on long
 term debt           10,892,129  10,774,008  11,527,301  10,516,521  10,585,336
Other interest        2,343,903     175,507      77,921     514,122     535,834
Amortization of debt
 discount - net         323,557     319,646     224,383     209,631     287,180

                    ___________ ___________ ___________ ___________ ___________

Total fixed charges $13,559,589 $11,269,161 $11,829,605 $11,240,274 $11,408,350

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________

Ratio of Earnings to
 Fixed Charges             2.77        2.84        2.89        2.56        2.46

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________


Earnings to Fixed Charges represents the sum of Income Before Preferred Stock
Dividends, Federal income taxes and Interest Charges (which is reduced by
Capitalized interest), divided by Fixed Charges.  Fixed Charges consist of
interest on long and short-term debt (which is not reduced by Capitalized
interest), and Amortization of debt discount.





                                                                  Exhibit 12(b)


                   Elizabethtown Water Company & Subsidiary
               Computation of Ratio of Earnings to Fixed Charges
                           and Preferred Dividends

                        1995        1994        1993        1992        1991

                      ________    ________    ________    ________    ________
EARNINGS:
Income before
 preferred stock
 dividends          $17,325,144 $14,223,142 $14,832,519 $12,149,343 $11,361,063
Federal income taxes  9,161,510   7,413,995   7,916,794   6,021,464   5,630,265
Interest charges     11,114,496  10,402,060  11,437,710  10,623,801  11,016,414

                    ___________ ___________ ___________ ___________ ___________
Earnings available
 to cover fixed
 charges            $37,601,150 $32,039,197 $34,187,023 $28,794,608 $28,007,742

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________

FIXED CHARGES AND
 PREFERRED DIVIDENDS:
Interest on long
 term debt           10,892,129  10,774,008  11,527,301  10,516,521  10,585,336
Preferred dividend
 requirement (1)      1,242,929   1,299,326   1,610,429   1,570,446   1,570,446
Other interest        2,343,903     175,507      77,921     514,122     535,834
Amortization of debt
 discount - net         323,557     319,646     224,383     209,631     287,180

                    ___________ ___________ ___________ ___________ ___________

Total fixed charges $14,802,518 $12,568,487 $13,440,034 $12,810,720 $12,978,796

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________

Ratio of Earnings to
 Fixed Charges and
 Preferred Dividends       2.54        2.55        2.54        2.25        2.16

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________

(1) Preferred Dividend
    Requirement:
Preferred dividends    $813,000    $854,047  $1,050,000  $1,050,000  $1,050,000
Effective tax rate        34.59%      34.27%      34.80%      33.14%      33.14%

                    ___________ ___________ ___________ ___________ ___________
Preferred dividend
   requirement       $1,242,929  $1,299,326  $1,610,429  $1,570,446  $1,570,446

                    ___________ ___________ ___________ ___________ ___________

                    ___________ ___________ ___________ ___________ ___________


Earnings to Fixed Charges and Preferred Dividends represents the sum of








Income Before Preferred Stock Dividends, Federal income taxes and Interest
Charges (which is reduced by Capitalized interest), divided by Fixed Charges.
Fixed Charges and Preferred Dividends consist of interest on long and short-term
debt (which is not reduced by capitalized interest), dividends on Preferred
Stock on a pre-tax basis and Amortization of debt discount.



Portion of the 1995 Annual Report to Shareholders for the 
year ended December 31, 1995 which is incorporated by 
reference in this filing on Form 10-K.



      MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED 
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS 

                             
     E'town Corporation (E'town or Corporation), a New 
Jersey holding company, is the parent company of 
Elizabethtown Water Company (Elizabethtown or Company) and 
E'town Properties, Inc. (Properties). The Mount Holly Water 
Company (Mount Holly) is a wholly owned subsidiary of 
Elizabethtown.  Mount Holly contributed 3% of the Company's 
consolidated operating revenues for 1995.  The assets and 
operating results of Elizabethtown constitute the 
predominant portions of E'town's assets and operating 
results.  The following analysis sets forth significant 
events affecting the financial condition of E'town and 
Elizabethtown at December 31, 1995, and the results of 
operations for the years ended December 31, 1995, 1994 and 
1993. 

LIQUIDITY AND CAPITAL RESOURCES 
Capital Expenditures Program 

    Consolidated capital expenditures, primarily for water 
utility plant, were $73.9 million during 1995.  Capital 
expenditures for the three-year period ending December 31, 
1998, are estimated to be $149.8 million, of which 
$148.9 million is for utility plant ($128.4 million for 
Elizabethtown and $20.5 million for Mount Holly) and 
$.9 million is for non-utility expenditures.  A major 
portion of the utilities' capital outlays will occur in the 
first nine months of the three-year period as Elizabethtown 
completes its new water treatment plant.  After this project 
is completed in late 1996, the capital outlays for 
Elizabethtown are expected to return to levels experienced 
in the early 1990s.  Mount Holly expects to incur 
significant capital expenditures in 1997 as it constructs 
new water supply, treatment and transmission facilities as 
discussed below.  

Elizabethtown 

     Elizabethtown's capital program includes the 
construction of a new water treatment plant, the Canal Road 
Water Treatment Plant (Plant), near Elizabethtown's existing 
plant.  The Plant, which will have an initial rated 
production capacity of 40 million gallons per day (mgd) and 
has been designed to permit expansion to 200 mgd, is 
necessary to meet existing and anticipated customer demands 
and to replace groundwater supplies withdrawn from service 
as a result of more restrictive water quality regulations 
and groundwater contamination.  Expansion of the Plant's 
production capacity beyond 40 mgd is not expected to occur 
in the foreseeable future.  Elizabethtown's construction 
program also includes additional mains and storage 
facilities necessary to serve existing and future customers.  

     In April 1994, Elizabethtown executed a lump-sum 
contract for the construction of the Plant.  The estimated 
cost of the Plant is approximately $100 million, excluding 
an Allowance for Funds Used During Construction (AFUDC).  
The Company has expended $83.0 million, excluding AFUDC of 
$7.2 million on the Plant, as of December 31, 1995.  The 
project is proceeding on schedule, the construction contract 
remains on budget and the project is expected to be 
completed during the third quarter of 1996. 

    In August 1993, the New Jersey Board of Public Utilities 
(BPU) approved a stipulation (1993 Plant Stipulation) signed 
by the Department of Ratepayer Advocate, the BPU staff and 
several of Elizabethtown's major wholesale customers, all of 
whom typically participate in Elizabethtown's rate cases.  
The 1993 Plant Stipulation states the Plant is necessary and 
the Company's estimate regarding the Plant's cost, at that 
time $87 million and construction period are reasonable.  In 
April 1994, Elizabethtow-n notified all parties to the 1993 
Plant Stipulation that the estimated cost of the Plant had 
increased.  

     The 1993 Plant Stipulation authorizes Elizabethtown to 
levy a rate surcharge during the Plant's construction period 
if the Company's pre-tax interest coverage ratio for any 
12-month historical period drops below 2.0 times.  The 
pre-tax interest coverage has remained above the 2.0 times 
trigger level and therefore, the surcharge has not been 
required.  The 1993 Plant Stipulation also provides that the 
rate of return on common shareholder's equity used to 
calculate the rate for the equity component of the AFUDC for 
the Plant will be 1.5% less than the rate of return on 
common shareholder's equity established in Elizabethtown's 
most recent base rate case.  The authorized rate of return 
on Elizabethtown's common shareholder's equity is currently 
11.5%. Elizabethtown has filed for a rate increase to 
reflect the financing and operating costs of the Plant which 
is expected to take effect when the Plant, is completed 
later this year (see Economic Outlook). 

Mount Holly 

     To ensure an adequate supply of quality water from an 
aquifer serving parts of southern New Jersey, state 
legislation requires Mount Holly, as well as other suppliers 
obtaining water from designated portions of this aquifer, to 
reduce pumpage from its wells.  Mount Holly has received 
approval from the New Jersey Department of Environmental 
Protection (NJDEP) for its plan to develop a new water 
supply, treatment and transmission system necessary to 
obtain water outside the designated portion of the aquifer 
and to treat the water and pump it into the Mount Holly 
system.  This is referred to as the Mansfield Project.  The 
project is currently estimated to cost $16.5 million, 
excluding AFUDC, and is expected to be completed in 1997.  
The land for the supply and treatment facilities has been 
purchased and wells have been drilled and can produce the 
required supply.  Mount Holly has filed for rate relief 
relating to the Mansfield Project (see Economic Outlook.)

     On October 5, 1995, the NJDEP granted Mount Holly a 
water allocation diversion permit for four wells that are to 
be the water supply for the Mansfield Project.  On October 
20, 1995, New Jersey-American Water Company requested, and 
was subsequently granted, an adjudicatory hearing on the 
permit.  The Company and Mount Holly believe that the permit 
in question will be upheld but cannot predict the outcome of 
the objection.  In the event that the objection is 
successful and the permit is rescinded, Mount Holly would 
utilize the alternative plan of purchasing water from New 
Jersey-American Water Company.


CAPITAL RESOURCES 

    During 1995, Elizabethtown, including Mount Holly, 
financed 8.4% of its capital expenditures from internally 
generated funds (after payment of common stock dividends).  
The balance was financed with a combination of proceeds from 
capital contributions from E'town (funded by sale of its 
Common Stock), tax exempt bonds issued through the New 
Jersey Economic Development Authority (NJEDA) and short-term 
borrowings under a revolving credit agreement discussed 
below. 

    For the three-year period ending December 31, 1998, 
Elizabethtown, including Mount Holly, estimates 34.4% of its 
capital expenditures will be financed with internally 
generated funds (after payment of common stock dividends).  
The balance will be financed with a combination of proceeds 
from the sale of E'town common stock, long-term debentures, 
proceeds of tax-exempt NJEDA bonds and short-term borrowings 
under the revolving credit agreement.  -The NJEDA has granted 
preliminary approval for the financing of almost all of 
Elizabethtown's major projects over the next three years, 
including the Plant.  Elizabethtown expects to pursue 
tax-exempt financing to the extent that final allocations 
are granted by the NJEDA.  The Company's senior debt is 
rated A3 and A by Moody's and Standard & Poor's, 
respectively. 

     In June 1995, E'town issued 660,000 shares of common 
stock for net proceeds of $16.9 million which were used to 
fund an equity contribution to Elizabethtown of $16.9 
million.  The equity contribution has been used to repay 
short-term debt that had been issued under Elizabethtown's 
revolving credit agreement to partially fund the Company's 
capital program, the predominant portion of which relates to 
the construction of the Plant.  During 1995, 248,846 shares 
of common stock were issued for proceeds of $6.4 million 
under E'town's Dividend Reinvestment and Stock Purchase Plan 
(DRP).  The proceeds are used on an ongoing basis to make 
capital contributions to Elizabethtown to partially fund its 
capital program. 

     In December 1995, Elizabethtown issued $40.0 million of 
5.60% tax-exempt Debentures through the NJEDA.  The proceeds 
of the issue were used to repay amounts outstanding under 
Elizabethtown's revolving credit agreement.

    During 1995, Elizabethtown obtained a portion of funds 
required for its capital program through borrowings under 
its revolving credit agreement (Agreement) with an agent 
bank and five additional banks.  The Agreement provides up 
to $60.0 million in revolving short-term financing, which 
together with internal funds, other short-term financing, 
proceeds of future issuances of debt and preferred stock and 
capital contributions from E'town, is expected to be 
sufficient to finance Elizabethtown's and Mount Holly's 
capital needs through 1998.  The Agreement allows 
Elizabethtown to borrow, repay and reborrow up to $60.0 
million during the first three years, after which time 
Elizabethtown may convert any outstanding balances to a 
five-year fully amortizing term loan.  The Agreement further 
provides that, among other covenants, Elizabethtown must 
maintain a percentage of common and preferred equity to 
total capitalization of not less than 35% and a pre-tax 
interest coverage ratio of at least 1.5 to 1.  As of 
December 31, 1995, the percentage o-f Elizabethtown's common 
and preferred equi-ty to total capitalization, calculated in 
accordance with the Agreement, was 47%.  For the 12 months 
ended December 31, 1995, Elizabethtown's pre-tax interest 
coverage ratio, calculated in accordance with the Agreement, 
was 3.12 to 1.  At December 31, 1995, Elizabethtown had 
borrowings outstanding of $27.0 million under the Agreement 
at interest rates from 5.75% to 6.00%, at a weighted average 
rate of 5.94%. 

1994 and 1993

     In May 1994, E'town issued 690,000 shares of common 
stock for net proceeds of $18.2 million. The net proceeds 
were used to fund an equity contribution to Elizabethtown of 
$16.0 million.  This contribution had been used to partially 
fund Elizabethtown's construction program, the predominant 
portion of which related to the Plant.  The balance of the 
proceeds had been used to fund working capital requirements 
of the Corporation.  During 1994, 273,159 shares of common 
stock were issued for proceeds of $7.1 million under 
E'town's DRP.  The proceeds were used to make capital 
contributions to Elizabethtown to partially fund its capital 
program.

    In March 1994, Elizabethtown issued 120,000 shares of 
$100 par value, $5.90 Cumulative Preferred Stock for 
proceeds of $12.0 million at an effective rate of 7.37%.  
The proceeds were used to redeem $12.0 million of the 
Company's $8.75 Cumulative Preferred Stock.  The redemption 
premium of $1.0 million was paid from general Company funds.

    In May 1993, E'town issued 575,000 shares of common 
stock for net proceeds of $16.6 million.  The net proceeds 
were used to fund equity contributions to Elizabethtown of 
$11.0 million in May 1993 and $2.8 million in September 
1993.  Elizabethtown used a portion of such contributions to 
repay $7.0 million of short-term bank debt incurred for 
construction expenditures and invested the balance on a 
short-term basis to fund working capital requirements. 

    During 1993, 200,878 shares of common stock were issued 
for proceeds of $6.0 million under E'town's DRP.  Such 
proceeds were used to fund equity contributions to 
Elizabethtown, primarily for Elizabethtown's capital 
expenditures. 

    In August 1993, E'town, Properties and Elizabethtown 
sold three parcels of land totalling 260 acres to the 
Somerset County Park Commission for $3.4 million.  Of the 
total proceeds received by E'town, $2.2 million was used to 
fund an equity contribution to Elizabethtown and the 
remainder was used to fund working capital requirements of 
the Corporation. 

    In November 1993, Elizabethtown issued $50.0 million of 
7 1/4% Debentures due November 1, 2028.  The proceeds of the 
issue were used to redeem $30.0 million of the Company's 8 
5/8% Debentures due 2007 and $20.0 million of the Company's 
10 1/8% Debentures due 2018.  The aggregate redemption 
premiums of $2.7 million were paid from general Company 
funds. 

RESULTS OF OPERATIONS 

    Net Income for 1995 was $15.3 million or $2.16 per share 
on a primary basis as compared to $12.1 million or $1.95 per 
share for 1994.  The combined effect of a $5.3 million rate 
increase in February 1995 (discussed below), increases in 
AFUDC in 1995 and a non-recurring charge in 1994 all 
contributed to the increase in net income between 1994 and 
1995.  Earnings Per Share of Common Stock in 1995 were 
further affected by an increase in outstanding shares. 

    Net Income for 1994 was $12.1 million or $1.95 per share 
on a primary basis, as compared to $13.8 million or $2.59 
per share for 1993.  A return to more normal summer weather 
and water consumption patterns, the combined effect of 
non-recurring charges in 1994, and increases in operating 
and depreciation expenses since March 1993, when rates were 
last increased, all contributed to the decrease in net 
income between 1993 and 1994.  Earnings Per Share of Common 
Stock in 1994 were further affected by an increase in shares 
outstanding. 

     Operating Revenues increased $6.4 million or 6.2% in 
1995.  Of this increase, $4.6 million relates to the rate 
increase, discussed below, effective February 1995.  
Increased consumption by retail customers and an increase in 
the number of customers increased revenues by $1.4 million.  
Revenues from industrial customers resulting from 
consumption increased $.2 million while revenues from other 
water systems resulting from consumption decreased $.2 
million.  Revenues from fire service customers increased $.4 
million.

    Operating Revenues increased $2.0 million or 2.0% in 
1994.  Of this increase, $1.2 million relates to a rate 
increase discussed below, effective March 1993.  Sales to 
retail customers related to consumption decreased by $.9 
million, primarily due to a return to more normal weather 
patterns during the spring and summer months of 1994, 
compared to 1993.  However, despite the return to more 
normal weather patterns, sales to other water systems and to 
large industrial customers related to consumption increased 
by $.6 million and $.7 million, respecti-vely.  Due to normal 
growth within the service territory, fire service revenues 
increased by $.4 million. 

    Operation Expenses increased $2.8 million or 6.7% in 
1995.  The increase is due, primarily, to increased costs 
for labor, benefits and the cost of purchased water 
calculated in accordance with a Purchased Water Adjustment 
Clause (PWAC) (see Note 10 to the Notes to Consolidated 
Financial Statements.)  Benefit costs increased due to 
increases in the actuarially calculated pension expense and 
the cost of postemployment benefits, a portions which is 
being expensed in 1995 as it is recognized in rates pursuant 
to the 1995 Stipulation effective February 1995 (see 
Economic Outlook - Elizabethtown and Subsidiary.) 

    Operation Expenses increased $2.1 million or 5.3% in 
1994.  The increase is due, primarily, to increased costs 
for labor, benefits, miscellaneous expenses and the unit 
cost of raw water purchased from the New Jersey Water Supply 
Authority (NJWSA), which is reflected in the PWAC, in 
addition to the cost of chemicals to treat such water.  
Benefit costs increased due, primarily, to an increase in 
the actuarially calculated pension expense. 

     Maintenance Expenses decreased $.8 million or 12.4% in 
1995.  The decrease is due, primarily, to the absence in 
1995 of the unusually harsh winter weather that occurred in 
1994.  Also, the results of preventive maintenance programs 
have contributed to an overall decrease in maintenance 
expenses.
 
    Maintenance Expenses increased $.9 million or 15.9% in 
1994 due, primarily, to the effects of unusually harsh 
winter weather in the first quarter of 1994, in addition to 
an increased level of preventive maintenance at various 
operating facilities throughout the Company. 

    Depreciation Expense increased $.9 million or 12.1% in 
1995 and $.6 million or 7.9% in 1994 due, primarily, to 
additional depreciable plant being placed in service during 
those periods.  Also, an increase in authorized depreciation 
rates as a result of the 1995 Stipulation, effective 
February 1995, accounted for $.4 million of the increase. 

    Revenue Taxes increased $.8 million or 6.6% in 1995 and 
$.2 million or 2.0% in 1994, due to additional taxes on the 
higher revenues discussed above.  

    Real Estate, Payroll and Other Taxes increased $.1 
million or 2.4% and $.1 million or 3.0% in 1995 and 1994, 
respectively, due to increased payroll taxes resulting from 
labor cost increases.  

    Federal Income Taxes increased $.8 million or 12.4% in 
1995 and decreased $.4 million or 5.6% in 1994 due to 
changes in the components of taxable income discussed 
herein.  Contributing to the increase in 1995 and also 
offsetting the decrease in 1994 is $.2 million and $.1 
million, respectively, for the effect on federal income 
taxes of the settlement with the Internal Revenue Service 
from an audit of the Corporation's tax returns.   In 
addition, in 1995 the Corporation received tax refunds 
related to the years 1984 and 1985 of $.1 million (see 
Economic Outlook - E'town.) 

     Other Income increased $2.0 million in 1995 due, 
primarily, to an increase in the equity component of AFUDC 
of $1.8 million and a non-recurring litigation settlement of 
$.9 million in 1994 as discussed below.  These increases 
were offset by the federal income taxes associated with the 
various components.

    Other Income decreased $1.2 million in 1994.  Included 
in this net decrease is a litigation settlement of $.9 
million (see Note 13 to the Notes to Consolidated Financial 
Statements.)  Also included in the net decrease is a gain on 
the sale of land in 1993 of $1.7 million.  Other income 
decreased by $.2 million due to the effect of 
adjusting the carrying values of certain investments 
downward to their estimated net realizable values (see 
Economic Outlook-Properties.)  This decrease included a 
downward adjustment of $.1 million in the Corporation's 
investment in Solar Electric Generating System V (SEGS).  In 
addition, increases in the equity component of AFUDC of $.7 
million resulted from increased construction expenditures, 
primarily related to the Plant.  Other increases of $.2 
million resulted from miscellaneous items. Federal income 
taxes, as a result of all of the above, decreased $.8 
million. 

     Total Interest Charges increased $.5 million or 4.6%  
in 1995 due, primarily, to an increase in interest expense 
of $2.1 million on increased borrowings under 
Elizabethtown's revolving credit agreement to finance the 
Company's ongoing capital program, the largest component of 
which is the Plant.  This amount was offset by an increase 
in the debt component of AFUDC of $1.5 million, also 
primarily related to the construction of the Plant.  In 
addition, in 1995 the Corporation received interest on tax 
refunds related to 1984 and 1985 of $.1 million.

    Total Interest Charges decreased $.7 million or 6.2% in 
1994 due, primarily, to savings from refinancing of 
long-term debt in 1993.  Also, an increase in the debt 
component of AFUDC of $.5 million resulted in a reduction of 
interest expense.  Offsetting the decrease in Total Interest 
Charges in 1994 is $.3 million related to the tentative 
settlement of the Internal Revenue Service audit referred to 
above.
     
     Preferred Stock Dividends decreased less than $.1 
million due to savings from the refinancing of the $8.75 
series preferred stock with $5.90 series preferred stock in 
March 1994. 

ECONOMIC OUTLOOK 

    Consolidated earnings for E'town for the next several 
years will be determined primarily by Elizabethtown's and 
Mount Holly's ability to obtain adequate and timely rate 
relief in connection with their additions to utility plant 
and, to a lesser degree, the ability of Properties and 
E'town to generate earnings from their unregulated 
businesses. 

Elizabethtown and Subsidiary 

    Over the last several years, governmental water quality 
and service regulations have required Elizabethtown and 
Mount Holly to make significant investments in water supply, 
water treatment, transmission and storage facilities, 
including the Plant and the Mansfield Project, to augment 
existing facilities.  This capital program is requiring 
regular external financing and rate relief.  Currently, 
Elizabethtown and Mount Holly believe they are in compliance 
with all water quality standards in all material respects.

     In November 1995, Elizabethtown filed for a $31.6 
million or 29.6% rate increase primarily to cover the 
financing and operating costs of the Plant.  While Mount 
Holly received a $.6 million or 19.9% rate increase 
effective January 1996, deliberations regarding the portion 
of the rate case related to the Mansfield Project, in which 
Mount Holly is requesting an additional 84.2% rate increase, 
are ongoing and awaiting the award of the final water 
diversion permit.  Accordingly, the timing and amount of 
rate increases obtained by Elizabethtown and Mount Holly, in 
response to the pending rate requests, will be a major 
factor affecting earnings in 1996 and beyond.  Once the new 
facilities, referred to above, are constructed and reflected 
in rates, Elizabethtown expects its internally generated 
cash flow to increase and capital outlays to return to 
levels experienced in the early 1990's.  As a result, the 
need for external financing and rate relief should become 
less frequent.  Therefore, more so than in recent years, 
management's ongoing efforts to grow unit sales and control 
operating cost will benefit the customer by reducing the 
frequency of rate increases and will benefit shareholders by 
positively affecting earnings. 

     On November 20, 1995, Elizabethtown filed a petition 
with the BPU for an increase in rates of $31.6 million, or 
29.6%.  The largest portion of the request, $22.9 million, 
is needed to cover the costs to finance and operate the 
Plant.  The remainder of the rate increase, $8.7 million, is 
needed to cover the cost to finance additional construction 
projects and to cover increases in operating expenses since 
rates were last established in February 1995.  A decision by 
the BPU is expected in the summer of 1996.  In light of the 
approval by the BPU of the 1993 Plant Stipulation and 
Elizabethtown's experience in obtaining base rate relief, 
Elizabethtown expects the BPU to grant timely and adequate 
rate relief, but cannot predict the ultimate outcome of any 
rate proceeding. 

     In January 1995, the BPU approved a stipulation (1995 
Stipulation) for Elizabethtown for a rate increase of $5.3 
million or 5.34%, effective February 1, 1995.  The 1995 
Stipulation provides for an authorized rate of return on 
common equity of 11.5%.  It also provides for recovery of 
the 1994 current service cost portion of the obligation 
accrued under Statement of Financial Accounting Standards 
No. 106, "Employer's Accounting for Postretirement Benefits 
Other Than Pensions," provided this amount is funded by the 
Company.  Elizabethtown funded $.3 million in 1995, which 
represents the 1994 current service cost allowed in the 1995 
Stipulation.  The rate increase is covering the cost to 
finance $62.0 million of construction projects since rates 
were last established in March 1993.  These projects include 
treatment, transmission and storage facilities needed to 
ensure that Elizabethtown continues to meet federal and 
state regulations on water quality and service.  The 
increase is also offsetting increased costs for power, labor 
and benefits, primarily medical.  The 1995 Stipulation also 
provides for an increase in depreciation rates resulting in 
an increase in annual depreciation expense of approximately 
$.5 million.  The 1995 Stipulation also required 
Elizabethtown to maintain a monthly average percentage of 
common equity to total capitalization of at least 45.1% for 
the 12 months ended January 31, 1996.  The Company has met 
this requirement.

     On June 26, 1995, Mount Holly petitioned the BPU for an 
increase in rates, to take place in two phases.  In the 
first phase rates would be increased by $.9 million and in 
the second phase by $2.8 million.  The first phase is 
necessary to recover costs that were not reflected in rates 
last increased in October 1986.  The second phase would 
recover the cost of the Mansfield Project as discussed 
above.  The project is currently estimated to cost $16.5 
million.  Construction is expected to begin upon final 
issuance of the water allocation diversion permit from the 
NJDEP, and the project is expected to be completed in 1997.

     On January 24, 1996, the BPU approved a stipulation 
(Mount Holly Stipulation) for an increase in rates of 
$.6 million effective as of that date.  The Mount Holly 
Stipulation has, effectively, concluded the first phase of 
the rate proceeding.  Mount Holly is continuing with the 
adjudicatory process with respect to the second phase of the 
petition.  While management believes that the water supply, 
treatment and transmission project planned for Mount Holly 
is the most cost-effective response to the state legislation 
affecting the area, management cannot predict the ultimate 
outcome of the rate proceeding at this time.

E'town 

    In 1995, the Corporation entered into a three-year joint 
venture agreement with Applied Wastewater General 
Partnership (AWG) to form a New Jersey limited liability 
company, Applied Watershed Management, L.L.C. (AWM).  AWG is 
a unit of several privately held and affiliated companies 
providing design, engineering, construction and operating 
services for water and wastewater facilities in the western 
portion of Elizabethtown's service area.  AWM intends to 
design, finance, engineer, construct, own, operat-e and/or 
sell water and wastewater facilities for municipal and 
corporate clients, primarily in New Jersey.  E'town has 
agreed to provide capital contributions to AWM of up to $.5 
million to finance AWM's working capital needs.  E'town may 
provide additional financing for particular projects of AWM.  
AWG will provide the substantial portion of the 
operations-related services required to be performed by AWM.  
Either party may terminate the agreement at any time.  

    Included in Non-utility Property and Other Investments 
at December 31, 1995 is an investment of $1.4 million ($.3 
million net of related deferred taxes), in a limited 
partnership that owns SEGS, located in California.  

     The Internal Revenue Service (Service) has concluded an 
examination of the Corporation's federal income tax returns 
for the tax years 1987 through 1992.  The Service had raised 
issues related to tax deductions taken initially in 1988 for 
certain land transactions.  In February 1995, the 
Corporation reached a tentative agreement to settle this 
matter with the Service.  This settlement resulted in a 
charge to net income for the year ended December 31, 1994 of 
approximately $.3 million or $.05 per common share.  An 
additional charge of $.2 million or $.02 per common share 
has been recognized in 1995 for the final assessment.  In 
addition, in 1995 the Corporation received tax refunds and 
interest related to 1984 and 1985 that contributed to an 
increase in net income of approximately $.2 million or $.03 
per common share. 

Properties 

    Also included in Non-utility Property and Other 
Investments in the Consolidated Balance Sheets of E'town at 
December 31, 1995 is $12.1 million of investments in various 
parcels of undeveloped land in New Jersey.  The carrying 
value of each parcel includes the original cost plus any 
real estate taxes, interest and, where applicable, direct 
costs capitalized while rezoning or governmental approvals 
are or were being sought.  Based upon independent appraisals 
received at various times prior to and during- 1995, the 
estimated net realizable value of each property exceeds its 
respective carrying value as of December 31, 1995. 

    Properties continues to seek permits for its Mansfield 
property and, accordingly, continues to capitalize various 
carrying charges.  During the second quarter of 1993, the 
carrying value of the Mansfield property exceeded its 
estimated net realizable value.  This is due to the fact 
that the Mansfield property is not yet ready for its 
intended use and, therefore, various carrying charges 
continue to be capitalized while based upon prior 
appraisals, the estimated net realizable value of the 
property had remained constant.  Charges of $.4 million, $.4 
million and $.2 million for 1995, 1994 and 1993, 
respectively, to adjust the ca-rrying value of the Mansfield 
property, have been reflected in the Statements of 
Consolidated Income and Consolidated Balance Sheets.  
Properties expects to continue capitalizing carrying charges 
on the Mansfield property until it is ready for its intended 
use.  In October 1995, Properties obtained more favorable 
zoning treatment for the Mansfield property.  As a result of 
the rezoning, a recent appraisal has revealed that the 
market value of the property has increased to the extent 
that, barring any significant changes in the circumstances 
surrounding this property, no further adjustments to the 
carrying value are presently expected.

     The Corporation will continue to monitor the 
relationship between the carrying and net realizable values 
of its properties through updated appraisals and of its 
investment in SEGS based upon information provided by SEGS 
management and through cash flow analyses. 

     Properties has entered into an agreement to sell a 
parcel of land to a developer.  The agreement requires the 
buyer to obtain all approvals required by governmental 
agencies in order to develop the property.  Properties may 
cancel the agreement if the closing does not occur by 
December 31, 1996.  Other events have been established 
during this period, at which time either the buyer or 
Properties may cancel the agreement if certain criteria, 
generally relating to the development potential of the 
property, are not met. 

New Accounting Pronouncements

     See Note 2 of the Notes to Consolidated Financial 
Statements for a discussion of two new accounting standards 
that will become effective in 1996. 

                






E'town Corporation and Subsidiaries

Statements of Consolidated Income
                                              Year Ended December 31,

                                     ________________________________________
                                         1995          1994          1993

                                      ____________ _____________  ____________

Operating Revenues                    $108,398,105  $102,032,505  $ 99,996,120

                                      ____________  ____________  ____________

Operating Expenses:
  Operation                             44,148,007    41,373,842    39,280,920
  Maintenance                            5,805,511     6,623,772     5,716,157
  Depreciation                           8,808,169     7,860,180     7,285,309
  Revenue taxes                         13,591,212    12,748,161    12,501,804
  Real estate, payroll and other taxes   2,853,169     2,786,746     2,706,447
  Federal income taxes (Note 3)          7,611,389     6,768,887     7,170,406

                                      ____________  ____________  ____________
        Total operating expenses        82,817,457    78,161,588    74,661,043

                                      ____________  ____________  ____________

Operating Income                        25,580,648    23,870,917    25,335,077

                                      ____________  ____________  ____________

Other Income:
  Litigation settlement (Note 13)                       (932,203)
  Gain on sale of land                                               1,685,521
  Allowance for equity funds used
   during construction (Note 2)          2,976,290     1,178,133       445,339
  Write-down of non-utility property
   and other investments (Note 7)         (350,319)     (481,754)     (269,315)
  Federal income taxes (Note 3)         (1,141,771)     (138,970)     (790,320)
  Other--net                               741,397       632,878       396,515

                                      ____________  ____________  ____________
        Total other income               2,225,597       258,084     1,467,740

                                      ____________  ____________  ____________


Total Operating and Other Income        27,806,245    24,129,001    26,802,817

                                      ____________  ____________  ____________

Interest Charges:
  Interest on long-term debt            11,696,183    11,610,777    12,374,224
  Other interest expense--net            2,389,684       470,038        95,848
  Capitalized interest (Note 2)         (2,746,128)   (1,247,666)     (805,882)
  Amortization of debt discount--net       357,973       354,062       258,799

                                      ____________  ____________  ____________
        Total interest charges          11,697,712    11,187,211    11,922,989

                                      ____________  ____________  ____________

Income Before Preferred Stock
  Dividends of Subsidiary               16,108,533    12,941,790    14,879,828
Preferred Stock Dividends                  813,000       854,047     1,050,000

                                      ____________  ____________  ____________

Net Income                            $ 15,295,533  $ 12,087,743  $ 13,829,828

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________

Earnings Per Share of Common
 Stock (Note 2):
 Primary                              $       2.16  $       1.95  $       2.59

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________
 Fully Diluted                        $       2.14  $       1.94  $       2.54

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________
Average Number of Shares Outstanding
 for the Calculation of Earnings
 Per Share:
 Primary                                 7,095,183     6,210,409     5,337,939

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________






 Fully Diluted                           7,393,796     6,519,352     5,651,808

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________
Dividends Paid Per Common Share       $       2.04  $       2.04  $       2.01

                                      ____________  ____________  ____________

                                      ____________  ____________  ____________

See Notes to Consolidated Financial Statements.








E'town Corporation and Subsidiaries

Consolidated Balance Sheets

                                                             December 31,

                                                    ___________________________
Assets                                                  1995           1994

                                                    ____________   ____________

Utility Plant--At Original Cost:
  Utility plant in service                          $502,572,255   $469,172,575
  Construction work in progress                      100,212,636     55,739,951

                                                    ____________   ____________
       Total utility plant                           602,784,891    524,912,526
 Less accumulated depreciation and amortization       94,926,413     87,456,550

                                                    ____________   ____________
       Utility plant--net                            507,858,478    437,455,976

                                                    ____________   ____________



Non-utility Property and Other Investments (Note 7)   13,601,191     13,468,879

                                                    ____________   ____________



Current Assets:
  Cash and cash equivalents                            4,925,400      4,254,708
  Short-term investments                                  30,622         30,622
  Customer and other accounts receivable
   (less reserve: 1995, $532,000; 1994, $463,000)     15,984,043     12,346,871
  Unbilled revenues                                    7,443,656      7,161,483
  Materials and supplies--at average cost              1,912,015      1,724,969
  Prepaid insurance, taxes, other                      1,874,338      1,410,401
  Prepaid federal income taxes                                          711,860

                                                    ____________   ____________
       Total current assets                           32,170,074     27,640,914

                                                    ____________   ____________



Deferred Charges (Note 9):
  Prepaid pension expense (Note 12)                      512,691        871,181
  Waste residual management                              970,182        325,785
  Unamortized debt and preferred stock expenses        9,938,130      9,490,208
  Taxes recoverable through future rates (Note 3)     26,427,627     26,339,057
  Postretirement benefit expense (Note 12)             2,900,569      2,077,051
  Purchased water under recovery-net                      37,316        314,128
  Other unamortized expenses                             739,857        997,286

                                                    ____________   ____________
       Total deferred charges                         41,526,372     40,414,696

                                                    ____________   ____________
           Total                                    $595,156,115   $518,980,465

                                                    ____________   ____________

                                                    ____________   ____________


See Notes to Consolidated Financial Statements.











                                                             December 31,

                                                    ____________________________
Capitalization and Liabilities                          1995           1994

                                                    ____________   ____________

Capitalization (Notes 4 and 5):
  Common shareholders' equity                       $177,080,580   $152,970,602
  Cumulative preferred stock                          12,000,000     12,000,000
  Long-term debt--net                                193,673,528    154,073,430









                                                    ____________   ____________
       Total capitalization                          382,754,108    319,044,032

                                                    ____________   ____________



Current Liabilities:
  Notes payable--banks (Note 6)                       27,000,000     23,000,000
  Long-term debt--current portion (Note 4)                30,000         42,000
  Accounts payable and other liabilities              16,826,104     18,249,580
  Customers' deposits                                    305,349        278,895
  Municipal and state taxes accrued                   13,661,620     12,831,524
  Federal income taxes accrued (Note 3)                  150,735
  Interest accrued                                     3,268,134      3,173,468
  Preferred stock dividends accrued                       59,000         59,000

                                                    ____________   ____________
       Total current liabilities                      61,300,942     57,634,467

                                                    ____________   ____________



Deferred Credits:
  Customer advances for construction                  45,460,749     45,554,476
  Federal income taxes (Note 3)                       66,825,738     62,115,801
  State income taxes (Note 3)                            173,365        162,008
  Unamortized investment tax credits                   8,448,811      8,650,537
  Accumulated postretirement benefits (Note 12)        2,939,217      2,100,628

                                                    ____________   ____________
       Total deferred credits                        123,847,880    118,583,450

                                                    ____________   ____________



Contributions in Aid of Construction                  27,253,185     23,718,516

                                                    ____________   ____________

Commitments and Contingent Liabilities (Note 11)

                                                    ____________   ____________
           Total                                    $595,156,115   $518,980,465

                                                    ____________   ____________

                                                    ____________   ____________

See Notes to Consolidated Financial Statements.





E'town Corporation and Subsidiaries


Statements of Consolidated Capitalization

                                                            December 31,

                                                   ____________________________
                                                       1995            1994

                                                   ____________    ____________

 E'town Corporation:
  Common Shareholders' Equity (Notes 4 and 5):
   Common stock without par value, authorized,
   15,000,000 shares; issued 1995, 7,549,078
   shares; 1994, 6,624,663 shares                 $138,667,930    $114,136,195
   Paid-in capital                                   1,315,025       1,315,025
   Capital stock expense                            (5,159,834)     (4,286,194)
   Retained earnings                                42,994,743      42,439,552
   Less cost of treasury stock; 1995, 25,876
    shares; 1994, 22,032 shares                       (737,284)       (633,976)

                                                  ____________    ____________
     Total common shareholders' equity             177,080,580     152,970,602

                                                  ____________    ____________

 Elizabethtown Water Company:
  Cumulative Preferred Stock (Note 4):
   $100 par value, authorized, 200,000
    shares; $5.90 series, issued  and
    outstanding, 120,000 shares                     12,000,000      12,000,000

                                                  ____________     ___________

  Cumulative Preferred Stock:
   $25 par value, authorized, 500,000 shares;
   none issued

 Long-Term Debt (Note 4):
  E'town Corporation:
   6 3/4% Convertible Subordinated Debentures,
   due 2012                                         11,751,000      12,165,000

  Elizabethtown Water Company:
   7.20% Debentures, due 2019                       10,000,000      10,000,000
   7 1/2% Debentures, due 2020                      15,000,000      15,000,000
   6.60% Debentures, due 2021                       10,500,000      10,500,000
   6.70% Debentures, due 2021                       15,000,000      15,000,000
   8 3/4% Debentures, due 2021                      27,500,000      27,500,000
   8% Debentures, due 2022                          15,000,000      15,000,000
   7 1/4% Debentures, due 2028                      50,000,000      50,000,000
   5.60% Debentures, due 2025                       40,000,000

  The Mount Holly Water Company:
   Notes Payable (due serially through 2000)           117,500         144,300

                                                  ____________    ____________
    Total long-term debt                           194,868,500     155,309,300
    Unamortized discount--net                       (1,194,972)     (1,235,870)

                                                  ____________    ____________
    Total long-term debt--net                      193,673,528     154,073,430

                                                  ____________    ____________
          Total capitalization                    $382,754,108    $319,044,032

                                                  ____________    ____________

                                                  ____________    ____________


See Notes to Consolidated Financial Statements.





E'town Corporation and Subsidiaries

Statements of Consolidated Shareholders' Equity


                                               Year Ended December 31,

                                       _______________________________________
                                          1995          1994          1993

                                       ____________   ___________   ___________

Common Stock:
 Balance at Beginning of Year          $114,136,195  $ 87,842,657  $ 64,261,763
 Public sale of common stock (1995,
   660,000 shares; 1994, 690,000
   shares; 1993, 575,000 shares)         17,737,500    19,147,500    17,465,625
 Common stock issued under Dividend
   Reinvestment and Stock Purchase
   Plan (1995, 248,846 shares; 1994,
   273,159 shares; 1993, 200,878 shares)  6,388,716     7,146,038     6,009,298
 Exercise of stock options (1995,
   15,569 shares; 1993, 4,050 shares)       405,519                     105,971

                                       ____________  ____________  ____________
 Balance at End of Year                 138,667,930   114,136,195    87,842,657

                                       ____________  ____________  ____________

Paid-in Capital:                          1,315,025     1,315,025     1,315,025

                                       ____________  ____________  ____________

Capital Stock Expense:
 Balance at Beginning of Year            (4,286,194)   (3,357,165)   (2,479,987)
 Expenses incurred for the issuance
  and sale of common stock                 (873,640)     (929,029)     (877,178)

                                       ____________  ____________  ____________
 Balance at End of Year                  (5,159,834)   (4,286,194)   (3,357,165)

                                       ____________  ____________  ____________

Retained Earnings:
 Balance at Beginning of Year            42,439,552    43,207,666    40,228,199
 Net income                              15,295,533    12,087,743    13,829,828
 Dividends on Common Stock (1995 and
  1994, $2.04, 1993, $2.01)             (14,740,342)  (12,855,857)  (10,850,361)

                                       ____________  ____________  ____________
 Balance at End of Year                  42,994,743    42,439,552    43,207,666

                                       ____________  ____________  ____________

Treasury Stock:
 Balance at Beginning of Year              (633,976)     (633,976)     (575,107)
 Cost of shares redeemed to exercise
   stock options (1995, 3,844 shares;
   1993, 1,676 shares)                     (103,308)                    (58,869)

                                       ____________  ____________  ____________
 Balance at End of Year                    (737,284)     (633,976)     (633,976)

                                       ____________  ____________  ____________

Total Common Shareholders' Equity      $177,080,580  $152,970,602  $128,374,207

                                       ____________  ____________  ____________

                                       ____________  ____________  ____________



See Notes to Consolidated Financial Statements.




<TABLE>
E'town Corporation and Subsidiaries

Statements of Consolidated Cash Flows
                                                                Year Ended December 31,
                                                        -------------------------------------
<CAPTION>                                                        
                                                           1995          1994          1993

                                                        ___________   ___________   ___________
<S>                                                   <C>           <C>           <C>
Cash Flows from Operating Activities:
  Net Income                                          $ 15,295,533  $ 12,087,743  $ 13,829,828
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Depreciation                                         8,808,169     7,860,180     7,285,309
    Write-down of non-utility property
     and other investments                                 350,319       481,754       269,315
    Gain on sale of land                                                            (1,685,521)
    Decrease (increase) in deferred charges                248,334      (159,348)      271,191
    Deferred income taxes and investment
     tax credits--net                                    4,430,998     3,865,417     3,274,054
    Capitalized interest and AFUDC                      (5,722,418)   (2,425,799)   (1,251,221)
    Other operating activities--net                         16,327        19,833      (390,231)
  Change in current assets and current
   liabilities excluding cash, short-term
   investments and current portion of debt:
    Customer and other accounts receivable              (3,637,172)     (315,457)     (998,517)
    Unbilled revenues                                     (282,173)       86,839      (688,601)
    Accounts payable and other liabilities              (1,397,022)    8,576,745       662,837
    Accrued/prepaid interest and taxes                   1,323,420    (1,082,193)    1,283,955
    Other                                                 (187,046)     (101,267)       (6,870)

                                                      ____________  ____________  ____________
      Net cash provided by operating activities         19,247,269    28,894,447    21,855,528

                                                      ____________  ____________  ____________

Cash Flows Provided by Financing Activities:
  Decrease in funds held by Trustee for
   construction expenditures                                             382,306     8,519,877
  Proceeds from issuance of debentures                  40,000,000                  50,000,000
  Proceeds from issuance of common stock                23,554,787    25,364,509    22,644,847
  Proceeds from issuance of preferred stock                           12,000,000
  Redemption of preferred stock                                      (12,000,000)
  Debt and preferred stock issuance costs                 (447,922)     (842,178)   (3,105,156)
  Repayment of long-term debt                             (452,800)     (374,000)  (50,245,000)
  Contributions and advances for construction--net       3,440,942     3,453,604     1,909,905
  Net increase (decrease) in notes payable--banks        4,000,000    23,000,000    (6,500,000)
  Dividends paid on common stock                       (14,740,342)  (12,855,857)  (10,850,361)

                                                      ____________  ____________  ____________
      Net cash provided by financing activities         55,354,665    38,128,384    12,374,112

                                                      ____________  ____________  ____________

Cash Flows Used for Investing Activities:
  Utility plant expenditures (excluding AFUDC)         (73,789,288)  (69,980,619)  (32,516,755)
  Development costs of land (excluding
   capitalized interest)                                  (141,954)     (163,976)     (194,842)
  Proceeds from sale of land                                                         3,450,000

                                                      ____________  ____________  ____________
      Cash used for investing activities               (73,931,242)  (70,144,595)  (29,261,597)

                                                      ____________  ____________  ____________

Net Increase (Decrease) in Cash and Cash Equivalents       670,692    (3,121,764)    4,968,043
Cash and Cash Equivalents at Beginning of Year           4,254,708     7,376,472     2,408,429

                                                      ____________  ____________  ____________
Cash and Cash Equivalents at End of Year              $  4,925,400  $  4,254,708  $  7,376,472

                                                      ____________  ____________  ____________

                                                      ____________  ____________  ____________

Supplemental Disclosures of Cash Flow Information:
  Cash paid during the year for:
   Interest (net of amount capitalized)               $  8,350,882 $  10,416,716  $ 12,296,508
   Income taxes                                          4,746,176     6,771,254     5,881,008
   Preferred stock dividends of subsidiary            $    708,000 $     805,475  $  1,050,000
<FN>
See Notes to Consolidated Financial Statements.
</TABLE>

<PAGE>
                  E'TOWN CORPORATION AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 1.  ORGANIZATION
     E'town Corporation (E'town or Corporation), a New Jersey holding 
     company, is the parent company of Elizabethtown Water Company 
     (Elizabethtown or Company) and E'town Properties, Inc. (Properties).  
     The Mount Holly Water Company (Mount Holly) is a wholly owned 
     subsidiary of Elizabethtown.  
  
 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     Basis of Presentation
     The consolidated financial statements include E'town and its 
     subsidiaries.  Significant intercompany accounts and transactions have 
     been eliminated.  Elizabethtown and Mount Holly are regulated water 
     utilities and follow the Uniform System of Accounts, as adopted by the 
     New Jersey Board of Public Utilities (BPU).

     The preparation of financial statements in conformity with generally 
     accepted accounting principles requires management to make estimates 
     and assumptions that affect the reported amounts of assets and 
     liabilities and disclosure of contingent assets and liabilities at the 
     date of the financial statements and the reported amounts of revenues 
     and expenses during the reporting period.

     Utility Plant and Depreciation
     Income is charged with the cost of labor, materials and other expenses 
     incurred in making repairs and minor replacements and in maintaining 
     the properties.  Utility plant accounts are charged with the cost of 
     improvements and major replacements of property.  When depreciable 
     property is retired or otherwise disposed of, the cost thereof, plus 
     the cost of removal net of salvage, is charged to accumulated 
     depreciation.  Depreciation generally is computed on a straight-line 
     basis at functional rates for various classes of assets.  The 
     provision for depreciation, as a percentage of average depreciable 
     property, was 1.83% for 1995, 1.75% for 1994 and 1.74% for 1993.  The 
     1995 rate case (see Note 10) allowed an increase in depreciation rates 
     effective February 1, 1995.

     Allowance for Funds Used During Construction
     Elizabethtown capitalizes, as an appropriate cost of utility plant, an 
     Allowance for Funds Used During Construction (AFUDC), which represents 
     the cost of financing major projects during construction.  AFUDC, a 
     non-cash credit on the Statements of Consolidated Income, is added to 
     the construction cost of the project and included in rate base and 
     then recovered in rates during the project's useful life.  AFUDC is 
     comprised of a debt component (credited to Interest Charges), and an 
     equity component (credited to Other Income) in the Statements of 
     Consolidated Income.  AFUDC totaled $5,421,383, $2,045,234 and 
     $837,234 for 1995, 1994 and 1993, respectively (see Note 10).

     Non-utility Property
     Properties capitalizes direct costs, real estate taxes and interest 
     costs associated with real estate parcels that are being developed.  
     These costs are expensed on parcels ready for their intended use.  The 
     amount of interest capitalized for 1995, 1994 and 1993 totaled 
     $301,035, $380,566 and $413,987, respectively (see Note 7). 

     Revenues
     Revenues are recorded based on the amounts of water delivered to 
     customers through the end of each accounting period.  This includes an 
     accrual for unbilled revenues for water delivered from the time meters 
     were last read to the end of the respective accounting periods.

     Federal Income Taxes
     E'town files a consolidated federal tax return.  Deferred income taxes 
     are provided for temporary differences between the bases of assets and 
     liabilities for tax and financial statement purposes for E'town and 
     Properties.  Deferred income taxes are also provided for each 
     regulated water utility to the extent permitted by the BPU.

     The regulated water utilities account for prior years' investment tax 
     credits by the deferral method, which amortizes the credits over the 
     lives of the respective assets.  The non-regulated companies utilize 
     the flow-through method to account for investment tax credits.  This 
     method treats the credits as a reduction of federal income taxes in 
     the year the credits arise.  

     Customer Advances for Construction and Contributions in Aid of 
     Construction
     Customer Advances for Construction and Contributions in Aid of 
     Construction represent capital provided by developers for main 
     extensions to new real estate developments.  Some portion of Customer 
     Advances for Construction is refunded based upon the revenues that the 
     new developments generate.  Contributions in Aid of Construction are 
     Customer Advances for Construction that, under the terms of individual 
     main extension agreements, are no longer subject to refund.

     Short-term Investments
     Short-term investments are stated at cost, which approximates market 
     value.

     Earnings Per Share of Common Stock
     Primary earnings per share are computed on the basis of the weighted 
     average number of shares outstanding, plus common stock equivalents, 
     assuming all stock options are exercised.  Fully diluted earnings per 
     share assumes both the conversion of the 6 3/4% Convertible 
     Subordinated Debentures and the common stock equivalents referred to 
     above.

     Cash Equivalents
     The Corporation considers all highly liquid debt instruments purchased 
     with maturities of three months or less to be cash equivalents.

     New Accounting Pronouncements
     In March 1995, the Financial Accounting Standards Board issued 
     Statement of Financial Accounting Standards (SFAS) 121, "Accounting 
     for the Impairment of Long-Lived Assets and for Long-Lived Assets to 
     Be Disposed of," which is effective in 1996.  The statement requires 
     that long-lived assets be reviewed for impairment whenever events or 
     changes in circumstances indicate that the carrying amount of an asset 
     may not be recoverable.  The resultant impairment, if any, would be 
     measured based on the fair value of the asset.  The Corporation 
     believes that the adoption of SFAS 121 will not have any effect on the 
     Corporation's results of operations or financial position.
<PAGE>
     SFAS 123 "Accounting for Stock-Based Compensation" which will be 
     adopted by the Corporation in 1996, includes certain elective 
     provisions which, if followed, would require the Corporation to record 
     compensation for awards made under the E'town Corporation 1987 Stock 
     Option Plan (Stock Option Plan).  The Corporation has elected to 
     continue to account for its Stock Option Plan using the method 
     prescribed by Accounting Principles Board Opinion No. 25, "Accounting 
     for Stock Issued to Employees."  SFAS 123 will not have any effect on 
     the results of operations but will require expanded disclosure 
     regarding the Corporation's Stock Option Plan.

     Reclassification
     Certain prior year amounts have been reclassified to conform to the 
     current year's presentation.

<PAGE>
3.   FEDERAL INCOME TAXES
     The computation of federal income taxes and the reconciliation of the 
     tax provision computed at the federal statutory rate (35%) with the 
     amount reported in the Statements of Consolidated Income follow: 
                                                    1995     1994     1993   
                                                  ------------------------
                                                    (Thousands of Dollars) 
                                                                         
     Tax expense at statutory rate ........        $8,701   $6,947  $7,994      
    
     Items for which deferred taxes 

      are not provided:

       Capitalized interest ...............                    (2)      (2)    

       Difference between book and tax     

         depreciation .....................           133       92      81 

       Investment tax credits..............          (204)    (209)   (208)    

       Other...............................           123       80      96
                                                   -----------------------
     Provision for federal income taxes....        $8,753   $6,908  $7,961 
                                                   =======================  
     The provision for federal income taxes 

      is composed of the following:     

     Current ..............................        $6,068   $4,983  $6,180    

     Tax collected on main extensions .....        (1,734)  (1,931) (1,341)    

     Deferred:

       Tax depreciation....................         3,447    3,324   3,183     

       Capitalized interest................           905      517     217   

       Main cleaning and lining............           405      396     323

       Other...............................          (136)    (179)   (407)   

     Investment tax credits--net...........          (202)    (202)   (194)
                                                   -----------------------
     Total provision ......................        $8,753   $6,908  $7,961
                                                   =======================


Effective January 1, 1993, the Company adopted SFAS 109, 
"Accounting for Income Taxes."  SFAS 109 established 
accounting rules that changed the manner in which income tax 
expense is determined for accounting purposes.  SFAS 109 
utilizes a liability method under which deferred taxes are 
provided at the enacted statutory rate for all temporary 
differences between financial statement earnings amounts
and the tax basis of existing assets or liabilities. 

In addition, the adoption of SFAS 109 resulted in a credit 
to Federal Income Taxes of $63,271 and a charge to Real 
Estate, Payroll and Other Taxes of $141,068 in 1993 to 
record the changes in deferred income taxes payable by the 
non-regulated companies.

In connection with the adoption of SFAS 109, Elizabethtown 
and Mount Holly recorded additional deferred taxes for water 
utility temporary differences not previously recognized.  
The increased deferred tax liability was offset by a 
corresponding asset representing the future revenue expected 
to be recovered through rates based on established 
regulatory practice permitting such recovery.  

In accordance with SFAS 109, deferred tax balances have been 
reflected at E'town's current consolidated federal income 
tax rate, which is 35%.  

The tax effect of significant temporary differences 
representing deferred income tax assets and liabilities as 
of December 31, 1995 and 1994 is as follows:                                   
                                                  1995        1994   
                                               ----------------------
                                               (Thousands of Dollars)

     Water utility plant--net                  $(56,956)  $(53,517)
     Non-utility property                          (955)    (1,061)
     Other investments                           (1,022)      (969)
     Taxes recoverable through future rates      (9,250)    (9,219)
     Investment tax credit                        2,957      3,028 
     Prepaid pension expense                       (166)      (301)
     Capitalized interest                        (1,308)      (508)
     Other assets                                   654        557
     Other liabilities                             (780)      (126)
                                               -------------------
     Net deferred income tax liabilities       $(66,826)  $(62,116)
                                               ===================

     The Internal Revenue Service (Service) has concluded an examination of 
     the Corporation's federal income tax returns for the tax years 1987 
     through 1992.  The Service had raised issues related to tax deductions 
     taken initially in 1988 for certain land transactions.  In February 
     1995, the Corporation reached a tentative agreement to settle this 
     matter with the Service.  This resulted in a charge to net income for 
     the year ended December 31, 1994 of $310,445 or $.05 per common share.  
     An additional charge of $168,610 or $.02 per share has been recognized 
     in 1995 based upon the final assessment.  In addition, in 1995 the 
     Corporation received tax refunds and interest related to the years 
     1984 and 1985 that contributed to an increase in net income of 
     $206,948 or $.03 per common share. 

 4.  CAPITALIZATION
     In June 1995, E'town issued 660,000 shares of common stock for net 
     proceeds of $16,863,860.  The gross proceeds of $17,737,500 were used 
     to fund equity contributions to Elizabethtown totalling $16,900,000.  
     These equity contributions have been used to repay short-term debt 
     that had been issued under Elizabethtown's revolving credit agreement 
     (see below) to partially fund the Company's capital program, the 
     predominant portion of which relates to the construction of the Canal 
     Road Water Treatment Plant (Plant) (see Note 11).

     In May 1994, E'town issued 690,000 shares of common stock for net 
     proceeds of $18,218,471.  The net proceeds were used to fund an equity 
     contribution to Elizabethtown of $16,000,000.  This contribution had 
     been used to partially fund Elizabethtown's construction program, the 
     predominant portion of which related to the Plant.  The balance of the 
     net proceeds had been used to fund working capital requirements of the 
     Corporation.

     E'town routinely makes equity contributions to Elizabethtown which 
     represent the proceeds of common stock issued under E'town's Dividend 
     Reinvestment and Stock Purchase Plan (DRP).  E'town contributed 
     $6,388,716 and $7,146,038 in 1995 and 1994, respectively, to 
     Elizabethtown from the proceeds of DRP issuances.

     In January 1991, the Board of Directors of E'town adopted a 
     Shareholders' Rights Plan (Rights Plan).  Generally, under the Rights 
     Plan, if a person or group acquires 10% or more of the Corporation's 
     common stock or announces a tender offer for the Corporation's common 
     stock, non-acquiring shareholders may, under certain circumstances, 
     exercise rights (Rights) to purchase additional shares of common stock 
     on terms that allow them to significantly increase their percentage of 
     ownership of the Corporation's common stock.  Such Rights may be 
     redeemed by the Board of Directors.

     Cumulative Preferred Stock 
     In March 1994, Elizabethtown issued 120,000 shares of $100 par value, 
     $5.90 Cumulative Preferred Stock for proceeds of $12,000,000 at an 
     effective rate of 7.37%.  The proceeds were used to redeem $12,000,000 
     of the Company's $8.75 Cumulative Preferred Stock.  The redemption 
     premium of $1,050,000 was paid from general Company funds and is being 
     amortized over 10 years for ratemaking purposes.

     The $5.90 Cumulative Preferred Stock is not redeemable at the option 
     of Elizabethtown.  Elizabethtown is required to redeem all 120,000 
     shares of the Preferred Stock on March 1, 2004 at $100 per share. 
     
     Long-term Debt
     Elizabethtown's long-term debt indentures restrict the amount of 
     retained earnings available to Elizabethtown to pay cash dividends 
     (which is the primary source of funds available to the Corporation for 
     payment of dividends on its common stock), or acquire Elizabethtown's 
     common stock, all of which is held by E'town.  At December 31, 1995,      
     $7,753,084 of Elizabethtown's retained earnings were restricted under 
     the most restrictive indenture provision.  Therefore, $35,241,659 of 
     E'town's consolidated retained earnings were unrestricted.

     In December 1995, Elizabethtown issued $40,000,000 of 5.60% tax-exempt 
     debentures through the New Jersey Economic Development Authority 
     (NJEDA). The proceeds of the issue were used to repay amounts 
     outstanding under a revolving credit agreement (see Note 6). 

     E'town's 6 3/4% Convertible Subordinated Debentures are convertible to 
     E'town common stock at $40 per share.  At December 31, 1995, 293,775 
     shares of common stock were reserved for issuance upon exercise of the 
     conversion rights. 

5.   STOCK OPTION PLAN
     E'town has a Stock Option Plan, a qualified non-compensatory 
     incentive plan under which options to purchase shares of E'town's 
     common stock have been granted to certain officers and other key 
     employees at prices not less than the fair market value at the 
     date of grant.  The plan provides that any options granted may be 
     exercised at any time up to an expiration date, not to exceed 10 
     years from the date of each grant.
     A summary of the details of stock option grants and outstanding 
     balances is presented below:
                                                                Options
      Year     Options   Option         Options               Outstanding       
     Granted   Granted   Price   Exercised or Expired   12/31/95   12/31/94  
     ----------------------------------------------------------------------
      1985     26,369   $26.17        2,250 (1991) (A)    
                                      3,300 (1992)           
                                      4,050 (1993)                      
                                     11,819 (1995)
                                      4,950 (1995) (A)      -0-         16,769

      1987     36,000   $25.67        4,050 (1989)          
                                      3,750 (1990)        
                                      3,750 (1991) 
                                      4,500 (1991) (A)      
                                     11,700 (1992)                       
                                      3,750 (1995)           
                                      4,500 (1995) (A)       -0-         8,250 

      1989      7,500   $24.67                             7,500         7,500 

      1990      7,500   $26.67                             7,500         7,500

      1995     77,000   $27.12                            77,000              
              
      ------------------------------------------------------------------------
      Total   154,369                62,369               92,000        40,019
      ======================================================================== 

      (A) Expired Options 



<PAGE>
6.   LINES OF CREDIT
     In 1994, Elizabethtown executed a committed revolving credit agreement 
     (Agreement) with an agent bank and five additional banks that replaced 
     the Company's uncommitted lines of credit.  The Agreement provides up 
     to $60,000,000 in revolving short-term financing, which together with 
     internal funds, other short-term financing, proceeds of future 
     issuances of debt and preferred stock by Elizabethtown and capital 
     contributions from E'town, is expected to be sufficient to finance 
     Elizabethtown's and Mount Holly's capital needs, which are estimated 
     to be $148,905,000 through 1998.  At December 31, 1995, Elizabethtown 
     had outstanding borrowings of $27,000,000 under the Agreement at 
     interest rates from 5.75% to 6.00%, at a weighted average rate of 
     5.94%.

     The Agreement allows Elizabethtown to borrow, repay and reborrow up to
     $60,000,000 during the first three years, after which time 
     Elizabethtown may convert any outstanding balances to a five-year, 
     fully amortizing term loan.  The Agreement further provides that, 
     among other covenants, Elizabethtown must maintain a percentage of 
     common and preferred equity to total capitalization of not less than 
     35% and a pre-tax interest coverage ratio of at least 1.5 to 1.  As of 
     December 31, 1995, the percentage of Elizabethtown's common and 
     preferred equity to total capitalization, as calculated in accordance 
     with the Agreement, was 47%.  For the 12 months ended December 31, 
     1995, Elizabethtown's pre-tax interest coverage ratio, calculated in 
     accordance with the Agreement, was 3.12 to 1.

     E'town has $30,000,000 of uncommitted lines of credit with several 
     banks in addition to the lines under the Agreement, of which 
     $17,000,000 is available to Elizabethtown.

     Information relating to bank borrowings for 1995, 1994 and 1993 is as 
     follows:
                                             1995        1994        1993
                                           -------------------------------
                                                (Thousands of Dollars)    

     Maximum amount outstanding..........  $60,000    $23,000       $8,000
     Average monthly amount outstanding..  $39,636    $ 2,958       $2,514
     Average interest rate at year end...      5.9%       6.1%          (A)
     Compensating balances at year end...     $ 0      $    0      $   195
     Weighted average interest rate based
      on average daily balances..........      6.2%       5.7%         3.8%
     (A) No outstanding bank borrowings at year end.

7.   NON-UTILITY PROPERTY AND OTHER INVESTMENTS
     Included in Non-utility Property and Other Investments at 
     December 31, 1995 is an investment of $1,358,016 ($258,991 
     net of related deferred taxes) in a limited partnership that 
     owns Solar Electric Generating System V (SEGS), located in 
     California.  

     Also included in Non-utility Property and Other Investments 
     at December 31, 1995 and 1994 is $12,141,419 and 
     $12,048,749, respectively, of investments in various parcels 
     of undeveloped land in New Jersey.  The carrying value of 
     each parcel includes the original cost plus any real estate 
     taxes, interest and, where applicable, direct costs 
     capitalized while rezoning or governmental approvals are, or 
     were, being sought.  Based upon independent appraisals 
     received at various times, prior to and during 1995, the 
     estimated net realizable value of each property exceeds its 
     respective carrying value as of December 31, 1995.

     Properties continues to seek permits for its Mansfield property and, 
     accordingly, continues to capitalize various carrying charges.  During 
     the second quarter of 1993, the carrying value of the Mansfield 
     property exceeded its estimated net realizable value.  This was due to 
     the fact that the Mansfield property was not ready for its intended 
     use and various carrying charges were being capitalized while, based 
     upon prior appraisals, the market value of the property had remained 
     constant.  Charges of $350,319, $381,754 and $183,789 for the years 
     ended December 31, 1995, 1994 and 1993, respectively, to adjust the 
     carrying value of the Mansfield property, have been reflected in the 
     Statements of Consolidated Income and Consolidated Balance Sheets.  
     Properties expects to continue capitalizing carrying charges on the 
     Mansfield property until it is ready for its intended use.  In October 
     1995, Properties obtained more favorable zoning treatment for the 
     Mansfield property.  As a result of the rezoning, a recent appraisal 
     has revealed that the market value of the property has increased to 
     the extent that, barring any significant changes in the circumstances 
     surrounding this property, further adjustments to reduce the carrying 
     value by the amount of the capitalized carrying charges are not 
     presently expected.

     The Corporation will continue to monitor the relationship between the 
     carrying and net realizable values of its properties through updated 
     appraisals and its investment in SEGS through cash flow analyses.
     
     Properties has entered into an agreement to sell a parcel of land to a 
     developer.  The agreement requires the buyer to obtain all approvals 
     required by governmental agencies in order to develop the property.  
     Properties may cancel the agreement if the closing does not occur by 
     December 31, 1996.  Other events have been established during this 
     period, at which time either the buyer or Properties may cancel the 
     agreement if certain criteria, generally relating to the development 
     potential of the property, are not met. 

8.   FINANCIAL INSTRUMENTS
     The carrying amounts and the estimated fair values, as of 
     December 31, 1995 and 1994, of financial instruments issued or held 
     by the Corporation, are as follows:

                                                1995           1994    
                                             ------------------------
                                               (Thousands of Dollars)

     Short-term investments (1):

       Carrying amount                      $     31        $     31           

       Estimated fair value                       38              34

     Cumulative preferred stock (1):         

       Carrying amount                      $ 12,000        $ 12,000           

       Estimated fair value                   11,940          10,860

     Long-term debt (1):                      

       Carrying amount                      $193,674        $154,073

       Estimated fair value                  200,710         139,910


     (1) Estimated fair values are based upon quoted market prices for 

         these or similar securities.


9.   REGULATORY ASSETS AND LIABILITIES 
     Certain costs incurred by Elizabethtown and Mount Holly which have 
     been deferred have been recognized as regulatory assets and are 
     being amortized over various periods as set forth below:

                                          1995          1994  
                                        ----------------------
                                        (Thousands of Dollars)

     Waste residual management            $    970  $      546
     Unamortized debt and 
       preferred stock expense               9,385       8,902
     Taxes recoverable through 
       future rates (Note 3)                26,428      26,339
     Postretirement benefit expense 
       (Note 12)                             2,901       2,077
     Purchased water under      
       recovery-net (Note 10)                   37         314
                                           -------------------
                    Total                  $39,721     $38,178
                                           ===================

     Waste Residual Management
     The costs of disposing of the waste generated by Elizabethtown's
     and Mount Holly's water treatment plants are being amortized
     over three-year periods for ratemaking and financial statement
     purposes. No return is being earned on these deferred balances.

     Unamortized Debt and Preferred Stock Expenses
     Costs incurred in connection with the issuance or redemption of 
     long-term debt have been deferred and are being amortized over the
     lives of respective issues for ratemaking and financial statement
     purposes.  Costs incurred in connection with the issuance and 
     redemption of preferred stock have been deferred and are being 
     amortized over a 10-year period for ratemaking and financial
     statement purposes.  

     There were no regulatory liabilities at December 31, 1995 or 1994.
     
10.  REGULATORY MATTERS 
     Rates
     Elizabethtown
     On November 20, 1995, Elizabethtown filed a petition with the BPU 
     for an increase in rates of $31,634,500 or 29.6%.  The largest portion 
     of the request, $22,925,227, is to cover the cost to finance and 
     operate the Plant (see Note 11).  The remainder of the rate request, 
     $8,709,273, is needed to cover the cost to finance additional 
     construction projects and to cover increases in operating expenses 
     since rates were last established in February 1995.  A decision by 
     the BPU is expected in the summer of 1996.  In light of the approval 
     by the BPU of the 1993 Plant Stipulation (discussed below) and 
     Elizabethtown's experience in obtaining base rate relief, 
     Elizabethtown expects the BPU to grant timely and adequate rate 
     relief, but cannot predict the ultimate outcome of any rate proceeding.
     
     In February 1996, Elizabethtown filed a petition with the BPU for a 
     decrease in rates of $390,318 under a Purchased Water Adjustment 
     Clause (PWAC).  This procedure, established by BPU rules, allows 
     Elizabethtown to reflect in rates a change in the cost of water 
     purchased from the New Jersey Water Supply Authority (NJWSA) without 
     a complete rate case.  The purpose of this request is to reflect in 
     rates the expected decrease in the rate for water purchased by 
     Elizabethtown from the NJWSA effective July 1, 1996. 
     

     In August 1993, the BPU approved a stipulation (1993 Plant Stipulation) 
     signed by the Department of Ratepayer Advocate, the BPU staff and several 
     of Elizabethtown's major wholesale customers, all of whom 
     typically participate in Elizabethtown's rate cases.  The 1993 Plant 
     Stipulation states that the Plant is necessary and that the Company's 
     estimates regarding the Plant's cost ($87,000,000 at that time) and 
     construction period are reasonable (see Note 11).  In April 1994, 
     Elizabethtown notified all parties to the 1993 Plant Stipulation that 
     the estimated cost of the Plant had increased.  The 1993 Plant 
     Stipulation authorizes the Company to levy a rate surcharge during 
     the Plant's construction period if the Company's pre-tax interest 
     coverage ratio for any 12-month historical period drops below 
     2.0 times.  The 1993 Plant Stipulation also provides that the rate of 
     return on common shareholder's equity used to calculate the rate for 
     the equity component of the AFUDC for the Plant will be 1.5% less than 
     the rate of return on common shareholder's equity established in 
     the Company's most recent base rate case.  The authorized rate of 
     return on common shareholder's equity is currently 11.5%.  
                                                  
     In January 1995, the BPU approved a stipulation (1995 Stipulation) for 
     Elizabethtown for a rate increase of $5,300,000, or 5.34%, effective 
     February 1, 1995.  The 1995 Stipulation provides for an authorized 
     rate of return on common equity of 11.5%.  It also provides for 
     recovery of the current service cost portion of the obligation 
     accrued under SFAS 106, "Employer's Accounting for Postretirement 
     Benefits Other Than Pensions," provided this amount is funded by 
     the Company (see Note 12.)  
     The rate increase is covering the cost to finance $62,000,000 of 
     construction projects that were not reflected in the rates established in 
     March 1993.  These projects include treatment, transmission and storage 
     facilities needed to ensure that Elizabethtown continues to meet federal 
     and state regulations on water quality and service.  The increase is also 
     offsetting increased costs for power, labor and benefits, primarily 
     medical. The 1995 Stipulation also provides for an increase in 
     depreciation rates resulting in an increase in depreciation expense of 
     approximately $469,000.  The 1995 Stipulation also required Elizabethtown 
     to maintain a percentage of common equity to total capitalization of 
     at least 45.1% for the 12 months ended January 31, 1996.  The Company 
     has met this requirement.  

     On July 7, 1995, the BPU approved a Stipulation for a decrease in rates 
     under a PWAC.  The Stipulation resulted in a decrease in rates for the 
     PWAC, effective July 13, 1995 of $348,527.  This Stipulation reflects the 
     decrease in rates for water purchased from the NJWSA.

     In June 1994, the BPU approved a Stipulation for an increase in rates 
     under a PWAC.  The Stipulation resulted in an increase in rates, 
     effective July 1, 1994, of $334,611, reflecting the increase in rates for 
     water purchased from the NJWSA.

     Mount Holly
     On June 26, 1995, Mount Holly petitioned the BPU for an increase in 
     rates, to take place in two phases.  In the first phase rates would be 
     increased by $851,171 and in the second phase by $2,794,002.  The first 
     phase is necessary to cover costs that were not reflected in rates last 
     increased in October 1986.  The second phase would cover the cost of a 
     new water supply, treatment and transmission system necessary to obtain 
     water outside a designated portion of an aquifer currently used by Mount 
     Holly and to treat and pump the water into the Mount Holly distribution 
     system.  Management believes this project is the most cost-effective  
     alternative available to Mount Holly to comply with recent state 
     legislation which restricts the amount of water that can be withdrawn 
     from an aquifer in certain areas of southern New Jersey.  The project is 
     currently estimated to cost $16,500,000.  The land for the supply and 
     treatment facilities has been purchased and wells have been drilled 
     and can produce the required supply.  On October 5, 1995, the New Jersey 
     Department of Environmental Protection granted Mount Holly a water 
     allocation diversion permit for four wells that are to be the water 
     supply for the Mansfield Project. On October 20, 1995, New 
     Jersey-American Water Company requested, and was subsequently granted, 
     an adjudicatory hearing on the permit.  The Company and Mount Holly 
     believe that the permit in question will be upheld, but cannot 
     predict the outcome of the objection. In the event that the 
     objection is successful and the permit is rescinded, Mount Holly 
     would utilize the alternative plan of purchasing water from New 
     Jersey-American Water Company.

     On January 24, 1996, the BPU approved a stipulation (Mount Holly 
     Stipulation) for an increase in rates of $550,000, effective as of 
     that date.  The Mount Holly Stipulation has, effectively, concluded
     the first phase of the rate proceeding.  Mount Holly is continuing with 
     the process with respect to the second phase of the petition.  While 
     management believes that the water supply, treatment and transmission 
     system planned for Mount Holly is the most cost-effective response to the 
     state legislation affecting the area, we cannot predict the ultimate 
     outcome of the rate proceeding at this time.

     Main Extension Refunds
     Previous disclosures have detailed events surrounding several lawsuits 
     filed by developers with respect to the BPU's suggested refund formula 
     for particular main extension agreements.  The BPU's formula suggests 
     refunds of 2 1/2 times annual revenues for each metered connection for 
     water service.  The plaintiffs had received refunds in accordance with 
     this suggested formula.  The initial petitions by the developers and the 
     related litigation have been ongoing since 1984 with numerous BPU 
     decisions, Appellate Division decisions and a New Jersey Supreme Court 
     decision.

     In June 1995, the New Jersey Supreme Court once again reviewed these 
     matters and declined to hear the final appeal of the developers.  
     
     Effectively, the BPU's suggested refund formula has been reaffirmed and 
     therefore no refunds in excess of the 2 1/2 times revenues formula are 
     required by the Company.  Based upon the New Jersey Supreme Court's 
     decision, the plaintiffs have withdrawn their suits.

11.  COMMITMENTS
   Elizabethtown is obligated, under a contract that expires in 2013, 
   to purchase from the NJWSA a minimum of 37 billion gallons of water 
   annually.  The Company purchases additional water from the NJWSA on 
   an as-needed basis.  Effective July 1, 1996, the annual cost under 
   the contract will be $7,861,486.  The total cost of water purchased 
   from the NJWSA, including additional water purchased on an 
   as-needed basis, was $9,344,792, $8,987,472 and $8,819,212 for 
   1995, 1994 and 1993, respectively.    

   The following is a schedule by years of future minimum rental 
   payments required under noncancelable operating leases with terms 
   in excess of one year at:
                                        December 31,        
                                   ----------------------
                                   (Thousands of Dollars)

                        1996                $  909 

                        1997                   859

                        1998                    12

                        1999                   -0-                             

                        2000                   -0-
                                            ------
                        Total               $1,780
                                            ======

     Rent expense totaled $820,481, $829,562 and $789,636 for 1995, 1994 
     and 1993, respectively.

     Capital expenditures through 1998 are estimated to be $149,781,000 of 
     which $148,905,000 is for Elizabethtown's and Mount Holly's utility plant
     and $876,000 is for non-utility expenditures. 

     Canal Road Water Treatment Plant                                  
     In April 1994, following a competitive bidding process, Elizabethtown 
     executed a lump-sum contract for the construction of the Canal Road 
     Water Treatment Plant.  The project is currently estimated to cost 
     $100,000,000, excluding AFUDC.   The project is being completed on 
     schedule and the construction contract is on budget.  The Company 
     has expended $82,952,434, excluding AFUDC of $7,167,396, on the Plant 
     as of December 31, 1995.  Construction is expected to be completed 
     in the third quarter of 1996.

     Joint Venture
     In March 1995, the Corporation entered into a three-year joint 
     venture agreement with Applied Wastewater General Partnership 
     (AWG) to form a New Jersey limited liability company, Applied 
     Watershed Management, L.L.C. (AWM).  AWG is a unit of several  
     privately held and affiliated companies providing design,  
     engineering, construction and operating services for water 
     and wastewater facilities in the western portion of Elizabethtown's
     service area.  AWM intends to design, finance, engineer, 
     construct, own, operate and/or sell water and wastewater 
     facilities for municipal and corporate clients, primarily in New 
     Jersey.  E'town has agreed to provide capital contributions to 
     AWM of up to $500,000 to finance AWM's working capital needs.  
     AWG shall provide the substantial portion of the operations-related 
     services required to be performed by AWM.  Either party may terminate
      the agreement at any time.  

12.  PENSION PLAN AND OTHER POSTRETIREMENT BENEFITS
     Elizabethtown has a trusteed, noncontributory Retirement Plan (Plan), 
     which covers most employees.  Under the Company's funding policy, the 
     Corporation makes contributions that meet the minimum funding 
     requirements of the Employee Retirement Income Security Act of 1974.  
     The components of the net pension costs (credits) are as follows:

                                                     1995      1994     1993   
                                                   -------------------------
                                                      (Thousands of Dollars)
 Service cost--benefits earned during the year ..  $  929   $1,068   $   913
 Interest cost on projected benefit obligation ..   2,170    1,960     1,986
 Return on Plan assets ..........................  (7,630)     944    (1,417)
 Net amortization and deferral ..................   4,890   (3,881)   (1,666)
                                                   -------------------------
 Net pension costs (credits) ....................  $  359   $   91   $  (184)
                                                   ========================= 

       
                                   
        Plan assets are invested in publicly traded debt and equity securities.
        The reconciliations of the funded status of the Plan to the amounts 
        recognized in the Consolidated Balance Sheets are presented below:
 
                                                            1995     1994     
                                                        ----------------------
                                                        (Thousands of Dollars)

     Market value of Plan assets .....................     $37,171  $30,981    
                                                           ----------------
     Actuarial present value of Plan benefits:

     Vested benefits ...............................        26,115   20,864

     Non-vested benefits ...........................           101      158
                                                           ----------------
     Accumulated benefit obligation ................        26,216   21,022

     Projected increases in compensation levels ....         8,005    5,733
                                                           ----------------
     Projected benefit obligation ....................      34,221   26,755
                                                           ----------------
     Excess of Plan assets over projected benefit 

      obligation .....................................       2,950    4,226

     Unrecognized net gain ...........................        (636)  (1,374)

     Unrecognized prior service cost .................         365      453

     Unrecognized transition asset ...................      (2,166)  (2,434) 
                                                           ----------------
     Prepaid pension expense..........................     $   513  $   871    
                                                           ================  

     The assumed rates used in determining the actuarial present value of the 
     projected benefit obligations were as follows:
                                              1995       1994       1993   
                                            -----------------------------
     Discount rate ......................     7.00%     8.00%      7.00%

     Compensation increase ..............     5.50%     5.50%      5.50%

     Rate of return on Plan assets ......     9.00%     8.50%      8.50% 

     
 The Corporation provides certain health care and life insurance benefits for 
 substantially all of its retired employees. As a result of a contract 
 negotiated in February 1996 with the Company's bargaining unit, all union 
 and non-union employees retiring after January 1, 1997 will pay 25% of 
 future increases in the premiums the Company pays for postretirement medical
 benefits.
 
 Effective January 1, 1993, the Corporation adopted SFAS 106.  Under SFAS 
 106, the costs of postretirement benefits are accrued for each year the 
 employee renders service, based on the expected cost of providing such 
 benefits to the employee and the employee's beneficiaries and covered 
 dependents, rather than expensing these benefits on a pay-as-you-go basis 
 for retired employees.

 Based upon an independent actuarial study, the transition obligation, 
 calculated under SFAS 106, was $7,255,745 as of January 1, 1993.  The 
 transition obligation is being amortized over 20 years.  The following table 
 details the postretirement benefit obligation at December 31:
                                                   1995       1994  
                                               ----------------------
                                               (Thousands of Dollars)

     Retirees                                     $2,404     $2,457

     Fully eligible plan participants              6,366      5,134      
                                                  -----------------
     Accumulated postretirement benefit 
       obligation                                  8,770      7,591
    
     Plan assets at fair value                      (320)      0
     
     Unrecognized net gain                           656      1,040 

     Unrecognized transition obligation           (6,167)    (6,530)
                                                  -----------------
     Accrued postretirement benefit     
        obligation                                $2,939     $2,101             
                                                  =================


                                                                   
 The assumed health care cost trend rate used in measuring the accumulated 
 postretirement benefit obligation as of December 31, 1995, and for 1995, was 
 12%.  This rate decreases linearly each successive year until it reaches 5% 
 in 2005, after which the rate remains constant.  The assumed rates used 
 in determining the actuarial present value of the projected benefit 
 obligations were as follows:
                                        1995      1994      1993 
                                       --------------------------
     Discount rate                      7.00%     8.00%     7.00%

     A single percentage point increase in the assumed health care cost trend 
     rate for each year would increase the accumulated postretirement benefit 
     obligation as of December 31, 1995, and net postretirement service and 
     interest cost by approximately $1,260,890 and $247,753, respectively. 

     Based upon the independent actuarial study referred to above, the annual 
     postretirement cost calculated under SFAS 106 is as follows:
                                              1995         1994       1993  
                                            ---------------------------------
                                                 (Thousands of Dollars)
  Service cost - benefits earned 
    during the year                         $  480       $  376       $   254

  Interest cost on accumulated
    postretirement benefit obligation          585          596           605

  Amortization of transition obligation        363          363           363  
                                            ---------------------------------
    Total                                    1,428        1,335         1,222

  Deferred amount for regulated
    companies pending recovery                (824)      (1,072)       (1,005)
                                            ---------------------------------
  Net postretirement benefit expense        $  604       $  263       $   217
                                            ================================= 

 The rate increases allowed by the 1995 Stipulation and the Mount Holly 
 Stipulation include as an allowable expense the pay-as-you-go portion of 
 postretirement benefits as well as the current service cost, and require 
 that the current service cost be funded.  Elizabethtown funded $318,222 in 
 1995.  These stipulations allow Elizabethtown and Mount Holly to defer the 
 amount accrued in excess of these amounts for consideration in future rate 
 cases.  Generally accepted accounting principles permit this regulatory 
 treatment, provided deferrals are not accumulated for a period of more than 
 five years.  As of December 31, 1995, the amount that has been deferred is 
 $2,900,569.  

 Recovery of Elizabethtown's deferred postretirement costs has been requested 
 in Elizabethtown's recent rate case.  Management believes that Elizabethtown 
 and Mount Holly will recover the deferred postretirement costs in future 
 rates.

13. LEGAL MATTERS
    As reported in 1994, a developer asserted in a suit filed in 1991 against 
    Elizabethtown that the Company failed to install facilities necessary to 
    provide water service to a new development in a timely manner.  

    In November 1994, the Company settled this matter by paying the developer 
    $1,750,000.  As part of the settlement, the developer agreed that part of 
    this payment represented a refund of funds deposited under a main extension 
    loan agreement for the construction of the facilities.  In addition, the 
    Company applied a portion of the settlement against an insurance reserve.  
    The effect on 1994 earnings was $932,203 or $605,932 net of federal income 
    taxes.  The Company is seeking recovery from its insurance carriers.

    As previously reported, several lawsuits had been filed against 
    Elizabethtown and other parties in connection with a fire that 
    occurred in a storage facility in 1989 resulting in damage to 
    property stored at that facility.  This matter has been settled in 
    1995 resulting in a payment by Elizabethtown of $114,250.  A 
    provision for this estimated liability was previously recorded.

14.  QUARTERLY FINANCIAL DATA (Unaudited)

     A summary of financial data for each quarter of 1995 and 1994 follows:
                                                      Primary     Fully Diluted 
                  Operating   Operating      Net    Earnings Per  Earnings Per
     Quarter      Revenues     Income      Income     Share           Share    
     --------------------------------------------------------------------------
                (Thousands of Dollars Except Per Share Amounts)
                                                                               
     1995

      1st         $ 25,174     $ 5,845     $ 3,015     $ .45        $ .45

      2nd           27,101       6,458       4,175       .61          .61  

      3rd           30,451       7,873       5,151       .69          .68

      4th           25,672       5,405       2,955       .41          .40
      -------------------------------------------------------------------
      Total       $108,398     $25,581     $15,296     $2.16        $2.14
      ===================================================================

    1994     

      1st         $ 24,657     $ 5,513     $ 2,537     $ .45        $ .45

      2nd           25,208       5,807       2,965       .49          .49

      3rd           27,370       6,914       3,673       .56          .56

      4th           24,798       5,637       2,913       .45          .44 
      -------------------------------------------------------------------
      Total       $102,033     $23,871     $12,088     $1.95        $1.94
      ===================================================================

     Water utility revenues are subject to a seasonal fluctuation due to 

     normal increased consumption during the third quarter of each year. 







INDEPENDENT AUDITORS' REPORT

TO THE SHAREHOLDERS AND BOARD OF DIRECTORS OF E'TOWN CORPORATION:

     We have audited the accompanying consolidated balance sheets and 
statements of consolidated capitalization of E'town Corporation and its 
subsidiaries as of December 31, 1995 and 1994, and the related 
statements of consolidated income, shareholders' equity, and cash flows 
for each of the three years in the period ended December 31, 1995.  
These financial statements are the responsibility of the Company's 
management.  Our responsibility is to express an opinion on these 
financial statements based on our audits.

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

     In our opinion, such consolidated financial statements present 
fairly, in all material respects, the financial position of E'town 
Corporation and its subsidiaries at December 31, 1995 and 1994, and the 
results of their operations and their cash flows for each of the three 
years in the period ended December 31, 1995 in conformity with generally 
accepted accounting principles.  


/s/ Deloitte & Touche LLP

Parsippany, New Jersey
February 15, 1996





<TABLE> 
OTHER FINANCIAL AND STATISTICAL DATA
<CAPTION>
                                                        1995           1994           1993             1992             1991 
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>           <C>             <C>              <C>              <C>
UTILITY PLANT (Thousands) 
  Utility Plant-net                                $   507,858   $     437,456   $   373,293      $   347,253      $   319,421
  Construction Expenditures (excluding AFUDC)           73,789          69,981        32,517           33,293           27,732
CAPITALIZATION (Thousands)
  Shareholders' Equity                                 177,081         152,971       128,374          102,750           84,544
  Preferred Stock                                       12,000          12,000        12,000           12,000           12,000
  Debt(1)                                              220,703         177,115       154,448          161,541          169,648
  Total Capitalization                                 409,784         342,086       294,822          276,291          266,192
CAPITALIZATION RATIOS
  Common Stock                                              43%             44%           44%              37%              32%
  Preferred Stock                                            3%              4%            4%               4%               4%
  Debt(1)                                                   54%             52%           52%              59%              64%
COMMON STOCK DATA
  Earnings Per Share:
    Primary                                        $      2.16   $        1.95   $      2.59      $      2.21      $      2.32
    Fully Diluted                                         2.14            1.94          2.54             2.18             2.28
  Dividends Per Share                                     2.04            2.04          2.01             2.00             2.00
  Book Value Per Share                                   23.54           23.17         22.76            21.14            20.21
  Average Shares Outstanding:
    Primary                                          7,095,183       6,210,409     5,337,939        4,627,814        4,080,118
    Fully Diluted                                    7,393,796       6,519,352     5,651,808        4,950,768        4,413,178
  Number of Common Shareholders                          5,504           5,493         5,240            4,832            3,965
OPERATING STATISTICS
  Revenues (Thousands)
    General Customers                              $    67,455   $      62,923   $    63,100      $    55,570      $    54,071
    Other Water Systems                                 18,720          18,082        17,187           15,080           14,082
    Industrial Wholesale                                 7,947           7,458         6,652            6,044            5,846
    Fire Service/Miscellaneous                          14,276          13,570        13,057           12,473           12,087
    Total Revenues                                 $   108,398   $     102,033   $    99,996      $    89,167      $    86,086
  Net Income                                       $    15,296   $      12,088   $    13,830      $    10,231      $     9,485
WATER SALES - Millions of Gallons (mg)
  General Customers                                     23,999          23,551        23,883           22,062           22,659
  Other Water Systems                                   15,569          15,691        15,109           14,118           13,811
  Industrial Wholesale                                   3,673           3,568         3,213            3,145            3,155
  System Use and Unaccounted For                         6,402           6,570         5,453            5,843            6,368
  Total Water Sales                                     49,643          49,380        47,658           45,168           45,993
SYSTEM DELIVERY BY SOURCE - mg
  Surface                                               42,646          42,534        40,742           38,558           39,222
  Wells                                                  6,764           6,690         6,776            6,480            6,658
  Purchased                                                233             156           140              130              113
  Total System Delivery                                 49,643          49,380        47,658           45,168           45,993
MILLIONS OF GALLONS PUMPED:
  Average Day                                              136             135           131              123              126
  Maximum Day                                              183             182           191              159              169
GENERAL INFORMATION
  Meters in Service                                    195,375         191,622       188,677          185,028          182,019
  Miles of Main                                          2,869           2,828         2,800            2,738            2,694
  Fire Hydrants Served                                  15,650          15,291        14,909           14,400           13,987
  Total Employees                                          398             386           384              379              374
<FN>
(1) Includes long-term debt, notes payable and long-term debt-current portion. 
</TABLE> 


STOCK PRICE AND DIVIDEND DATA - E'town's Common Stock is
traded on the New York Stock Exchange under the symbol ETW.

                                1995
- ----------------------------------------------------
QUARTER             1ST      2ND      3RD      4TH
CLOSING PRICE
LOW:              $24.87   $25.37   $25.62   $27.00
HIGH:             $26.37   $27.25   $27.00   $30.12
DIVIDEND PAID        .51      .51      .51      .51
- ----------------------------------------------------

                                1994
- ----------------------------------------------------
QUARTER             1ST      2ND      3RD      4TH
CLOSING PRICE
LOW:              $29.63   $26.13   $26.00   $23.50
HIGH:             $32.00   $30.00   $27.75   $27.13
DIVIDEND PAID        .51      .51      .51      .51
- ----------------------------------------------------
<PAGE>




                                                            EXHIBIT 23




INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference in E'town Corporation's 
Registration Statement No. 33-56013 on Form S-3 and Nos. 33-49812, 
33-44210 and 33-42509 on Forms S-8 of our reports dated February 15, 
1996 and to the incorporation by reference in Elizabethtown Water 
Company's Registration Statement No. 33-19600 on Form S-8 of our report 
dated February 15, 1996, appearing or incorporated by reference in this 
Annual Report on Form 10-K of E'town Corporation and Elizabethtown Water 
Company for the year ended December 31, 1995.


/s/ Deloitte & Touche LLP

March 28, 1996
Parsippany, New Jersey
 

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000764403
<NAME> E'TOWN CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                  507,858,478
<OTHER-PROPERTY-AND-INVEST>                 13,601,191
<TOTAL-CURRENT-ASSETS>                      32,170,074
<TOTAL-DEFERRED-CHARGES>                    41,526,372
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                             595,156,115
<COMMON>                                   137,930,646
<CAPITAL-SURPLUS-PAID-IN>                  (3,844,809)
<RETAINED-EARNINGS>                         42,994,743
<TOTAL-COMMON-STOCKHOLDERS-EQ>             177,080,580
                                0
                                 12,000,000
<LONG-TERM-DEBT-NET>                       193,673,528
<SHORT-TERM-NOTES>                          27,000,000
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                   30,000
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>             185,372,007
<TOT-CAPITALIZATION-AND-LIAB>              595,156,115
<GROSS-OPERATING-REVENUE>                  108,398,105
<INCOME-TAX-EXPENSE>                         7,611,389
<OTHER-OPERATING-EXPENSES>                  75,206,068
<TOTAL-OPERATING-EXPENSES>                  82,817,457
<OPERATING-INCOME-LOSS>                     25,580,648
<OTHER-INCOME-NET>                           2,225,597
<INCOME-BEFORE-INTEREST-EXPEN>              27,806,245
<TOTAL-INTEREST-EXPENSE>                    11,697,712
<NET-INCOME>                                16,108,533
                    813,000
<EARNINGS-AVAILABLE-FOR-COMM>               15,295,533
<COMMON-STOCK-DIVIDENDS>                    14,740,342
<TOTAL-INTEREST-ON-BONDS>                   11,696,183
<CASH-FLOW-OPERATIONS>                      19,247,269
<EPS-PRIMARY>                                    $2.16
<EPS-DILUTED>                                    $2.14
        


</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000032379
<NAME> ELIZABETHTOWN WATER COMPANY
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                  507,858,478
<OTHER-PROPERTY-AND-INVEST>                     83,178
<TOTAL-CURRENT-ASSETS>                      31,970,491
<TOTAL-DEFERRED-CHARGES>                    40,895,712
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                             580,807,859
<COMMON>                                    15,740,602
<CAPITAL-SURPLUS-PAID-IN>                  111,672,646
<RETAINED-EARNINGS>                         49,271,525
<TOTAL-COMMON-STOCKHOLDERS-EQ>             176,684,773
                                0
                                 12,000,000
<LONG-TERM-DEBT-NET>                       181,922,528
<SHORT-TERM-NOTES>                          27,000,000
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                   30,000
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>             183,170,558
<TOT-CAPITALIZATION-AND-LIAB>              580,807,859
<GROSS-OPERATING-REVENUE>                  108,398,105
<INCOME-TAX-EXPENSE>                         8,002,292
<OTHER-OPERATING-EXPENSES>                  74,109,008
<TOTAL-OPERATING-EXPENSES>                  82,111,300
<OPERATING-INCOME-LOSS>                     26,286,805
<OTHER-INCOME-NET>                           2,152,835
<INCOME-BEFORE-INTEREST-EXPEN>              28,439,640
<TOTAL-INTEREST-EXPENSE>                    11,114,496
<NET-INCOME>                                17,325,144
                    813,000
<EARNINGS-AVAILABLE-FOR-COMM>               16,512,144
<COMMON-STOCK-DIVIDENDS>                    14,740,342
<TOTAL-INTEREST-ON-BONDS>                   10,892,129
<CASH-FLOW-OPERATIONS>                      21,340,752
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission