ELIZABETHTOWN WATER CO /NJ/
10-K, 1999-03-31
WATER SUPPLY
Previous: TITAN CORP, 4, 1999-03-31
Next: WEATHERFORD INTERNATIONAL INC /NEW/, 10-K, 1999-03-31




=========================================================================
                             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, 1998
                                  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, includ(908)r654-1234
                     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, includ(908)r654-1234
        Securities registered pursuant to Section 12(b) of the Act:

    Title of each class               Name of each exchange on which registered
           None                                 None
           Securities registered pursuant to Section 12(g) of the Act: 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 Securities Exchange Act
   of 1934 during the preceding 12 months (or for such shorter period that the
   Registrant was required to file such reports), and (2) has been subject to
   such filing requirements for the past 90 days.
   Yes __X__ No_____
<PAGE>

   Indicate by check mark if disclosure of delinquent filers pursuant to Item
   405 of regulation S-K is not contained herein, and will not be contained, to
   the best of 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, 1998, the aggregate market value of E'town Corporation's
   voting stock held by non-affiliates was $401,393,410.

   On December 31, 1998, there were 8,471,790 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, 1998
   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 20, 1999.

<PAGE>
                         E'TOWN CORPORATION
                     ELIZABETHTOWN WATER COMPANY
                     1998 ANNUAL REPORT ON FORM 10-K

                          TABLE OF CONTENTS
   PART I                                                            Page

   Item 1.  Business                                                    1
            Organization                                                1
            Service Area and Customers                                  1
            Water Supply                                                2
            Water Treatment Facilities and Water
             Quality Regulations                                        3
            Transmission and Distribution                               5
            Energy Supply                                               5
            Environmental Matters                                       5
            Franchises                                                  5
            Employee Relations                                          5
            Rate Matters                                                5
            Real Estate Matters                                         6
            Other Developments                                          7
            Executive Officers of the Corporation
             and Elizabethtown                                          8
   Item 2.  Properties                                                  8
   Item 3.  Legal Proceedings                                           8
   Item 4.  Submission of Matters to a Vote of Security Holders         8

   PART II

   Item 5.  Market for the Corporation's Common Stock and Related
             Stockholder Matters                                        9
   Item 6.  Selected Financial Data                                    10
   Item 7.  Management's Discussion and Analysis of Consolidated
             Financial Condition and Results of Operations             11
   Item 8.  Financial Statements and Supplementary Data                16
   Item 9.  Changes in and Disagreements with Accountants on
              Accounting and Financial Disclosure                      16

   PART III

   Item 10. Directors and Executive Officers of the Registrant         16
   Item 11. Executive Compensation                                     16
   Item 12. Security Ownership of Certain Beneficial Owners
             and Management                                            16
   Item 13. Certain Relationships and Related Transactions             16

   PART IV

   Item 14. Exhibits, Financial Statement Schedules and
             Reports on Form 8-K                                       16

   SIGNATURES

   AUDITORS' REPORT & SUPPLEMENTAL SCHEDULES

   EXHIBIT INDEX

   APPENDIX I
   Elizabethtown Water Company and Subsidiary Consolidated Financial Statements
    for the Years Ended December 31, 1998, 1997 and 1996 and Independent
    Auditors' Report
<PAGE>
                              E'TOWN CORPORATION
                           ELIZABETHTOWN WATER COMPANY
                          Annual Report on Form 10-K
                     For the year ended December 31, 1998

                                    PART I
Item 1.   Business
ORGANIZATION
E'town Corporation (E'town or Corporation) was originally 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). Applied Wastewater Management (AWWM) is a regulated wastewater
utility acquired in June 1998 as part of the acquisition of E'town's joint
venture partner (discussed below) and is engaged in the ownership and
operation of  wastewater facilities. Elizabethtown, Mount Holly and AWWM are
public utilities and are regulated by the New Jersey Board of Public
Utilities (BPU). Elizabethtown, Mount Holly and AWWM comprise the regulated
utilities segment of the business for financial and management reporting
purposes. Liberty Water Company (Liberty) is a wholly owned, non-regulated
subsidiary of E'town formed in July 1998 to operate the water system of the
City of Elizabeth, New Jersey under a 40-year operating contract. Edison
Water Company (Edison) is a wholly owned, non-regulated  subsidiary of E'town
formed in July 1997 to operate the water system of the Township of Edison,
New Jersey under a 20-year operating contract. Edison and Liberty comprise
the contract operations segment of the business for financial and management
reporting purposes. 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. E'town and Properties comprise the
financing and investing segment of the business for financial and management
reporting purposes. E'town provides the financing for its non-regulated
subsidiaries through issuance of short- and long-term debt  as well as
through public equity offerings for capital contributions to all
subsidiaries. In June 1998 E'town acquired the operations of Applied
Wastewater General Partnership (AWG), E'town's joint venture partner. The
newly-acquired companies are now comprised of Applied Water Management, Inc.
(AWM) and AWWM. AWM is engaged in the design and construction of  wastewater
facilities as well as in the pumping and hauling of wastewater materials.
This entity represents the Engineering, Operations and Construction segment
of the business for financial and management reporting purposes.

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. Elizabethtown owns all of the common stock of
Mount Holly. The assets and operating results of Elizabethtown constitute the
predominant portions of E'town's assets and operating results. Mount Holly
contributed 3% and Liberty, AWM and Edison each contributed 4% of the
Corporation's consolidated operating revenues for 1998.

Regulated Utilities Segment
SERVICE AREA AND CUSTOMERS
At December 31, 1998, Elizabethtown and Mount Holly furnished water service
on a retail basis to general customers and to industrial customers totaling
200,348 in 54 municipalities in the counties of Union, Middlesex, Somerset,
Mercer, Hunterdon, Ocean, Morris and Burlington in New Jersey. AWWM serves
188 wastewater and 97 water customers.

                                   1
 
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.
 
At December 31, 1998, Edison and Liberty served 37,391 customers under their
contracts to operate the water systems of the Township of Edison and the City
of Elizabeth, both in New Jersey.

The operating revenues of E'town by major classification of customer for the
twelve months ending December 31, 1998 are as follows:

                General customers                                60.3%
                Other water systems                              11.0%
                Industrial wholesale customers                    5.6%
                Fire service/miscellaneous                       11.6%
                Contract operations                               7.5%
                Engineering, operations and construction          4.0%

The water systems are substantially all metered except for fire service.

AWM provides a variety of services for internal purposes as well as for
external customers. Engineering services are provided internally for the
construction division of AWM in the design and building of wastewater
facilities for developers, as well as for a variety of external customers for
various wastewater projects. The operations division of AWM performs a
variety of wastewater pumping and hauling services. These services include
sludge hauling for commercial, industrial and governmental customers under
contract, as well as septic cleaning for residential and other customers.

Additional operating statistics appear in Item 6.

WATER SUPPLY
The water supply systems of Elizabethtown and Mount Holly are physically
separate. During 1998, Elizabethtown's pumpage averaged 131.7 million gallons
per day (MGD) and Mount Holly's pumpage averaged 3.7 MGD. Elizabethtown and
Mount Holly believe they have sufficient water supply sources to meet the
current needs of their customers. Mount Holly is constructing additional
facilities, as discussed below, to augment its water supplies.

In 1998, surface water sources supplied approximately 90% of Elizabethtown's
supply with wells supplying the remaining 10%. All of Mount Holly's water is
produced from wells although beginning in March 1998, 1.0 million gallons per
day is being purchased by Mount Holly from another purveyor on a temporary
basis from surface sources (see below).
 
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 150 MGD is
presently allocated to Elizabethtown and others. The NJWSA has available, and
Elizabethtown purchases, water above the Company's minimum purchase
obligation on an as-needed basis.
 
Mount Holly has historically obtained all of its water from wells drilled
into an aquifer, which has been subject to over-pumping. The state adopted
legislation requiring all local purveyors, including Mount Holly, to obtain
alternate supplies and reduce their withdrawals from the affected parts of
the aquifer. Mount Holly designed a project to obtain water from outside the
affected part of the aquifer for delivery into the Mount Holly system.
Management has determined that this project (the "Mansfield Project") is the
most cost effective method for Mount Holly to comply with the state's
regulations.
                                   2

By September 1995, Mount Holly had obtained all New Jersey Department of
Environmental Protection (DEP) approvals for the Mansfield Project and was
ready to begin construction when New Jersey-American Water Company (NJAM)
appealed the granting of Mount Holly's permits for the project. Under an
August 1997 settlement among Mount Holly, the DEP and NJAM, Mount Holly will
purchase 1 million gallons per day from NJAM for a period to include the
later of January 1, 2000 or the date the Mansfield Project is placed into
service. Purchases began during March of 1998.

Mount Holly has taken steps necessary to recover in rates both the costs of
purchased water and the costs of the Mansfield Project (see Rate Matters
below). On May 27, 1998 the BPU adopted a Stipulation signed by the parties
to a petition filed in September 1997 for a Purchased Water Adjustment Clause
(PWAC) for an increase in annual revenues $1.29 million or 38.9%. Mount Holly
has deferred the increase in purchased water cost between March 19, 1998 and
May 27, 1998 as Other Unamortized Expenses. Recovery of this amount will be
addressed in the next PWAC petition expected in 1999. On October 6, 1998, the
BPU issued an Order adopting a Stipulation signed by the parties to Mount
Holly's proceeding for a review of the prudence of constructing the Mansfield
Project. The Stipulation indicated that the project provides the most
cost-effective alternative available to Mount Holly customers for meeting the
requirements for an alternative source of supply for the Mount Holly system.
On January 29, 1999 Mount Holly filed a petition with the BPU for an increase
in annual operating revenues of $2.1 million or 40.5%. This request is
intended to cover increases in capital expenditures as well as increases in
operating expenses since rates were last established in January 1996. The
majority of the increase in capital expenditures relates to the construction
of the initial phase of the Mansfield Project.

WATER TREATMENT FACILITIES AND WATER QUALITY REGULATIONS
Elizabethtown owns and operates two treatment plants at the confluence of the
Raritan and Millstone Rivers adjacent to the Delaware and Raritan Canal to
treat surface water purchased from the NJWSA. The plants can withdraw water
from any of the above sources, which is an advantage in the event that one
source becomes temporarily contaminated. The Raritan-Millstone Plant  (RM
Plant) was placed in service in 1931 and has continually been upgraded since
that time. The RM Plant has a production capacity of 155 MGD. The Canal Road
Water Treatment Plant (Plant) was placed in service in October 1996 to
increase Elizabethtown's sustainable production capacity and provide the
ability to continue to meet water quality regulations. The Plant has an
initial rated production capacity of 40 MGD. Elizabethtown also operates
smaller treatment facilities to treat groundwater produced by certain wells.
Mount Holly operates similar groundwater treatment facilities.
 
Both the United States Environmental Protection Agency (EPA) and the DEP
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 EPA pursuant to the Federal Safe Drinking Water
Act, as amended (SDWA), and by the DEP 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 EPA and DEP.
Recovery of the financing 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 in recent years to water quality regulations
promulgated by DEP and the EPA by replacing groundwater supplies with
increased supplies of surface water. 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 constantly upgrade treatment facilities at multiple
well sites.
                                   3

Water Quality Regulations
As required by the SDWA, the EPA has established maximum contaminant levels
(MCLs) for various substances found in drinking water. As authorized by
similar state legislation, the DEP has set MCLs for certain substances which
are more restrictive than the MCLs set by the EPA. In certain cases, the EPA
and DEP have also mandated that certain treatment procedures be followed in
addition to satisfying MCLs established for specific contaminants.  The DEP
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. 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 did not indicate lead and copper concentrations above the action
levels.  Accordingly, public notification and a public information campaign
have not been required.  Corrosion inhibitor facilities for Elizabethtown
were completed in 1996. The Company is in compliance with LCR requirements.

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
aeration towers 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.
Elizabethtown currently owns and operates wells with an aggregate safe daily
yield of 22 MGD.

Surface Water Treatment Rule
The operation of Elizabethtown's Raritan-Millstone treatment plant is subject
to the SWTR.  Elizabethtown has assessed the plant's sustainable production
capacity, assuming operation consistent with the requirements of the SWTR,
and determined that improvements to the existing plant were 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 has replaced existing
chlorine gas disinfection facilities with liquid sodium hypochlorite to
improve community and employee safety and has installed corrosion inhibitor
facilities in conformance with the LCR.

The Canal Road Water Treatment Plant has been designed and is being operated
for compliance with the SWTR.
                                   4

TRANSMISSION AND DISTRIBUTION
As of December 31, 1998, Elizabethtown Water Company's transmission and
distribution system included 2,955 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 pre stressed concrete pipe. Elizabethtown
conducts an ongoing program to clean and line its older cast iron mains the
cost of which is capitalized and has been included in rate base in
stipulations settling recent rate cases. 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 has replaced certain electric pumps
with natural gas-fired pumps over the last several years to reduce energy
costs. Elizabethtown also has other 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, natural gas or
diesel fuel to operate its pumps and has cooperated with its electric
suppliers 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 DEP 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 byproduct of treating surface water, Elizabethtown's existing
surface water treatment plants generate 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 for flood protection and is presently removing
some material off-site for beneficial reuse.
 
Under New Jersey law, environmental matters are addressed by the DEP 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 including the diversion permit for the Mansfield Project
discussed previously.

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, 1998, the Corporation had a total of  505 full-time
employees, of which 224 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, 1999 and will expire on January 31, 2003.
The contract provides for wage increases of 1.5% on the first of February and
August beginning in 1999 through August of 2002. The Company considers
relations with both union and nonunion employees to be satisfactory.

RATE MATTERS
Elizabethtown, Mount Holly and AWWM 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. Rate relief is sought periodically cover the cost of increased
operating expenses, increases in financing expenses due to additional
investments in utility plant, and other costs of doing business.

                                   5
Elizabethtown
In December 1997 the BPU adopted a Stipulation for rate increases for
Elizabethtown and Mount Holly, effective January 1, 1998, for the full
recovery of costs associated with SFAS No. 106 "Accounting for Employer's
Postretirement Benefits," on an accrual basis less the costs associated with
SFAS No. 106 expenses previously recovered in rates. The total increases in
annual operating revenues resulting from these Stipulations are $.39 million
for Elizabethtown and $.02 million for Mount Holly.

Elizabethtown expects to file for rate relief later in 1999 to recover
additional construction and financing costs since base rates were last
established in October 1996.

Mount Holly
On October 6, 1998, the BPU issued an Order adopting a Stipulation signed by
the parties to Mount Holly's proceeding for a review of the prudence of
constructing a new well field, treatment plant and pipeline to provide an
alternate water source required due to State mandated restrictions. This
project is known as the Mansfield Project. The Stipulation indicated that the
Mansfield project provides the most cost-effective alternative available to
Mount Holly customers for meeting the requirements for an alternative source
of supply for the Mount Holly system. Effective in March 1998, Mount Holly
began purchasing 1 million gallons per day from NJAM and will continue to
purchase this water until the later of January 1, 2000 or the date the
Mansfield Project is placed into service. The annual cost of the purchased
water is $1.16 million.

In September 1997 Mount Holly filed a petition with the BPU to establish a
PWAC to reflect the cost of water purchased from NJAM. On May 27, 1998 the BPU
adopted a Stipulation signed by the parties to the PWAC case for an increase
in annual revenues under Mount Holly's PWAC of $1.29 million or 38.9%. Mount
Holly has deferred the increase in purchased water cost between March 19 and
May 27 as Other Unamortized Expenses. Recovery of this amount has been
requested in the rate increase discussed below. As of December 31, 1998,
Mount Holly has deferred $.08 million of these costs.
 
On January 29, 1999, Mount Holly filed a petition with the BPU for a $2.09
million or 40% rate increase, which reflects additional construction and
financing costs, as well as increases in operating costs since base rates
were last established in January 1996. This rate case also includes $8.96
million in costs with a corresponding rate increase of $1.30 million, for the
portion of the Mansfield Project that was placed in service in the third
quarter of 1998. A decision is expected during the fall of 1999. Mount Holly
expects to file an additional rate case later in 1999 for the remaining cost
of the Mansfield Project, to coincide with the completion of the project and
the expiration of the agreement to purchase water from NJAM and the
cancellation of the PWAC.

Financing and Investment Segment
REAL ESTATE MATTERS
E'town Properties and E'town Corporation own various parcels of undeveloped
land in New Jersey carried as investments of $11.3 million in Non-Utility
Property and Other Investments - Net, in the Consolidated Balance Sheets of
E'town at December 31, 1998. E'town and Properties are proceeding with plans
to sell such properties and expect to invest the sale proceeds into water and
wastewater utility investments that produce a current return.

One of the real estate parcels was sold in 1997 for $.4 million, resulting in
a gain of less than $.1 million. Two other parcels were sold in 1998 for $1.7
million resulting in a gain of less than $.1 million. Cash proceeds of $1.2
million were received in 1998 and the balance was financed with a one-year
mortgage at an interest rate of 8%, with full payment due in 1999.  In the
first quarter of 1999, Properties sold a parcel of land which has been under
contract since 1995 in Green Brook, New Jersey for $5.83 million, at a gain
of $2.08 million net of taxes or approximately $.25 per share. Cash proceeds
of $1.5 million were received in 1999 and the balance was financed with a
7.75% mortgage for the remaining $4.33 million, to be paid over two years.
Properties has entered into contracts for sale for all of its remaining
parcels. The eventual sale of these parcels is contingent upon the purchaser
obtaining various approvals for development. This process could take up to
several years.
                                   6
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  were  being  sought.   Such  costs  were
capitalized until the property was offered for sale, after which time such costs
were expensed. Based upon independent appraisals received at various times prior
to 1997 and the expected sales prices for properties  under contract to be sold,
the  estimated net  realizable  value of each  property  exceeds its  respective
carrying value as of December 31, 1998.

Contract Operations Segment
OTHER DEVELOPMENTS
Effective July 1, 1998, E'town, through Liberty, has entered into a contract
with the City of Elizabeth (Elizabeth), New Jersey to operate its water
system under a 40-year contract serving 17,900 customers. Under the contract,
Liberty made a payment to Elizabeth of $19.7 million in 1998 and is
contractually obligated to make payments to Elizabeth of $12 million in June
1999 and $19 million in June 2000. Also under the terms of the contract,
Liberty will deposit  $57.8 million from revenues earned over the 40-year
contract, of which $52.4 million is due after 2012, into a fund administered
by Elizabeth to be used by Elizabeth to pay for capital improvements to the
water system. In addition, Liberty is responsible for $7.8 million of
construction expenditures, primarily for meter replacements, over the life of
the contract. These construction expenditures, as they are incurred, are
being amortized on a straight-line basis over the remaining life of the
contract. Of these total commitments, approximately $4.0 million is expected
to be expended in the next three years. E'town will receive all the revenues
from operating the system in accordance with rate increases set forth in the
contract. E'town is also responsible for all operating expenses as well as
the capital expenditures discussed above. Performance by Liberty of the
contract provisions is guaranteed by E'town.

E'town also performs the commercial billing operations for the wastewater
system of Elizabeth. E'town does not operate the wastewater system. E'town
does the wastewater billing for Elizabeth and remits all cash collected to
Elizabeth.

In 1997 E'town formed a wholly-owned subsidiary, Edison Water Company
(Edison), for the purpose of managing the assets and operations of the Edison
Township water system under a 20-year contract. Edison serves approximately
11,600 residential, commercial and industrial customers. Edison bills and
receives all water revenues generated as a result of operating the water
system  of the Township of Edison, New Jersey and pays all the expenses under
the contract. Edison expects to make expenditures of approximately $25
million during the 20-year life of the contract of which $10.16 million has
been spent to-date. Expenditures include capital improvements to the water
system as well as contract payments to the Township of Edison. Of the total,
approximately $3.6 million is expected to be expended in the next three years
of the contract. An initial payment of $5.7 million was made upon the closing
in June 1997 and has been included in concession fees on privatization
contracts, net of amortization. Performance by Edison of the contract
provisions is guaranteed by E'town.

Engineering/Operations/Construction Segment
In 1995 the Corporation entered into a three-year joint venture agreement
with AWG to form a New Jersey limited liability company, Applied Watershed
Management, LLC. AWG was a unit of several privately held and affiliated
companies providing design, engineering, construction and operating services
for water and wastewater facilities. E'town exercised an option to purchase
the operations of AWG to provide a full complement of water and wastewater
services and consequently closed on the transaction in June 1998. The
purchase price was $6.61 million (185,005 restricted common shares) for the
three companies that now comprise AWM and $.04 million (1,305 restricted
common shares) for AWWM, a regulated wastewater utility, in a stock-for-stock
transaction. Of the shares issued, 20% are being held in escrow. The purchase
price is subject to a potential downward post-closing adjustment based upon a
multiple of earnings for the twelve months ended March 31, 1998.  As required
by the purchase contract, E'town has undertaken an audit of AWG for such
period. Therefore, the amount of any downward post-closing adjustment is not
yet determinable.
                                   7
<PAGE>
                    

Executive Officers of the Corporation and Elizabethtown

      Name                    Age            Positions Held

Anne Evans Estabrook          54        Chairman of the Corporation since 1997.
                                        Vice President of the Corporation since
                                        1987. Owner of the Elberon Development
                                        Co., (a real estate holding company)and
                                        President of David 0. Evans, Inc. (a 
                                        construction company).

Andrew M. Chapman             43        President of the Corporation since 1997,
                                        Chief Financial Officer of the
                                        Corporation from 1989 until 1997 and
                                        Treasurer of the Corporation from 1990
                                        to 1997. President of Elizabethtown
                                        since 1996 and Executive Vice President
                                        of Elizabethtown from 1994 to 1995. He
                                        served as Senior Vice President of 
                                        Elizabethtown from 1993 to 1994, Chief
                                        Financial Officer of Elizabethtown from
                                        1990 to 1995 and Treasurer of 
                                        Elizabethtown from 1989 to 1994.

Gail P. Brady                 53        Treasurer of the Corporation since 1997,
                                        Senior Vice President, Chief Financial
                                        Officer and Treasurer of Elizabethtown
                                        since 1998 and Vice President - Finance,
                                        Regulatory Affairs and Treasurer of 
                                        Elizabethtown since 1994.

Dennis W. Doll                40        Controller of the Corporation since
                                        1997, Vice President and Controller of
                                        Elizabethtown since 1998 and Controller
                                        of Elizabethtown since 1994.

Norbert Wagner                63        Senior Vice President - Operations of
                                        Elizabethtown since 1992.

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

Their are environmental matters that are inherent in the production,
transmission and distribution of water as well as in the treatment of
wastewater. The Corporation is sensitive to these issues and mitigates the
environmental impact of these activities to the extent required by the laws
and regulations under which these activities are governed and makes efforts
to exceed the regulatory requirements where practical.

The Corporation, in the ordinary course of business, periodically becomes
involved in litigation. There is currently no litigation in progress
regarding environmental or other issues in which an outcome adverse to the
Corporation would have a material impact on the financial statements.

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

     None
                                   8
<PAGE>

                                    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.







                                   9
<PAGE>
Item 6.  Selected Financial Data
                                E'town Corporation

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

                            Elizabethtown Water Company

                                  1998      1997      1996      1995      1994
- ------------------------------------------------------------------------------
Utility Plant (Thousands)
     Utility Plant - net      $604,899  $572,785  $560,024  $507,858  $437,456 
     Construction Expenditures
        (excluding AFUDC)       43,500    24,612    55,125    73,789    69,981
     Total Assets              683,328   646,318   640,779   580,808   502,848
Capitalization (Thousands)
     Shareholder's Equity      208,573   193,354   182,293   176,685   151,624
     Preferred Stock            12,000    12,000    12,000    12,000    12,000
     Debt (1)                  267,178   249,974   250,963   208,952   164,951
     Total Capitalization     $487,751  $455,328  $445,256  $397,637  $328,575 
Capitalization Ratios
     Common Stock                   43%       42%       41%       44%       46%
     Preferred Stock                 2%        3%        3%        3%        4%
     Debt (1)                       55%       55%       56%       53%       50%

Earnings Applicable to
  Common Stock (Thousands)    $ 23,955  $ 20,092  $ 15,942  $ 16,512  $ 13,369 

Operating Statistics
     Revenues (Thousands)
     General Customers        $ 87,698  $ 85,195  $ 68,797  $ 67,455  $ 62,923 
     Other Water Systems        22,181    21,900    18,929    18,720    18,082
     Industrial Wholesale        8,148     8,451     7,869     7,947     7,458
     Fire Service/Miscellaneous  6,820    16,242    14,763    14,276    13,570
     Total Revenues           $134,847  $131,788  $110,358  $108,398  $102,033 

Water Sales - Millions of Gallons (mg)
     General Customers          24,609    24,333    22,890    23,999    23,551
     Other Water Systems        14,397    14,504    15,049    15,569    15,691
     Industrial Wholesale        3,482     3,533     3,567     3,673     3,568
     System Use and Unaccounted  6,933     6,948     6,444     6,402     6,570
     Total Water Sales          49,421    49,318    47,950    49,643    49,380
System Delivery by Source - mg
     Surface                    48,067    42,585    41,485    42,646    42,534
     Wells                       1,072     6,689     6,328     6,764     6,690
     Purchased                     282        44       137       233       156
     Total System Delivery      49,421    49,318    47,950    49,643    49,380
Millions of Gallons Pumped:
     Average Day                   135       135       131       136       135
     Maximum Day                   196       205       170       183       182
General Information
     Customers                 200,251   197,663   195,482   192,617   189,440
     Miles of Main               2,953     2,926     2,899     2,869     2,828
     Fire Hydrants Served       16,402    16,228    16,012    15,650    15,291

==============================================================================
(1) Includes long-term debt, notes payable and long-term debt-current portion.
               
                                   10
<PAGE>
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 by reference.

                  Elizabethtown Water Company and Subsidiary

The water utility operations of Elizabethtown Water Company (Elizabethtown)
and its subsidiary, The Mount Holly Water Company (Mount Holly), presently
constitute the major portion of E'town Corporation (E'town or Corporation),
assets and earnings.  Elizabethtown and Mount Holly are regulated water
companies which, as a consolidated entity are referred to herein as
Elizabethtown Water Company (Company).  Mount Holly contributed about 3% of
the Company's consolidated operating revenues for 1998. The following
analysis sets forth significant events affecting the financial condition of
Elizabethtown at December 31, 1998, and the results of operations for the
years ended December 31, 1998 and 1997.

LIQUIDITY AND CAPITAL RESOURCES
Capital Expenditures Program
In 1998, capital expenditures were $43.5 million, primarily for water utility
plant. For the three years ending December 31, 2001, capital and investment
requirements for Elizabethtown are estimated to be $124.5 million, primarily
for water utility plant consisting of $107.5 million for Elizabethtown and
$17.0 million for Mount Holly.

Elizabethtown
While Elizabethtown's projected capital outlays have dropped from recent
years now that the Canal Road Water Treatment Plant (Plant) is completed,
Elizabethtown's facilities will continue to be upgraded and expanded to
handle customer growth. Elizabethtown's three-year capital program includes
$50.6 million for routine projects (services, hydrants and main extensions not
funded by developers) and $56.9 million for transmission system upgrades, a
new operations center and other projects. Elizabethtown expects to file for
rate relief later in 1999 and periodically thereafter to ensure that such
costs are adequately reflected in rates (see Economic Outlook).

Mount Holly
During the next three years, Mount Holly expects to spend $17.0 million,
primarily for an additional supply source to comply with state regulations
designed to prevent further depletion of a local aquifer.
Mount Holly currently obtains all of its water from wells drilled into an
aquifer, which has been subject to over-pumping by various users in a portion
of southern New Jersey. The state adopted legislation requiring all local
purveyors, including Mount Holly, to obtain alternate supplies and reduce
their withdrawals from the affected parts of the aquifer. Mount Holly
designed a project to obtain water from outside the affected part of the
aquifer for delivery into the Mount Holly system. In August 1998, the New
Jersey Board of Public Utilities (BPU) adopted a Stipulation among Mount
Holly and other parties concluding that this project (the "Mansfield
Project") is the most cost effective method for Mount Holly to comply with the
state regulations.

To settle an appeal initiated by New Jersey-American Water Company (NJAM)
concerning the diversion rights for the Mansfield Project, Mount Holly signed
a Stipulation with NJAM, the New Jersey Department of Environmental
Protection (DEP) and other parties, requiring Mount Holly to purchase one
million gallons per day from NJAM during the two-year period that the
Mansfield Project is being constructed. Purchases began during March of 1998,
after completion of an interconnection.
                                   11
                                   
In September 1997, Mount Holly filed a petition with the BPU to establish a
Purchased Water Adjustment Clause (PWAC) to reflect the cost of water
purchased from NJAM under the agreement discussed above. On May 27, 1998 the
BPU adopted a Stipulation signed by the parties to the PWAC case for an
increase in annual revenues under Mount Holly's PWAC of $1.3 million or
38.9%. Mount Holly has deferred the increase in purchased water cost between
March 19 and May 27. Recovery of this amount has been requested in the rate
increase discussed below. As of December 31, 1998, Mount Holly has deferred
$.1 million of these costs.

Mount Holly filed for a rate increase in January 1999 to reflect a portion of
the expenditures for the Mansfield Project, as well as to increase the rates
of return realized and, therefore, the contribution to E'town's earnings per
share.

Capital Resources
During 1998, Elizabethtown financed 56.3% of its capital expenditures from
internally generated funds (after payment of common stock dividends). The
balance was financed with a combination of  short-term borrowings under lines
of credit and proceeds from capital contributions from E'town (funded by
issuances of Common Stock under the Corporation's Dividend Reinvestment and
Stock Purchase Plan).

For the three-year period ending December 31, 2001, Elizabethtown estimates
that 67.5% of its currently projected capital expenditures are expected to be
financed with internally generated funds (after payment of common stock
dividends). The balance will be financed with a combination of proceeds from
capital contributions from E'town sales of common stock, proceeds from
tax-exempt New Jersey Economic Development Authority (NJEDA) bonds and
short-term borrowings. Mount Holly's Mansfield Project will be financed from
requisitions from the New Jersey Environmental Infrastructure Trust Financing
Program (see below). The NJEDA has granted preliminary approval for the
financing of almost all of Elizabethtown's major projects during the next
three years. Elizabethtown expects to pursue additional tax-exempt financing
to the extent that final allocations are granted by the NJEDA.

In November 1998, Mount Holly closed on two loans that will provide up to
$13.2 million in 2.60% financing for the Mansfield Project through the New
Jersey Environmental Infrastructure Trust Financing Program. The first loan,
in the amount of $7.3 million, is through the New Jersey Environmental
Infrastructure Trust, which issued tax-exempt bonds with average interest
rates of 4.7%. The second loan, in the amount of $5.9 million, is from the
State of New Jersey, acting through the New Jersey Department of
Environmental Protection funded by federal monies at no interest cost. The
effective interest rate for the combined notes is approximately 2.60%.

Interest Rate Risk
The Company is subject to the risk of fluctuating interest rates in the
normal course of business. The Company manages interest rates through the use
of fixed and, to a lesser extent, variable rate debt. As of December 31,
1998, a hypothetical single percentage point change in interest rates would
result in a $.9 million change in interest costs and earnings before tax
related to short-term and variable rate debt.

RESULTS OF OPERATIONS
Net Income for 1998 was $24.0 million as compared to $20.1 million for 1997.
Net income increased by $3.9 million, primarily comprised of (i) $.6 million
due to an extended dry period in the summer of 1998 resulting in higher water
consumption than in 1997 (ii) $1.3 million from lower operating expenses due
to a combination of a mild winter in 1998, more efficient use of our work
force, lower employee benefit costs and success with our ongoing cost control
efforts (iii) $.7 million as a result of new customers and (iv) $.5 million
related to refinancing short-term debt at lower interest rates. Capitalized
construction interest accounted for an increase in net income of $.5 million.

Net Income for 1997 was $20.1 million as compared to $15.9 million for 1996.
The increase in net income and earnings per share is attributable to the
$21.8 million rate increase for the new Plant in October 1996, which was
offset by the operating and financing costs of the Plant. Net income also
increased $1.4 million, primarily due to variations in the weather,
specifically the dry summer of 1997, as compared to the wet summer of 1996.

                                   12

Operating Revenues increased $3.1 million or 2.3% in 1998 over the comparable
1997 amount. The increase is primarily comprised of $1.4 million from water
service to residential and wholesale customers attributable to increased
water consumption as a result of warmer, drier weather in the summer of 1998
than in 1997. New customers accounted for $.7 million of the increase. The
PWAC rate increase for Mount Holly accounted for the remainder of the
increase.

Operating Revenues increased $21.4 million or 19.4% in 1997 over the
comparable 1996 amount. The increase is primarily comprised of $17.7 million
from a rate increase for Elizabethtown, effective October 1996 and $3.1
million from increased water consumption. The increase in water consumption
is primarily due to the dry summer of 1997.

Operation Expenses decreased $.2 million or .4% in 1998 from 1997. The
Company experienced a decrease of $1.0 million from lower operating costs due
to a mild winter, greater work force utilization, ongoing cost control
efforts and decreased employee benefit costs. These decreases were partially
offset by an increased cost of labor, purchased water for Mount Holly and
variable costs for the higher water sales.

Operation Expenses increased $1.6 million or 3.6% in 1997 over the comparable
1996 amount. Increases resulting from variable costs associated with the
increase in water consumption totaled $.3 million. Labor costs increased $.6
million. The remainder of the increase is attributable to various items,
including operating costs for the Plant, information technology and other
administrative costs.

Maintenance Expenses decreased $.9 million or 13.3% in 1998, as compared to
1997 due to improved procurement procedures and preventative maintenance
programs.

Maintenance Expenses increased $.7 million or 11.8% in 1997 over the
comparable 1996 amount. This increase is primarily attributable to costs
associated with the maintenance of the Plant. The increase also includes $.4
million related to the costs of determining the most cost-effective method
for disposing of byproducts (waste residuals) generated from the water
treatment process at the Raritan-Millstone Plant.

Depreciation Expense increased $.2 million or 1.7% in 1998 compared to 1997
due to depreciation on utility plant additions.

Depreciation Expense increased $2.3 million or 23.7% in 1997 compared to
1996. The increase includes $2.1 million for the Plant and $.8 million for
other utility plant additions. A decrease of $.6 million resulted from
Elizabethtown no longer being required by the BPU to depreciate utility plant
acquired through Contributions In Aid of Construction and Customers' Advances
for Construction. This change was agreed to by the parties to Elizabethtown's
last rate case for which an increase was effective in October 1996.

Revenue Taxes increased $.2 million or 1.1% in 1998 and $2.7 million or 19.8%
in 1997 due to the taxes on increases in operating revenues discussed above.

Real Estate, Payroll and Other Taxes decreased $.5 million or 14.7% in 1998.
This overall decrease was comprised of additional payroll taxes due to
additional labor costs which were offset by decreases from  lower than
anticipated property taxes on the Plant. These taxes increased $.2 million or
6.8% in 1997 due to additional labor costs, as well as additional property
taxes.

Federal Income Taxes as a component of operating expenses increased $1.7
million or 15.0%  and $3.7 million or 49.8% as compared to 1997 and 1996,
respectively, due to the changes in the components of taxable income for all
segments discussed herein.
                                   13

Other Income (Expense) increased $.3 million or 70.5% due to a $.4 million
increase in Allowance for Funds Used During Construction (AFUDC), primarily
for Elizabethtown's western operations center. Federal income taxes increased
$.1 million for the taxes on the AFUDC.

Other Income (Expense) decreased $2.3 million or 83.0% compared to the 1996
amount. A decrease in the equity component of Allowance for Funds Used During
Construction (AFUDC) of $3.5 million resulted from no longer capitalizing the
financing costs associated with the Plant as the facility was placed in
service in October 1996. An increase of $1.2 million for other miscellaneous
items, as well as the offsetting federal income taxes associated with the
Other Income (Expense), account for the remainder of the decrease.

Total Interest Charges decreased $1.0 million or 6.1% due primarily to
refinancing short-term debt at lower interest rates. In addition, the debt
component of AFUDC increased $.3 million, resulting in lower interest
expense, as a result of higher construction expenditures, primarily for
Elizabethtown's new western operations center.

Total Interest Charges increased $3.8 million or 29.8% in 1997 over the
comparable 1996 amount. The increase includes $3.0 million due to a reduction
in capitalized interest as a result of the Plant being placed in service in
October 1996. Interest expense also increased due to increased borrowings
incurred to finance capital expenditures.

ECONOMIC OUTLOOK
Forward Looking Information
Information in this report includes certain forward looking statements within
the meaning of the federal securities laws. Any forward looking statements
are based upon information currently available and are subject to future
events, risks and uncertainties that could cause actual results to differ
materially from those expressed in the statements. Such events, risks and
uncertainties include, without limitation, actions of regulators, the effects
of weather on water consumption, changes in historical patterns of water
consumption and demand, including changes through increased use of
water-conserving devices, conditions in capital markets, increases in
operating expenses due to factors beyond the Company's control, changes in
environmental regulation and associated costs of compliance and other claims
or assessments made upon the Company.

Elizabethtown and Mount Holly
Over the next several years, management will seek to increase earnings by
maximizing earned returns  through expansion efforts to increase sales and
through cost control measures. Capital to finance water investments will be
raised from external sources and from capital contributions from E'town.

Earnings will vary going forward due to the effect of weather on costs and
pumpage, timing and adequacy of rate relief, time elapsed since the last rate
increase and other factors. For 1999, the Company expects earnings to be
somewhat lower than in 1998, based on an  assumed return to normal weather
patterns after the unusually dry summers in 1998 and 1997. In particular,
Elizabethtown's return should be somewhat lower in 1999 given that this year
will be the third year since the last rate adjustment.

Elizabethtown expects to petition the BPU for an increase in rates in 1999 to
reflect the increases in construction, financing and operating costs since
base rates were last established in October 1996.

Mount Holly earned a rate of return on common equity of 4.7% in 1998,
compared to an authorized rate of return of 11.25%, established in its most
recent rate proceeding. Mount Holly earned significantly below its authorized
return in 1998 and 1997 as the Company was precluded from filing for needed
rate relief due to ongoing litigation with NJAM. Management expects Mount
Holly to increase its return later in 1999 and into 2000 upon receipt of
additional rate relief from the rate increase filed in January 1999,  so that
Mount Holly can realize rates of return comparable to authorized levels.

                                   14

New Accounting Pronouncements
See Note 2 of Elizabethtown's Notes to Consolidated Financial Statements for
a discussion of new accounting standards that were effective in 1998.

Year 2000
State of Readiness
The Company has assessed its significant business systems, as well as
non-critical, peripheral support system for compliance with the Year 2000.
The assessment concluded that all significant business systems (i.e. customer
billing and service, financial, water treatment operating and control, water
quality laboratory information and telemetric data acquisition systems) are
Year 2000 compliant. The assessment also included inquiries as to the state of
readiness of significant vendors whose services to the Company could have an
impact on the Company's ability to deliver service to its customers.
Management concluded that the delivery of electric power as well as chemicals
used in the water treatment process are two areas of significant importance
and received documentation from the vendors who provide these services that
indicates their ability to provide service. Therefore, the Company expects no
disruption in the services it provides to its customers and expects to
process transactions in its financial, customer billing and customer services
systems. The assessment did identify certain peripheral support systems that
need to be addressed. An implementation plan has been developed and is being
implemented.

The Costs to Address The Company's Year 2000 Issues
The significant business systems of the Company defined above are Year 2000
compliant and have been operational for up to several years. Therefore, no
further costs are expected to be incurred in connection with bringing these
systems into compliance. The peripheral support systems that are being
addressed will require the Company to incur costs to bring them into
compliance. The present estimates place the total of these costs at less than
$.2 million.

Risks Associated With The Company's Year 2000 Issues
Management believes that all identifiable issues with respect to Year 2000
compliance have been addressed, or will be addressed, in sufficient time and
in sufficient detail to preclude any disruption in service or adverse effect
on the Company's financial profile. Management therefore believes that risks
associated with this issue are minimal with respect to those areas, which are
internal to the Company and, over which management exercises complete
control. Those areas that are external to the Company i.e., issues associated
with our vendors, have been mitigated to the extent possible through inquiry
of our vendors, tests of their claims of Year 2000 compliance and development
of contingency plans as considered appropriate.

Contingency Plan
There are operational contingency plans in place on an ongoing basis to
address issues, such as natural disasters, that could result in a disruption
of service. These procedures would be activated in the event that certain
physical facilities were not operable as a result of failures by our vendors
associated with Year 2000 issues. In addition, Elizabethtown Water Company
has alternative electric, natural gas and diesel generation capacity that
could sustain a significant level of pumping capacity for an indefinite
period of time.
                                   15

<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 in Appendix I
hereto, incorporated by reference 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 1999 Annual Meeting of Stockholders, and
is incorporated herein by reference.

Information regarding the executive officers of both E'town and Elizabethtown
is included under Item I 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 1999 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 1999 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 1999 Annual Meeting of Stockholders, and is incorporated
herein by reference.

                                    PART IV

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

The following documents are filed as part of this report:

     1. Financial Statements:
                          Elizabethtown Water Company

 Statements of Consolidated Income for the years ended December 31, 1998, 1997
                                   and 1996.

     Consolidated Balance Sheets as of December 31, 1998 and 1997.

     Statements of Consolidated Capitalization as of December 31, 1998 and
     1997.
                                   16
          
     Statement of Consolidated Shareholder's Equity for the years ended
     December 31, 1998, 1997 and 1996.

     Statements of Consolidated Cash Flows for the years ended December 31,
     1998, 1997 and 1996.

     Notes to Consolidated Financial Statements.

                              E'town Corporation

A portion of the 1998 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

The Independent Auditors' Report and Elizabethtown Water Company's consolidated
financial statements and notes thereto are contained in Appendix I hereto,
incorporated by reference herein.

     2.  Financial Statement Schedules:

                              E'town Corporation
                           Elizabethtown Water Company

Schedule II - Valuation and Qualifying Accounts for the Years Ended December
31, 1998, 1997 and 1996.

Supplemental Schedule of Property, Plant and Equipment at December 31, 1998
and 1997.

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, which is incorporated by reference herein.

          (b) Reports on Form 8-K: None

                                   17

                                  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.
 

                                                 E'TOWN CORPORATION
  March 31, 1999
                                    By:   /s/ Anne Evans Estabrook
                                          Chairman 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 31, 1999.
 
  Chairman and Director                             /s/ Anne Evans Estabrook 
 

  President and Director                            /s/ Andrew M Chapman
 

  Director                                          /s/ Thomas J. Cawley
 

  Director                                          /s/ Anthony S. Cicatiello
 

  Director                                          /s/ James W. Hughes 
 
 
  Director                                          /s/ Barry T. Parker
 

  Director                                          /s/ Hugo M. Pfaltz, Jr.
 

  Director                                          /s/ Chester A. Ring III
 

  Director                                          /s/ Joan Verplanck


  Director                                          /s/ Edward A. Clerico
 

  Treasurer                                         /s/ Gail P. Brady
  (Principal Financial Officer)

  Controller                                        /s/ Dennis W. Doll
  (Principal Accounting Officer)


<PAGE>

                          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.

 
ELIZABETHTOWN WATER COMPANY
March 31, 1999
                                    By:   /s/ Anne Evans Estabrook
                                          Chairman 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 31, 1999.

   Chairman and Director                            /s/ Anne Evans Estabrook


   President and Director                           /s/ Andrew M. Chapman      
 

   Director                                         /s/ Thomas J. Cawley


   Director                                         /s/ Anthony S. Cicatiello


   Director                                         /s/ James W. Hughes


  Director                                          /s/ Barry T. Parker


   Director                                         /s/ Hugo M. Pfaltz, Jr.


   Director                                         /s/ Chester A. Ring III


   Director                                         /s/ Joan Verplanck


   Director                                         /s/ Edward A. Clerico


   Vice President - Finance & Treasurer             /s/ Gail P. Brady
   (Principal Financial Officer)

   Controller                                       /s/ Dennis W. Doll
   (Principal Accounting Officer)
<PAGE>

INDEPENDENT AUDITORS' REPORT

E'TOWN CORPORATION:

We have audited the  consolidated  financial  statements of E'town  Corporation
and its  subsidiaries  as of December  31,  1998 and 1997,  and for each of the
three years in the period ended  December 31, 1998,  and have issued our report
thereon dated February 24, 1999;  such  consolidated  financial  statements and
report  are  included  in your  1998  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 24, 1999
Parsippany, New Jersey
<PAGE>
                                                         Schedule II
           E'TOWN CORPORATION AND SUBSIDIARIES
           VALUATION AND QUALIFYING ACCOUNTS


Column A            Column B     Column C    Column D    Column E

                                 Additions
                    Balance at   Charged to              Balance at
                   Beginning of  Costs and   Deductions   End of
Description:         Period      Expenses      (A)        Period
- -------------------------------------------------------------------
Reserve for
Uncollectible Accounts:

Year Ended 12/31/98 $612,000     $995,940 (B)$542,940    $1,065,000

Year Ended 12/31/97 $566,000     $607,929    $561,929      $612,000

Year Ended 12/31/96 $532,000     $600,242    $566,242      $566,000


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

(B)  Includes reserves for Liberty Water Company, ($39,970) and Applied Water
        Management, Inc., ($344,630), acquired in 1998 and Edison Water Company
       ($37,400 acquired in 1997).




           ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY
              VALUATION AND QUALIFYING ACCOUNTS


Column A            Column B     Column C    Column D    Column E

                                 Additions
                    Balance at   Charged to              Balance at
                   Beginning of  Costs and   Deductions   End of
Description:         Period      Expenses      (A)        Period
- ------------------------------------------------------------------
Reserve for
Uncollectible Accounts:

Year Ended 12/31/98 $612,000     $573,940    $542,940     $643,000

Year Ended 12/31/97 $566,000     $607,929    $561,929     $612,000

Year Ended 12/31/96 $532,000     $600,242    $566,242     $566,000


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

<PAGE>
            E'town Corporation & Subsidiaries                Supplemental
         Elizabethtown Water Company and Subdidiary          Schedule
              Property, Plant & Equipment
                As of December 31, 1998
                    (In Thousands)


Elizabethtown Water Company and Subsidiary             1998       1997
- ------------------------------------------             ----       ----
Utility Plant In Service:
    Intangible Plant                                   $251       $251
    Source of Supply Plant                           21,688     20,513
    Pumping Plant                                    62,578     57,498
    Water Treatment Plant                           160,259    156,601
    Transmission & Distribution Plant               450,100    422,284
    General Plant                                    18,778     19,994
    Leasehold Improvements                               15        136
    Acquisition Adjustments                             632        632
                                                   --------   --------
      Utility Plant In Service                      714,301    677,909
   Construction Work In Progress                     15,694      9,300
                                                   --------   --------
      Total Utility Plant                           729,995    687,209
                                                   ========   ========

Non-Utility Property - Net                            7,315         79
                                                   --------   --------
Total                                              $737,310   $687,288
                                                   ========   ========

E'town Corporation and Subsidiaries
- -----------------------------------
Utility Plant (from above)                          729,995    687,209
Utility Plant (AWWM)                                  3,684
Construction Work In Progress (AWWM)                    886
                                                   --------   --------
      Total Utility Plant                          $734,565   $687,209
 
Non-utility Property and Other Investments-Net       84,945     20,570
                                                   --------   --------
Total                                              $819,510   $707,779
                                                   ========   ========
<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. Exhibits
designated with a (1) are management contracts or compensatory plans or
arrangements.

                      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.

              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)]

              4(c) - Note Purchase Agreement relating to the 6.79% Senior Notes
                     due December 15, 2007

             10(a) - Incentive Stock Option Plan [Registration Statement No.
                     2-99602, Exhibit 28(a)] (1)

             10(b) - Savings and Investment Plan - 401(k) [Form 10-K for the
                     year 1994, Exhibit 10(b)]

             10(c) - E'town's 1987 Stock Option Plan [Registration Statement No.
                     33-42509, Exhibit 28] (1)

             10(d) - Management Incentive Plan [Registration Statement No.
                     33-38566, Exhibit 10(i)] (1)

             10(e) - E'town's 1998 Stock Option Plan [Definitive Proxy
                     Statement for 1998 Annual Meeting of Stockholders, filed
                     pursuant to Rule 14a-6(b)] (1)

             10(f) - E'town's 1998  Directors Stock Plan [Definitive Proxy
                     Statement for 1998 Annual Meeting of Stockholders, filed
                     pursuant to Rule 14a-6(b)] (1)

             10(g) - E'town's 1990 Performance Stock Program [Registration
                     Statement No. 33-46532, Exhibit 10(k)] (1)
<PAGE>

            Exhibit  
            No.                          Description

             10(h) - E'town's Dividend Reinvestment and Stock Purchase Plan
                     [Registration No. 333-69549, Dated December 23, 1998]

             10(i) - Change of Control Agreement  for Andrew M. Chapman [Form
                     10-Q for the quarter ended March 31, 1995, Exhibit 10] (1)

             10(j) - Contract Between Edison Water Company, E'town Corporation
                     and the Township of Edison to Operate the Water
                     System of the Township of Edison, New Jersey dated as of
                     June 25, 1997 [Form 10-Q for the quarter ended June 30,
                     1997, Exhibit 10(a)]

             10(k) - Employment Contract Between E'town Corporation and
                     Anne Evans Estabrook [Form 10-K for the year 1997,
                     Exhibit 10(k)] (1)

             10(l) - Change in Control Agreement for Anne Evans Estabrook 
                     [Form 10-K for the year 1997, Exhibit 10(k)] (1)

             10(m) - Contract with the City of Elizabeth, New Jersey for
                     the Operation by E'town Corporation of the City's Water
                     System [Form 10-Q for the quarter ended September 30,
                     1998, Exhibit 10(m)]

             10(n) - Employment Agreement between Applied Water Management, Inc.
                     and Edward A. Clerico [Form 10-Q for the quarter ended
                     September 30, 1998, Exhibit 10(n)]

            *10(o) - Change in Control Agreement for certain officers

               *12 - Computation of Ratio of Earnings to Fixed Charges
 
               *13 - Portion of the 1998 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.

               *21 - Subsidiaries of the Corporation

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

               *27 - Financial Data Schedule


<PAGE>
                      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)]

              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

              4(i) - Indenture dated as of June 1, 1997 from Elizabethtown
                     Water Company to The Bank of New York, Trustee, relating
                     to Variable Rate Demand Debentures, due 2027 (Series B)
                     [Form 10-Q for the quarter ended September 30, 1997,
                     Exhibit 4(i)]
 
              4(j) - Indenture dated as of June 1, 1997 from Elizabethtown
                     Water Company to The Bank of New York, Trustee, relating
                     to Variable Rate Demand Debentures, due 2027 (Series A)
                     [Form 10-Q for the quarter ended September 30, 1997,
                     Exhibit 4(j)]

             *4(k) - Loan Agreement Dated November 1, 1998 Between the State
                     of New Jersey, Acting Through the New Jersey Department
                     of Environmental Protection, and The Mount Holly Water
                     Company 
<PAGE>

             Exhibit
             No.                          Description
 
             *4(l) - Loan Agreement Dated November 1, 1998 Between the New
                     Jersey Environmental Infrastructure Trust and The Mount
                     Holly Water Company

             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. [Form 10-Q for
                     the quarter ended June 30, 1997, Exhibit 10(b)

             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)] (1)

             10(h) -  Medical Reimbursement Plan of Elizabethtown Water Company
                      [Form 10-K for the year ended December 31, 1992, Exhibit
                      10(h)] (1)

             10(i) -  Supplemental Executive Retirement Plan of Elizabethtown
                      Water Company [Form 10-Q for the year ended September 30,
                      1995, Exhibit 10]

             10(k) -  Employment Contract Between Elizabethtown Water Company
                      and Anne Evans Estabrook [Form 10-K forthe year 1997,
                      Exhibit 10(k)] (1)
 
            *10(l) -  Amendment to Supplemental Executive Retirement Plan of
                      Elizabethtown Water Company (1)

            *12(a) -  Computation of Ratio of Earnings to Fixed Charges

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

               *21 -  Subsidiaries of the Company

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

               *27 -  Financial Data Schedule.
<PAGE>

                                                                     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, 1998 and 1997,  and the related  statements  of
consolidated  income,  shareholder's  equity,  and cash  flows  for each of the
three years in the period ended  December 31,  1998.  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
these  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,  1998 and  1997,  and the  results  of their
operations  and their  cash  flows for each of the  three  years in the  period
ended  December  31, 1998 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 24, 1999
Parsippany, New Jersey
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                       APPENDIX I
STATEMENTS OF CONSOLIDATED INCOME
(In Thousands)

                                                  Year Ended December 31,
                                                1998       1997        1996
- -----------------------------------------------------------------------------
Operating Revenues                          $ 134,847  $ 131,788   $ 110,358
- -----------------------------------------------------------------------------
Operating Expenses:
  Operation                                    45,117     45,301      43,713
  Maintenance                                   5,674      6,548       5,859
  Depreciation                                 12,439     12,233       9,893
  Revenue taxes                                16,728     16,550      13,820
  Real estate, payroll and other taxes          2,613      3,064       2,869
  Federal income taxes                         12,678     11,026       7,360
- -----------------------------------------------------------------------------
        Total operating expenses               95,249     94,722      83,514
- -----------------------------------------------------------------------------
Operating Income                               39,598     37,066      26,844
- -----------------------------------------------------------------------------
Other Income (Expense):
  Allowance for equity funds used during
    construction                                  597        215       3,725
  Federal income taxes                           (423)      (248)     (1,462)
  Other - net                                     612        494         452
- -----------------------------------------------------------------------------
        Total other income (expense)              786        461       2,715
- -----------------------------------------------------------------------------
Total Operating and Other Income               40,384     37,527      29,559
- -----------------------------------------------------------------------------
Interest Charges:
  Interest on long-term debt                   14,721     14,030      13,011
  Other interest expense - net                    960      2,382       2,640
  Allowance for funds used during construction   (456)      (166)     (3,208)
  Amortization of debt discount and expense-net   391        376         361
- -----------------------------------------------------------------------------
        Total interest charges                 15,616     16,622      12,804
- -----------------------------------------------------------------------------
Net Income                                     24,768     20,905      16,755
Preferred Stock Dividends                         813        813         813
- -----------------------------------------------------------------------------
Earnings Applicable To Common Stock         $  23,955  $  20,092   $  15,942
=============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                        APPENDIX I   
CONSOLIDATED BALANCE SHEETS
(In Thousands)
                                                              December 31,
Assets                                                      1998        1997
- -----------------------------------------------------------------------------

Utility Plant-At Original Cost:
  Utility plant in service                             $ 714,301   $ 677,909
  Construction work in progress                           15,694       9,300
- -----------------------------------------------------------------------------
        Total utility plant                              729,995     687,209
  Less accumulated depreciation and amortization         125,096     114,424
- -----------------------------------------------------------------------------
        Utility plant-net                                604,899     572,785
- -----------------------------------------------------------------------------


Non-utility Property (Note 4)                              7,315          79
- -----------------------------------------------------------------------------


Current Assets:
  Cash and cash equivalents                                3,598       4,226
  Customer and other accounts receivable
   (less reserve: 1998, $670, 1997, $612)                 16,952      17,283
  Unbilled revenues                                       10,091       9,663
  Infrastructure loan funds receivable (Note 4)            5,895
  Materials and supplies-at average cost                   2,538       1,966
  Prepaid insurance, taxes, other                          2,433       3,461
- -----------------------------------------------------------------------------
        Total current assets                              41,507      36,599
- -----------------------------------------------------------------------------


Deferred Charges:
  Waste residual management                                1,371         936
  Unamortized debt and preferred stock expenses            9,368       9,656
  Taxes recoverable through future rates (Note 3)         14,226      21,439
  Postretirement benefit expense (Note 10)                 3,490       3,738
  Other unamortized expenses                               1,152       1,086
- -----------------------------------------------------------------------------
        Total deferred charges                            29,607      36,855
- -----------------------------------------------------------------------------
            Total                                      $ 683,328   $ 646,318
=============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                       APPENDIX I
CONSOLIDATED BALANCE SHEETS
(In Thousands)
                                                              December 31,
Capitalization and Liabilities                              1998        1997
- -----------------------------------------------------------------------------


Capitalization (Note 4):
  Common shareholder's equity                          $ 208,573   $ 193,354
  Mandatory redeemable cumulative preferred stock         12,000      12,000
  Long-term debt - net                                   245,148     231,944
- -----------------------------------------------------------------------------
        Total capitalization                             465,721     437,298
- -----------------------------------------------------------------------------


Current Liabilities:
  Notes payable - banks                                   22,000      18,000
  Long-term debt - current portion                            30          30
  Accounts payable and other liabilities                  12,457      10,626
  Customers' deposits                                        248         272
  Municipal and state taxes accrued                       16,776      16,817
  Interest accrued                                         3,228       3,120
  Preferred stock dividends accrued                           59          59
- -----------------------------------------------------------------------------
        Total current liabilities                         54,798      48,924
- -----------------------------------------------------------------------------


Deferred Credits:
  Customers' advances for construction                    40,874      39,131
  Federal income taxes (Note 3)                           64,696      67,851
  Unamortized investment tax credits                       7,839       8,042
  Accumulated postretirement benefits (Note 10)            3,947       4,209
- -----------------------------------------------------------------------------
        Total deferred credits                           117,356     119,233
- -----------------------------------------------------------------------------


Contributions in Aid of Construction                      45,453      40,863
- -----------------------------------------------------------------------------


Commitments and Contingent Liabilities (Note 9)
- -----------------------------------------------------------------------------
                Total                                  $ 683,328   $ 646,318
=============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                       APPENDIX I
STATEMENTS OF CONSOLIDATED CAPITALIZATION
(In Thousands)
                                                               December 31,
                                                             1998      1997
- -----------------------------------------------------------------------------

Common Shareholder's Equity (Note 4):
  Common stock without par value, authorized,
   15,000,000 shares, issued 1998 and 1997, 1,974,902   $  15,741   $  15,741
  Paid-in capital                                         132,753     124,560
  Capital stock expense                                      (485)       (485)
  Retained earnings                                        60,564      53,538
- -----------------------------------------------------------------------------
      Total common shareholder's equity                   208,573     193,354
- -----------------------------------------------------------------------------

Preferred Shareholders' Equity:
 Mandatory Redeemable Cumulative Preferred Stock
   $100 par value, authorized, 200,000 shares; $5.90
    series, issued and outstanding, 120,000 shares         12,000      12,000

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

 Long-Term Debt:
  Elizabethtown Water Company:
   7.20% Debentures, due 2019                              10,000      10,000
   7 1/2% Debentures, due 2020                             15,000      15,000
   6.60% Debentures, due 2021                              10,500      10,500
   6.70% Debentures, due 2021                              15,000      15,000
   8 3/4% Debentures, due 2021                             27,500      27,500
   8% Debentures, due 2022                                 15,000      15,000
   5.60% Debentures, due 2025                              40,000      40,000
   7 1/4% Debentures, due 2028                             50,000      50,000
   Variable Rate Debentures, due 2027                      50,000      50,000

  The Mount Holly Water Company:
   New Jersey Department of Environmental Protection Notes  5,895
   New Jersey Environmental Infrastructure Trust Notes      7,295
   Notes Payable (due serially through 2000)                   30          57
- -----------------------------------------------------------------------------
        Total long-term debt                              246,220     233,057
    Unamortized discount-net                               (1,072)     (1,113)
- -----------------------------------------------------------------------------
        Total long-term debt-net                          245,148     231,944
- -----------------------------------------------------------------------------
           Total Capitalization                         $ 465,721   $ 437,298
=============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                       APPENDIX I
STATEMENTS OF CONSOLIDATED SHAREHOLDERS' EQUITY
(In Thousands)



                                                  Year Ended December 31,
                                                1998       1997        1996
- -----------------------------------------------------------------------------


Common Stock:                                $  15,741  $  15,741   $  15,741
- -----------------------------------------------------------------------------

Paid-in Capital:
Balance at Beginning of Period                 124,560    117,457     112,157
Capital contributed by parent company            8,193      7,103       5,300
- -----------------------------------------------------------------------------
       Balance at End of Period                132,753    124,560     117,457
- -----------------------------------------------------------------------------

Capital Stock Expense                             (485)      (485)       (485)
- -----------------------------------------------------------------------------

Retained Earnings:
Balance at Beginning of Period                  53,538     49,580      49,272
Net income                                      24,768     20,905      16,755
Dividends on common stock                      (16,929)   (16,134)    (15,634)
Dividends on preferred stock                      (813)      (813)       (813)
- -----------------------------------------------------------------------------
       Balance at End of Period                 60,564     53,538      49,580
- -----------------------------------------------------------------------------

          Total Common Shareholder's Equity  $ 208,573  $ 193,354   $ 182,293
=============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY                       APPENDIX I
STATEMENTS OF CONSOLIDATED CASH FLOWS
(In Thousands)
                                                  Year Ended December 31,
                                                1998       1997        1996
- -----------------------------------------------------------------------------
Cash Flows from Operating Activities:
 Net income                                   $ 24,768   $ 20,905    $ 16,755
 Adjustments to reconcile net income to net
  cash provided by operating activities:
   Depreciation and amortization                12,439     12,233       9,893
   (Decrease) increase in deferred charges        (501)       690        (613)
   Deferred income taxes and investment tax
    credits-net                                  3,855      2,693       4,853
   Allowance for funds used during construction (1,053)      (381)     (6,934)
   Other operating activities-net                  252        362          68
 Change in current assets and current liabilities
  excluding cash, short-term investments and
   current portion of debt:
    Customer and other accounts receivable         331       (558)        218
    Unbilled revenues                             (428)      (307)     (1,912)
    Accounts payable and other liabilities       1,807     (6,495)        365
    Accrued/prepaid interest and taxes           1,095      3,173      (1,955)
    Other                                         (572)        78        (133)
- -----------------------------------------------------------------------------
Net cash provided by operating activities       41,993     32,393      20,605
- -----------------------------------------------------------------------------
Cash Flows Used by Financing Activities:
 Capital contributed by parent company           7,861      7,103       5,300
 Funds held in Trust by others                  (7,234)
 Proceeds from issuance of debentures                      50,000
 Proceeds from issuance of other long-term debt  7,295
 Debt and preferred stock issuance and
  amortization costs                               288       (667)        396
 Repayment of long-term debt                       (27)       (30)        (30)
 Contributions and advances for construction-net 6,333      4,759       2,521
 Net increase (decrease) in notes payable-banks  4,000    (51,000)     42,000
 Dividends paid on common stock and
  preferred stock                              (17,637)   (16,842)    (16,342)
- -----------------------------------------------------------------------------
Net cash provided (used) by financing activities   879     (6,677)     33,845
- -----------------------------------------------------------------------------
Cash Flows Used for Investing Activities:
 Utility plant expenditures (excluding allowance
  for funds used during construction)          (43,500)   (24,612)    (55,125)
- -----------------------------------------------------------------------------
    Cash used for investing activities         (43,500)   (24,612)    (55,125)
- -----------------------------------------------------------------------------
Net (Decrease) Increase in Cash and
 Cash Equivalents                                 (628)     1,104        (675)
Cash and Cash Equivalents at
 Beginning of Period                             4,226      3,122       3,797
- -----------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period     $ 3,598   $  4,226    $  3,122
=============================================================================
Supplemental Disclosures of Cash Flow Information:
    Cash paid during the year for:
     Interest (net of amount capitalized)    $ 14,459   $ 16,063    $  8,481
     Income taxes                            $  7,723   $  5,981    $  5,723
     Preferred stock dividends               $    708   $    708    $    708
See Notes to Consolidated Financial Statements.
<PAGE>

ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                    APPENDIX I

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). Elizabethtown and
Mount Holly are regulated water companies in the State of New Jersey. E'town
is also the parent of E'town Properties, Inc. (Properties), Edison Water
Company (Edison), Liberty Water Company, (Liberty), Applied Water Management,
Inc. (AWM) and Applied Wastewater Management, Inc. (AWWM).
 
2. Summary of Significant Accounting Policies
Basis of Presentation
The consolidated financial statements include Elizabethtown and its
subsidiariy, 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.
These estimates and assumptions 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 is generally
computed on a straight-line basis at functional rates for all classes of
assets. The provision for depreciation, as a percentage of average
depreciable property, was 1.81% for 1998, 1.85% for 1997 and 1.73% for 1996.

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
through depreciation charges in rates during the assets' 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 $1.05 million, $.38 million and $6.93 million for 1998,
1997 and 1996, respectively. AFUDC increased in 1996 during the construction
of the Canal Road Water Treatment Plant.

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 files a consolidated tax return with E'town. Income taxes are
allocated to Elizabethtown based upon the Company's taxable income. Deferred
income taxes are provided for temporary 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.

Customers'  Advances for Construction and Contributions in Aid of Construction
Customers' Advances for Construction (CAC) and Contributions in Aid of
Construction (CIAC) represent capital provided by developers for main
extensions to new real estate developments. Some portion of CAC is refunded
based upon the revenues that the new developments generate. CIAC also
represents CAC 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.

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 Pronouncements
In February 1998, the FASB issued SFAS No. 132 "Employers' Disclosures about
Pensions and Other Postretirement Benefits," effective for fiscal years
beginning after December 15, 1997. The pronouncement revises certain
disclosure requirements for pension and other postretirement plans but does
not change the measurement or recognition of expenses under those plans. The
pronouncement standardizes the disclosure requirements for pensions and other
postretirement benefit obligations to the extent practicable, requires
additional information on changes in the benefit obligations and fair values
of plan assets that will facilitate financial analysis, and eliminates
disclosures that are no longer useful. Elizabethtown has adopted these new
disclosure requirements for the year ended December 31, 1998 (see Note 10).

In March 1998, the American Institute of Certified Public Accountants (AICPA)
issued Statement of Position (SOP) 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use." The SOP is
effective for fiscal years beginning after December 15, 1998 and establishes
criteria for capitalizing certain internal use software costs. Adoption of
the SOP will not have an effect on the Company's financial statements.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activity". This Statement must be adopted by the
quarter ended March 31, 2000. The Company does not believe this Statement
will have any impact on its financial statements.

In June 1997, the FASB issued SFAS 130, "Reporting Comprehensive Income,"
which is effective for fiscal years beginning after December15, 1997. SFAS
130 dictates that all items required to be recognized under accounting
standards as components of comprehensive income be reported in a financial
statement displayed with the same prominence as other financial statements.
It also requires that an enterprise classify items of other comprehensive
income by their nature in a financial statement and display the accumulated
balance of other comprehensive income separately from retained earnings and
additional paid-in capital in the equity section of a statement of financial
position. The Company adopted SFAS 130 effective January 1, 1998. The effects
of adoption of SFAS 130 are not material for the Company.

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:

                         1998   1997   1996
- ---------------------------------------------
                       (Thousands of Dollars)
- ---------------------------------------------
Tax expense at     
statutory rate      $ 13,255 $ 11,262 $ 8,952
Items for which
deferred taxes are
not provided:
 Difference between
  book and tax   
   depreciation           63       58     132
     Other               (14)     157     (56)
Investment tax credits  (203)    (203)   (205)
- ----------------------------------------------
Provision for federal
 income taxes       $ 13,101 $ 11,274 $ 8,823
==============================================
The provision for
federal income
taxes is composed of
the following:
Current             $  8,902 $  7,212 $ 3,764
Tax on (deposits)               
 refunds on main                        
 extensions              525    1,369     207
Deferred:
   Tax depreciation    3,131    2,716   3,379
   Capitalized                         
     interest             91       19   1,264
   Main cleaning and
    lining               796      612     587
   Other                  40     (451)   (174)
Investment tax                         
 credits - net          (203)    (203)   (204)
Refund from IRS         (181)           
- ---------------------------------------------
Total provision     $ 13,101 $ 11,274 $ 8,823
=============================================
Elizabethtown and Mount Holly provide deferred taxes at the enacted statutory
rate for all temporary differences between the financial statement carrying
amounts and the tax bases of existing assets and liabilities irrespective of
the treatment for rate-making purposes. Management believes it is probable
that the accumulated tax benefits that previously have been treated as a
flow-through item to Elizabethtown and Mount Holly's customers will be
recovered from utility customers in the future. Accordingly, offsetting
regulatory assets were established. At December 31, 1998 Elizabethtown and
Mount Holly had deferred tax liabilities of $13.7 million and $.5 million.
There were also, at December 31, 1998, offsetting regulatory assets for the
same amounts representing the future revenue expected to be recovered through
rates based upon established regulatory practices which permit recovery of
current taxes payable. These amounts were determined using the enacted
Federal income tax rate of 35% and were calculated in accordance with SFAS
No. 109.

<PAGE>
The tax effect of significant temporary differences representing deferred
income tax assets and liabilities as of December 31, 1998 and 1997 is as
follows:

                              1998    1997
- ---------------------------------------------
                      (Thousands of Dollars)
- ---------------------------------------------
Water utility plant-net   $(47,538) $(43,611)
Taxes recoverable through              
 future rates              (14,226)  (21,439)
Prepaid pension expense        (29)       75
Capitalized interest        (2,683)   (2,591)
Waste residuals               (480)     (322)
Other assets                   541       415
Other liabilities             (281)     (378)
- ---------------------------------------------
Net deferred income tax
liabilities               $(64,696) $(67,851)
=============================================

4. Capitalization
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). Such equity contributions amounted to $7.86
million, $6.98 million and $5.30 million fir each of the three years ended
December 31, 1998, 1997 and 1996, respectively.

Preferred Stock
Elizabethtown's $5.90 Mandatory Redeemable Cumulative Preferred Stock is not
redeemable at the option of the Company. Elizabethtown is required to redeem
the entire issue at $100 per share on March 1, 2004.

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, 1998, $7.56 million of Elizabethtown's
retained earnings were restricted under the most restrictive indenture
provision.

In November 1998 Mount Holly closed on loan agreements that will make
available up to $13.19 million in proceeds from the issuance of unsecured
notes through the New Jersey Environmental Infrastructure Trust Financing
Program. This program provides financing through two loans. The first loan,
in the amount of $7.30 million, is through the New Jersey Environmental
Infrastructure Trust (Trust), which issued tax-exempt bonds with average
interest rates of 4.7%. Non-utility Property includes $7.2 million of funds
held in trust by others relating to this financing. The second loan, in the
amount of $5.89 million, is from the State of New Jersey, acting through the
New Jersey Department of Environmental Protection. The State is participating
in the Drinking Water State Revolving Fund authorized by the Safe Drinking
Water Act amendments of 1996 whereby the federal government is funding the
state loan at no interest cost. The effective interest rate for the combined
notes is approximately 2.60%. The proceeds of the loans will finance the
construction of the Mansfield Project (see Note 8).

In June 1997 Elizabethtown issued a total of $50 million of 30-year Variable
Rate Debentures due December 2027, $25 million of Series A and $25 million of
Series B, to evidence a like amount of Variable Rate Notes issued through the
New Jersey Economic Development Authority (NJEDA). The proceeds were used to
repay $50 million of balances outstanding under Elizabethtown's revolving
credit agreement. The NJEDA Notes are remarketed on a weekly basis, at which
time the interest rates on each issue are subject to change. The rates in
effect as of December 31, 1998, were 3.90% for Series A and 3.85% for Series B.

<PAGE>
5. Lines of Credit
Elizabethtown has $55 million of uncommitted lines of credit with several
banks as of December 31, 1998. These lines, together with internal funds and
proceeds of future issuances of debt and preferred stock, and capital
contributions from proceeds from sales of common stock by E'town, are
expected to be sufficient to finance the Elizabethtown's capital needs.

Information relating to bank borrowings for 1998, 1997 and 1996 is as follows:

                             1998   1997   1996
    ---------------------------------------------
                         (Thousands of Dollars)
    ---------------------------------------------
    Maximum amount         
    outstanding           $22,000 $69,500 $69,000
    Average monthly                        
      amount                
      outstanding         $14,983 $40,886 $45,240
    Average interest rate                  
      at year end             5.9%    6.0%    5.7%
    Compensating balances
      at year end         $   -0- $   -0- $   -0-
    Weighted average                       
    interest rate based on
     average daily balances   5.8%    5.8%   5.8%


6. Financial Instruments
The carrying amounts and the estimated fair values, as of December 31, 1998
and 1997, of financial instruments issued or held by the Company are as
follows:
                              1998    1997
- --------------------------------------------
                      (Thousands of Dollars)
- ---------------------------------------------
Cumulative preferred stock:
   Carrying amount          $12,000  $12,000
   Estimated fair value      13,020   11,760
Long-term debt:
   Carrying amount         $245,148 $231,944
   Estimated fair value     255,087  239,585

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:

                                1998    1997
- -----------------------------------------------
                         (Thousands of Dollars)
- -----------------------------------------------
Waste residual management    $ 1,371   $   936
Unamortized debt and                    
 preferred stock expense       9,368     9,656
Taxes recoverable through               
 future rates (Note 3)        14,226    21,439
Postretirement benefit                  
 expense (Notes 10 and 12)     3,490     3,738
Safety management expense        245       331
Business process redesign        210       284
Rate case expenses                 7        80
PWAC under (over) recovery       305        (8)
- -----------------------------------------------
Total                        $29,222   $36,456
===============================================

<PAGE>
Waste Residual Management
The costs of disposing of the byproducts generated by Elizabethtown's and
Mount Holly's water treatment plants are being amortized and recovered in
rates over three- and five-year periods, respectively, for ratemaking and
financial statement purposes. No return is being earned on the deferred
balances related to these programs.

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 and recovered in rates over
the lives of the 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 and recovered in
rates over a 10-year period for ratemaking and financial statement purposes.

Other
Safety management expenses and business process redesign expenses relate to
studies undertaken by the Company and are being amortized and recovered in
rates over five years.

Purchased Water Adjustment Clause
In 1994, Elizabethtown established a Purchased Water Adjustment Clause
(PWAC), to reflect the cost of
water purchased from the New Jersey Water Supply Authority (NJWSA). The
current rate for the PWAC is zero since the costs of purchased water were
reflected in the 1996 rate case; however, because of the high pumpage in the
summer of 1998, Elizabethtown has under recovered its purchased water costs
and therefore, has deferred $.23 million as of December 31, 1998. As of
December 31, 1998, Mount Holly has deferred $.08 million of PWAC costs (see
Note 8).

Rate Case Expenses
Rate case expenses are being substantially recovered in rates during two-year
periods.

There were no regulatory liabilities at December 31, 1998 or 1997.

8. Regulatory Matters
Elizabethtown
In December 1997 the BPU adopted a Stipulation for rate increases for
Elizabethtown and Mount Holly, effective January 1, 1998, for the full
recovery of costs associated with SFAS No. 106 "Accounting for Employer's
Postretirement Benefits" on an accrual basis less the costs associated with
SFAS No. 106 expenses previously recovered in rates. The total increases in
annual operating revenues resulting from these Stipulations are $.39 million
for Elizabethtown and $.02 million for Mount Holly.

Elizabethtown expects to file for rate relief later in 1999 to recover
additional construction and financing costs since base rates were last
established in October 1996.

Mount Holly
On October 6, 1998, the BPU issued an Order adopting a Stipulation signed by
the parties to Mount Holly's proceeding for a review of the prudency of
constructing a new well field, treatment plant and pipeline to provide an
alternate water source required due to State mandated restrictions. This
project is known as the Mansfield Project. The Stipulation indicated that the
Mansfield Project provides the most cost-effective alternative available to
Mount Holly customers for meeting the requirements for an alternative source
of supply for the Mount Holly system. Effective in March 1998, Mount Holly
began purchasing 1 million gallons per day from New Jersey-American Water
Company (NJAM) and will continue to purchase this water until the later of
January 1, 2000 or the date the Mansfield Project is placed into service.

In September 1997, Mount Holly filed a petition with the BPU to establish a
PWAC to reflect the cost of water purchased from NJAM under the agreement
discussed above. On May 27, 1998 the BPU adopted a Stipulation signed by the
parties to the PWAC case for an increase in annual revenues under Mount
Holly's PWAC of $1.29 million or 38.9%. Mount Holly has deferred the increase
in purchased water cost between March 19 and May 27 as Other Unamortized
Expenses. Recovery of this amount has been requested in the rate increase
discussed below. As of December 31, 1998, Mount Holly has deferred
$.08 million of these costs.
 
On January 29, 1999, Mount Holly filed a petition with the BPU for a $2.09
million or 40.55% rate increase, which reflects additional construction and
financing costs, as well as increases in operating costs since base rates
were last established in January 1996. This rate case also includes $8.96
million in costs with a corresponding rate increase of $1.30 million, for the
portion of the Mansfield Project that was placed in service in the third
quarter of 1998. A decision is expected during the fall of 1999. Mount Holly
expects to file an additional rate case later in 1999 for the remaining cost
of the Mansfield Project, to coincide with the completion of the project and
the expiration of the agreement to purchase water from NJAM and the
cancellation of the PWAC.

9. Commitments and  Contingent Liabilities
Elizabethtown is obligated, under a contract that expires in 2013, to
purchase from the NJWSA a minimum of 37 billion gallons of water annually.
Effective July 1, 1997, the annual cost of water under contract is $7.86
million. The Company purchases additional water from the NJWSA on an
as-needed basis. The total cost of water purchased from the NJWSA was $8.91
million, $8.79 million and $8.70 million for 1998, 1997 and 1996,
respectively.

Mount Holly is obligated, under a contract, to purchase water from NJAM, at a
rate of 1 million gallons per day until the Mansfield Project is completely
in service in approximately January 2000. The annual cost of the purchased
water is $1.16 million.

Capital expenditures of Elizabethtown and Mount Holly are estimated to be
$107.54 million and $17.0 million, respectively, through 2001.

Expected future minimum rental payments required under noncancelable leases
with terms in excess of one year at December 31 of each of the years 1999
through 2003 are: 1999, $.72 million; 2000, $.76 million; 2001 $.79 million;
2002, $.80 million and 2003, $.61 million. Rent expense totaled $.73 million,
$.72 million and $.84 million in 1998, 1997 and 1996, respectively.

Elizabethtown leases vehicles and certain office equipment. The minimum
payments required under noncancelable leases with terms in excess of one year
at December 31 of each of the years 1999 through 2003 are: $1.01 million per
year. The lease expense for 1998 was $.26 million. There are no lease
expenses for 1997 or 1996 as vehicles were not leased during that time
period.

Environmental, Legal and Other Matters
There are environmental matters that are inherent in the production,
transmission and distribution of water as well as in the treatment of
wastewater. Elizabethtown and Mount Holly are sensitive to these issues and
mitigate the environmental impact of these activities to the extent required
by the laws and regulations under which these activities are governed and
make efforts to exceed the regulatory requirements where practical.

The Company, in the ordinary course of business, periodically becomes
involved in litigation. There is currently no litigation in progress
regarding environmental or other issues in which an outcome adverse to the
Company would have a material impact on the financial statements.

<PAGE>

10. Pension Plan and Other Postretirement Benefits
Pension Plan
Elizabethtown has a trusteed, noncontributory retirement plan, which covers
most employees.

Supplemental Pension Plan
The Company also has a supplemental retirement plan for certain management
employees that is not funded. Benefit payments under this plan are made
directly by the Corporation. The unfunded benefit obligation at December 31,
1998 and 1997 was $1.5 million and $1.4 million, respectively.

Other Postretirement Benefits
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, pay 25% of future
increases in the premiums the Company pays for postretirement medical
benefits.

Under SFAS No. 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.

The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation as of December 31, 1998, and for 1998 was
9%. This rate decreases linearly each successive year until it reaches 3.8% in
2008, after which the rate remains constant.

The rate increases effective January 1, 1998 allows for the full recovery of
costs associated with the implementation of SFAS No. 106, including an
amortization over 15 years of amounts previously deferred which were in
excess of amounts previously being recovered in rates. As of December 31,
1998, the amounts that have been deferred are $3.35 million and $.13 million
for Elizabethtown and Mount Holly, respectively.

Based upon an independent actuarial study, the transition obligation,
calculated under SFAS No. 106, was $7.26 million as of January 1, 1993, the
date of adoption of SFAS No. 106. The transition obligation is being
amortized over 20 years.

<PAGE>
 

 
                                 ---Pension Plans---      Other Postretirement
                                                        --------Benefits-------
                                            1998      1997      1998       1997
- --------------------------------------------------------------------------------
                                          (Thousands of Dollars)
Funded Status
Change in benefit obligation during year
 Benefit obligation at beginning of year  $40,172   $37,242    $6,556    $6,049
 Service cost                               1,391     1,302       387       383
 Interest cost                              2,836     2,713       482       444
 Benefit payments                          (2,092)   (1,866)
 Actuarial (gain) or loss                   3,231       781       452      (321)
- --------------------------------------------------------------------------------
  Benefit obligation at end of year        45,538    40,172     7,877     6,555 
================================================================================
Change in plan assets during year
 Fair value of plan assets at
  beginning of year                        46,537    40,016     1,331       764
 Employer contributions                       174       174       731       375
 Benefit payments                          (2,092)   (1,866)
 Actual return on plan assets               7,225     8,213       109       192 
- --------------------------------------------------------------------------------
 Fair value of plan assets at end of year  51,844    46,537     2,171     1,331
================================================================================
Reconciliation of funded status at end of year
 Funded status                              6,306     6,365    (5,706)   (5,224)
 Unrecognized net transition (asset)
  or obligation                            (1,358)   (1,624)    5,061     5,423
 Unrecognized prior service cost            2,391     2,723
 Unrecognized net (gain) or loss           (7,577)   (7,905)   (3,064)   (3,967)
- --------------------------------------------------------------------------------
 Accumulated postretirement benefits *       (238)     (441)   (3,709)   (3,768)
================================================================================
* Recognized in the Consolidated Balance Sheets

 
                         ------Pension Plans-----  -----Other Postretirement---
                                                   ------------Benefits--------
                           1998     1997     1996      1998      1997      1996
- --------------------------------------------------------------------------------
                                          (Thousands of Dollars)
Net periodic benefit cost 
 recognized for year
 Service cost            $1,391   $1,302   $1,341      $387     $383       $416
 Interest cost            2,836    2,713    2,777       482      444        425
 Expected return on
  plan assets            (4,101)  (3,520)  (4,569)     (109)     (57)       (72)
 Net amortization and
  deferral                 (155)      65    1,229       157      138        417
 Deferred amount for
  regulated companies
  pending recovery                                              (273)      (565)
- --------------------------------------------------------------------------------
 Net periodic benefit cost  (29)     560      778       917      635        621 
================================================================================
Weighted-average assumptions
 for year
 Discount rate             7.25%    7.50%    7.00%     7.25%    7.50%      7.00%
 Rate of compensation
  increases                4.00%    4.00%    4.00%
 Expected long-term rate
  of return on plan assets 9.00%    9.00%    9.00%     9.00%    9.00%      9.00%

Weighted-average assumptions
 at end of year
 Discount rate             6.75%    7.25%    7.50%     6.75%    7.25%      7.50%
 Rate of compensation
  increases                4.00%    4.00%    4.00%

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, 1998, and the net postretirement service and
interest cost by approximately $.84 million and $.19 million, respectively.

11.  Related Party Transactions
Utility Billing Services, Inc., a subsidiary of NUI Corporation, of which
John Kean, who is an Elizabethtown Director, is Chairman of the Board and a
Director, provides data processing and related services to Elizabethtown and
Mount Holly. The charges for all services totaled $.72 million, $.67 million
and $.65 million for 1998, 1997 and 1996, respectively. The current contract
expires December 31, 2000.

Elizabethtown had a line of credit in the amount of $10 million with Summit
Bank of which Anne Estabrook, who is Chairman of Elizabethtown, is a
Director, which expired on June 30, 1998. Total interest charges paid to
Summit Bank by Elizabethtown were $.07 million, $.35 million and $.14 million
for 1998, 1997 and 1996, respectively. Summit Bank also serves as a bond
trustee for Elizabethtown for which Elizabethtown paid fees of less than $.10
million in 1998, 1997 and 1996.

12. Quarterly Financial Data (Unaudited)
A summary of financial data for each quarter of 1998 and 1997 follows:

                                           Earnings
          Operating  Operating   Net      Applicable
Quarter    Revenues  Income     Income   to Common Stock
- --------------------------------------------------------
      (Thousands of Dollars ExceptPer Share Amounts)
- --------------------------------------------------------
1998
   1st     $30,507   $ 8,402   $ 4,645     $ 4,442
   2nd      32,739     9,334     5,687       5,484
   3rd      38,821    12,226     8,689       8,486
   4th      32,780     9,636     5,747       5,543
- --------------------------------------------------------
Total     $134,847   $39,598   $24,768     $23,955
========================================================
1997
   1st    $ 30,013   $ 8,092   $ 3,885     $ 3,682
   2nd      32,333     8,981     4,862       4,659
   3rd      37,815    11,926     7,982       7,779
   4th      31,627     8,067     4,176       3,972
- --------------------------------------------------------
Total     $131,788   $37,066   $20,905     $20,092
========================================================
    Water utility revenues are subject to seasonal fluctuation due to normal
increased water consumption during the third quarter of each year.

<PAGE>


                                                                 Exhibit 3b

                         BY-LAWS

                            OF



                    E'TOWN CORPORATION




                         ARTICLE I

                       STOCKHOLDERS



<PAGE>
                             -1-

           Section 1.  Annual Meeting.  A meeting of the
stockholders of the company shall be held annually in the
State of New Jersey at a location selected by the Chairman
and approved by the Board of Directors between the hours of
eleven and twelve o'clock in the forenoon, on the first
Monday of May in each year, if not a legal holiday, and if a
legal holiday, then on the next succeeding Monday not a
legal holiday or at such other time and place during regular
business hours as may be fixed by the Board of Directors,
for the purpose of electing directors and for the
transaction of such other business as may be properly
brought before the meeting.

          Written notice of the Annual Meeting, stating the
day, hour and place thereof, and the business to be
transacted thereat, shall be mailed at least 10 days prior
to the meeting to each stockholder of record at his address
as the same appears on the stock books of the company.  A
failure to mail such notice, or any irregularity in such
notice, shall not affect the validity of any annual meeting,
or of any proceedings at any such meeting.

          Section 2.  Notice of Stockholder Business.
(1)  At an annual meeting of the stockholders, only such
business shall be conducted as shall have been brought
before the meeting (a) pursuant to the company's notice of
meeting, (b) by or at the direction of the Board of
Directors or (c) by any stockholder of the company who is a
stockholder of record at the time of giving of the notice
provided for in this By-law, who shall be entitled to vote
at such meeting and who complies with the notice procedures
set forth in this By-law.
        (2)  For business to be properly brought before an
annual meeting by a stockholder pursuant to clause (c) of
paragraph 1 of this By-law, the stockholder must have given
timely notice thereof in writing to the Secretary of the
company.  To be timely, a stockholder's notice must be
delivered to or mailed and received at the principal office
of the company not less than 60 days nor more than 90 days
prior to the first anniversary of the preceding year's
annual meeting; provided, however, that in the event that
the date of the meeting is changed by more than 30 days from
such anniversary date, notice by the stockholder to be
timely must be received no later than the close of business
on the 10th day following the earlier of the day on which
notice of the date of the meeting was mailed or public
disclosure was made.  A stockholder's notice to the
Secretary shall set forth as to each matter the stockholder
proposes to bring before the meeting (a) a brief description
of the business desired to be brought before the meeting and
the reasons for conducting such business at the meeting, (b)
the name and address, as they appear on the company's books,
of the stockholder proposing such business, and the name and
address of the beneficial owner, if any, on whose behalf the
proposal is made, (c) the class and number of shares of the
company which are owned beneficially and of record by such
stockholder of record and by the beneficial owner, if any,
on whose behalf the proposal is made, together with
documentary support for any claim of beneficial ownership,
and (d) any material interest of such stockholder of record
and the beneficial owner, if any, on whose behalf the
proposal is made in such business.

          (3)  Notwithstanding anything in these By-laws to
the contrary, no business shall be conducted at an annual
meeting except in accordance with the procedures set forth
in this By-law.  The Chairman of the meeting shall, if the
facts warrant, determine and declare to the meeting that
business was not properly brought before the meeting and in
accordance with the procedures prescribed by these By-laws,
and if he should so determine, he shall so declare to the
meeting and any such business not properly brought before
the meeting shall not be transacted.  Notwithstanding the
foregoing provisions of this By-law, a stockholder shall
also comply with all applicable requirements of the
Securities Exchange Act of 1934, as amended, and the rules
and regulations thereunder with respect to the matters set
forth in this By-law.


<PAGE>
          Section 3.  Special Meetings.  Special meetings of
the stockholders of the company may be held in the State of
New Jersey at a location selected by the Chairman and
approved by the Board of Directors, or at such other place
as may be fixed by the Board of Directors, whenever called
in writing by the Chairman, by a vote of the Board of
Directors, or upon written request addressed to the
Secretary by stockholders holding at least forty per cent
(40%) of the capital stock.  Such request shall state the
purpose or purposes of the proposed meeting.

          Written notice of each special meeting, stating
the day, hour and place thereof, and the business to be
transacted thereat, shall be mailed at least 10 days prior
to the meeting to each stockholder of record at his address
as the same appears on the stock books of the company.
Business transacted at any special meeting of stockholders
shall be limited to the purposes stated in the notice.

          Section 4.  Quorum.  At any meeting of the
stockholders the holders of the majority of the capital
stock issued and outstanding, present in person or
represented by proxy, shall constitute a quorum for all
purposes.

          If the holders of the amount of stock necessary to
constitute a quorum shall fail to attend in person or by
proxy at the time and place fixed by these By-laws for an
annual meeting, or fixed by notice as above provided for a
special meeting, a majority in interest of the stockholders
present in person or by proxy may adjourn, from time to
time, until holders of the amount of stock requisite to
constitute a quorum shall attend.

          Section 5.  Voting.  At each meeting of the
stockholders every stockholder shall be entitled to vote in
person, or by proxy appointed by instrument in writing,
subscribed by said stockholder or by his duly authorized
attorney, and delivered to the inspectors at the meeting;
and each stockholder shall have one vote for each share of
capital stock having voting powers standing registered in
his name, but no share of capital stock shall be voted on at
any meeting which has been transferred on the books of the
company subsequent to the record date fixed by the Board of
Directors.

          All voting for election of Directors shall be by
ballot.

          At each meeting of the stockholders a full, true
and complete list in alphabetical order of all stockholders
entitled to vote at such meeting, and indicating the number
of shares held by each, certified by the Secretary or by the
Treasurer, shall be furnished for the inspection of any
stockholder for reasonable periods during the meeting. Only
the persons in whose names shares of capital stock stand on
the books of the company, as evidenced by the list of the
stockholders so furnished, shall be entitled to vote in
person or by proxy on the shares so standing in their names.

          Section 6.  Inspectors.  At each meeting of the
stockholders the polls shall be opened and closed, the
proxies and ballots shall be received and taken in charge,
and all questions touching the qualifications of voters and
the validity of proxies and the acceptance or rejection of a
voter, shall be decided upon by one or more inspectors. The
inspectors shall be appointed by the Chairman of the meeting
and the inspectors shall be sworn to faithfully perform
their duties, and shall, in writing, certify the returns
showing the result of the election or ballot.  The
inspectors may or may not be stockholders, but any inspector
may not be a candidate for the office of Director.  In case
of failure to appoint inspectors, the stockholders at any
meeting may elect an inspector or inspectors to act at the
meeting.  The Board of Directors may also appoint one or
more inspectors to discharge the duties set forth above in
respect of the qualification and tabulation of written
consents of stockholders without a meeting.


                        ARTICLE II

                    BOARD OF DIRECTORS


          Section 1.  Management of Company.  The property,
business, and affairs of the company shall be managed and
controlled by its Board of Directors.

          The Directors shall act only as a board and the
individual Directors shall have no power as such.

          Section 2.  Number, Term of Office and 
Qualifications of Board.  The Board of Directors shall
consist of not less than eleven (11) persons nor more than
fifteen (15) persons, subject to change from time to time by
the Board of Directors pursuant to a resolution adopted by a
majority of the total number of authorized directors
(whether or not there exist any vacancies in previously
authorized directorships at the time any such resolution is
presented to the Board for adoption). Directors need not be
stockholders.  No person who has reached age 72 shall stand
for election or re-election as a Director.

          The term of office of the various Directors shall
be as provided in Article Fourth of the Corporation's
Certificate of Incorporation.

          Section 3.  Nominations of Directors.  (1)  Only
persons who are nominated in accordance with the procedures
set forth in these By-laws shall be eligible to serve as
Directors.  Nominations of persons for election to the Board
of Directors of the company may be made at a meeting of
stockholders (a) by or at the direction of the Board of
Directors or (b) by any stockholder of the company who is a
stockholder of record at the time of giving of notice
provided for in this By-law, who shall be entitled to vote
for the election of Directors at the meeting and who
complies with the notice procedures set forth in this By-
law.

          (2)  Nominations by stockholders shall be made
pursuant to timely notice in writing to the Secretary.  To
be timely, a stockholder's notice shall be delivered to or
mailed and received at the principal office of the company
(a) in the case of an annual meeting, not less than 60 days
nor more than 90 days prior to the first anniversary of the
preceding year's annual meeting; provided, however, that in
the event that the date of the annual meeting is changed by
more than 30 days from such anniversary date, notice by the
stockholder to be timely must be so received not later than
the close of business on the 10th day following the earlier
of the day on which notice of the date of the meeting was
mailed or public disclosure was made, and (b) in the case of
a special meeting at which Directors are to be elected, not
later than the close of business on the 10th day following
the earlier of the day on which notice of the date of the
meeting was mailed or public disclosure was made.  Such
stockholder's notice shall set forth (a) as to each person
whom the stockholder proposes to nominate for election or
reelection as a Director all information relating to such
person that is required to be disclosed in solicitations of
proxies for election of Directors, or is otherwise required,
in each case pursuant to Regulation 14A under the Securities
Exchange Act of 1934, as amended (including such person's
written consent to being named in the proxy statement as a
nominee and to serving as a Director if elected); (b) as to
the stockholder giving the notice (i) the name and address,
as they appear on the company's books, of such stockholder
and (ii) the class and number of shares of the company which
are beneficially owned by such stockholder and also which
are owned of record by such stockholder; and (c) as to the
beneficial owner, if any, on whose behalf the nomination is
made, (i) the name and address of such person, (ii) the
class and number of shares of the company which are
beneficially owned by such person, and (iii) documentary
support for such claim of beneficial ownership.  At the
request of the Board of Directors, any person nominated by
the Board of Directors for election as a Director shall
furnish to the Secretary that information required to be set
forth in a stockholder's notice of nomination which pertains
to the nominee.

          (3)  Except as provided in Section 4 of this
Article II, no person shall be eligible to serve as a
Director of the company unless nominated in accordance with
the procedures set forth in this By-law.  The Chairman of
the meeting shall, if the facts warrant, determine and
declare to the meeting that a nomination was not made in
accordance with the procedures prescribed by these By-laws,
and if he should so determine, he shall so declare to the
meeting and the defective nomination shall be disregarded.
Notwithstanding the foregoing provisions of this By-law, a
stockholder shall also comply with all applicable
requirements of the Securities Exchange Act of 1934, as
amended, and the rules and regulations thereunder with
respect to the matters set forth in this By-law.

          Section 4.  Vacancies.  Whenever any vacancy shall
occur in the Board, including a vacancy caused by an
increase in the number of Directors, it may be filled by a
majority of the remaining Directors, even though less than a
quorum.

          Section 5.  Place of Meeting.  The Directors may
hold their meetings, and keep the books of the company at
the office of the company in Westfield, New Jersey, or at
such other place or places as the Board from time to time
may lawfully determine.

          Section 6.  Regular Meetings.  Regular meetings of
the Board of Directors shall be held monthly on the third
Thursday of each month, if not a legal holiday, and if a
legal holiday, then on the next succeeding Thursday not a
legal holiday (or at such other time as may be fixed by the
Board of Directors).  No notice shall be required for any
such regular meetings of the Board.

          Section 7.  Special Meetings.  Special meetings of
the Board of Directors shall be held whenever called by the
Chairman, President, or by not less than one-third of the
Directors for the time being in office.

          The Secretary shall give notice of each special
meeting by mailing the same at least two days before the
meeting or by telegraphing the same at least one day before
the meeting to each Director, but such notice may be waived
by any Director.  At any time at which every Director shall
be present, even though without notice, any business may be
transacted.

          Section 8.  Quorum.  A majority of the Board of
Directors for the time being in office shall constitute a
quorum for the transaction of business, but if at any
meeting of the Board there be less than a quorum present a
majority of those present may adjourn the meeting from time
to time until a quorum shall be present.

          Section 9.  Committees.  The Board of Directors
may delegate, from time to time, to suitable committees any
duties that are required to be executed during the intervals
between the meetings of the Board, and such committee shall
report to the Board of Directors when and as required.

          Section 10.  Designation of Depositories.  The
Board of Directors shall designate the trust company, or
trust companies, bank or banks in which shall be deposited
the money or securities of the company.

          Section 11.  Contracts with Directors, etc.
Inasmuch as the Directors of this company are or may be
persons of large and diversified business interest, and are
likely to be connected with other corporations with which
from time to time this company must have business dealings,
no material contract or other transaction between this
company and any other corporation shall be affected by the
fact that Directors of this company are interested in, or
are Directors or Officers of, such other corporation.

          The Board of Directors in its discretion may
submit any contract or act for approval or ratification at
any annual meeting of the stockholders, or at any meeting of
the stockholders called for the purpose of considering any
such act or contract; and any contract or act that shall be
approved or be ratified by the vote of the holders of a
majority of the capital stock of the company which is
represented in person or by proxy at such meeting (provided
that a lawful quorum of stockholders be there represented in
person or by proxy) shall be valid and as binding upon the
company and upon all the stockholders as though it had been
approved or ratified by every stockholder of the company.

          Section 12.  Compensation of Directors.  For
attendance at any meeting of the Board of Directors or
participation in such meeting as provided in Section 13
hereof, every Director may receive reasonable Director's
fees to be fixed by the Board for attendance at each
meeting.  The Board may provide for the payments to
committee members of reasonable fees for attendance at a
meeting of a committee.

          Section 13.  Compensation of Officers and 
Employees.  The compensation of all Officers shall be fixed
by the Board of Directors and of all employees not mentioned
in these By-laws by the Officer or Officers so authorized by
the Board of Directors.

          Section 14.  Telephone Meetings.  Any regular or
special meeting of the Board or any committee may be held
entirely or partially by telephone conference call or
similar communication equipment provided that all members of
the Board or any committee are able to hear each other at
one time.


                        ARTICLE III

                         OFFICERS


          Section 1.  Enumeration of, Election, Removal of.
The Officers of the company shall be a Chairman, President,
Secretary, Treasurer, and such other Officers as shall from
time to time be provided for by the Board of Directors. The
Chairman and President shall be Directors of the company and
any one person may hold any two or more of the offices
enumerated above, as the Board of Directors may provide.
The Officers of the company shall be appointed at the first
meeting of the Board of Directors after the annual election
of Director's, which may be on the day of the annual
election, and they shall hold office for one year, and until
their respective successors shall have been duly appointed
and qualified, provided, however, that all Officers, agents
and employees of the company shall be subject to removal at
any time by the affirmative vote of a majority of the whole
Board of Directors.  In its discretion, the Board of
Directors, by a vote of the majority thereof, may leave
unfilled for such period as it may fix by resolution any
office.

          Section 2.  Powers and Duties of Chairman.  The
Chairman shall preside at all meetings of the stockholders
and the Board of Directors.  He shall have general charge
and supervision of the business of the company.  He may sign
and execute all authorized bonds, debentures, contracts,
notes or obligations in the name of the company, and with
the Treasurer, and Assistant Treasurer, or Secretary, or
Assistant Secretary, may sign all certificates of the share
in the capital stock of the company.  He shall from time to
time make such reports of the affairs of the company as the
Board of Directors may require and shall annually present a
report of the preceding year's business to the Board of
Directors, which report may be read at the annual meeting of
the stockholders.  He shall do and perform such other duties
as may be from time to time assigned to him by the Board of
Directors.

          Section 3.  Powers and Duties of President.  The
President shall possess the powers and may perform the
duties of the Chairman in his absence or disability.  He
shall have charge of the general management of the company
under the supervision of the Chairman.  He may sign and
execute all authorized bonds, debentures, contracts, and
with the Treasurer, Assistant Treasurer, Secretary or
Assistant Secretary, may sign all certificates of the shares
of the capital stock of the company.  He shall do and
perform such other duties as may be from time to time
assigned to him by the Board of Directors.

          Section 4.  Powers and Duties of Secretary.  The
Secretary shall keep the minutes of all meetings of the
stockholders and all meetings of the Board of Directors. He
shall attend to the giving and service of all notices of the
company; he may sign with the Chairman, President, Executive
Vice President or Vice President in the name of the company
all contracts authorized by the Board of Directors and when
required by the Board of Directors, or permitted by these
By-laws he shall affix the seal of the company thereto; he
shall have charge of all books and papers as the Board of
Directors may direct, all of which shall, at all reasonable
times, be open to the examination of any Director, upon
application at the office of the company during business
hours; he may sign with the Chairman, President, Executive
Vice President or a Vice President, all certificates of
shares of capital stock; he shall in general perform all of
the duties incident to the office of the Secretary, subject
to the control of the Board of Directors and shall do and
perform such other duties as may from time to time be
assigned to him by the Board of Directors.

          Section 5.  Powers and Duties of Treasurer.  The
Treasurer shall have custody of all funds and securities of
the company; when necessary or proper, he shall endorse on
behalf of the company for collection, checks, notes and
other obligations, and shall deposit the same to the credit
of the company in such bank, or banks, or depository as the
Board of Directors may designate; he shall execute jointly
with such other Officer as may be designated by By-law or by
resolution of the Board of Directors, all bills of exchange
and promissory notes of the company; he may sign with the
Chairman, President, Executive Vice President, or a Vice
President, all certificates of shares in capital stock;
whenever required by the Board of Directors, he shall render
a statement of his cash account; he shall regularly in books
of the company to be kept by him for the purpose, keep a
full and accurate amount of all moneys received and paid by
him on account of the company; he shall, at all reasonable
times, exhibit his books and accounts to any Director of the
company upon application at the office of the company during
business hours; he shall perform all acts incident to the
position of Treasurer, subject to the control of the Board
of Directors; and he shall have such other powers and he
shall perform such other duties as may be assigned to him by
the Board of Directors, from time to time.  He shall give
bond for the faithful performance of his duties as Treasurer
as the Board of Directors may direct.
          Section 6.  Indemnification of Directors and 
Officers.  The company shall indemnify each Director or
Officer of the company and any person who, at the request of
the company, has served as a Director, Officer, or trustee
of another corporation in which the company has a financial
interest against reasonable costs, expenses and counsel fees
paid or incurred (including any judgments, fines or
reasonable settlements exclusive of any amount paid to the
company in settlement) in connection with the defense of any
action, suit or proceeding in which such person is named as
a party by reason of having been such Director, Officer, or
trustee or by reason of any action taken or not taken in
such capacity unless such Officer, Director or trustee is
finally adjudged to have been derelict in the performance of
his duties as Director, Officer or trustee.  If any action,
suit or proceeding is settled or otherwise terminated as
against such Director, Officer or trustee without a final
determination on the merits and the Board of Directors of
the company shall determine that such Director, Officer or
trustee has not in any substantial way been derelict in the
performance of his duties as charged in such action, suit or
proceeding, the company shall indemnify such Director,
Officer or trustee as aforesaid.

          Such rights of indemnification are not exclusive
of any rights to which a Director or Officer of the company
may have pursuant to statute or otherwise.


                        ARTICLE IV

                       CAPITAL STOCK


          Section 1.  Certificate of Shares.  Each holder of
capital stock of the company shall be entitled to a stock
certificate signed by the Chairman, President, or a Vice
President and either the Treasurer or an Assistant
Treasurer, or the Secretary or an Assistant Secretary,
certifying the number of shares owned by him in the
company.  However, when the certificate is signed by the
transfer agent, or an assistant transfer agent, or by a
transfer clerk on behalf of the company and a registrar, the
signature of the Chairman, President, Vice President,
Treasurer, Assistant Treasurer, Secretary or Assistant
Secretary may be facsimiles.

          All certificates shall be consecutively numbered.
The name of the person owning the shares represented
thereby, with the number of such shares and the date of
issue, shall be entered in the company's books.
          No certificate shall be valid unless it is signed
as provided above in this Section 1 of Article IV of the
By-laws.

          All certificates surrendered to the company shall
be canceled, and no new certificate shall be issued until
the former certificate shall have been surrendered and
canceled, or such proof that the certificate has been lost,
damaged or destroyed as the Board of Directors may require
and in such event a new certificate may be issued, but the
Board of Directors may require such security as they deem
appropriate.

          Section 2.  Transfer of Shares.  Shares in the
capital stock of the company shall be transferred on the
books of the company by the holder thereof in person, or by
his attorney, upon surrender and cancellation of
certificates for a like number of shares.

          Section 3.  Rules and Regulations as to Issue, 
Transfer and Registration of Shares of Stock.  The Board of
Directors shall have power and authority to make all such
rules and regulations as they deem expedient concerning the
issue, transfer and registration of certificates for shares
of the capital stock of the company.  The Board of Directors
may appoint a transfer agent and registrar of transfers, and
require all stock certificates to bear the signature of such
transfer agent and of such registrar of transfers.

          Section 4.  Closing of Transfer Books.  The stock
transfer books may be closed for the meetings of the
stockholders, and for the payment of dividends, during such
periods as from time to time may be fixed by the Board of
Directors, and during such periods no stock shall be
transferrable.

          Section 5.  Fixing Date for Determination of 
Stockholders' Rights.  (1)  The Board of Directors is
authorized from time to time to fix in advance a date as a
record date for the determination of the stockholders
entitled to notice of and to vote at any meeting of
stockholders, or with regard to any other corporate action
or event, as provided in the New Jersey Business Corporation
Act, and in such case only stockholders of record on the
date so fixed shall be entitled to such notice of and to
vote at any such meeting, or to participate in or otherwise
be included with respect to any other corporate action or
event, and notwithstanding any transfer of any stock on the
books of the company after any such record date fixed as
aforesaid.  Any record date for determining stockholders
entitled to give a written consent to any action without a
meeting shall be fixed as provided in paragraph (2) of this
By-law.

          (2)  The Board of Directors may fix a record date
for determining the stockholders entitled to consent to
corporate action in writing without a meeting and may also
fix a date for tabulation of consents.  Such record date
shall not be more than 60 days before the date fixed for
tabulation of the consents or, if no date has been fixed for
tabulation, more than 60 days before the last day on which
consents received may be counted as provided by the New
Jersey Business Corporation Act.  Any stockholder of record
seeking to have the stockholders authorize or take corporate
action by written consent shall, by written notice to the
Secretary, request the Board of Directors to fix a record
date and a date for tabulation of consents. If no record
date has been fixed by resolution of the Board of Directors
within 10 days of the date on which such a request is
received, the record date for determining stockholders
entitled to consent to corporate action in writing without a
meeting, when no prior action by the Board of Directors is
required by applicable law, shall be the first date on which
a signed written consent setting forth the action taken or
proposed to be taken is delivered to the company by delivery
to its principal place of business to the attention of the
Secretary.  Delivery shall be by hand or by certified or
registered mail, return receipt requested.  If no record
date has been fixed by the Board of Directors and prior
action by the Board of Directors is required by applicable
law, the record date for determining stockholders entitled
to consent to corporate action in writing without a meeting
shall be at the close of business on the date on which the
Board of Directors adopts the resolution taking such prior
action. If no date for the tabulation of consents has been
fixed by the Board of Directors within 10 days of the date
on which the request described above is received, such
tabulation shall be the 55th day after the record date fixed
by the Board of Directors (or otherwise established)
pursuant to this By-law; provided, however, that if such day
falls on a Saturday, Sunday or legal holiday, the tabulation
date shall be the next following day which is not a
Saturday, Sunday or legal holiday.

          (3)  In the event of the delivery to the company
of a written consent or consents purporting to authorize or
take corporate action and/or related revocations (each such
written consent and related revocation is referred to in
this paragraph as a "Consent"), the Secretary shall provide
for the safekeeping of such Consent and shall conduct such
reasonable investigation as such Officer deems necessary or
appropriate for the purpose of ascertaining the validity of
such Consent and all matters incident thereto, including,
without limitation, whether the holders of shares having the
requisite voting power to authorize or take the action
specified in the Consent have given consent and whether the
corporate action purported to be authorized or taken may
legally be taken by the stockholders of the company;
provided, however, that if the Board of Directors designates
one or more inspectors in connection with such matters as
provided in Article I, Section 6 of these By-laws, such
inspectors shall discharge the functions of the Secretary
under this paragraph.  Notwithstanding any tabulation of
consents or investigation as described above, the Consent
shall not become effective as stockholder action until (i)
all requirements for notice to non-consenting stockholders
prescribed by the New Jersey Business Corporation Action are
met, and (ii) the final termination of any proceedings which
may have been commenced in any court of competent
jurisdiction for an adjudication of any legal issue incident
to determining the validity of the Consent has occurred,
unless such court shall have determined that such
proceedings are not being pursued expeditiously and in good
faith.  In conducting the investigation required by this
paragraph, the Secretary or the inspectors (as the case may
be) may, at the expense of the company, retain special legal
counsel and any other necessary or appropriate professional
advisors, and such other personnel as they may deem
necessary or appropriate, to assist them.


                         ARTICLE V

                         DIVIDENDS


          Section 1.  Dividends.  Dividends may be declared
by the Board of Directors from time to time as may be
permitted by the laws of the State of New Jersey, and shall
be payable at such times as the Board may determine.


                      ARTICLE VI

              CHECKS, NOTES, CONTRACTS, ETC.


          Section 1.  Checks and Notes.  Payment shall be
made by checks or check voucher, all of which shall be
signed by the Chairman, or President and the Treasurer or
Assistant Treasurer, or by any two Officers of the company
as the Board of Directors may from time to time direct,
except that the Board of Directors may provide by resolution
for special subsidiary checking accounts and their manner of
operation for payroll, dividend and other purposes.  Bills
receivable, drafts and other evidence of indebtedness to the
company, shall be endorsed for the purpose of discount or
collection by the Treasurer or Assistant Treasurer, or such
other Officer or Officers of the company as the Board of
Directors may from time to time by resolution designate.  No
bills or notes or other evidence of indebtedness shall be
executed by or on behalf of the company unless the Board of
Directors shall authorize the same.  Such authority may be
general or confined to specific instances.

          Section 2.  Contracts and Instruments.  The Board
of Directors may authorize any Officer or Officers, agent or
agents, to enter into any contract or execute and deliver
any conveyance or instrument in the name of and on behalf of
the company, and such authority may be general or confined
to specific instances.

          When the execution of any contract, conveyance or
other instrument has been authorized without specification
of the executing Officers, the Chairman, President,
Secretary or Treasurer may execute the same in the name and
behalf of the company and may affix the corporate seal and
attest thereto, unless otherwise directed or required by the
Board of Directors, or required by law.


                        ARTICLE VII

                 MISCELLANEOUS PROVISIONS


          Section 1.  Fiscal Year.  The fiscal year of the
company shall begin on the first day of January in each and
every year, and all accounts shall be brought up to the
close of the year.

         Section 2.  Principal Office.  The principal office
of this company shall be at 600 South Avenue, Westfield, New
Jersey, but the Board of Directors may at any regular or
special meeting change the place of such office, upon the
adoption of a resolution providing therefor by the votes of
at least two-thirds of its members.

          This company may have other offices at such places
as the Board of Directors shall designate and the business
of this company may require.

          Section 3.  Officers' Voting Stock.  The Chairman,
President, or a Vice President, shall have full power and
authority on behalf of this company to attend and act, and
to vote in person or by proxy at any meeting of stockholders
of any corporation in which this corporation may own and
hold stock, and at any such meeting shall possess and may
exercise any and all rights and powers incident to the
ownership of such stock and which, as the owner thereof, the
company might have possessed and exercised if present.  The
Board of Directors, by resolution, from time to time, may
confer like powers upon any person or persons.


                       ARTICLE VIII

                      CORPORATE SEAL


          Section 1.  The corporate seal of this company
shall be as shown by the following impression:






                        ARTICLE IX

                   AMENDMENT OF BY-LAWS


          Section 1.  These by-laws may be amended, altered
or repealed by the Board of Directors.























                                                   Exhibit 3(b)

                                     INDEX
                                      to
                                    BY-LAWS
                ARTICLE I - STOCKHOLDERS
Page
 
                Section 1.Annual Meeting                                1
                Section 2.Special Meetings                              1
                Section 3.Quorum                                        2
                Section 4.Voting                                        2
                Section 5.Inspectors                                    3

           ARTICLE II - BOARD OF DIRECTORS

                Section  1.    Number, Eligibility and Term 
                                of Office                                4
                Section  2.    Vacancies                                 4
                Section  3.    Place of Meetings                         4
                Section  4.    Regular Meetings                          5
                Section  5.    Special Meetings                          5
                Section  6.    Quorum                                    5
                Section  7.    Committees                                5
                Section  8.    Designation of Depositories               6
                Section  9.    Contracts with Directors, Etc.            6
                Section  10.   Compensation of Directors                 7
                Section  11.   Compensation of Officers and
                               Employees                                 7

           ARTICLE III -  OFFICERS
 
                Section  1.    Enumeration of, Election, Removal of      7
                Section  2.    Powers and Duties  of Chairman            8
                Section  3.    Powers and Duties  of Vice Chairman       8
                Section  4.    Powers and Duties  of President           8
                Section  5.    Powers and Duties  of Executive           9
                            Vice President
                Section  6.    Powers and Duties  of Vice President      9
                Section  7.    Powers and Duties  of Secretary           9
                Section  8.    Powers and Duties  of Assistant          10
                                Secretary
                Section  9.    Powers and Duties of Treasurer           10
                Section  10.   Powers and Duties of Assistant           11
                            Treasurer


           ARTICLE IV - CAPITAL STOCK                           Page    

                Section 1.     Certificate of Shares                    11
                Section 2.     Transfer of Shares                       12
                Section 3.     Rules and Regulations as to Issue,       12
                             Transfer and Registration of
                                    Shares of Stock

                Section 4.     Closing Transfer Books                   12
                Section 5.     Fixing Date for Determination
                            of Stockholders' Rights                     12

           ARTICLE V - DIVIDENDS AND WORKING CAPITAL

                Section 1.     Dividends                                13
                Section 2.     Working Capital                          13

           ARTICLE VI - CHECKS, NOTES, CONTRACTS, ETC.

                Section 1.      Checks and Notes                        14
                Section 2.      Contracts and Instruments               14

           ARTICLE VII - MISCELLANEOUS PROVISIONS

           Section 1.          Fiscal Year                              15
           Section 2.          Principal Office                         15
           Section 3.          Officers' Voting Stock                   15
           Section 4.          Rules of Order for Meetings              15

           ARTICLE VIII - CORPORATE SEAL                                16

           ARTICLE IX - AMENDMENT OF BY-LAWS                            16


<PAGE>
                                    BY-LAWS
                                      OF
                          ELIZABETHTOWN WATER COMPANY

                                   ARTICLE I
                                 STOCKHOLDERS
         Section 1.    Annual Meeting.    A meeting of the stockholders of the
company shall be held annually at the principal office of the company in the
State of New Jersey, between the hours of eleven and twelve o'clock in the
fore-noon, or at such other time during regular business hours as may be
stated by the notice of the meeting, on the first Monday of May in each year,
if not a legal holiday, and if a legal holiday, then on the next succeeding
Monday not a legal holiday for the purpose of electing directors and for the
transaction of such other business as may be brought before the meeting.
         Written notice of the Annual Meeting shall be mailed at least twenty
(20) days prior to the meeting to each stockholder of record at his address
as the same appears on the stock books of the company.  A failure to mail
such notice, or any irregularity in such notice, shall not affect the
validity of any annual meeting, or of any proceedings at any such meeting.

         Section 2.    Special Meetings.    Special meetings of the
stockholders of the company may be held at the principal office of the
company in the State of New Jersey, whenever called in writing, by a vote of
the majority of the Board of Directors, or upon written request by
stockholders holding ten per cent (10%) of the capital stock addressed to the
Secretary.
Written notice of each special meeting, stating the day, hour and place
thereof, and in general terms the business to be transacted thereat, shall be
mailed at least ten (10)  days prior to the meeting to each stockholder of
record at his address as the same appears on the stock book of the company.
If all the stockholders shall waive notice of a special meeting, no notice of
such meeting shall be required; and whenever all the stockholders shall meet
in person or by proxy, such meeting shall be valid for all purposes without
call or notice, and at such meeting any corporate action may be taken.

      Section 3.    Quorum.    At any meeting of the stockholders the holders
of the majority of the capital stock issued and outstanding, present in
person or represented by proxy, shall constitute a quorum for all purposes.
if the holders of the amount of stock necessary to constitute a quorum shall
fail to attend in person or by proxy at the time and place fixed by these
by-laws for an annual meeting, or fixed by notice as above provided for a
special meeting called by the directors or stockholders, a majority in
interest of the stockholders present in person or by proxy may adjourn, from
time to time, without notice other than by announcement at the meeting, until
holders of the amount of stock requisite to constitute a quorum shall
attend.  At any such adjourned meeting of which a quorum shall be present,
any business may be transacted which might have been transacted at the
meeting as originally notified.

      Section 4.    Voting.    At each meeting of the stockholders every
stockholder shall be entitled to vote in person, or by proxy appointed by
instrument in writing, subscribed by said stockholder or by his duly
authorized attorney, and delivered to the inspectors at the meeting; and each
stockholder shall have one vote for each share of capital stock having voting
powers standing registered in his name, but no share of capital stock shall
be voted on at any meeting which has been transferred on the books of the
corporation subsequent to the record date fixed by the Board of Directors.
All voting for election of directors shall be by ballot.  At each meeting of
the stockholders a full, true and complete list in alphabetical order of all
stockholders entitled to vote at such meeting, and indicating the number of
shares held by each, certified by the secretary or by the treasurer, shall be
furnished.  Only the persons in whose names shares of capital stock stand on
the books of the company, as evidenced by the list of the stockholders so
furnished, shall be entitled to vote in person or by proxy on the shares so
standing in their names.  Upon demand of any stockholder, the votes upon any
question before the meeting, shall be made by ballot.

      Section 5.    Inspectors.    At each meeting of the stockholders the
polls shall be opened and closed, the proxies and ballots shall be received
and taken in charge, and all questions touching the qualifications of voters
and the validity of proxies and the acceptance or rejection of a voter, shall
be decided upon by two or more inspectors.  The inspectors shall be appointed
by the presiding officer of the meeting and the inspectors shall be sworn to
faithfully perform their duties, and shall, in writing, certify the returns
showing the result of the election or ballot.  The inspectors may or may not
be stockholders, but any inspector may not be a candidate for the office of
director.  In case of failure to appoint inspectors, the stockholders at any
meeting may elect an inspector or inspectors to act at the meeting.

<PAGE>

                                  ARTICLE II
                              BOARD OF DIRECTORS

          Section 1.    Number, Eligibility and Term of Office.  The
property, business, and affairs of the company shall be managed and
controlled by its Board of Directors.
          The directors shall act only as a board and the individual
directors shall have no power as such.
      The Board of Directors shall consist of not less than eleven (11)
persons nor more than fifteen (15) persons, subject to change from time to
time by the Board of Directors pursuant to a resolution adopted by a majority
of the total number of authorized directors (whether or not there exist any
vacancies in previously authorized directorships at the time any such
resolution is presented to the Board for adoption). Directors need not be
stockholders.

         Section 2.    Vacancies.    Any vacancy in the board, including a
vacancy caused by an increase in the number of directors, may be filled by
the affirmative vote of a majority of the remaining directors, even though
less than a quorum of the Board, or by a sole remaining director.

         Section  3.  Place  of   Meeting.   The   directors   may  hold  their
meetings,  and keep the books of the  company at the  office of the  company in
the City of Elizabeth,  County of Union,  State of New Jersey, or at such other
place or places as the Board from time to time may lawfully determine.

         Section 4.    Regular Meetings.    Regular meetings of the Board of
Directors shall be held monthly on the third Thursday of each month, if not a
legal holiday, and if a legal holiday, then at the next succeeding Thursday
not a legal holiday.  No notice shall be required for any such regular
meetings of the Board.
         The Board of Directors may designate some other day for the regular
monthly meeting in which case notice of the meeting shall be given as
provided for Special Meetings, but such notice may be waived by any director.

         Section 5.    Special Meetings.    Special meetings of the Board of
Directors shall be held whenever called by the chairman, president or by not
less than one-third of the directors for the time being in office.
         The secretary shall give notice of each special meeting by mailing
the same at least two days before the meeting or by telegraphing the same at
least one day before the meeting to each director, but such notice may be
waived by any director.  At any time at which every director shall be
present, even though without notice, any business may be transacted.

         Section 6.    Quorum.    A majority of the Board of Directors for the
time being in office shall constitute a quorum for the transaction of
business, but if at any meeting of the Board there be less than a quorum
present a majority of these present may adjourn the meeting from time to time
until a quorum shall be present.

        Section 7.    Committees.    The Board of Directors, by Resolution
adopted by a majority of the entire Board may appoint from among its members,
an executive committee and one or more other committees.  Except as otherwise
provided by law, the executive committee shall have and may exercise all the
authority of the Board of Directors when the Board is not in session, and
each such other committee of the Board shall have and may exercise the
authority of the Board to the extent provided in the resolution of
appointment. The Chairman and President shall be ex officio members of all
committees.
        The Board of Directors shall be kept informed of the actions taken by
any Committee.

        Section 8.    Designation of Depositories.    The Board of Directors
shall designate the trust company, or trust companies, bank or banks in which
shall be deposited the money or securities of the company.

        Section 9.    Contracts and Directors, etc.    Inasmuch as the
directors of this company are or may be men of large and diversified business
interests, and are likely to be connected with other corporations with which
from time to time this company must have business dealings, no material
contract or other transaction between this company and any other corporation
shall be affected by the fact that directors of this company are interested
in, or are directors or officers of, such other corporation.
        The Board of Directors in its discretion may submit any contract or
act for approval or ratification at any annual meeting of the stockholders,
or at any meeting of the stockholders called for the purpose of considering
any such act or contract; and any contract or act that shall be approved or
be ratified by the vote of the holders of a majority, of the capital stock of
the company which is represented in person or by proxy at such meeting
(provided that a lawful quorum of stockholders be there represented in person
or by proxy) shall be valid and as binding upon the company and upon all the
stockholders as though it had been approved or ratified by every stockholder
of the company.

        Section 10.    Compensation of Directors.    For his attendance at any
meeting of the Board of Directors, or committee every director shall receive
reasonable director's fees to be fixed by the Board for attendance at each
meeting.
      Section 11.    Compensation of Officers and Employees.    The
compensation of all officers shall be fixed by the Board of Directors and of
all employees not mentioned in these by-laws by the officer or officers so
authorized by the Board of Directors.

                                  ARTICLE III
                                   OFFICERS
        Section 1.    Enumeration of, Election, Removal of.     The officers
of the company shall be a chairman, president, executive vice president, one
or more vice presidents, secretary, an assistant secretary, treasurer, an
assistant treasurer, and such other officers as shall from time to time be
provided for by the Board of Directors.  The chairman and president shall be
directors of the company and any one person may hold any two or more of the
offices enumerated above, as the Board of Directors may provide.  The
officers of the company shall be appointed at the first meeting of the Board
of Directors after the annual election of directors, which may be on the day
of the annual election, and they shall hold office for one year, and until
their respective successors shall have been duly appointed and qualified,
provided, however, that all officers, agents and employees of the company
shall be subject to removal at any time by the affirmative vote of a majority
of the whole Board of Directors.  In its discretion, the Board of Directors,
by a vote of the majority thereof, may leave unfilled for such period as it
may fix by resolution any office.

         Section 2.    Powers and Duties of Chairman.  The Chairman shall
preside at all meetings of the stockholders and the Board of Directors.  He
shall have general charge and supervision of the business of the company.  He
may sign and execute all authorized bonds, debentures, contracts, notes or
obligations in the name of the company, and with the treasurer, an assistant
treasurer, or secretary, or assistant secretary, may sign all certificates of
the shares in the capital stock of the company.  He shall from time to time
make such reports of the affairs of the company as the Board of Directors may
require and shall annually present a report of the preceding year's business
to the Board of Directors, which report may be read at the annual meeting of
the stockholders.  He shall do and perform such other duties as may be from
time to time assigned to him by the Board of Directors.

         Section 3.    Powers and Duties of Vice Chairman.    The Vice
chairman shall have all the powers as the Chairman enumerated in Section 2
above in his absence or disability.  He shall have such other powers and
shall perform such other duties as may from time to time be assigned to him
by the Board of Directors.

         Section 4.    Powers and Duties of President.    The president shall
possess the powers and may perform the duties of the chairman in his absence
or disability.  He shall have charge of the general management of the company
under the supervision of the chairman.  He may sign and execute all
authorized bonds, debentures, contracts, notes or obligations in the name of
the company, and with the treasurer, assistant treasurer, secretary, or
assistant secretary, may sign all certificates of the shares of the capital
stock of the company.  He shall do and perform such other duties as may be
from time to time assigned to him by the Board of Directors.

         Section 5.    Powers and Duties of Executive Vice President.    The
executive vice president shall possess the powers and may perform the duties
of the president in his absence or inability.
He shall assist the president in the general management of the company.  He
may sign and execute all authorized bonds, debentures, contracts, notes or
obligations in the name of the company, and with the treasurer, assistant
treasurer, secretary or assistant secretary, may sign all certificates of the
shares of the capital stock of the company.  He shall do and perform such
other duties as may be from time to time assigned to him by the Board of
Directors.

         Section 6.    Powers and Duties of Vice President.    A vice
president shall have all the powers as the executive vice president
enumerated in Section 5 above in his absence or disability.  He shall have
such other powers and shall perform such other duties as may from time to
time be assigned to him by the Board of Directors.

         Section 7.    Powers and Duties of Secretary.    The secretary shall
keep the minutes of all meetings of the stock holders and all meetings of the
Board of Directors.  He shall attend to the giving and service of all notices
of the company; he may sign with the chairman, president, executive vice
president or vice president in the name of the company all contracts
authorized by the Board of Directors and when required by the Board of
Directors, or permitted by these by-laws he shall affix the seal of the
company thereto; he shall have charge of all books and papers as the Board of
Directors may direct, all of which shall, at all reasonable times, be open to
the examination of any director, upon application at the office of the
company during business hours, he may sign with the chairman, president,
executive vice president or a vice president, all certificates of shares of
capital stock; he shall in general perform all of the duties incident to the
office of the secretary, subject to the control of the Board of Directors and
shall do and perform such other duties as may from time to time be assigned
to him by the Board of Directors.
         Section 8.    Powers and Duties of Assistant Secretary.    The
assistant secretary shall have the same powers as the secretary in his
absence or disability, and he shall have such other powers, and he shall
perform such other duties as may be assigned to him from time to time by the
Board of Directors.

         Section 9.    Powers and Duties of Treasurer.    The treasurer shall
have custody of all funds and securities of the company which may have come
into his hands; when necessary or proper, he shall endorse on behalf of the
company for collection, checks, notes and other obligations, and shall
deposit the same to the credit of the company in such bank, or banks, or
depository as the Board of Directors may designate; jointly with such other
officer as may be designated by by-law or by resolution of the Board of
Directors, all bills of exchange and promissory notes of the company; he may
sign with the chairman, president, executive vice president, or a vice
president, all certificates of shares in the capital stock; whenever required
by the Board of Directors, he shall render a statement of his cash account,
he shall regularly in books of the company to be kept by him for the purpose,
keep a full and accurate amount of all moneys received and paid by him on
account of the company; he shall, at all reasonable times, exhibit his books
and accounts to any director of the company upon application at the office of
the company during business hours; he shall perform all acts incident to the
position of treasurer, subject to the control of the Board of Directors; and
he shall have such other powers and he shall perform such other duties as may
be assigned to him by the Board of Directors, from time to time.  He shall
give bond for the faithful performance of his duties as treasurer as the
Board of Directors may direct.

         Section 10.    Powers and Duties of Assistant Treasurer.    The
assistant treasurer shall have the same powers as the treasurer in his
absence or disability, and he shall have such other powers and he shall
perform such other duties as may be assigned to him by the Board of Directors
from time to time.  He shall give bond for the faithful performance of his
duties as assistant treasurer as the Board of Directors may direct.

                                  ARTICLE IV

                                 CAPITAL STOCK
          Section 1.    Certificate of Shares.    Each holder of capital stock
of the company shall be entitled to a stock certificate signed by the
chairman, president, or a vice president and either the treasurer or an
assistant treasurer, or the secretary or an assistant secretary, certifying
the number of shares owned by him in the company.  However, when the
certificate is signed by the transfer agent, or an assistant transfer agent,
or by a transfer clerk on behalf of the company and a registrar, the
signature of the chairman, president, vice president, treasurer, assistant
treasurer, secretary or assistant secretary may be facsimiles.
          All certificates shall be consecutively numbered.  The name of the
person owning the shares represented thereby, with the -number of such shares
and the date of issue, shall be entered in the company's books.
          No certificate shall be valid unless it be signed as provided above
in this Section I of Article IV of the by-laws.
          All certificates surrendered to the company shall be cancelled, and
no new certificate shall be issued until the former certificate shall have
been surrendered and cancelled, or such proof that the certificate has been
lost, damaged or destroyed as the Board of Directors may require,
and in that event a new certificate may be issued, but the Board of Directors
may require such security as they deem appropriate.
         Section 2.    Transfer of Shares.    Shares in the capital stock of
the company shall be transferred on the books of the company by the holder
thereof in person, or by his attorney, upon surrender and cancellation of
certificates for a like number of shares.

         Section 3.    Rules and Regulations as to Issue, Transfer and 
Registration of Shares of Stock.    The Board of Directors shall have power
and authority to make all such rules and regulations as they deem expedient
concerning the issue, transfer and registration of certificates for shares of
the capital stock of the company.  The Board of Directors may appoint a
transfer agent and registrar of transfers, and require all stock certificates
to bear the signature of such transfer agent and of such registrar of
transfers.

         Section 4.    Closing of Transfer Books.    The stock transfer books
may be closed for the meetings of the stockholders, and for the payment of
dividends, during such periods as from time to time may be fixed by the Board
of Directors, and during such periods no stock shall be transferable.

         Section 5.    Fixing Date for Determination of Stockholders' Rights. 
   The Board of Directors is authorized from time to time to fix in advance a
date not exceeding sixty (60) nor less than ten (10) days preceding the date
of any meeting of stockholders, or the date for the payment of any dividend,
or the date of allotment of rights, or the date when any change or conversion
or exchange of capital stock shall go into effect, as a record date for the
determination of the stockholders entitled to notice of and to vote at any
such meeting, or any such allotment of rights, or to exercise the rights in
respect to any such change, conversion or exchange of capital stock, and in
such case only stockholders of record on the date so fixed shall be entitled
to such notice of and vote at any such meeting, or to receive payment of such
dividend, or allotment of rights, or exercise such rights, as the case may
be, and notwithstanding any transfer of any stock on the books of the company
after any such record date fixed as aforesaid.

                                   ARTICLE V
                         DIVIDENDS AND WORKING CAPITAL
         Section 1.    Dividends.    Dividends may be declared by the Board of
Directors from time to time out of the surplus or net profits of the company,
and shall be payable at such times as the Board may determine.

         Section 2.    Working Capital.    Before payment of any dividends or
making any distribution of profits, there may be set aside out of the net
profits of the company such sum or sums as the Board of Directors may from
time to time in their discretion think proper as working capital or as a
reserve fund to meet contingencies, and from time to time the Board of
Directors may increase, diminish and vary such working capital or such
reserve fund in their absolute judgment and discretion.

<PAGE>

                                  ARTICLE VI
                        CHECKS, NOTES, CONTRACTS, ETC.
         Section 1.    Checks and Notes.    Payment shall be made by checks or
check voucher, all of which shall be signed by the chairman, or president and
the treasurer or assistant treasurer, or by any two officers of the company
as the Board of Directors may from time to time direct, except that the Board
of Directors may provide by resolution for special subsidiary checking
accounts and their manner of operation for payroll, dividend and other
purposes.  Bills receivable, drafts and other evidence of indebtedness to the
company, shall be endorsed for the purpose of discount or collection by the
treasurer or assistant treasurer, or such other officer or officers of the
company as the Board of Directors may from time to time by resolution
designate.  No bills or notes or other evidence of indebtedness shall be
executed by or on behalf of the company unless the Board of Directors shall
authorize the same.  Such authority may be general or confined to specific
instances.

         Section 2.     Contracts and Instruments.     The Board of Directors
may authorize any officer or officers, agent or agents, to enter into any
contract or execute and deliver any conveyance or instrument in the name of
and on behalf of the company, and such authority may be general or confined
to specific instances.
         When the execution of any contract, conveyance or other instrument
has been authorized without specification of the executing officers, the
chairman, president or a vice president and the secretary or assistant
secretary, may execute the same in the name and behalf of the company and may
affix the corporate seal and attest thereto, unless otherwise directed or
required by the Board of Directors.

                                                     ARTICLE VII
                           MISCELLANEOUS PROVISIONS
         Section 1.    Fiscal Year.    The fiscal year of the company shall
begin on the first day of January in each and every year, and all accounts
shall be brought up to the close of the year.

         Section 2.    Principal Office.    The principal office of this
company shall be at One Elizabethtown Plaza, City of Elizabeth, County of
Union, State of New Jersey, but the Board of Directors may at any regular or
special meeting change the place of such office, upon the adoption of a
resolution providing therefor by the votes of at least two thirds of its
members.
         This company may have other offices at such places as the Board of
Directors shall designate and the business of this company may require.

         Section 3.    Officers' Voting Stock.    The chairman, president, or
a vice president, shall have full power and authority on behalf of this
company to attend and act, and to vote in person or by proxy at any meeting
of stockholders of any corporation in which this corporation may own and hold
stock, and at any such meeting shall possess and may exercise any and all the
rights and powers incident to the ownership of such stock and which, as the
owner thereof, the company might have possessed and exercised if present.
The Board of Directors, by resolution, from time to time, may confer like
powers upon any person or persons.

         Section 4.    Rules of Order for Meetings.    Robert's Rules of Order
Revised, Seventy-fifth Anniversary Edition, are adopted as rules of order for
all meetings of the company where not in conflict with law, the corporate
charter and these by-laws, but these rules of order may be suspended by a
majority vote of those entitled to vote at the meeting, either in person or
by proxy.

                                 ARTICLE VIII

                                CORPORATE SEAL
         Section 1. The corporate seal of this company shall be as shown by
the following impression:


                                  ARTICLE IX
                             AMENDMENT OF BY-LAWS
         Section 1. These by-laws may be amended by the Board of Directors as
provided in section (a) of Article IV of the Joint Agreement of
Consolidation, or as provided by law.



                                                         Exhibit 4(k)


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

- -------------------------------------------------------------------------------
                                LOAN AGREEMENT
NWK3: 352222.02

                                BY AND BETWEEN

                 NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE TRUST

                                      AND

                         THE MOUNT HOLLY WATER COMPANY










                         DATED AS OF NOVEMBER 1, 1998


<PAGE>
                                     -ii-
                               TABLE OF CONTENTS

                                                                           Page



EXHIBIT A  (1) Description of Project and Environmental Infrastructure System
A-1-1
           (2) Description of Loan  A-2-1

EXHIBIT B  Basis for Determination of Allowable Project Costs B-1

EXHIBIT C  Estimated Disbursement Schedule     C-1

EXHIBIT D  Specimen Borrower Bond   D-1

EXHIBIT E  Opinions of Borrower's Bond and General Counsels   E-1

EXHIBIT F  Additional Covenants and Requirements    F-1

EXHIBIT G  General Administrative Requirements for the State
                Environmental Infrastructure Financing ProgramG-1

EXHIBIT H  Form of Continuing Disclosure Agreement  H-1


<PAGE>
                                      -3-
         NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE TRUST LOAN AGREEMENT

      THIS  LOAN  AGREEMENT,  made  and  entered  into  as of  this  1st day of
November,  1998, by and between NEW JERSEY ENVIRONMENTAL  INFRASTRUCTURE TRUST,
a public body  corporate and politic with corporate  succession,  and THE MOUNT
HOLLY WATER  COMPANY,  a corporation  duly created and validly  existing  under
the laws of the State of New Jersey (the "State");

                               WITNESSETH THAT:

      WHEREAS,  the Trust,  in accordance with the Act, the Bond Resolution and
a financial plan approved by the State  Legislature in accordance  with Section
23 of the Act,  will issue its Trust Bonds on or prior to the Loan  Closing for
the purpose of making the Loan to the Borrower  and the Loans to the  Borrowers
from the  proceeds  of the Trust  Bonds to  finance  a  portion  of the cost of
Environmental  Infrastructure  Facilities  (as each of the  foregoing  terms is
defined  in  Section  1.01  hereof;  all  capitalized  terms  used in this Loan
Agreement shall have, unless the context otherwise  requires,  the meanings set
forth in said Section 1.01);

      WHEREAS,   the  Borrower  has,  in  accordance   with  the  Act  and  the
Regulations,  made  timely  application  to the Trust  for a Loan to  finance a
portion of the Cost of the Project;

      WHEREAS,  the State  Legislature,  in  accordance  with Section 20 of the
Act,  has in the form of an  appropriations  act  approved  a project  priority
list that includes the Project and that  authorizes an  expenditure of proceeds
of the Trust Bonds to finance a portion of the Cost of the Project;

      WHEREAS,  the Trust has approved the  Borrower's  application  for a Loan
from  available  proceeds  of the Trust  Bonds to finance a portion of the Cost
of the Project;

      WHEREAS, in accordance with the "Wastewater  Treatment Bond Act of 1985",
P.L.  1985,  c. 329, as amended,  and the  Regulations,  the  Borrower has been
awarded a Fund Loan for a portion of the Cost of the Project; and

      WHEREAS, the Borrower,  in accordance with the Act, the Regulations,  the
Business  Corporation  Law and all other  applicable law, will issue a Borrower
Bond to the Trust evidencing said Loan at the Loan Closing.

      NOW, THEREFORE,  for and in consideration of the award of the Loan by the
Trust,  the Borrower  agrees to complete the Project and to perform  under this
Loan  Agreement in accordance  with the  conditions,  covenants and  procedures
set forth herein and attached hereto as part hereof, as follows:


<PAGE>
                                   ARTICLE I


                                  DEFINITIONS

      SECTION  1.01.  Definitions.  The  following  terms as used in this  Loan
Agreement  shall,  unless the  context  clearly  requires  otherwise,  have the
following meanings:

      "Act"  means the "New  Jersey  Environmental  Infrastructure  Trust Act",
constituting  Chapter 334 of the Pamphlet  Laws of 1985 of the State  (codified
at  N.J.S.A.  58:11B-1  et seq.),  as the same may from time to time be amended
and supplemented.

      "Administrative  Fee"  means  that  portion  of  Interest  on the Loan or
Interest  on the  Borrower  Bond  payable  hereunder  as an annual fee of up to
three-tenths  of one  percent  (.30%) of the  initial  principal  amount of the
Loan or such  lesser  amount,  if any, as may be  authorized  by any act of the
State Legislature and as the Trust may approve from time to time.

      "Authorized  Officer" means,  in the case of the Borrower,  any person or
persons  authorized  pursuant to a resolution  of the board of directors of the
Borrower to perform any act or execute any document  relating to the Loan,  the
Borrower Bond or this Loan Agreement.

      "Bond Counsel"  means a law firm  appointed or approved by the Trust,  as
the case may be,  having a  reputation  in the  field of  municipal  law  whose
opinions are generally acceptable by purchasers of municipal bonds.

      "Bond   Resolution"   means  the   "Environmental   Infrastructure   Bond
Resolution,  Series  1998B",  as adopted by the Board of Directors of the Trust
on or about  September 21, 1998,  authorizing  the issuance of the Trust Bonds,
and all further  amendments and supplements  thereto adopted in accordance with
the provisions thereof.

      "Borrower"  means the corporation  that is a party to and is described in
the first paragraph of this Loan Agreement, and its successors and assigns.

      "Borrower Bond" means the general  obligation  bond,  note,  debenture or
other evidence of  indebtedness  authorized,  executed,  attested and delivered
by the  Borrower  to the Trust to  evidence  the Loan,  a specimen  of which is
attached hereto as Exhibit D and made a part hereof.

      "Borrowers"  means any other Local  Government Unit or Private Entity (as
such terms are defined in the  Regulations)  authorized to  construct,  operate
and maintain  Environmental  Infrastructure  Facilities  that have entered into
Loan  Agreements  with the Trust pursuant to which the Trust will make Loans to
such  recipients  from moneys on deposit in the  Project  Fund,  excluding  the
Project Loan Account.

      "Business  Corporation  Law" means the "New Jersey  Business  Corporation
Act",  constituting  Chapter  263 of the  Pamphlet  Laws of  1968 of the  State
(codified  at N.J.S.A.  14A:1-1 et seq.),  as the same may from time to time be
amended and supplemented.

      "Code"  means the  Internal  Revenue  Code of 1986,  as the same may from
time  to  time  be  amended  and   supplemented,   including  any   regulations
promulgated  thereunder,  any successor code thereto and any  administrative or
judicial interpretations thereof.

      "Cost"  means  those  costs  that are  eligible,  reasonable,  necessary,
allocable  to the  Project  and  permitted  by  generally  accepted  accounting
principles,  including  Allowances  and  Building  Costs  (as  defined  in  the
Regulations),   as  shall  be  determined  on  a   project-specific   basis  in
accordance with the  Regulations as set forth in Exhibit B hereto,  as the same
may be amended by subsequent  eligible  costs as evidenced by a certificate  of
an authorized officer of the Trust.

      "Debt  Service  Reserve  Fund"  means the Debt  Service  Reserve  Fund as
defined in the Bond Resolution.

      "Environmental  Infrastructure  Facilities"  means  Wastewater  Treatment
Facilities,  Stormwater  Management  Facilities or Water Supply  Facilities (as
such terms are defined in the Regulations).

      "Environmental    Infrastructure    System"   means   the   Environmental
Infrastructure  Facilities  of the Borrower,  including the Project,  described
in Exhibit A-1  attached  hereto and made a part hereof for which the  Borrower
is borrowing the Loan under this Loan Agreement.

      "Event of Default"  means any  occurrence  or event  specified in Section
5.01 hereof.

      "Fund Loan" means the loan made to the  Borrower by the State,  acting by
and through the New Jersey  Department of  Environmental  Protection,  pursuant
to the  loan  agreement  dated  as of  November  1,  1998  by and  between  the
Borrower  and the State,  acting by and  through the New Jersey  Department  of
Environmental  Protection,  to  finance or  refinance  a portion of the Cost of
the Project.

      "Guarantor" means Elizabethtown Water Company, a New Jersey corporation.

      "Interest on the Loan" or  "Interest on the Borrower  Bond" means the sum
of (i) the Interest Portion,  (ii) the  Administrative  Fee, and (iii) any late
charges incurred hereunder.

      "Interest  Portion"  means  that  portion  of  Interest  on the  Loan  or
Interest on the Borrower  Bond payable  hereunder  that is necessary to pay the
Borrower's  proportionate  share of  interest  on the  Trust  Bonds  (i) as set
forth in Exhibit A-2 hereof under the column heading  entitled  "Interest",  or
(ii)  with  respect  to  any  prepayment  of  Trust  Bond  Loan  Repayments  in
accordance  with  Section  3.07 or 5.03  hereof,  to  accrue  on any  principal
amount of Trust Bond Loan  Repayments  to the date of the  optional  redemption
or  acceleration,  as the case may be, of the  Trust  Bonds  allocable  to such
prepaid or accelerated Trust Bond Loan Repayment.

      "Loan"  means the loan made by the Trust to the  Borrower  to  finance or
refinance  a  portion  of the  Cost  of  the  Project  pursuant  to  this  Loan
Agreement.  For all  purposes  of this Loan  Agreement,  the amount of the Loan
at any time shall be the initial  aggregate  principal  amount of the  Borrower
Bond (which  amount  equals the amount  actually  deposited in the Project Loan
Account  at the  Loan  Closing  plus  the  Borrower's  allocable  share  of (i)
certain  costs of  issuance  and  underwriter's  discount  for all Trust  Bonds
issued to finance  the Loan,  (ii)  capitalized  interest  during  the  Project
construction  period,  and (iii) that portion of the Debt Service  Reserve Fund
attributable  to the cost of funding  reserve  capacity for the  Project)  less
any  amount of such  principal  amount  that has been  repaid  by the  Borrower
under  this  Loan  Agreement  and  less any  adjustment  made  pursuant  to the
provisions  of the Bond  Resolution,  including,  without  limitation,  Section
5.02(4) thereof,  N.J.A.C.  7:22-4.26 and the  appropriations  act of the State
Legislature  authorizing  the  expenditure  of Trust Bond proceeds to finance a
portion of the Cost of the Project.

      "Loan  Agreement"  means  this Loan  Agreement,  including  the  Exhibits
attached hereto,  as it may be  supplemented,  modified or amended from time to
time in accordance with the terms hereof and of the Bond Resolution.

      "Loan  Agreements"  means any other loan  agreements  entered into by and
between  the  Trust  and one or more of the  Borrowers  pursuant  to which  the
Trust will make Loans to such  Borrowers  from moneys on deposit in the Project
Fund,  excluding  the Project Loan  Account,  financed with the proceeds of the
Trust Bonds.

      "Loan  Closing"  means the date upon  which  the  Trust  shall  issue and
deliver the Trust Bonds and the Borrower  shall  deliver its Borrower  Bond, as
previously authorized, executed and attested, to the Trust.

      "Loan Repayments"  means the sum of (i) Trust Bond Loan Repayments,  (ii)
the Administrative Fee, and (iii) any late charges incurred hereunder.

      "Loan  Servicer"  means,  initially,  First Union National Bank, the loan
servicer  for the Loan and the Fund Loan,  duly  appointed  and  designated  as
"Loan  Servicer"  pursuant  to the Loan  Servicing  and  Trust  Bonds  Security
Agreement  dated as of  November  1, 1998 by and among the  Trust,  the  State,
acting by and  through the  Treasurer  of the State on behalf of the New Jersey
Department of  Environmental  Protection,  and First Union  National  Bank, and
any  successors as "Loan  Servicer"  under such  agreement,  as the same may be
modified,  amended or  supplemented  from time to time in  accordance  with its
terms.

      "Loan  Term" means the term of this Loan  Agreement  provided in Sections
3.01 and  3.03  hereof  and in  Exhibit  A-2  attached  hereto  and made a part
hereof.

      "Loans"  means the loans  made by the  Trust to the  Borrowers  under the
Loan  Agreements  from moneys on deposit in the  Project  Fund,  excluding  the
Project Loan Account.

      "Master Program Trust  Agreement" means that certain Master Program Trust
Agreement  dated as of  November  1, 1995 by and among the  Trust,  the  State,
United  States  Trust  Company  of  New  York,   as  Master   Program   Trustee
thereunder,  The Bank of New York (NJ), in several capacities  thereunder,  and
First Fidelity  Bank,  N.A.  (predecessor  to First Union  National  Bank),  in
several  capacities  thereunder,  as the same may be amended  and  supplemented
from time to time in accordance with its terms.
      "Official  Statement"  means  the  Official  Statement  relating  to  the
issuance of the Trust Bonds.

      "Preliminary   Official   Statement"   means  the  Preliminary   Official
Statement relating to the issuance of the Trust Bonds.

      "Prime Rate" means the prevailing  commercial  interest rate announced by
the Trustee from time to time in the State as its prime lending rate.

      "Project"  means  the  Environmental  Infrastructure  Facilities  of  the
Borrower  described  in Exhibit  A-1  attached  hereto and made a part  hereof,
which  constitutes  a project for which the Trust is  permitted  to make a loan
to the Borrower  pursuant to the Act, the Regulations and the Bond  Resolution,
all or a portion of the Cost of which is  financed or  refinanced  by the Trust
through the making of the Loan under this Loan Agreement.

      "Project Fund" means the Project Fund as defined in the Bond Resolution.

      "Project  Loan  Account"  means the project loan account  established  on
behalf  of the  Borrower  in the  Project  Fund in  accordance  with  the  Bond
Resolution to finance all or a portion of the Cost of the Project.

      "Regulations"  means the rules and  regulations,  as  applicable,  now or
hereafter  promulgated  under N.J.A.C.  7:22-3 et seq.,  7:22-4 et seq., 7:22-5
et seq.,  7:22-6 et seq.,  7:22-7 et seq.,  7:22-8 et seq.,  7:22-9 et seq. and
7:22-10  et  seq.,   as  the  same  may  from  time  to  time  be  amended  and
supplemented.

      "State" means the State of New Jersey.

      "Trust"  means  the New  Jersey  Environmental  Infrastructure  Trust,  a
public body  corporate and politic with corporate  succession  duly created and
validly existing under and by virtue of the Act.

      "Trust  Bond Loan  Repayments"  means  the  repayments  of the  principal
amount of the Loan plus the payment of any premium  associated  with  prepaying
the principal  amount of the Loan in  accordance  with Section 3.07 hereof plus
the Interest Portion.

      "Trust  Bonds"  means  bonds  authorized  by  Section  2.03  of the  Bond
Resolution,  together  with any  refunding  bonds  authenticated  and delivered
pursuant to Section 2.04 of the Bond  Resolution,  in each case issued in order
to finance (i) the portion of the Loan  deposited in the Project Loan  Account,
(ii) the portion of the Loans  deposited  in the  balance of the Project  Fund,
(iii) any  capitalized  interest  related to such bonds,  (iv) a portion of the
costs of  issuance  related  to such  bonds,  and (v) that  portion of the Debt
Service  Reserve Fund, if any,  allocable to the Loan or Loans, as the case may
be, a portion  of which  includes  the  funding  of  reserve  capacity  for the
Environmental  Infrastructure  Facilities of the Borrower or Borrowers,  as the
case may be, or to refinance any or all of the above.

      "Trustee"  means,  initially,  First  Union  National  Bank,  the Trustee
appointed  by  the  Trust  and  its   successors  as  Trustee  under  the  Bond
Resolution, as provided in Article X of the Bond Resolution.

      Except  as  otherwise  defined  herein  or where  the  context  otherwise
requires,  words  importing the singular number shall include the plural number
and  vice  versa,   and  words   importing   persons   shall   include   firms,
associations,   corporations,  agencies  and  districts.  Words  importing  one
gender shall include the other gender.


<PAGE>
                                  ARTICLE II


                   REPRESENTATIONS AND COVENANTS OF BORROWER

      SECTION 2.01.  Representations of Borrower.  The Borrower  represents for
the  benefit of the Trust,  the  Trustee  and the holders of the Trust Bonds as
follows:

      (a)  Organization and Authority.

           (i) The Borrower is a corporation  duly created and validly existing
      under  and  pursuant  to the  Constitution  and  statutes  of the  State,
      including the Business Corporation Law.

           (ii) The acting  officers of the Borrower who are  contemporaneously
      herewith performing or have previously  performed any action contemplated
      in this Loan  Agreement  either  are or, at the time any such  action was
      performed,  were the duly appointed or elected  officers of such Borrower
      empowered  by  applicable  State law and, if  applicable,  authorized  by
      resolution  of the  Borrower to perform such  actions.  To the extent any
      such  action  was  performed  by an  officer  no longer  the duly  acting
      officer  of such  Borrower,  all such  actions  previously  taken by such
      official are still in full force and effect.

           (iii)  The  Borrower  has full  legal  right and  authority  and all
      necessary  licenses  and  permits  required as of the date hereof to own,
      operate and maintain its  Environmental  Infrastructure  System, to carry
      on its activities relating thereto,  to execute,  attest and deliver this
      Loan  Agreement  and the Borrower  Bond, to sell the Borrower Bond to the
      Trust,  to  undertake  and  complete  the  Project  and to carry  out and
      consummate all transactions contemplated by this Loan Agreement.

           (iv) The  Borrower's  board of  directors  has taken  all  necessary
      action to authorize the execution,  attestation and delivery of this Loan
      Agreement  and the Borrower  Bond,  the sale of the Borrower  Bond to the
      Trust and the Borrower's undertaking and completion of the Project.

           (v) The Borrower has duly authorized,  approved and consented to all
      necessary  action to be taken by the  Borrower  for:  (A) the  execution,
      attestation,  delivery and  performance  of this Loan  Agreement  and the
      transactions  contemplated  hereby; (B) the issuance of the Borrower Bond
      and the sale  thereof to the Trust upon the terms set forth  herein;  (C)
      the approval of the inclusion,  if such inclusion is deemed  necessary in
      the sole discretion of the Trust, in the Preliminary  Official  Statement
      and the Official Statement of all statements and information  relating to
      the  Borrower   set  forth  in   "APPENDIX  B"  thereto  (the   "Borrower
      Appendices")  and any amendment  thereof or supplement  thereto;  and (D)
      the  execution,  delivery  and  due  performance  of any  and  all  other
      certificates,  agreements  and  instruments  that may be  required  to be
      executed,  delivered and performed by the Borrower in order to carry out,
      give effect to and consummate the transactions  contemplated by this Loan
      Agreement,   including,   without  limitation,  the  designation  of  the
      Borrower  Appendices portion of the Preliminary  Official  Statement,  if
      any, as "deemed  final" for the  purposes  and within the meaning of Rule
      15c2-12  ("Rule  15c2-12")  of the  Securities  and  Exchange  Commission
      ("SEC")  promulgated  under  the  Securities  Exchange  Act of  1934,  as
      amended or  supplemented,  including any successor  regulation or statute
      thereto.

           (vi) This Loan  Agreement  and the Borrower Bond have each been duly
      authorized by the Borrower and duly  executed,  attested and delivered by
      Authorized Officers of the Borrower,  and the Borrower Bond has been duly
      sold by the Borrower to the Trust;  and  assuming  that the Trust has all
      the  requisite  power and  authority to  authorize,  execute,  attest and
      deliver, and has duly authorized,  executed, attested and delivered, this
      Loan  Agreement,  and assuming  further  that this Loan  Agreement is the
      legal,  valid and binding  obligation of the Trust,  enforceable  against
      the Trust in accordance  with its terms,  each of this Loan Agreement and
      the Borrower Bond  constitutes a legal,  valid and binding  obligation of
      the Borrower,  enforceable  against the Borrower in  accordance  with its
      respective  terms,  except as the enforcement  thereof may be affected by
      bankruptcy,  insolvency  or other laws or the  application  by a court of
      legal  or  equitable  principles  affecting  creditors'  rights;  and the
      information   contained  under  "Description  of  Loan"  in  Exhibit  A-2
      attached  hereto  and  made a part  hereof  is true and  accurate  in all
      respects.

      (b)  Full  Disclosure.  There  is no  fact  that  the  Borrower  has  not
disclosed to the Trust in writing on the  Borrower's  application  for the Loan
or otherwise that materially  adversely  affects or (so far as the Borrower can
now  foresee)   that  will   materially   adversely   affect  the   properties,
activities,  prospects or condition  (financial  or  otherwise) of the Borrower
or its Environmental  Infrastructure  System, or the ability of the Borrower to
make all Loan  Repayments  and any  other  payments  required  under  this Loan
Agreement  or   otherwise  to  observe  and  perform  its  duties,   covenants,
obligations and agreements under this Loan Agreement and the Borrower Bond.

      (c)  Pending  Litigation.  There are no  proceedings  pending  or, to the
knowledge of the  Borrower,  threatened  against or  affecting  the Borrower in
any  court  or  before  any  governmental  authority  or  arbitration  board or
tribunal that, if adversely  determined,  would materially adversely affect (i)
the   undertaking   or  completion  of  the  Project,   (ii)  the   properties,
activities,  prospects or condition  (financial  or  otherwise) of the Borrower
or its Environmental  Infrastructure  System, (iii) the ability of the Borrower
to make all Loan  Repayments  or any other  payments  required  under this Loan
Agreement, (iv) the authorization,  execution,  attestation or delivery of this
Loan  Agreement or the  Borrower  Bond,  (v) the issuance of the Borrower  Bond
and the sale thereof to the Trust,  or (vi) the  Borrower's  ability  otherwise
to observe  and  perform  its duties,  covenants,  obligations  and  agreements
under this Loan Agreement and the Borrower  Bond,  which  proceedings  have not
been  previously  disclosed  in writing to the Trust  either in the  Borrower's
application for the Loan or otherwise.

      (d)  Compliance   with   Existing   Laws   and   Agreements.    (i)   The
authorization,  execution,  attestation and delivery of this Loan Agreement and
the Borrower  Bond by the  Borrower,  (ii) the sale of the Borrower Bond to the
Trust,  (iii) the  observation  and  performance by the Borrower of its duties,
covenants,  obligations  and  agreements  hereunder  and  thereunder,  (iv) the
consummation  of the  transactions  provided for in this Loan Agreement and the
Borrower Bond, and (v) the  undertaking  and completion of the Project will not
(A)  other  than  the  lien,  charge  or  encumbrance  created  hereby,  by the
Borrower Bond and by any other  outstanding  debt  obligations  of the Borrower
that  are at  parity  with the  Borrower  Bond as to lien on,  and  source  and
security  for  payment   thereon   from,   the   revenues  of  the   Borrower's
Environmental  Infrastructure  System,  result in the creation or imposition of
any lien,  charge or encumbrance  upon any properties or assets of the Borrower
pursuant  to,  (B)  result in any  breach of any of the  terms,  conditions  or
provisions  of, or (C)  constitute a default  under,  any existing  resolution,
outstanding debt or lease  obligation,  trust agreement,  indenture,  mortgage,
deed of trust,  loan  agreement or other  instrument to which the Borrower is a
party or by which the  Borrower,  its  Environmental  Infrastructure  System or
any of its  properties  or assets may be bound,  nor will such action result in
any violation of the  provisions of the charter or other  document  pursuant to
which  the  Borrower  was  established  or any laws,  ordinances,  injunctions,
judgments,  decrees,  rules,  regulations  or  existing  orders of any court or
governmental  or  administrative  agency,  authority  or  person  to which  the
Borrower,  its  Environmental   Infrastructure  System  or  its  properties  or
operations is subject.

      (e)  No Defaults.  No event has  occurred  and no condition  exists that,
upon the  authorization,  execution,  attestation  and  delivery  of this  Loan
Agreement  and the Borrower  Bond,  the  issuance of the Borrower  Bond and the
sale  thereof  to the Trust or the  receipt  of the  amount of the Loan,  would
constitute  an Event of Default  hereunder.  Since  December 31, 1975 and as of
the date of delivery of this Loan  Agreement,  the Borrower  has not been,  and
is not now,  in default in the payment of the  principal  of or interest on any
of its bonds,  notes,  lease  purchase  agreements  or other debt  obligations.
The  Borrower  is not in  violation  of,  and has not  received  notice  of any
claimed  violation of, any term of any  agreement or other  instrument to which
it is a party or by which it, its  Environmental  Infrastructure  System or its
properties may be bound,  which violation  would  materially  adversely  affect
the  properties,  activities,  prospects or condition  (financial or otherwise)
of the Borrower or its  Environmental  Infrastructure  System or the ability of
the Borrower to make all Loan  Repayments,  to pay all principal and redemption
premiums,  if  any,  of and  interest  on the  Borrower  Bond or  otherwise  to
observe and perform its duties,  covenants,  obligations  and agreements  under
this Loan Agreement and the Borrower Bond.

      (f)  Governmental  Consent.  The  Borrower  has  obtained all permits and
approvals  required  to  date  by any  governmental  body  or  officer  for the
authorization,  execution,  attestation and delivery of this Loan Agreement and
the Borrower  Bond,  for the issuance of the Borrower Bond and the sale thereof
to the Trust,  for the making,  observance  and  performance by the Borrower of
its duties,  covenants,  obligations  and agreements  under this Loan Agreement
and the Borrower  Bond and for the  undertaking  or  completion  of the Project
and the financing or refinancing  thereof,  including,  but not limited to, the
approval  by the New  Jersey  Board of  Public  Utilities  (the  "BPU")  of the
issuance by the  Borrower  of the  Borrower  Bond to the Trust,  as required by
Section 9a of the Act, and any other  approvals  required  therefor by the BPU;
and the Borrower has complied with all  applicable  provisions of law requiring
any  notification,  declaration,  filing or registration  with any governmental
body or officer in connection  with the making,  observance and  performance by
the Borrower of its duties,  covenants,  obligations and agreements  under this
Loan  Agreement and the Borrower Bond or with the  undertaking or completion of
the Project and the  financing or  refinancing  thereof.  No consent,  approval
or  authorization  of, or  filing,  registration  or  qualification  with,  any
governmental  body or officer  that has not been  obtained  is  required on the
part  of  the  Borrower  as  a  condition  to  the  authorization,   execution,
attestation  and delivery of this Loan  Agreement  and the Borrower  Bond,  the
issuance  of  the  Borrower  Bond  and  the  sale  thereof  to the  Trust,  the
undertaking  or  completion  of  the  Project  or  the   consummation   of  any
transaction herein contemplated.

      (g)  Compliance with Law.  The Borrower:

           (i) is in compliance with all laws,  ordinances,  governmental rules
      and regulations to which it is subject,  the failure to comply with which
      would  materially  adversely  affect (A) the  ability of the  Borrower to
      conduct its  activities  or to  undertake  or complete the Project or (B)
      the   condition   (financial   or  otherwise)  of  the  Borrower  or  its
      Environmental Infrastructure System; and

           (ii)  has  obtained  all  licenses,  permits,  franchises  or  other
      governmental  authorizations presently necessary for the ownership of its
      properties  or for the conduct of its  activities  that, if not obtained,
      would  materially  adversely  affect (A) the  ability of the  Borrower to
      conduct its  activities  or to  undertake  or complete the Project or (B)
      the   condition   (financial   or  otherwise)  of  the  Borrower  or  its
      Environmental Infrastructure System.

      (h)  Use of Proceeds.  The  Borrower  will apply the proceeds of the Loan
from the Trust as  described  in  Exhibit  B  attached  hereto  and made a part
hereof  (i) to  finance or  refinance  a portion of the Cost of the  Borrower's
Project;  and (ii) where  applicable,  to reimburse  the Borrower for a portion
of the Cost of the  Borrower's  Project,  which portion was paid or incurred in
anticipation  of   reimbursement   by  the  Trust  and  is  eligible  for  such
reimbursement  under and  pursuant to the  Regulations,  the Code and any other
applicable  law.  All of such  costs  constitute  Costs  for which the Trust is
authorized  to  make  Loans  to the  Borrower  pursuant  to  the  Act  and  the
Regulations.

      (i)  Official  Statement.  The  descriptions and information set forth in
the Borrower  Appendices,  if any, contained in the Official Statement relating
to the Borrower,  its operations and the transactions  contemplated  hereby, as
of the date of the  Official  Statement,  were and,  as of the date of delivery
hereof, are true and correct in all material  respects,  and did not and do not
contain  any untrue  statement  of a material  fact or omit to state a material
fact that is necessary to make the statements  contained  therein,  in light of
the circumstances under which they were made, not misleading.

      (j)  Preliminary  Official  Statement.  As of the date of the Preliminary
Official  Statement,   the  descriptions  and  information  set  forth  in  the
Borrower  Appendices,  if any, contained in the Preliminary  Official Statement
relating to the Borrower,  its  operations  and the  transactions  contemplated
hereby were  "deemed  final" by the  Borrower  for the  purposes and within the
meaning of Rule 15c2-12.

      SECTION 2.02.  Particular Covenants of Borrower.

      (a)  Promise  to  Pay.  The  Borrower  unconditionally  promises  to make
punctual payment of the principal and redemption  premium,  if any, of the Loan
and the Borrower  Bond,  the Interest on the Loan, the Interest on the Borrower
Bond and all other  amounts  due under  this Loan  Agreement  and the  Borrower
Bond according to their respective terms.

      (b)  Performance  Under  Loan  Agreement.   The  Borrower  covenants  and
agrees (i) to comply  with all  applicable  State and federal  laws,  rules and
regulations  in the  performance of this Loan  Agreement;  (ii) to maintain its
Environmental  Infrastructure  System in good repair and  operating  condition;
and (iii) to cooperate  with the Trust in the  observance  and  performance  of
the respective  duties,  covenants,  obligations and agreements of the Borrower
and the Trust under this Loan Agreement.

      (c)  Revenue  Obligation;  No Prior  Pledges.  The Borrower  shall not be
required to make payments  under this Loan  Agreement  except from the revenues
of its  Environmental  Infrastructure  System and from such other funds of such
Environmental  Infrastructure  System legally  available  therefor and from any
other  sources  pledged to such  payment  pursuant  to  subsection  (a) of this
Section  2.02.  In no event shall the  Borrower  be  required to make  payments
under this Loan  Agreement  from any  revenues or receipts not derived from its
Environmental  Infrastructure  System or pledged  pursuant to subsection (a) of
this Section  2.02.  Except for (i) loan  repayments  required  with respect to
the Fund  Loan,  (ii) the debt  service  on any  future  bonds of the  Borrower
issued at parity  with the  Borrower  Bond,  and (iii) the debt  service on any
bonds,  notes or evidences of  indebtedness  of the Borrower at parity with the
Borrower  Bond and  currently  outstanding  or issued on the date  hereof,  the
revenues  derived  by  the  Borrower  from  its  Environmental   Infrastructure
System,  after  the  payment  of all costs of  operating  and  maintaining  the
Environmental  Infrastructure  System,  are and will be free  and  clear of any
pledge,  lien, charge or encumbrance  thereon or with respect thereto prior to,
or of equal rank with, the  obligation of the Borrower to make Loan  Repayments
under this Loan  Agreement  and the Borrower  Bond,  and all corporate or other
action  on the part of the  Borrower  to that end has been and will be duly and
validly taken.

      (d)  Completion  of  Project  and  Provision  of  Moneys  Therefor.   The
Borrower  covenants  and agrees (i) to exercise its best efforts in  accordance
with  prudent  environmental  infrastructure  utility  practice to complete the
Project and to accomplish  such  completion on or before the estimated  Project
completion  date set forth in Exhibit G hereto and made a part hereof;  (ii) to
comply with the terms and provisions  contained in Exhibit G hereto;  and (iii)
to provide  from its own fiscal  resources  all moneys,  in excess of the total
amount of loan proceeds it receives  under the Loan and Fund Loan,  required to
complete the Project.

      (e)  Disposition  of  Environmental  Infrastructure  System.  Neither the
Borrower  nor  the   Guarantor   shall  permit  the   disposition   of  all  or
substantially  all  of  the  Borrower's  Environmental  Infrastructure  System,
directly  or  indirectly,  including,  without  limitation,  by  means of sale,
lease,   abandonment,   sale  of   stock,   statutory   merger   or   otherwise
(collectively,  a  "Disposition"),  except on ninety (90) days'  prior  written
notice to the Trust, and, in any event,  shall not permit a Disposition  unless
the following  conditions are met: (i) the Borrower  shall,  in accordance with
Section 4.02 hereof,  assign this Loan  Agreement and the Borrower Bond and its
rights and  interests  hereunder  and  thereunder to the purchaser or lessee of
the  Environmental  Infrastructure  System,  and such purchaser or lessee shall
assume all  duties,  covenants,  obligations  and  agreements  of the  Borrower
under this Loan  Agreement and the Borrower  Bond;  and (ii) the Trust shall by
appropriate  action determine,  in its sole discretion,  that such sale, lease,
abandonment  or other  disposition  will not  adversely  affect (A) the Trust's
ability to meet its duties,  covenants,  obligations  and agreements  under the
Bond  Resolution,  (B) the value of this Loan Agreement or the Borrower Bond as
security  for the payment of Trust Bonds and the interest  thereon,  or (C) the
excludability  from  gross  income  for  federal  income  tax  purposes  of the
interest  on Trust  Bonds  then  outstanding  or that  could be  issued  in the
future.

      (f)  Exclusion of Interest from Federal Gross Income and Compliance with 
Code.

           (i) The  Borrower  covenants  and agrees  that it shall not take any
      action or omit to take any action  that  would  result in the loss of the
      exclusion  of the interest on any Trust Bonds now or  hereinafter  issued
      from gross income for purposes of federal income  taxation as that status
      is governed by Section 103(a) of the Code.

           (ii) The  Borrower  shall not directly or  indirectly  use or permit
      the use of any  proceeds  of the Trust Bonds (or  amounts  replaced  with
      such  proceeds) or any other funds or take any action or omit to take any
      action  that  would  cause  the Trust  Bonds  (assuming  solely  for this
      purpose  that the  proceeds  of the Trust  Bonds  loaned to the  Borrower
      represent  all of the  proceeds  of the  Trust  Bonds)  to be  "arbitrage
      bonds" within the meaning of Section 148(a) of the Code.

           (iii) The Borrower  shall not directly or  indirectly  use or permit
      the use of any  proceeds  of the Trust Bonds to pay the  principal  of or
      the interest or  redemption  premium on or any other amount in connection
      with  the  retirement  or  redemption  of any  issue  of  state  or local
      governmental  obligations  ("refinancing  of  indebtedness"),  unless the
      Borrower shall (A) establish to the  satisfaction of the Trust,  prior to
      the issuance of the Trust Bonds,  that such  refinancing of  indebtedness
      will not  adversely  affect the  exclusion  from gross income for federal
      income tax purposes of the  interest on the Trust Bonds,  and (B) provide
      to the  Trust an  opinion  of Bond  Counsel  to that  effect  in form and
      substance satisfactory to the Trust.

           (iv) The  Borrower  shall not directly or  indirectly  use or permit
      the use of any proceeds of the Trust Bonds to reimburse  the Borrower for
      an expenditure  with respect to a Cost of the Borrower's  Project paid by
      the Borrower  prior to the  issuance of the Trust  Bonds,  unless (A) the
      allocation  by  the  Borrower  of the  proceeds  of the  Trust  Bonds  to
      reimburse such  expenditure  complies with the  requirements  of Treasury
      Regulations 1.150-2 necessary to enable the reimbursement  allocation to
      be treated  as an  expenditure  of the  proceeds  of the Trust  Bonds for
      purposes of applying  Sections 103 and 141-150,  inclusive,  of the Code,
      or (B) such proceeds of the Trust Bonds will be used for  refinancing  of
      indebtedness  that was used to pay Costs of the Borrower's  Project or to
      reimburse  the  Borrower  for  expenditures  with respect to Costs of the
      Borrower's  Project  paid by the  Borrower  prior to the issuance of such
      indebtedness  in  accordance  with a  reimbursement  allocation  for such
      expenditures that complies with the requirements of Treasury  Regulations
      1.150-2.

           (v) The Borrower  shall not directly or indirectly use or permit the
      use of any proceeds of the Trust Bonds to pay any Cost of the  Borrower's
      Project  that does not  constitute  a  "capital  expenditure"  within the
      meaning of Treasury Regulations 1.150-1.

           (vi) The  Borrower  shall not use the  proceeds  of the Trust  Bonds
      (assuming  solely for this  purpose  that the proceeds of the Trust Bonds
      loaned to the Borrower  represent all of the proceeds of the Trust Bonds)
      in  any  manner  that  would  cause  the  Trust  Bonds  to be  considered
      "federally  guaranteed"  within the meaning of Section 149(b) of the Code
      or "hedge bonds" within the meaning of Section 149(g) of the Code.

           (vii)  Neither the  Borrower  nor any  "related  party"  (within the
      meaning of Treasury  Regulations  1.150-1) shall purchase Trust Bonds in
      an amount related to the amount of the Loan.

           (viii)  The  Borrower   will  not  issue  or  permit  to  be  issued
      obligations  that will constitute an "advance  refunding" of the Borrower
      Bond  within the  meaning of Section  149(d)(5)  of the Code  without the
      express  written  consent  of  the  Trust,  which  consent  may  only  be
      delivered  by the Trust  after the Trust  has  received  notice  from the
      Borrower of such contemplated  action no later than sixty (60) days prior
      to any  such  contemplated  action,  and  which  consent  is in the  sole
      discretion of the Trust.

           (ix) The  Borrower  will  not have a  reserve  or  replacement  fund
      (within the meaning of Section  148(d)(1)  of the Code)  allocable to the
      Borrower Bond evidencing the Loan.

           (x) No "gross  proceeds"  of the Trust  Bonds  held by the  Borrower
      (other than amounts in a "bona fide debt  service  fund") will be held in
      a  "commingled  fund" (as such terms are defined in Treasury  Regulations
      1.148-1(b)).

           (xi)  Based upon all of the  objective  facts and  circumstances  in
      existence  on the date of issuance of the Trust Bonds used to finance the
      Project,  (A)  within  six  months of the date of  issuance  of the Trust
      Bonds used to finance the Project,  the Borrower will incur a substantial
      binding  obligation  to a third  party to expend on the  Project at least
      five  percent  (5%) of the "net sale  proceeds"  (within  the  meaning of
      Treasury  Regulations 1.148-1)  of the Loan used to finance the Project
      (treating  an  obligation  as  not  being  binding  if it is  subject  to
      contingencies  within  the  control  of  the  Borrower,  the  Trust  or a
      "related party" (within the meaning of Treasury  Regulations  1.150-1)),
      (B) completion of the Project and the allocation to  expenditures  of the
      "net sale  proceeds" of the Loan used to finance the Project will proceed
      with due  diligence,  and (C) all of the  proceeds  of the  Loan  used to
      finance the Project  (other than amounts  deposited into the Debt Service
      Reserve  Fund  allocable  to that  portion  of the Loan  used to  finance
      reserve capacity,  if any) and investment  earnings thereon will be spent
      prior to the  period  ending  three (3) years  subsequent  to the date of
      issuance  of the Trust Bonds used to finance  the  Project.  Accordingly,
      the  proceeds of the Loan  deposited  in the Project Loan Account used to
      finance the Project will be eligible for the 3-year  arbitrage  temporary
      period since the  expenditure  test, time test and due diligence test, as
      set forth in Treasury Regulations 1.148-2(e)(2), will be satisfied.

           (xii) The  weighted  average  maturity  of the Loan does not  exceed
      120% of the  average  reasonably  expected  economic  life of the Project
      financed or  refinanced  with the Loan,  determined in the same manner as
      under  Section  147(b)  of the  Code.  Accordingly,  the term of the Loan
      will not be longer  than is  reasonably  necessary  for the  governmental
      purposes  of  the  Loan  within  the  meaning  of  Treasury   Regulations
      1.148-1(c)(4).

      For purposes of this  subsection and subsection (h) of this Section 2.02,
quoted  terms  shall have the  meanings  given  thereto  by Section  148 of the
Code,   including,   particularly,   Treasury  Regulations   1.148-1  through
1.148-11,  inclusive,  as supplemented or amended,  to the extent applicable to
the Trust Bonds,  and any  successor  Treasury  Regulations  applicable  to the
Trust Bonds.

      (g)  Operation and Maintenance of  Environmental  Infrastructure  System.
The Borrower  covenants and agrees that it shall,  in  accordance  with prudent
environmental  infrastructure  utility  practice,  (i) at all times operate the
properties  of its  Environmental  Infrastructure  System and any  business  in
connection  therewith in an efficient  manner,  (ii) maintain its Environmental
Infrastructure  System in good repair,  working order and operating  condition,
and (iii) from time to time make all  necessary and proper  repairs,  renewals,
replacements,  additions,  betterments  and  improvements  with  respect to its
Environmental  Infrastructure  System so that at all times the business carried
on in connection therewith shall be properly and advantageously conducted.

      (h)  Records and Accounts.

           (i) The Borrower  shall keep  accurate  records and accounts for its
      Environmental  Infrastructure System (the "System Records").  Such System
      Records  shall be part of the annual audit of the general  records of the
      Guarantor.  Such  System  Records and  general  records of the  Guarantor
      shall be made  available for  inspection  by the Trust at any  reasonable
      time  upon  prior  written  notice,  and a copy  of  such  annual  audit,
      including all written  comments and  recommendations,  shall be furnished
      to the Trust  within  150 days of the close of the  fiscal  year being so
      audited or, with the consent of the Trust,  such additional period as may
      be provided by law.

           (ii)  Unless   otherwise   advised  in  writing  by  the  Trust,  in
      furtherance  of the covenant of the Borrower  contained in subsection (f)
      of this Section 2.02 not to cause the Trust Bonds to be arbitrage  bonds,
      the Borrower  shall keep, or cause to be kept,  accurate  records of each
      investment  it makes in any  "nonpurpose  investment"  acquired  with, or
      otherwise  allocated to, "gross  proceeds" of the Trust Bonds not held by
      the  Trustee  and  each   "expenditure"  it  makes  allocated  to  "gross
      proceeds" of the Trust Bonds.  Such  records  shall  include the purchase
      price,  including  any  constructive  "payments"  (or  in the  case  of a
      "payment" constituting a deemed acquisition of a "nonpurpose  investment"
      (e.g., a "nonpurpose  investment"  first allocated to "gross proceeds" of
      the Trust Bonds after it is actually  acquired because it is deposited in
      a sinking  fund for the Trust  Bonds)),  the "fair  market  value" of the
      "nonpurpose  investment"  on the  date  first  allocated  to  the  "gross
      proceeds"  of  the  Trust  Bonds,  nominal  interest  rate,  dated  date,
      maturity date, type of property,  frequency of periodic payments,  period
      of  compounding,  yield to maturity,  amount  actually or  constructively
      received on  disposition  (or in the case of a "receipt"  constituting  a
      deemed  disposition  of a "nonpurpose  investment"  (e.g.,  a "nonpurpose
      investment"  that ceases to be allocated  to the "gross  proceeds" of the
      Trust  Bonds  because  it is  removed  from a sinking  fund for the Trust
      Bonds)),  the "fair market value" of the  "nonpurpose  investment" on the
      date it ceases  to be  allocated  to the  "gross  proceeds"  of the Trust
      Bonds,  the  purchase  date  and  disposition  date  of  the  "nonpurpose
      investment"  and evidence of the "fair market  value" of such property on
      the  purchase  date  and   disposition   date  (or  deemed   purchase  or
      disposition  date) for each such  "nonpurpose  investment".  The purchase
      date,  disposition  date and the date of  determination  of "fair  market
      value"  shall be the date on which a  contract  to  purchase  or sell the
      "nonpurpose  investment"  becomes  binding,  i.e.,  the trade date rather
      than the  settlement  date.  For purposes of the  calculation of purchase
      price  and   disposition   price,   brokerage  or  selling   commissions,
      administrative  expenses  or  similar  expenses  shall not  increase  the
      purchase  price of an item and shall not reduce the  amount  actually  or
      constructively  received  upon  disposition  of an  item,  except  to the
      extent such costs constitute "qualified administrative costs".

           (iii) Within  thirty (30) days of the last day of the fifth and each
      succeeding  fifth "bond year"  (which,  unless  otherwise  advised by the
      Trust,  shall be the  five-year  period  ending  on the date  five  years
      subsequent to the date immediately  preceding the date of issuance of the
      Trust  Bonds and each  succeeding  fifth "bond  year") and within  thirty
      (30) days of the date the last  bond  that is part of the Trust  Bonds is
      discharged (or on any other  periodic  basis  requested in writing by the
      Trust), the Borrower shall (A) calculate, or cause to be calculated,  the
      "rebate amount" as of the "computation  date" or "final computation date"
      attributable  to any  "nonpurpose  investment"  (not held by the Trustee)
      made by the  Borrower and (B) remit the  following  to the Trust:  (1) an
      amount  of  money  that  when  added  to  the  "future  value"  as of the
      "computation  date" of any previous payments made to the Trust on account
      of rebate equals the "rebate  amount",  (2) the  calculations  supporting
      the "rebate amount"  attributable to any "nonpurpose  investment" made by
      the Borrower  allocated to "gross  proceeds" of the Trust Bonds,  and (3)
      any other information  requested by the Trust relating to compliance with
      Section 148 of the Code  (e.g.,  information  related to any  "nonpurpose
      investment"   of  the  Borrower  for  purposes  of   application  of  the
      "universal cap").

           (iv) The  Borrower  covenants  and agrees  that it will  account for
      "gross proceeds" of the Trust Bonds,  investments  allocable to the Trust
      Bonds  and  expenditures  of  "gross  proceeds"  of the  Trust  Bonds  in
      accordance  with  Treasury  Regulations  1.148-6.   All  allocations  of
      "gross  proceeds" of the Trust Bonds to expenditures  will be recorded on
      the books of the  Borrower  kept in  connection  with the Trust  Bonds no
      later than 18 months after the later of the date the  particular  Cost of
      the  Borrower's  Project is paid or the date the  portion of the  project
      financed  by the Trust  Bonds is placed in service.  All  allocations  of
      proceeds  of the Trust Bonds to  expenditures  will be made no later than
      the date  that is 60 days  after the  fifth  anniversary  of the date the
      Trust  Bonds are issued or the date 60 days after the  retirement  of the
      Trust  Bonds,  if earlier.  Such  records and  accounts  will include the
      particular  Cost paid,  the date of the payment and the party to whom the
      payment was made.

      (i)  Inspections;  Information.  The Borrower  shall permit the Trust and
the Trustee and any party  designated  by any of such  parties,  at any and all
reasonable  times during  construction of the Project and thereafter upon prior
written  notice,  to  examine,   visit  and  inspect  the  property,   if  any,
constituting  the  Project  and to  inspect  and make  copies of any  accounts,
books  and  records,  including  (without  limitation)  its  records  regarding
receipts,   disbursements,   contracts,   investments  and  any  other  matters
relating thereto and to its financial  standing,  and shall supply such reports
and  information  as the  Trust  and the  Trustee  may  reasonably  require  in
connection therewith.

      (j)  Insurance.  The Borrower  shall  maintain or cause to be maintained,
in force,  insurance  policies  with  responsible  insurers  or  self-insurance
programs   providing   against  risk  of  direct   physical  loss,   damage  or
destruction of its Environmental  Infrastructure  System at least to the extent
that  similar   insurance  is  usually   carried  by  utilities   constructing,
operating  and  maintaining  Environmental  Infrastructure  Facilities  of  the
nature  of  the  Borrower's  Environmental   Infrastructure  System,  including
liability  coverage,  all to the extent  available at reasonable cost but in no
case less than will satisfy all applicable regulatory requirements.

      (k)  Cost of Project.  The Borrower  certifies  that the building cost of
the  Project,  as  listed  in  Exhibit B hereto  and made a part  hereof,  is a
reasonable and accurate estimation  thereof,  and it will supply to the Trust a
certificate  from a licensed  professional  engineer  authorized to practice in
the  State  stating  that  such  building  cost is a  reasonable  and  accurate
estimation  and that the useful life of the Project  exceeds  twenty (20) years
from the expected date of the Loan Closing.

      (l)  Delivery of Documents.  Concurrently  with the delivery of this Loan
Agreement  (as  previously  authorized,  executed  and  attested)  at the  Loan
Closing,  the Borrower  will cause to be delivered to the Trust and the Trustee
each of the following items:

           (i) an opinion of the Borrower's bond counsel  substantially  in the
      form of Exhibit E hereto;  provided,  however,  that the Trust may permit
      portions  of such  opinion  to be  rendered  by  general  counsel  to the
      Borrower  and may  permit  variances  in such  opinion  from the form set
      forth in Exhibit E if, in the opinion of the Trust,  such  variances  are
      not to the  material  detriment  of the  interests  of the holders of the
      Trust Bonds;

           (ii) counterparts of this Loan Agreement as previously  executed and
      attested by the parties hereto;

           (iii) copies of those  resolutions  finally  adopted by the board of
      directors of the Borrower and requested by the Trust, including,  without
      limitation,  resolutions  of  the  Borrower  authorizing  the  execution,
      attestation  and  delivery  of this  Loan  Agreement  and the  execution,
      attestation,  sale and  delivery of the Borrower  Bond to the Trust,  and
      certified  copies of  orders of the BPU  approving  the  issuance  by the
      Borrower of the  Borrower  Bond to the Trust and setting  forth any other
      approvals required therefor by the BPU;

           (iv) if the Loan is being made to reimburse  the Borrower for all or
      a  portion  of  the  Costs  of the  Borrower's  Project  or to  refinance
      indebtedness  or reimburse the Borrower for the repayment of indebtedness
      previously  incurred  by the  Borrower to finance all or a portion of the
      Costs of the Borrower's  Project, an opinion of Bond Counsel, in form and
      substance   satisfactory   to  the  Trust,   to  the  effect   that  such
      reimbursement  or  refinancing  will not  adversely  affect the exclusion
      from gross income for federal  income tax purposes of the interest on the
      Trust Bonds; and

           (v) the certificates of insurance  coverage as required  pursuant to
      the  terms  of  Section  3.06(d)  hereof  and  such  other  certificates,
      documents,  opinions and  information as the Trust may require in Exhibit
      F hereto, if any.

      (m)  Execution  and  Delivery of  Borrower  Bond.  Concurrently  with the
delivery of this Loan  Agreement at the Loan Closing,  the Borrower  shall also
deliver to the Trust the Borrower  Bond, as  previously  executed and attested,
upon the  receipt  of a written  certification  of the Trust  that a portion of
the net  proceeds  of the Trust Bonds shall be  deposited  in the Project  Loan
Account simultaneously with the delivery of the Borrower Bond.

      (n)  Notice of Material  Adverse  Change.  The  Borrower  shall  promptly
notify  the  Trust  of  any  material   adverse   change  in  the   properties,
activities,  prospects or condition  (financial  or  otherwise) of the Borrower
or its Environmental  Infrastructure  System, or in the ability of the Borrower
to make all Loan  Repayments  and  otherwise to observe and perform its duties,
covenants,  obligations  and  agreements  under  this  Loan  Agreement  and the
Borrower Bond.

      (o)  Continuing  Representations.  The  representations  of the  Borrower
contained  herein  shall  be true at the  time of the  execution  of this  Loan
Agreement and at all times during the term of this Loan Agreement.

      (p)  Continuing  Disclosure  Covenant.  To the extent that the Trust,  in
its sole  discretion,  determines,  at any time prior to the termination of the
Loan Term,  that the  Borrower is a material  "obligated  person",  as the term
"obligated  person"  is  defined  in  Rule  15c2-12,   with  materiality  being
determined by the Trust  pursuant to criteria  established,  from time to time,
by the  Trust in its sole  discretion  and set  forth in a bond  resolution  or
official  statement of the Trust,  the Borrower  hereby  covenants that it will
authorize and provide to the Trust,  for inclusion in any preliminary  official
statement or official  statement of the Trust,  all statements and  information
relating  to the  Borrower  deemed  material  by the Trust for the  purpose  of
satisfying  Rule  15c2-12 as well as Rule  10b-5  promulgated  pursuant  to the
Securities  Exchange Act of 1934,  as amended or  supplemented,  including  any
successor   regulation   or   statute   thereto   ("Rule   10b-5"),   including
certificates  and  written  representations  of  the  Borrower  evidencing  its
compliance  with Rule 15c2-12 and Rule 10b-5;  and the Borrower  hereby further
covenants  that,  if the  Trust  determines  that the  Borrower  is a  material
"obligated  person",  upon request of the Trust, the Borrower shall execute and
deliver  the  Continuing  Disclosure  Agreement,   in  substantially  the  form
attached  hereto as Exhibit H, with such  revisions  thereto prior to execution
and delivery  thereof as the Trust shall  determine to be necessary,  desirable
or  convenient,  in its sole  discretion,  for the purpose of  satisfying  Rule
15c2-12 and the  purposes and intent  thereof,  as Rule  15c2-12,  its purposes
and intent may  hereafter  be  interpreted  from time to time by the SEC or any
court of competent  jurisdiction;  and pursuant to the terms and  provisions of
the Continuing  Disclosure  Agreement,  the Borrower shall  thereafter  provide
on-going  disclosure  with respect to all statements and  information  relating
to the Borrower in satisfaction of the  requirements  set forth in Rule 15c2-12
and  Rule  10b-5,   including  the  provision  of   certificates   and  written
representations  of the Borrower  evidencing its  compliance  with Rule 15c2-12
and Rule 10b-5.

      (q)  Additional  Covenants  and  Requirements.  No  later  than  the Loan
Closing  and, if  necessary,  in  connection  with the Trust's  issuance of the
Trust Bonds or the making of the Loan,  additional  covenants and  requirements
have  been  included  in  Exhibit  F  hereto  and  made  a  part  hereof.  Such
covenants  and  requirements  may  include,  but need not be  limited  to,  the
maintenance of specified levels of Environmental  Infrastructure  System rates,
the issuance of  additional  debt of the  Borrower,  the use by or on behalf of
the  Borrower  of certain  proceeds  of the Trust  Bonds as such use relates to
the  exclusion  from  gross  income for  federal  income  tax  purposes  of the
interest on any Trust Bonds,  the  transfer of revenues  and receipts  from the
Borrower's Environmental  Infrastructure System,  compliance with Rule 15c2-12,
Rule 10b-5 and any other  applicable  federal  or State  securities  laws,  and
matters  in  connection  with the  appointment  of the  Trustee  under the Bond
Resolution  and any  successors  thereto.  The  Borrower  agrees to observe and
comply with each such additional  covenant and  requirement,  if any,  included
in Exhibit F hereto.


<PAGE>
                                  ARTICLE III


             LOAN TO BORROWER; AMOUNTS PAYABLE; GENERAL AGREEMENTS

      SECTION  3.01.  Loan;  Loan  Term.  The Trust  hereby  agrees to make the
Loan as  described  in Exhibit A-2 hereof and to disburse  proceeds of the Loan
to the Borrower in accordance  with Section 3.02 and Exhibit C hereof,  and the
Borrower  hereby  agrees to borrow  and accept the Loan from the Trust upon the
terms  set  forth in  Exhibit  A-2  attached  hereto  and  made a part  hereof;
provided,  however,  that the Trust  shall be under no  obligation  to make the
Loan if (a) at the Loan  Closing,  the Borrower does not deliver to the Trust a
Borrower Bond and such other  documents  required under Section 2.02(l) hereof,
or (b) an Event of  Default  has  occurred  and is  continuing  under  the Bond
Resolution  or this Loan  Agreement.  Although  the Trust  intends to  disburse
proceeds  of the Loan to the  Borrower  at the times and up to the  amounts set
forth  in  Exhibit  C to pay a  portion  of the  Cost  of the  Project,  due to
unforeseen  circumstances  there may not be a  sufficient  amount on deposit in
the  Project  Fund on any  date  to  make  the  disbursement  in  such  amount.
Nevertheless,  the Borrower  agrees that the amount  actually  deposited in the
Project Loan Account at the Loan Closing plus the  Borrower's  allocable  share
of (i)  certain  costs of issuance  and  underwriter's  discount  for all Trust
Bonds  issued to  finance  the  Loan,  (ii)  capitalized  interest  during  the
Project  construction  period,  and  (iii)  that  portion  of the Debt  Service
Reserve  Fund  attributable  to the cost of funding  reserve  capacity  for the
Project  shall  constitute  the  initial  principal  amount of the Loan (as the
same may be adjusted downward in accordance with the definition  thereof),  and
neither  the Trust nor the  Trustee  shall have any  obligation  thereafter  to
loan any additional amounts to the Borrower.

      The Borrower  shall use the proceeds of the Loan  strictly in  accordance
with Section 2.01(h) hereof.

      The  payment  obligations  created  under  this  Loan  Agreement  and the
obligations  to  pay  the  principal  of the  Borrower  Bond,  Interest  on the
Borrower  Bond and other  amounts due under the Borrower  Bond are each direct,
general,  irrevocable  and  unconditional  obligations of the Borrower  payable
from any source legally available to the Borrower.

      SECTION 3.02.  Disbursement  of Loan  Proceeds.  (a) The Trustee,  as the
agent of the Trust,  shall  disburse the amounts on deposit in the Project Loan
Account  to  the  Borrower  upon  receipt  of  a  requisition  executed  by  an
Authorized  Officer of the  Borrower,  and  approved  by the  Trust,  in a form
meeting the requirements of Section 5.02(3) of the Bond Resolution.

      (b)  The Trust and Trustee  shall not be  required  to disburse  any Loan
proceeds to the Borrower under this Loan Agreement, unless:

           (i)  the  proceeds  of  the  Trust  Bonds  shall  be  available  for
      disbursement, as determined solely by the Trust;

           (ii) in  accordance  with  the  "Wastewater  Treatment  Bond  Act of
      1985", P.L. 1985, c. 329, as amended,  and the Regulations,  the Borrower
      shall have timely  applied for,  shall have been awarded and, prior to or
      simultaneously  with the Loan Closing,  shall have closed a Fund Loan for
      a portion of the Allowable Costs (as defined in such  regulations) of the
      Project in an amount not in excess of the  amount of  Allowable  Costs of
      the Project covered by the Loan from the Trust;

           (iii) the Borrower shall have on hand or otherwise  available moneys
      to pay for the  greater  of (A) that  portion  of the  total  cost of the
      Project  that is not  eligible  to be  funded  from the Fund  Loan or the
      Loan,  or (B) that  portion of the total cost of the Project that exceeds
      the  actual  amounts  of the loan  commitments  made by the State and the
      Trust, respectively, for the Fund Loan and the Loan; and

           (iv) no Event of Default  nor any event  that,  with the  passage of
      time or service of notice or both,  would  constitute an Event of Default
      shall have occurred and be continuing hereunder.

      SECTION  3.03.  Amounts  Payable.  (a) The Borrower  shall repay the Loan
in installments payable to the Loan Servicer as follows:

           (i) the principal of the Loan shall be repaid  annually on August 1,
      commencing  August 1, 2000, in accordance  with the schedule set forth in
      Exhibit A-2 attached  hereto and made a part  hereof,  as the same may be
      amended or  modified  by any credits  applicable  to the  Borrower as set
      forth in the Bond Resolution;

           (ii) the Interest Portion  described in clause (i) of the definition
      thereof  shall  be  paid   semiannually  on  February  1  and  August  1,
      commencing  August 1, 2000, in accordance  with the schedule set forth in
      Exhibit A-2 attached  hereto and made a part  hereof,  as the same may be
      amended or  modified  by any credits  applicable  to the  Borrower as set
      forth in the Bond Resolution; and

           (iii)  the  Interest  Portion   described  in  clause  (ii)  of  the
      definition thereof shall be paid upon the date of optional  redemption or
      acceleration,  as the case may be, of the Trust  Bonds  allocable  to any
      prepaid or accelerated Trust Bond Loan Repayment.

      The  obligations  of the Borrower under the Borrower Bond shall be deemed
to be amounts  payable under this Section 3.03.  Each Loan  Repayment,  whether
satisfied  through a direct  payment by the  Borrower  to the Loan  Servicer or
(with respect to the Interest  Portion)  through the use of Trust Bond proceeds
and income  thereon on deposit in the Interest  Account (as defined in the Bond
Resolution)  to pay  interest  on the  Trust  Bonds,  shall be  deemed  to be a
credit  against  the  corresponding  obligation  of  the  Borrower  under  this
Section 3.03 and shall  fulfill the  Borrower's  obligation  to pay such amount
hereunder  and  under  the  Borrower  Bond.  Each  payment  made  to  the  Loan
Servicer  pursuant to this Section 3.03 shall be applied  first to the Interest
Portion  then due and  payable,  second to the  principal  of the Loan then due
and payable,  third to the payment of the Administrative  Fee, and, finally, to
the payment of any late charges hereunder.

      (b)  The  Interest  on  the  Loan   described  in  clause  (iii)  of  the
definition  thereof  shall (i) consist of a late charge for any Trust Bond Loan
Repayment  that is received by the Loan  Servicer  later than the tenth  (10th)
day  following  its due date and (ii) be payable  immediately  thereafter in an
amount  equal to the  greater  of twelve  percent  (12%) per annum or the Prime
Rate plus one half of one percent per annum on such late  payment  from its due
date to the  date it is  actually  paid;  provided,  however,  that the rate of
Interest on the Loan, including,  without limitation,  any late payment charges
incurred  hereunder,  shall not exceed the maximum  interest rate  permitted by
law.

      (c)  The  Borrower  shall  receive,  as a credit  against its  semiannual
payment  obligations  of the  Interest  Portion,  the amounts  certified by the
Trust  pursuant to Section  5.10 of the Bond  Resolution.  Such  amounts  shall
represent the Borrower's  allocable  share of the interest  earnings on certain
funds  and  accounts  established  under  the Bond  Resolution,  calculated  in
accordance with Section 5.10 of the Bond Resolution.

      (d)  In  accordance  with  the  provisions  of the Bond  Resolution,  the
Borrower  shall receive,  as a credit  against its Trust Bond Loan  Repayments,
the  amounts set forth in the  certificate  of the Trust filed with the Trustee
pursuant to Section 5.02(4) of the Bond Resolution.

      (e)  The Interest on the Loan  described in clause (ii) of the definition
thereof  shall  be  paid by the  Borrower  in the  amount  of  one-half  of the
Administrative  Fee,  if  any,  to  the  Loan  Servicer  semiannually  on  each
February 1 and August 1,  commencing  February 1, 1999,  during the term of the
Loan.

      SECTION  3.04.   Unconditional   Obligations.   The   obligation  of  the
Borrower  to  make  the  Loan  Repayments  and  all  other  payments   required
hereunder  and  the  obligation  to  perform  and  observe  the  other  duties,
covenants,  obligations  and agreements on its part  contained  herein shall be
absolute  and  unconditional,  and  shall  not  be  abated,  rebated,  set-off,
reduced,  abrogated,  terminated,  waived,  diminished,  postponed or otherwise
modified  in any  manner or to any  extent  whatsoever  while  any Trust  Bonds
remain  outstanding  or any Loan  Repayments  remain  unpaid,  for any  reason,
regardless  of  any  contingency,  act  of  God,  event  or  cause  whatsoever,
including  (without  limitation) any acts or circumstances  that may constitute
failure of  consideration,  eviction or  constructive  eviction,  the taking by
eminent  domain or  destruction  of or damage to the  Project or  Environmental
Infrastructure  System,  commercial  frustration of the purpose,  any change in
the laws of the  United  States of  America  or of the  State or any  political
subdivision  of  either  or in the  rules or  regulations  of any  governmental
authority,  any  failure of the Trust or the Trustee to perform and observe any
agreement,  whether  express or implied,  or any duty,  liability or obligation
arising out of or connected  with the Project,  this Loan Agreement or the Bond
Resolution,  or any rights of set-off,  recoupment,  abatement or  counterclaim
that the Borrower  might  otherwise  have against the Trust,  the Trustee,  the
Loan Servicer or any other party or parties;  provided,  however, that payments
hereunder  shall not  constitute  a waiver  of any such  rights.  The  Borrower
shall not be obligated  to make any  payments  required to be made by any other
Borrowers under separate Loan Agreements or the Bond Resolution.

      The Borrower  acknowledges  that payment of the Trust Bonds by the Trust,
including  payment  from  moneys  drawn by the  Trustee  from the Debt  Service
Reserve Fund,  does not  constitute  payment of the amounts due under this Loan
Agreement  and the  Borrower  Bond.  If at any  time  the  amount  in the  Debt
Service  Reserve Fund shall be less than the Debt Service  Reserve  Requirement
as the result of any transfer of moneys from the Debt  Service  Reserve Fund to
the Debt  Service  Fund (as all such terms are defined in the Bond  Resolution)
as the  result  of a  failure  by the  Borrower  to make any  Trust  Bond  Loan
Repayments  required  hereunder,  the  Borrower  agrees to  replenish  (i) such
moneys so transferred  and (ii) any deficiency  arising from losses incurred in
making  such  transfer  as the  result  of the  liquidation  by  the  Trust  of
Investment  Securities  (as  defined  in the Bond  Resolution)  acquired  as an
investment of moneys in the Debt Service  Reserve  Fund, by making  payments to
the Trust in equal  monthly  installments  for the  lesser of six (6) months or
the  remaining  term of the Loan at an interest  rate to be  determined  by the
Trust necessary to make up any loss caused by such deficiency.

      The  Borrower  acknowledges  that  payment of the Trust Bonds from moneys
that were  originally  received by the Loan  Servicer  from  repayments  by the
Borrowers of loans made to the  Borrowers  by the State,  acting by and through
the  New  Jersey  Department  of  Environmental  Protection,  pursuant  to loan
agreements  dated as of November 1, 1998 by and between the  Borrowers  and the
State,  acting  by and  through  the New  Jersey  Department  of  Environmental
Protection,   to   finance  or   refinance   a  portion  of  the  cost  of  the
Environmental  Infrastructure  Facilities  of the  Borrowers,  and which moneys
were  upon such  receipt  by the Loan  Servicer  deposited  in the Trust  Bonds
Security  Account  (as  defined in the Bond  Resolution),  does not  constitute
payment of the amounts due under this Loan Agreement and the Borrower Bond.

      SECTION  3.05.  Loan  Agreement  to  Survive  Bond  Resolution  and Trust
Bonds. The Borrower  acknowledges that its duties,  covenants,  obligations and
agreements  hereunder  shall  survive  the  discharge  of the  Bond  Resolution
applicable  to the Trust Bonds and shall  survive the payment of the  principal
and  redemption  premium,  if any, of and the interest on the Trust Bonds until
the  Borrower  can  take  no  action  or fail to take  any  action  that  could
adversely  affect the exclusion  from gross income of the interest on the Trust
Bonds for  purposes  of federal  income  taxation,  at which time such  duties,
covenants,  obligations and agreements  hereunder  shall,  except for those set
forth in Sections 3.06(a) and (b) hereof, terminate.

      SECTION  3.06.  Disclaimer  of Warranties  and  Indemnification.  (a) The
Borrower  acknowledges  and agrees  that (i)  neither the Trust nor the Trustee
makes any  warranty or  representation,  either  express or implied,  as to the
value,  design,  condition,  merchantability  or fitness for particular purpose
or  fitness  for  any use of the  Environmental  Infrastructure  System  or the
Project or any portions  thereof or any other warranty or  representation  with
respect  thereto;  (ii) in no event  shall  the Trust or the  Trustee  or their
respective  agents be  liable  or  responsible  for any  incidental,  indirect,
special or  consequential  damages in  connection  with or arising  out of this
Loan  Agreement or the Project or the  existence,  furnishing,  functioning  or
use of the  Environmental  Infrastructure  System or the Project or any item or
products or services  provided  for in this Loan  Agreement;  and (iii)  during
the term of this Loan  Agreement  and to the fullest  extent  permitted by law,
the  Borrower  shall  indemnify  and hold the  Trust and the  Trustee  harmless
against,  and the  Borrower  shall  pay any and  all,  liability,  loss,  cost,
damage,  claim,  judgment or expense of any and all kinds or nature and however
arising and imposed by law,  which the Trust and the  Trustee may  sustain,  be
subject to or be caused to incur by reason of any claim,  suit or action  based
upon personal injury,  death or damage to property,  whether real,  personal or
mixed,  or upon or arising out of contracts  entered into by the Borrower,  the
Borrower's  ownership  of  the  Environmental   Infrastructure  System  or  the
Project, or the acquisition, construction or installation of the Project.

      (b)  It is  mutually  agreed by the  Borrower,  the Trust and the Trustee
that the Trust and its  officers,  agents,  servants or employees  shall not be
liable for,  and shall be  indemnified  and saved  harmless by the  Borrower in
any event from,  any action  performed  under this Loan Agreement and any claim
or suit of whatsoever  nature,  except in the event of loss or damage resulting
from their own  negligence  or willful  misconduct.  It is further  agreed that
the Trustee and its directors,  officers,  agents,  servants or employees shall
not be  liable  for,  and  shall  be  indemnified  and  saved  harmless  by the
Borrower  in any  event  from,  any  action  performed  pursuant  to this  Loan
Agreement,  except  in the  event of loss or damage  resulting  from  their own
negligence or willful misconduct.

      (c)  The  Borrower  and the Trust agree that all claims  shall be subject
to and  governed  by the  provisions  of the New Jersey  Contractual  Liability
Act, N.J.S.A. 59:13-1 et seq. (except for N.J.S.A.  59:13-9 thereof),  although
such Act by its express terms does not apply to claims  arising under  contract
with the Trust.

      (d)  In connection with its obligation to provide the insurance  required
under Section  2.02(j) hereof:  (i) the Borrower shall include,  or cause to be
included,  the Trust and its  directors,  employees  and officers as additional
"named  insureds" on (A) any  certificate  of liability  insurance  procured by
the Borrower (or other similar  document  evidencing  the  liability  insurance
coverage  procured  by the  Borrower)  and (B)  any  certificate  of  liability
insurance  procured by any  contractor or  subcontractor  for the Project,  and
from the latter of the date of the Loan  Closing or the date of the  initiation
of  construction  of the  Project  until  the date the  Borrower  receives  the
written  certificate of Project  completion from the Trust,  the Borrower shall
maintain  said  liability  insurance  covering  the Trust  and said  directors,
employees and officers in good  standing;  and (ii) the Borrower  shall include
the Trust as an  additional  "named  insured" on any  certificate  of insurance
providing  against risk of direct  physical loss,  damage or destruction of the
Environmental  Infrastructure  System,  and during  the Loan Term the  Borrower
shall maintain said insurance covering the Trust in good standing.

      The  Borrower  shall  provide  the Trust  with a copy of each of any such
original,  supplemental,  amendatory or reissued  certificates of insurance (or
other similar documents  evidencing the insurance  coverage)  required pursuant
to this Section 3.06(d).

      SECTION  3.07.  Option  to  Prepay  Loan  Repayments.  The  Borrower  may
prepay  the Trust  Bond Loan  Repayments,  in whole or in part (but if in part,
in the  amount of  $100,000  or any  integral  multiple  thereof),  upon  prior
written  notice to the Trust and the  Trustee not less than ninety (90) days in
addition  to the number of days'  advance  notice to the Trustee  required  for
any optional  redemption  of the Trust Bonds,  and upon payment by the Borrower
to the Trustee of amounts that,  together  with  investment  earnings  thereon,
will  be  sufficient  to pay  the  principal  amount  of the  Trust  Bond  Loan
Repayments  to be prepaid  plus the Interest  Portion  described in clause (ii)
of the definition  thereof on any such date of redemption;  provided,  however,
that any such full or partial  prepayment  may only be made (i) if the Borrower
is  not  then  in  arrears  on  its  Fund  Loan,   (ii)  if  the   Borrower  is
contemporaneously  making a full or  partial  prepayment  of the Fund Loan such
that,  after the  prepayment of the Loan and the Fund Loan,  the Trust,  in its
sole  discretion,  determines  that the  interests  of the  owners of the Trust
Bonds are not  adversely  affected  by such  prepayments,  and  (iii)  upon the
prior  written  approval  of the  Trust.  In  addition,  if at the time of such
prepayment  the Trust  Bonds may only be  redeemed  at the  option of the Trust
upon payment of a premium,  the Borrower  shall add to its  prepayment of Trust
Bond Loan  Repayments  an amount,  as  determined  by the Trust,  equal to such
premium  allocable  to the  Trust  Bonds  to be  redeemed  as a  result  of the
Borrower's  prepayment.  Prepayments  shall be  applied  first to the  Interest
Portion  that  accrues  on the  portion  of the Loan to be  prepaid  until such
prepayment  date as  described  in clause  (ii) of the  definition  thereof and
then to principal payments  (including  premium, if any) on the Loan in inverse
order of their maturity.

      SECTION  3.08.  Priority of Loan and Fund Loan.  (a) The Borrower  hereby
agrees that,  to the extent  allowed by law, any Loan  Repayments  then due and
payable  on the  Loan  shall  be  satisfied  by the  Borrower  before  any loan
repayments on the Borrower's Fund Loan shall be satisfied by the Borrower.

      (b)  The  Borrower  hereby  acknowledges  that in the event the  Borrower
fails or is unable  to pay  promptly  to the Trust in full any Trust  Bond Loan
Repayments  under this Loan  Agreement  when due,  then any (i)  Administrative
Fee  paid  hereunder,   (ii)  late  charges  paid  hereunder,  and  (iii)  loan
repayments  paid by the  Borrower  on its Fund  Loan  under  the  related  loan
agreement  therefor,  any of  which  payments  shall  be  received  by the Loan
Servicer  during  the time of any such Trust  Bond Loan  Repayment  deficiency,
shall  first be applied by the Loan  Servicer  to satisfy  such Trust Bond Loan
Repayment  deficiency as a credit  against the  obligations  of the Borrower to
make  payments of the Interest  Portion  under the Loan and the Borrower  Bond,
second,  to the  extent  available,  to make  Trust  Bond  Loan  Repayments  of
principal  hereunder and payments of principal under the Borrower Bond,  third,
to the extent available,  to pay the Administrative  Fee, fourth, to the extent
available,  to pay any late charges hereunder,  fifth, to the extent available,
to satisfy the  repayment  of the  Borrower's  Fund Loan under its related loan
agreement  therefor,  and,  finally,  to the extent  available,  to satisfy the
repayment of the administrative fee under any such related loan agreement.

      (c)  The Borrower  hereby further  acknowledges  that any loan repayments
paid by the  Borrower  on its  Fund  Loan  under  the  related  loan  agreement
therefor  shall be applied (i) according to Section 3(c) of the Loan  Servicing
and Trust  Bonds  Security  Agreement  (as  defined in the  definition  of Loan
Servicer  herein) and (ii)  according to the  provisions of the Master  Program
Trust Agreement.


<PAGE>
ARTICLE IV


                ASSIGNMENT OF LOAN AGREEMENT AND BORROWER BOND

      SECTION  4.01.  Assignment  and  Transfer  by  Trust.  (a)  The  Borrower
hereby  expressly  acknowledges  that,  other  than the  provisions  of Section
2.02(d)(ii)  hereof,  the Trust's  right,  title and  interest in, to and under
this Loan  Agreement  and the Borrower  Bond have been  assigned to the Trustee
as security  for the Trust Bonds as provided in the Bond  Resolution,  and that
if any Event of Default  shall occur,  the Trustee or any Bond Insurer (as such
term may be defined in the Bond  Resolution),  if  applicable,  pursuant to the
Bond  Resolution,  shall be entitled to act hereunder in the place and stead of
the Trust.  The  Borrower  hereby  acknowledges  the  requirements  of the Bond
Resolution  applicable to the Trust Bonds and consents to such  assignment  and
appointment.  This Loan  Agreement and the Borrower  Bond,  including,  without
limitation,  the right to receive payments  required to be made by the Borrower
hereunder and to compel or otherwise  enforce  observance  and  performance  by
the  Borrower  of its  other  duties,  covenants,  obligations  and  agreements
hereunder,  may be further transferred,  assigned and reassigned in whole or in
part to one or more  assignees  or  subassignees  by the  Trustee  at any  time
subsequent  to their  execution  without the necessity of obtaining the consent
of, but after giving prior written notice to, the Borrower.

      The  Trust  shall  retain  the  right  to  compel  or  otherwise  enforce
observance  and   performance  by  the  Borrower  of  its  duties,   covenants,
obligations  and  agreements  under  Section  2.02(d)(ii)   hereof;   provided,
however,  that in no event  shall the Trust  have the right to  accelerate  the
Borrower  Bond in  connection  with  the  enforcement  of  Section  2.02(d)(ii)
hereof.

      (b)  The  Borrower  hereby  approves and  consents to any  assignment  or
transfer of this Loan  Agreement  and the Borrower Bond that the Trust deems to
be  necessary  in  connection  with any  refunding  of the  Trust  Bonds or the
issuance of additional  bonds under the Bond  Resolution  or otherwise,  all in
connection with the pooled loan program of the Trust.

      SECTION  4.02.  Assignment by Borrower.  Neither this Loan  Agreement nor
the  Borrower  Bond may be assigned by the Borrower  (except to the  Guarantor,
which  shall  occur   pursuant  to  N.J.S.A.   14A:10-5.1  or  such   successor
provision,  upon notice to the Trust and the  Trustee)  for any reason,  unless
the  following  conditions  shall be  satisfied:  (i) the Trust and the Trustee
shall have approved said  assignment in writing;  (ii) the assignee  shall have
expressly  assumed in writing the full and faithful  observance and performance
of the Borrower's  duties,  covenants,  obligations  and agreements  under this
Loan  Agreement  and,  to  the  extent  permitted  under  applicable  law,  the
Borrower Bond;  (iii)  immediately  after such  assignment,  the assignee shall
not be in default in the observance or  performance  of any duties,  covenants,
obligations  or  agreements  of the Borrower  under this Loan  Agreement or the
Borrower  Bond;  and (iv) the Trust  shall  have  received  an  opinion of Bond
Counsel  to the  effect  that such  assignment  will not  adversely  affect the
security  of the holders of the Trust Bonds or the  exclusion  of the  interest
on the Trust Bonds from gross  income for purposes of federal  income  taxation
under Section 103(a) of the Code.


<PAGE>
                                   ARTICLE V


                        EVENTS OF DEFAULT AND REMEDIES

      SECTION 5.01.  Events of Default.  If any of the following  events occur,
it is hereby  defined  as and  declared  to be and to  constitute  an "Event of
Default":

      (a)  failure by the Borrower to pay, or cause to be paid,  any Trust Bond
Loan  Repayment  required to be paid  hereunder  when due,  which failure shall
continue for a period of fifteen (15) days;

      (b)  failure  by  the  Borrower  to  pay,  or  cause  to  be  paid,   the
Administrative  Fee or any  late  charges  incurred  hereunder  or any  portion
thereof when due or to observe and perform any duty,  covenant,  obligation  or
agreement  on its part to be observed or performed  under this Loan  Agreement,
other than as  referred  to in  subsection  (a) of this  Section  5.01 or other
than the obligations of the Borrower  contained in Section  2.02(d)(ii)  hereof
and in Exhibit F hereto,  which failure  shall  continue for a period of thirty
(30) days after written  notice,  specifying  such failure and requesting  that
it be remedied,  is given to the  Borrower by the  Trustee,  unless the Trustee
shall agree in writing to an  extension  of such time prior to its  expiration;
provided,  however,  that if the failure  stated in such notice is  correctable
but cannot be  corrected  within the  applicable  period,  the  Trustee may not
unreasonably  withhold  its consent to an extension of such time up to 120 days
from the  delivery  of the  written  notice  referred  to  above if  corrective
action  is  instituted  by  the  Borrower  within  the  applicable  period  and
diligently pursued until the Event of Default is corrected;

      (c)  any  representation  made by or on behalf of the Borrower  contained
in this Loan  Agreement,  or in any instrument  furnished in compliance with or
with  reference to this Loan  Agreement or the Loan,  is false or misleading in
any material respect;

      (d)  a petition is filed by or against the Borrower  under any federal or
state  bankruptcy or insolvency  law or other similar law in effect on the date
of this Loan  Agreement or thereafter  enacted,  unless in the case of any such
petition  filed against the Borrower such  petition  shall be dismissed  within
thirty  (30) days after such filing and such  dismissal  shall be final and not
subject to appeal;  or the  Borrower  shall  become  insolvent  or  bankrupt or
shall make an  assignment  for the  benefit of its  creditors;  or a  custodian
(including,  without  limitation,  a  receiver,  liquidator  or trustee) of the
Borrower  or any of its  property  shall be  appointed  by court  order or take
possession  of the Borrower or its property or assets if such order  remains in
effect or such possession continues for more than thirty (30) days;

      (e)  the  Borrower  shall  generally  fail to pay its debts as such debts
become due; and

      (f)  failure  of the  Borrower  to observe  or  perform  such  additional
duties,  covenants,  obligations,  agreements  or conditions as are required by
the Trust and specified in Exhibit F attached hereto and made a part hereof.

      SECTION  5.02.  Notice of Default.  The  Borrower  shall give the Trustee
and the  Trust  prompt  telephonic  notice  of the  occurrence  of any Event of
Default  referred to in Section  5.01(d) or (e) hereof and of the occurrence of
any other  event or  condition  that  constitutes  an Event of  Default at such
time  as any  senior  administrative  or  financial  officer  of  the  Borrower
becomes aware of the existence thereof.

      SECTION  5.03.  Remedies  on  Default.   Whenever  an  Event  of  Default
referred to in Section 5.01 hereof shall have occurred and be  continuing,  the
Borrower  acknowledges  the rights of the  Trustee  and of any Bond  Insurer to
direct  any  and  all  remedies  in  accordance  with  the  terms  of the  Bond
Resolution,  and the Borrower also  acknowledges  that the Trust shall have the
right to take,  or to direct the  Trustee  to take,  any  action  permitted  or
required  pursuant to the Bond  Resolution and to take whatever other action at
law or in equity may appear  necessary  or  desirable  to collect  the  amounts
then due and  thereafter to become due  hereunder or to enforce the  observance
and  performance  of  any  duty,  covenant,  obligation  or  agreement  of  the
Borrower hereunder.

      In  addition,  if an Event of  Default  referred  to in  Section  5.01(a)
hereof shall have occurred and be  continuing,  the Trust shall,  to the extent
allowed  by  applicable  law and to the  extent  and in the manner set forth in
the Bond  Resolution,  have the right to  declare,  or to direct the Trustee to
declare,  all Loan  Repayments and all other amounts due hereunder  (including,
without  limitation,  payments  under  the  Borrower  Bond)  together  with the
prepayment  premium,  if any,  calculated pursuant to Section 3.07 hereof to be
immediately  due and  payable,  and upon notice to the  Borrower the same shall
become due and payable without further notice or demand.

      SECTION 5.04.  Attorneys'  Fees and Other  Expenses.  The Borrower  shall
on demand pay to the Trust or the Trustee the  reasonable  fees and expenses of
attorneys and other reasonable expenses  (including,  without  limitation,  the
reasonably  allocated  costs of in-house  counsel and legal staff)  incurred by
either of them in the  collection  of Trust Bond Loan  Repayments  or any other
sum due hereunder or in the  enforcement  of the  observation or performance of
any other  duties,  covenants,  obligations  or agreements of the Borrower upon
an Event of Default.

      SECTION 5.05.  Application of Moneys.  Any moneys  collected by the Trust
or the Trustee  pursuant to Section 5.03 hereof shall be applied (a) first,  to
pay any  attorneys'  fees or  other  fees  and  expenses  owed by the  Borrower
pursuant to Section 5.04 hereof,  (b) second, to the extent  available,  to pay
the  Interest  Portion  then  due  and  payable,   (c)  third,  to  the  extent
available,  to pay the  principal due and payable on the Loan,  (d) fourth,  to
the  extent  available,  to  pay  the  Administrative  Fee,  any  late  charges
incurred  hereunder  or any  other  amounts  due and  payable  under  this Loan
Agreement,  and  (e)  fifth,  to the  extent  available,  to pay  the  Interest
Portion and the  principal on the Loan and other amounts  payable  hereunder as
such amounts become due and payable.

      SECTION  5.06.  No Remedy  Exclusive;  Waiver;  Notice.  No remedy herein
conferred  upon or  reserved  to the Trust or the  Trustee  is  intended  to be
exclusive,  and every such remedy shall be cumulative  and shall be in addition
to every other  remedy  given  under this Loan  Agreement  or now or  hereafter
existing  at law or in equity.  No delay or  omission  to  exercise  any right,
remedy  or power  accruing  upon any Event of  Default  shall  impair  any such
right,  remedy or power or shall be construed to be a waiver  thereof,  but any
such  right,  remedy or power may be  exercised  from time to time and as often
as may be deemed  expedient.  In order to entitle  the Trust or the  Trustee to
exercise  any  remedy  reserved  to it in  this  Article  V,  it  shall  not be
necessary  to give any notice  other  than such  notice as may be  required  in
this Article V.

      SECTION  5.07.   Retention  of  Trust's   Rights.   Notwithstanding   any
assignment  or  transfer  of this Loan  Agreement  pursuant  to the  provisions
hereof or of the Bond  Resolution,  or anything else to the contrary  contained
herein,  the Trust  shall  have the right  upon the  occurrence  of an Event of
Default to take any action,  including (without  limitation) bringing an action
against  the  Borrower  at  law  or  in  equity,  as  the  Trust  may,  in  its
discretion,  deem  necessary to enforce the  obligations of the Borrower to the
Trust pursuant to Section 5.03 hereof.


<PAGE>
                                  ARTICLE VI


                                 MISCELLANEOUS

      SECTION   6.01.   Notices.    All   notices,    certificates   or   other
communications  hereunder  shall be  sufficiently  given  and  shall be  deemed
given when hand  delivered or mailed by registered or certified  mail,  postage
prepaid,  to the  Borrower at the  address  specified  in Exhibit A-1  attached
hereto  and made a part  hereof  and to the  Trust,  the  Trustee  and the Loan
Servicer at the following addresses:

      (a)  Trust:

                New Jersey Environmental Infrastructure Trust
                P.O. Box 440
                Trenton, New Jersey  08625
                Attention:  Executive Director

      (b)  Trustee:

      First Union National Bank
                765 Broad Street
                Newark, New Jersey  07102
                Attention:  Corporate Trust Department

      (c)  Loan Servicer:

      First Union National Bank
                765 Broad Street
                Newark, New Jersey  07102
                Attention:  Corporate Trust Department

      Any of the  foregoing  parties may  designate  any  further or  different
addresses to which  subsequent  notices,  certificates or other  communications
shall be sent by notice in writing given to the others.

      SECTION 6.02.  Binding  Effect.  This Loan  Agreement  shall inure to the
benefit  of and shall be  binding  upon the Trust  and the  Borrower  and their
respective successors and assigns.

      SECTION  6.03.  Severability.  In the  event any  provision  of this Loan
Agreement  shall be held  illegal,  invalid  or  unenforceable  by any court of
competent   jurisdiction,   such   holding   shall   not   invalidate,   render
unenforceable or otherwise affect any other provision hereof.

      SECTION  6.04.  Amendments,  Supplements  and  Modifications.  Except  as
otherwise  provided  in this  Section  6.04,  this  Loan  Agreement  may not be
amended,  supplemented  or modified  without the prior  written  consent of the
Trust and the  Borrower  and without the  satisfaction  of all  conditions  set
forth  in  Section   11.12  of  the  Bond   Resolution.   Notwithstanding   the
conditions  set forth in  Section  11.12 of the Bond  Resolution,  (i)  Section
2.02(p)  hereof may be  amended,  supplemented  or  modified  upon the  written
consent of the Trust and the  Borrower  and without the consent of the Trustee,
any Bond Insurer or any holders of the Trust  Bonds,  and (ii) Exhibit H hereto
may be amended,  supplemented  or modified  prior to the execution and delivery
thereof  as  the  Trust,  in  its  sole  discretion,   shall  determine  to  be
necessary,  desirable or convenient for the purpose of satisfying  Rule 15c2-12
and the  purpose  and intent  thereof as Rule  15c2-12,  its purpose and intent
may  hereafter  be  interpreted  from  time to time by the SEC or any  court of
competent  jurisdiction,  and such amendment,  supplement or modification shall
not require the consent of the Borrower,  the Trustee,  any Bond Insurer or any
holders of the Trust Bonds.

      SECTION  6.05.  Execution in  Counterparts.  This Loan  Agreement  may be
executed in several  counterparts,  each of which shall be an original  and all
of which shall constitute but one and the same instrument.

      SECTION  6.06.  Applicable  Law  and  Regulations.  This  Loan  Agreement
shall be governed by and  construed in  accordance  with the laws of the State,
including  the  Act  and  the  Regulations,  which  Regulations  are,  by  this
reference thereto, incorporated herein as part of this Loan Agreement.

      SECTION 6.07.  Consents and  Approvals.  Whenever the written  consent or
approval  of the Trust  shall be  required  under the  provisions  of this Loan
Agreement,  such  consent  or  approval  may only be given by the Trust  unless
otherwise  provided  by law or by  rules,  regulations  or  resolutions  of the
Trust or unless  expressly  delegated  to the Trustee  and except as  otherwise
provided in Section 6.09 hereof.

      SECTION   6.08.   Captions.   The  captions  or  headings  in  this  Loan
Agreement are for  convenience  only and shall not in any way define,  limit or
describe  the  scope or  intent  of any  provisions  or  sections  of this Loan
Agreement.

      SECTION  6.09.   Benefit  of  Loan   Agreement;   Compliance   with  Bond
Resolution.  This Loan Agreement is executed,  among other  reasons,  to induce
the  purchase  of  the  Trust  Bonds.   Accordingly,   all  duties,  covenants,
obligations  and  agreements  of  the  Borrower  herein  contained  are  hereby
declared  to be for  the  benefit  of and are  enforceable  by the  Trust,  the
holders  of the  Trust  Bonds  and the  Trustee.  The  Borrower  covenants  and
agrees to observe  and  comply  with,  and to enable  the Trust to observe  and
comply with, all duties,  covenants,  obligations  and agreements  contained in
the Bond Resolution.

      SECTION 6.10.  Further  Assurances.  The Borrower  shall,  at the request
of  the  Trust,  authorize,  execute,  attest,  acknowledge  and  deliver  such
further resolutions,  conveyances,  transfers, assurances, financing statements
and other  instruments  as may be necessary or desirable  for better  assuring,
conveying,  granting,  assigning and confirming the rights,  security interests
and  agreements  granted or intended to be granted by this Loan  Agreement  and
the Borrower Bond.


<PAGE>
                               [Signature Page]
      IN WITNESS  WHEREOF,  the Trust and the  Borrower  have  caused this Loan
Agreement  to be  executed,  sealed and  delivered  as of the date first  above
written.

                                    NEW JERSEY ENVIRONMENTAL
                                      INFRASTRUCTURE TRUST
[SEAL]


ATTEST:                             By:_______________________
                                          Barton E. Harrison
                                          Vice-Chairman

_____________________________
Robert A. Briant, Sr.
Secretary

                                    THE MOUNT HOLLY WATER
                                      COMPANY
[SEAL]


ATTEST:                             By:_______________________
                                          Authorized Officer


_____________________________
Authorized Officer


                                    Approval of New Jersey State
                                      Treasurer required pursuant
                                      to Section 9a of the Act



                                    By:_______________________
                                          James A. DiEleuterio, Jr.
                                          New Jersey State Treasurer


<PAGE>
                                    A-1-36
                                  EXHIBIT A-1


        Description of Project and Environmental Infrastructure System


<PAGE>
                                    A-2-37
                                  EXHIBIT A-2


                              Description of Loan


<PAGE>
                                     B-38
                                   EXHIBIT B


              Basis for Determination of Allowable Project Costs


<PAGE>
                                     C-39
                                   EXHIBIT C


                        Estimated Disbursement Schedule


<PAGE>
                                     D-40
                                   EXHIBIT D


                            Specimen Borrower Bond


<PAGE>
           (Except for assignment page, to be supplied by Borrower's

               bond counsel in substantially the following form)


      IMPORTANT  NOTE:  The next three pages set forth the form of the Borrower
Bond  prepared by the Trust's  Bond  Counsel  for  municipal/county  Borrowers.
Although the Trust  recognizes  that each  corporate  Borrower has its own bond
form as required pursuant to its Borrower Bond Resolution,  please  incorporate
in the bond form the  pertinent  information  from this  municipal/county  bond
form (e.g.,  amounts  payable  under the  Borrower  Bond set forth in the first
paragraph,  assignment in the second  paragraph,  disbursement  language in the
third paragraph,  unconditional  obligation in the fourth  paragraph,  optional
prepayment  provisions  in the  fifth  paragraph  and the date of the  Borrower
Bond).


<PAGE>
                       SEE IMPORTANT NOTE ON PRIOR PAGE



      FOR VALUE  RECEIVED,  The Mount Holly Water Company,  a corporation  duly
created and validly  existing under the  Constitution  and laws of the State of
New Jersey  (the  "Borrower"),  hereby  promises to pay to the order of the New
Jersey  Environmental  Infrastructure  Trust (the  "Trust")  (i) the  principal
amount of  __________________________  Dollars  ($__________),  or such  lesser
amount as shall be  determined  in  accordance  with  Section  3.01 of the Loan
Agreement  (as  hereinafter   defined),   at  the  times  and  in  the  amounts
determined  as provided in the Loan  Agreement,  together with (ii) Interest on
the Loan  constituting the Interest  Portion,  the  Administrative  Fee and any
late charges  incurred  under the Loan  Agreement (as such terms are defined in
the  Loan  Agreement)  in  the  amount  calculated  as  provided  in  the  Loan
Agreement,  payable on the days and in the  amounts and as provided in the Loan
Agreement,  which principal  amount and Interest Portion of the Interest on the
Loan shall,  unless  otherwise  provided in the Loan  Agreement,  be payable on
the days and in the  amounts  as also set forth in  Exhibit A  attached  hereto
under the column  headings  respectively  entitled  "Principal" and "Interest",
plus (iii) any other  amounts  due and owing  under the Loan  Agreement  at the
times  and in  the  amounts  as  provided  therein.  The  Borrower  irrevocably
pledges  its full faith and credit for the  punctual  payment of the  principal
of and the Interest on this  Borrower  Bond (as defined in the Loan  Agreement)
and for the  punctual  payment of all other  amounts  due under  this  Borrower
Bond and the Loan Agreement according to their respective terms.

      This Borrower Bond is issued  pursuant to the Loan Agreement  dated as of
November  1,  1998 by and  between  the  Trust  and  the  Borrower  (the  "Loan
Agreement"),  and is issued in  consideration  of the loan made thereunder (the
"Loan") and to evidence  the payment  obligations  of the Borrower set forth in
the  Loan  Agreement.  This  Borrower  Bond has been  assigned  to First  Union
National   Bank,   as  trustee  (the   "Trustee")   under  the   "Environmental
Infrastructure  Bond  Resolution,  Series  1998B",  adopted  by  the  Trust  on
September 21, 1998, as the same may be amended and  supplemented  in accordance
with the terms thereof (the "Bond  Resolution"),  and payments hereunder shall,
except as otherwise  provided in the Loan  Agreement,  be made  directly to the
Loan Servicer (as defined in the Loan  Agreement)  for the account of the Trust
pursuant to such  assignment.  Such  assignment  has been made as security  for
the  payment of the Trust Bonds (as  defined in the Loan  Agreement)  issued to
finance  or  refinance  the  Loan  and  as  otherwise  described  in  the  Loan
Agreement.   This   Borrower   Bond  is  subject  to  further   assignment   or
endorsement  in accordance  with the terms of the Bond  Resolution and the Loan
Agreement.  All of the terms,  conditions  and provisions of the Loan Agreement
are, by this reference  thereto,  incorporated  herein as part of this Borrower
Bond.

      Pursuant  to the  Loan  Agreement,  disbursements  shall  be  made by the
Trustee  to the  Borrower,  in  accordance  with  written  instructions  of the
Trust,  upon  receipt  by the Trust and the  Trustee of  requisitions  from the
Borrower  executed and delivered in accordance with the  requirements set forth
in Section 3.02 of the Loan Agreement.

      This  Borrower  Bond is  entitled to the  benefits  and is subject to the
conditions  of the Loan  Agreement.  The  obligations  of the  Borrower to make
the payments required  hereunder shall be absolute and  unconditional,  without
any defense or right of set-off,  counterclaim  or  recoupment by reason of any
default  by the Trust  under the Loan  Agreement  or under any other  agreement
between the Borrower and the Trust or out of any  indebtedness  or liability at
any time owing to the Borrower by the Trust or for any other reason.

      This Borrower Bond is subject to optional  prepayment under the terms and
conditions,  and  in  the  amounts,  provided  in  Section  3.07  of  the  Loan
Agreement.  To the extent  allowed by  applicable  law,  this Borrower Bond may
be  subject  to  acceleration  under  the  terms  and  conditions,  and  in the
amounts, provided in Section 5.03 of the Loan Agreement.

      IN WITNESS  WHEREOF,  the  Borrower has caused this  Borrower  Bond to be
duly executed, sealed and delivered as of this 15th day of October, 1998.

                                    THE MOUNT HOLLY WATER
                                      COMPANY

[SEAL]

                                    By:___________________
ATTEST:                                   _____________



_____________________                     By:___________________
_______________                           _____________


<PAGE>
      New  Jersey   Environmental   Infrastructure  Trust  hereby  assigns  the
foregoing  Borrower  Bond to First Union  National  Bank,  as Trustee under the
"Environmental  Infrastructure  Bond  Resolution,  Series  1998B",  adopted  on
September  21, 1998,  as amended and  supplemented,  all as of the date of this
Borrower  Bond,  as security  for the Trust Bonds  issued or to be issued under
the Bond  Resolution  to finance or  refinance  the Project Fund (as defined in
the Bond Resolution).


                                    NEW JERSEY ENVIRONMENTAL
                                      INFRASTRUCTURE TRUST

[SEAL]

ATTEST:                             By:_______________________
                                          Barton E. Harrison
                                          Vice-Chairman

_____________________________
Robert A. Briant, Sr.
Secretary


<PAGE>
                                     E-45
                                   EXHIBIT E


               Opinions of Borrower's Bond and General Counsels

                          See Closing Item No. 11.04


<PAGE>
                      [LETTERHEAD OF COUNSEL TO BORROWER]



                                    November 5, 1998

New Jersey Environmental Infrastructure Trust
P.O. Box 440
Trenton, New Jersey  08625

First Union National Bank
765 Broad Street
Newark, New Jersey  07102

Ladies and Gentlemen:

      I have acted as counsel to The Mount Holly Water  Company,  a corporation
duly  organized and validly  existing under the laws of the State of New Jersey
(the  "Borrower"),  which has entered  into a Loan  Agreement  (as  hereinafter
defined)  with  the  New  Jersey   Environmental   Infrastructure   Trust  (the
"Trust"),  and  have  acted  as  such in  connection  with  the  authorization,
execution,  attestation  and delivery by the Borrower of its Loan Agreement and
Borrower  Bond (as  hereinafter  defined)  pursuant to the New Jersey  Business
Corporation  Act,  P.L.  1968,  c. 263, as amended (the  "Business  Corporation
Law"),  and  resolutions  of the Board of Directors of the Borrower  adopted on
________,  1998  (the  "Resolutions").  All  capitalized  terms  used  but  not
defined  herein  shall  have the  meanings  ascribed  to such terms in the Loan
Agreement.

      In so acting,  I have examined the  Constitution and laws of the State of
New Jersey,  including,  without limitation,  the Business Corporation Law, and
the  certificate  of  incorporation  and by-laws of the  Borrower.  I have also
examined  originals,   or  copies  certified  or  otherwise  identified  to  my
satisfaction, of the following:

      (a)  the Trust's  "Environmental  Infrastructure Bond Resolution,  Series
1998B", adopted by the Board of Directors of the Trust on September 21, 1998;

      (b)  the  Loan  Agreement  dated  as  of  November  1,  1998  (the  "Loan
Agreement") by and between the Trust and the Borrower;

      (c)  the  Resolutions  and the  proceedings  of the Board of Directors of
the Borrower relating to the undertaking and completion of the Project;

      (d)  the  Borrower  Bond  dated as of  October  15,  1998 (the  "Borrower
Bond") issued by the Borrower to the Trust to evidence the Loan; and

      (e)  the   proceedings  of  the  Board  of  Directors  of  the  Borrower,
including,  without limitation, the Resolutions,  relating to the authorization
of the  Borrower  Bond  and  the  sale,  execution,  attestation  and  delivery
thereof to the Trust (the Loan  Agreement  and the  Borrower  Bond are referred
to herein collectively as the "Loan Documents").
      I have also examined and relied upon  originals,  or copies  certified or
otherwise authenticated to my satisfaction,  of such other records,  documents,
certificates  and other  instruments,  and have made such  investigation of law
as in my  judgment I have  deemed  necessary  or  appropriate,  to enable me to
render the opinions expressed below.

      I am of the opinion that:

      1.   The  Borrower is a  corporation  duly  created and validly  existing
under  and  pursuant  to the  Constitution  and  statutes  of the  State of New
Jersey,  including the Business  Corporation Law, with the legal right to carry
on the business of its Environmental  Infrastructure  System as currently being
conducted and as proposed to be conducted.

      2.   The Borrower has full legal right and  authority to execute,  attest
and deliver the Loan  Documents,  to sell the  Borrower  Bond to the Trust,  to
observe and perform its duties,  covenants,  obligations  and agreements  under
the Loan Documents and to undertake and complete the Project.

      3.   The  acting  officers  of the  Borrower  who  are  contemporaneously
herewith  performing or have  previously  performed any action  contemplated in
the Loan  Agreement  are, and at the time any such action was  performed  were,
the  duly  appointed  or  elected   officers  of  the  Borrower   empowered  by
applicable  New Jersey law and  authorized  by  resolution  of the  Borrower to
perform such actions.

      4.   The  proceedings of the Borrower's  board of directors (i) approving
the  Loan  Documents,   (ii)  authorizing  their  execution,   attestation  and
delivery on behalf of the  Borrower,  (iii) with respect to the  Borrower  Bond
only,  authorizing its sale by the Borrower to the Trust,  (iv) authorizing the
Borrower to consummate the  transactions  contemplated  by the Loan  Documents,
(v)  authorizing  the Borrower to undertake and complete the Project,  and (vi)
authorizing the execution and delivery of all other  certificates,  agreements,
documents and  instruments in connection  with the execution,  attestation  and
delivery of the Loan  Documents,  have each been duly and lawfully  adopted and
authorized in accordance with applicable law,  including,  without  limitation,
the Business Corporation Law.

      5.   The Loan Documents  have been duly  authorized,  executed,  attested
and  delivered  by the  Authorized  Officers of the  Borrower  and the Borrower
Bond has been duly sold by the  Borrower  to the  Trust;  and  assuming  in the
case of the  Loan  Agreement  that  the  Trust  has  the  requisite  power  and
authority to authorize,  execute,  attest and deliver, and has duly authorized,
executed,  attested  and  delivered,  the Loan  Agreement,  the Loan  Documents
constitute  the  legal,   valid  and  binding   obligations  of  the  Borrower,
enforceable  against the Borrower in accordance  with their  respective  terms,
subject,  however,  to the  effect  of,  and to  restrictions  and  limitations
imposed   by   or   resulting   from,   bankruptcy,   insolvency,   moratorium,
reorganization  or other similar laws affecting  creditors'  rights  generally.
No opinion is rendered as to the availability of any particular remedy.

      6.   The authorization,  execution,  attestation and delivery of the Loan
Documents  by the  Borrower  and, in the case of the  Borrower  Bond only,  the
sale thereof to the Trust,  the  observation and performance by the Borrower of
its   duties,   covenants,   obligations   and   agreements   thereunder,   the
consummation  of the  transactions  contemplated  therein,  and the undertaking
and  completion  of the  Project  do not and will not (i) other  than the lien,
charge  or  encumbrance  created  by  the  Loan  Documents  and  by  any  other
outstanding  debt  obligations  of the  Borrower  that are at  parity  with the
Borrower  Bond as to lien on, and  source  and  security  for  payment  thereon
from,  the revenues of the  Borrower,  result in the creation or  imposition of
any lien,  charge or encumbrance  upon any properties or assets of the Borrower
pursuant  to,  (ii)  result in any  breach of any of the terms,  conditions  or
provisions of, or (iii)  constitute a default under,  any  outstanding  debt or
lease obligation,  trust agreement,  indenture,  mortgage,  deed of trust, loan
agreement  or other  instrument  to which the  Borrower  is a party or by which
the  Borrower,   its  Environmental   Infrastructure   System  or  any  of  its
properties  or  assets  may be  bound,  nor  will  such  action  result  in any
violation  of the  provisions  of the  charter or other  document  pursuant  to
which  the  Borrower  was  established  or any laws,  ordinances,  injunctions,
judgments,  decrees,  rules,  regulations  or  existing  orders of any court or
governmental  or  administrative  agency,  authority  or  person  to which  the
Borrower,  its  Environmental   Infrastructure  System  or  its  properties  or
operations is subject.

      7.   All approvals,  consents or  authorizations  of, or registrations of
or  filings  with,  any  governmental  or public  agency,  authority  or person
required  to  date  on  the  part  of  the  Borrower  in  connection  with  the
authorization,  execution,  attestation,  delivery and  performance of the Loan
Documents,  the sale of the Borrower Bond and the  undertaking  and  completion
of the Project have been obtained or made.

      8.   There  is no  litigation  or  other  proceeding  pending  or,  to my
knowledge,  after due  inquiry,  threatened  in any court or other  tribunal of
competent   jurisdiction   (either  State  or  federal)  (i)   questioning  the
creation,  organization  or existence of the  Borrower,  (ii)  questioning  the
validity,  legality or enforceability of the Resolutions,  the Loan or the Loan
Documents,  (iii)  questioning  the  undertaking  or completion of the Project,
(iv)  otherwise   challenging   the   Borrower's   ability  to  consummate  the
transactions  contemplated by the Loan or the Loan  Documents,  or (v) that, if
adversely  decided,  would have a materially  adverse  impact on the  financial
condition of the Borrower.

      9.   The  Borrower  has  no  bonds,   notes  or  other  debt  obligations
outstanding  that are  superior or senior to the  Borrower  Bond as to lien on,
and  source  and  security  for  payment  thereof  from,  the  revenues  of the
Borrower.

      10.  To  the  best  of  my   knowledge,   upon  due   inquiry,   (i)  all
representations  made by the Borrower  contained within subsections (f) and (h)
of Section 2.02 and, if  applicable,  Exhibit F of the Loan Agreement are true,
accurate  and  complete,  and  (ii)  all  expectations  contained  therein  are
reasonable,  and I know of no  reason  why the  Borrower  would  be  unable  to
comply on a continuing basis with the covenants  contained  within  subsections
(f)  and  (h) of  Section  2.02  and,  if  applicable,  Exhibit  F of the  Loan
Agreement.

      11.  Assuming that (i) the Borrower  complies on a continuing  basis with
the  covenants  contained  in  subsections  (f) and (h) of Section 2.02 and, if
applicable,  Exhibit F of the Loan Agreement,  (ii) interest on the Trust Bonds
is  otherwise  excluded  from gross  income of the holders  thereof for federal
income tax purposes  under the Internal  Revenue Code of 1986, as amended,  and
(iii) the proceeds of the Trust Bonds loaned to the Borrower  represent  all of
the proceeds of the Trust Bonds,  the  application  of the proceeds of the Loan
for their  intended  purposes  will not  adversely  affect the  exclusion  from
gross  income for  federal  income tax  purposes  of the  interest on the Trust
Bonds.

      I hereby  authorize  McCarter & English,  LLP,  acting as bond counsel to
the  Trust,  and the  Attorney  General of the State of New  Jersey,  acting as
general  counsel to the Trust,  to rely on this  opinion as if I had  addressed
this opinion to them in addition to you.

                                    Very truly yours,


<PAGE>
                                     F-50
EXHIBIT F


                     Additional Covenants and Requirements

Guaranty of Loan:

      The repayment of the Loan will be  guaranteed  by the Guarantor  pursuant
to the terms and  conditions  as set forth in that  certain  Guaranty  made and
delivered  as of  November  1,  1998  by the  Guarantor,  a copy  of  which  is
attached hereto.


<PAGE>
                                     G-51
                                   EXHIBIT G


                  General Administrative Requirements for the
             State Environmental Infrastructure Financing Program


<PAGE>
                                     H-52
                                   EXHIBIT H


                    Form of Continuing Disclosure Agreement




                                                             Exhibit 4L

                          LOAN AGREEMENT
NWK3: 352223.02
                          BY AND BETWEEN

                     THE STATE OF NEW JERSEY,

               ACTING BY AND THROUGH THE NEW JERSEY
              DEPARTMENT OF ENVIRONMENTAL PROTECTION,

                                AND

                   THE MOUNT HOLLY WATER COMPANY





                   DATED AS OF NOVEMBER 1, 1998


<PAGE>
                               -ii-
                         TABLE OF CONTENTS

                                                               Page

EXHIBIT A  (1)    Description   of   Project   and    Environmental
Infrastructure System     A-1-1
           (2) Description of Loan  A-2-1

EXHIBIT B  Basis for Determination of Allowable Project Costs B-1

EXHIBIT C  Estimated Disbursement Schedule     C-1

EXHIBIT D  Specimen Borrower Bond   D-1

EXHIBIT E  Opinions of Borrower's Bond and General Counsels   E-1

EXHIBIT F  Additional Covenants and Requirements    F-1

EXHIBIT G  General Administrative Requirements for the State
                Environmental Infrastructure Financing ProgramG-1


<PAGE>
                                -3-
    NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE FUND LOAN AGREEMENT

      THIS LOAN  AGREEMENT,  made and  entered  into as of this 1st
day of  November,  1998,  by and  between  THE STATE OF NEW JERSEY,
acting by and through the New Jersey  Department  of  Environmental
Protection,  and THE MOUNT HOLLY WATER COMPANY,  a corporation duly
created  and  validly  existing  under the laws of the State of New
Jersey;

                         WITNESSETH THAT:

      WHEREAS,   the   Borrower   has,  in   accordance   with  the
Regulations,  made  timely  application  to the State for a Loan to
finance  a  portion  of the  Cost of the  Project  (as  each of the
foregoing   terms  is   defined  in  Section   1.01   hereof;   all
capitalized  terms used in this Loan Agreement  shall have,  unless
the context  otherwise  requires,  the  meanings  set forth in said
Section 1.01);

      WHEREAS,  the State has approved the  Borrower's  application
for a  Loan  from  Federal  Funds,  if  and  when  received  by and
available  to the  State,  and  moneys  from  repayments  of  loans
previously  made  from such  Federal  Funds,  in an  amount  not to
exceed  Five  Million  Eight  Hundred  Ninety-Four   Thousand  Nine
Hundred  Nine  Dollars  ($5,894,909)  to  finance a portion  of the
Cost of the Project;

      WHEREAS,  the New Jersey  State  Legislature  has approved an
appropriations   act  that   authorizes  an   expenditure  of  said
proceeds,  Federal Funds or related  moneys to finance a portion of
the Cost of the Project;

      WHEREAS,  the  Borrower,  in  accordance  with  the  Business
Corporation  Law  and  all  other  applicable  law,  will  issue  a
Borrower  Bond  to the  State  evidencing  said  Loan  at the  Loan
Closing; and

      WHEREAS,  in  accordance  with the New  Jersey  Environmental
Infrastructure  Trust Act, P.L.  1985, c. 334, as amended,  and the
Regulations,  the  Borrower  has been  awarded  a Trust  Loan for a
portion  of the Cost of the  Project  plus,  if  applicable  to the
Borrower,  capitalized  interest on the Trust Loan,  certain  costs
of issuance and bond insurance premium related thereto.

      NOW, THEREFORE,  for and in consideration of the award of the
Loan by the State,  the  Borrower  agrees to  complete  the Project
and to perform  under this Loan  Agreement in  accordance  with the
conditions,   covenants  and   procedures   set  forth  herein  and
attached hereto as part hereof, as follows:


<PAGE>
                             ARTICLE I


                            DEFINITIONS

      SECTION 1.01.  Definitions.  The  following  terms as used in
this Loan  Agreement  shall,  unless the context  clearly  requires
otherwise, have the following meanings:

      "Administrative  Fee"  means  an  annual  fee  of up  to  one
percent  (1.0%)  of the  initial  principal  amount  of the Loan or
such  lesser  amount,  if any, as may be  authorized  by any act of
the New  Jersey  State  Legislature  and as the State  may  approve
from time to time.

      "Authorized Officer" means, in the case of the Borrower,  any
person  or  persons  authorized  pursuant  to a  resolution  of the
board of  directors  of the  Borrower to perform any act or execute
any document  relating to the Loan,  the Borrower Bond or this Loan
Agreement.

      "Borrower"  means the  corporation  that is a party to and is
described in the first  paragraph of this Loan  Agreement,  and its
successors and assigns.

      "Borrower  Bond" means the  general  obligation  bond,  note,
debenture or other evidence of indebtedness  authorized,  executed,
attested  and  delivered  by the  Borrower to the State to evidence
the Loan,  a specimen of which is attached  hereto as Exhibit D and
made a part hereof.

      "Borrowers"  means any other Local Government Unit or Private
Entity (as such terms are  defined in the  Regulations)  authorized
to  construct,  operate and maintain  Environmental  Infrastructure
Facilities  that have entered into Loan  Agreements  with the State
pursuant  to which the State  will  make  Loans to such  recipients
from Federal Funds.

      "Business  Corporation  Law" means the "New  Jersey  Business
Corporation  Act",  constituting  Chapter 263 of the Pamphlet  Laws
of 1968 of the State of New Jersey  (codified  at N.J.S.A.  14A:1-1
et  seq.),  as the  same  may  from  time to time  be  amended  and
supplemented.

      "Code" means the Internal  Revenue Code of 1986,  as the same
may from time to time be amended and  supplemented,  including  any
regulations  promulgated  thereunder,  any  successor  code thereto
and any administrative or judicial interpretations thereof.

      "Cost"  means  those  costs  that are  eligible,  reasonable,
necessary,  allocable  to the Project and  permitted  by  generally
accepted accounting  principles,  including Allowances and Building
Costs (as defined in the  Regulations),  as shall be  determined on
a  project-specific  basis in accordance  with the  Regulations  as
set  forth in  Exhibit  B  hereto,  as the same may be  amended  by
subsequent  eligible  costs as  evidenced  by a  certificate  of an
authorized officer of the State.

      "Environmental  Infrastructure Facilities" means Water Supply
Facilities (as such term is defined in the Regulations).

      "Environmental     Infrastructure     System"    means    the
Environmental    Infrastructure   Facilities   of   the   Borrower,
including  the Project,  described  in Exhibit A-1 attached  hereto
and made a part  hereof for which the  Borrower  is  borrowing  the
Loan under this Loan Agreement.

      "Event of Default"  means any  occurrence or event  specified
in Section 5.01 hereof.

      "Federal  Funds"  means  those  funds  awarded  to the  State
pursuant  to the Clean  Water Act (33 U.S.C.  1251 et seq.) or the
Safe  Drinking  Water Act (42  U.S.C.  300f et seq.),  as the same
may from time to time be amended and supplemented.

      "Guarantor" means  Elizabethtown  Water Company, a New Jersey
corporation.

      "Loan"  means the loan made by the State to the  Borrower  to
finance  or  refinance  a  portion  of  the  Cost  of  the  Project
pursuant  to this Loan  Agreement.  For all  purposes  of this Loan
Agreement,  the  principal  amount of the Loan at any time shall be
the  amount  of the  loan  commitment  set  forth  in  Exhibit  A-2
attached  hereto and made a part  hereof  (such  amount  being also
specified  as  the  initial  aggregate   principal  amount  of  the
Borrower  Bond) less any amount of such  principal  amount that has
been  repaid by the  Borrower  under this Loan  Agreement  and less
any  adjustment  made for low bid or final  building costs pursuant
to the  provisions  of N.J.A.C.  7:22-3.26  and the  appropriations
act  of  the  New  Jersey   State   Legislature   authorizing   the
expenditure  of  moneys to  finance  a  portion  of the Cost of the
Project.

      "Loan  Agreement"  means this Loan  Agreement,  including the
Exhibits  attached hereto,  as it may be supplemented,  modified or
amended from time to time in accordance with the terms hereof.

      "Loan  Agreements"  means any other loan  agreements  entered
into by and  between  the  State  and one or more of the  Borrowers
pursuant  to which the  State  will  make  Loans to such  Borrowers
from Federal Funds.

      "Loan  Closing"  means the date upon which the Borrower shall
deliver its Borrower Bond, as previously  authorized,  executed and
attested, to the State.

      "Loan  Repayments"  means  the  repayments  of the  principal
amount of the Loan  payable  by the  Borrower  pursuant  to Section
3.03 of this Loan Agreement,  including  payments payable under the
Borrower Bond, but excluding the Administrative Fee.

      "Loan Servicer" means, initially,  First Union National Bank,
the loan servicer for the Loan and the Trust Loan,  duly  appointed
and  designated as "Loan  Servicer"  pursuant to the Loan Servicing
and Trust  Bonds  Security  Agreement  dated as of November 1, 1998
by and among the  Trust,  the  State of New  Jersey,  acting by and
through the  Treasurer  of the State of New Jersey on behalf of the
New  Jersey  Department  of  Environmental  Protection,  and  First
Union National Bank,  and any successors as "Loan  Servicer"  under
such   agreement,   as  the  same  may  be  modified,   amended  or
supplemented from time to time in accordance with its terms.

      "Loan  Term" means the term of this Loan  Agreement  provided
in  Sections  3.01 and 3.03  hereof  and in  Exhibit  A-2  attached
hereto and made a part hereof.

      "Loans"  means the loans  made by the State to the  Borrowers
under the Loan Agreements from Federal Funds.

      "Master  Program Trust  Agreement"  means that certain Master
Program Trust  Agreement  dated as of November 1, 1995 by and among
the Trust,  the State of New Jersey,  United  States Trust  Company
of New York,  as Master  Program  Trustee  thereunder,  The Bank of
New  York  (NJ),  in  several  capacities  thereunder,   and  First
Fidelity Bank,  N.A.  (predecessor  to First Union National  Bank),
in several  capacities  thereunder,  as the same may be amended and
supplemented from time to time in accordance with its terms.

      "Prime Rate" means the  prevailing  commercial  interest rate
announced  by the Loan  Servicer  from time to time in the State of
New Jersey as its prime lending rate.

      "Project" means the Environmental  Infrastructure  Facilities
of the Borrower  described in Exhibit A-1 attached  hereto and made
a part hereof,  which  constitutes a project for which the State is
permitted  to  make  a  loan  to  the  Borrower   pursuant  to  the
Regulations,  all or a portion of the Cost of which is  financed or
refinanced  by the State  through the making of the Loan under this
Loan Agreement.

      "Regulations"   means   the   rules   and   regulations,   as
applicable,  now or hereafter promulgated under N.J.A.C.  7:22-3 et
seq.,  7:22-4 et seq.,  7:22-5 et seq.,  7:22-9 et seq. and 7:22-10
et  seq.,  as the  same  may  from  time  to time  be  amended  and
supplemented.

      "State"  means  the  State  of  New  Jersey,  acting,  unless
otherwise  specifically  indicated,  by and  through the New Jersey
Department of  Environmental  Protection,  and its  successors  and
assigns.

      "Trust"  means the New  Jersey  Environmental  Infrastructure
Trust,   a  public  body   corporate  and  politic  with  corporate
succession  duly created and validly  existing  under and by virtue
of P.L. 1985, c. 334, as amended (N.J.S.A. 58:11B-1 et seq.).

      "Trust  Loan"  means  the loan  made to the  Borrower  by the
Trust pursuant to the Trust Loan Agreement.

      "Trust  Loan  Agreement"  means  the  loan  agreement  by and
between  the  Borrower  and the Trust  dated as of November 1, 1998
to finance or refinance a portion of the Cost of the Project.

      Except as  otherwise  defined  herein  or where  the  context
otherwise  requires,  words  importing  the  singular  number shall
include  the plural  number  and vice  versa,  and words  importing
persons shall include firms, associations,  corporations,  agencies
and  districts.  Words  importing  one  gender  shall  include  the
other gender.


<PAGE>
                            ARTICLE II


             REPRESENTATIONS AND COVENANTS OF BORROWER

      SECTION  2.01.  Representations  of  Borrower.  The  Borrower
represents for the benefit of the State as follows:

      (a)  Organization and Authority.

           (i) The  Borrower  is a  corporation  duly  created  and
      validly  existing under and pursuant to the  Constitution and
      statutes of the State of New Jersey,  including  the Business
      Corporation Law.

           (ii)  The  acting  officers  of  the  Borrower  who  are
      contemporaneously  herewith  performing  or  have  previously
      performed  any  action  contemplated  in this Loan  Agreement
      either  are or, at the time any such  action  was  performed,
      were the duly appointed or elected  officers of such Borrower
      empowered by  applicable  New Jersey law and, if  applicable,
      authorized  by  resolution  of the  Borrower to perform  such
      actions.  To the extent any such action was  performed  by an
      officer no longer the duly acting  officer of such  Borrower,
      all such actions  previously taken by such official are still
      in full force and effect.

           (iii) The  Borrower  has full legal right and  authority
      and all  necessary  licenses  and permits  required as of the
      date hereof to own,  operate and maintain  its  Environmental
      Infrastructure  System,  to carry on its activities  relating
      thereto,  to execute,  attest and deliver this Loan Agreement
      and the  Borrower  Bond,  to sell  the  Borrower  Bond to the
      State,  to  undertake  and  complete the Project and to carry
      out and  consummate  all  transactions  contemplated  by this
      Loan Agreement.

           (iv) The  Borrower's  board of  directors  has taken all
      necessary action to authorize the execution,  attestation and
      delivery of this Loan  Agreement and the Borrower  Bond,  the
      sale of the  Borrower  Bond to the State  and the  Borrower's
      undertaking and completion of the Project.

           (v) The  Borrower  has  duly  authorized,  approved  and
      consented  to  all  necessary  action  to  be  taken  by  the
      Borrower for: (A) the  execution,  attestation,  delivery and
      performance  of this  Loan  Agreement  and  the  transactions
      contemplated  hereby;  (B) the issuance of the Borrower  Bond
      and the sale  thereof  to the State  upon the terms set forth
      herein;  and (C) the execution,  delivery and due performance
      of  any   and  all   other   certificates,   agreements   and
      instruments  that may be required to be  executed,  delivered
      and  performed  by the  Borrower in order to carry out,  give
      effect to and consummate  the  transactions  contemplated  by
      this Loan Agreement.

           (vi)  This Loan  Agreement  and the  Borrower  Bond have
      each been duly  authorized by the Borrower and duly executed,
      attested  and  delivered  by   Authorized   Officers  of  the
      Borrower,  and the  Borrower  Bond has been  duly sold by the
      Borrower to the State;  and  assuming  that the State has all
      the  requisite  power and  authority to  authorize,  execute,
      attest  and  deliver,  and  has  duly  authorized,  executed,
      attested and  delivered,  this Loan  Agreement,  and assuming
      further  that this Loan  Agreement  is the  legal,  valid and
      binding  obligation  of the State,  enforceable  against  the
      State  in  accordance  with  its  terms,  each of  this  Loan
      Agreement  and the Borrower Bond  constitutes a legal,  valid
      and binding obligation of the Borrower,  enforceable  against
      the Borrower in accordance with its respective terms,  except
      as the  enforcement  thereof may be  affected by  bankruptcy,
      insolvency  or other  laws or the  application  by a court of
      legal or equitable  principles  affecting  creditors' rights;
      and the information  contained under "Description of Loan" in
      Exhibit  A-2  attached  hereto and made a part hereof is true
      and accurate in all respects.

      (b)  Full  Disclosure.  There is no fact  that  the  Borrower
has  not  disclosed  to the  State  in  writing  on the  Borrower's
application  for the Loan or otherwise  that  materially  adversely
affects  or (so far as the  Borrower  can now  foresee)  that  will
materially adversely affect the properties,  activities,  prospects
or  condition  (financial  or  otherwise)  of the  Borrower  or its
Environmental   Infrastructure   System,  or  the  ability  of  the
Borrower to make all Loan  Repayments  or  otherwise to observe and
perform its duties,  covenants,  obligations  and agreements  under
this Loan Agreement and the Borrower Bond.

      (c)  Pending  Litigation.  There are no  proceedings  pending
or,  to  the  knowledge  of the  Borrower,  threatened  against  or
affecting  the  Borrower  in any court or before  any  governmental
authority  or  arbitration  board or tribunal  that,  if  adversely
determined,  would materially  adversely affect (i) the undertaking
or  completion  of the Project,  (ii) the  properties,  activities,
prospects or condition  (financial  or  otherwise)  of the Borrower
or its Environmental  Infrastructure  System,  (iii) the ability of
the Borrower to make all Loan Repayments,  (iv) the  authorization,
execution,  attestation  or delivery of this Loan  Agreement or the
Borrower  Bond,  (v) the issuance of the Borrower Bond and the sale
thereof to the State, or (vi) the Borrower's  ability  otherwise to
observe  and  perform  its  duties,   covenants,   obligations  and
agreements  under this Loan Agreement and the Borrower Bond,  which
proceedings  have not been  previously  disclosed in writing to the
State  either  in  the  Borrower's  application  for  the  Loan  or
otherwise.

      (d)  Compliance  with Existing Laws and  Agreements.  (i) The
authorization,  execution,  attestation  and  delivery of this Loan
Agreement and the Borrower  Bond by the Borrower,  (ii) the sale of
the  Borrower  Bond  to  the  State,   (iii)  the  observation  and
performance by the Borrower of its duties,  covenants,  obligations
and agreements  hereunder and thereunder,  (iv) the consummation of
the  transactions  provided  for in  this  Loan  Agreement  and the
Borrower  Bond,  and  (v) the  undertaking  and  completion  of the
Project  will not (A) other  than the lien,  charge or  encumbrance
created hereby,  by the Borrower Bond and by any other  outstanding
debt  obligations  of the  Borrower  that  are at  parity  with the
Borrower  Bond as to lien on, and source and  security  for payment
thereon  from,  the  revenues  of  the   Borrower's   Environmental
Infrastructure  System,  result in the  creation or  imposition  of
any lien,  charge or  encumbrance  upon any properties or assets of
the  Borrower  pursuant  to, (B) result in any breach of any of the
terms,  conditions  or provisions  of, or (C)  constitute a default
under,   any  existing   resolution,   outstanding  debt  or  lease
obligation,  trust agreement,  indenture,  mortgage, deed of trust,
loan  agreement  or other  instrument  to which the  Borrower  is a
party or by which the Borrower,  its  Environmental  Infrastructure
System or any of its  properties  or assets may be bound,  nor will
such  action  result  in any  violation  of the  provisions  of the
charter  or other  document  pursuant  to which  the  Borrower  was
established  or  any  laws,  ordinances,   injunctions,  judgments,
decrees,  rules,  regulations  or  existing  orders of any court or
governmental  or  administrative  agency,  authority  or  person to
which the  Borrower,  its  Environmental  Infrastructure  System or
its properties or operations is subject.

      (e)  No  Defaults.  No event has  occurred  and no  condition
exists that,  upon the  authorization,  execution,  attestation and
delivery  of  this  Loan  Agreement  and  the  Borrower  Bond,  the
issuance  of the  Borrower  Bond and the sale  thereof to the State
or the  receipt  of the  amount of the Loan,  would  constitute  an
Event of  Default  hereunder.  Since  December  31,  1975 and as of
the date of delivery of this Loan  Agreement,  the Borrower has not
been,  and is not now, in default in the  payment of the  principal
of  or  interest  on  any  of  its  bonds,  notes,  lease  purchase
agreements  or  other  debt  obligations.  The  Borrower  is not in
violation   of,  and  has  not  received   notice  of  any  claimed
violation  of, any term of any  agreement  or other  instrument  to
which   it  is  a  party  or  by  which   it,   its   Environmental
Infrastructure  System  or  its  properties  may  be  bound,  which
violation  would   materially   adversely  affect  the  properties,
activities,  prospects or condition  (financial  or  otherwise)  of
the  Borrower  or its  Environmental  Infrastructure  System or the
ability of the  Borrower  to make all Loan  Repayments,  to pay all
principal  of  the  Borrower  Bond  or  otherwise  to  observe  and
perform its duties,  covenants,  obligations  and agreements  under
this Loan Agreement and the Borrower Bond.

      (f)  Governmental  Consent.  The  Borrower  has  obtained all
permits and  approvals  required to date by any  governmental  body
or  officer  for  the  authorization,  execution,  attestation  and
delivery of this Loan  Agreement  and the  Borrower  Bond,  for the
issuance of the  Borrower  Bond and the sale  thereof to the State,
for the making,  observance and  performance by the Borrower of its
duties,  covenants,  obligations  and  agreements  under  this Loan
Agreement  and  the  Borrower  Bond  and  for  the  undertaking  or
completion  of  the  Project  and  the  financing  or   refinancing
thereof,  including,  but not limited  to, the  approval by the New
Jersey  Board of Public  Utilities  (the "BPU") of the  issuance by
the  Borrower  of the  Borrower  Bond to the  State  and any  other
approvals  required  therefor  by the  BPU;  and the  Borrower  has
complied  with  all  applicable  provisions  of law  requiring  any
notification,   declaration,   filing  or  registration   with  any
governmental  body  or  officer  in  connection  with  the  making,
observance   and   performance  by  the  Borrower  of  its  duties,
covenants,  obligations  and  agreements  under this Loan Agreement
and the Borrower  Bond or with the  undertaking  or  completion  of
the  Project  and  the  financing  or   refinancing   thereof.   No
consent,  approval or authorization of, or filing,  registration or
qualification  with, any governmental  body or officer that has not
been  obtained  is  required  on  the  part  of the  Borrower  as a
condition  to  the   authorization,   execution,   attestation  and
delivery  of  this  Loan  Agreement  and  the  Borrower  Bond,  the
issuance of the  Borrower  Bond and the sale  thereof to the State,
the  undertaking  or completion of the Project or the  consummation
of any transaction herein contemplated.

      (g)  Compliance with Law.  The Borrower:

           (i)  is  in  compliance   with  all  laws,   ordinances,
      governmental  rules and  regulations  to which it is subject,
      the failure to comply with which would  materially  adversely
      affect  (A)  the  ability  of the  Borrower  to  conduct  its
      activities  or to  undertake  or complete  the Project or (B)
      the  condition  (financial  or  otherwise) of the Borrower or
      its Environmental Infrastructure System; and

           (ii) has obtained all licenses,  permits,  franchises or
      other  governmental  authorizations  presently  necessary for
      the  ownership  of its  properties  or for the conduct of its
      activities that, if not obtained,  would materially adversely
      affect  (A)  the  ability  of the  Borrower  to  conduct  its
      activities  or to  undertake  or complete  the Project or (B)
      the  condition  (financial  or  otherwise) of the Borrower or
      its Environmental Infrastructure System.

      (h)  Use of Proceeds.  The  Borrower  will apply the proceeds
of the Loan  from the State as  described  in  Exhibit  B  attached
hereto  and  made a part  hereof  (i) to  finance  or  refinance  a
portion  of the Cost of the  Borrower's  Project;  and  (ii)  where
applicable,  to  reimburse  the  Borrower for a portion of the Cost
of the  Borrower's  Project,  which portion was paid or incurred in
anticipation  of  reimbursement  by the State and is  eligible  for
such  reimbursement  under and  pursuant  to the  Regulations,  the
Code and any other  applicable  law.  All of such costs  constitute
Costs  for  which  the  State is  authorized  to make  Loans to the
Borrower pursuant to the Regulations.

      SECTION 2.02.  Particular Covenants of Borrower.

      (a)  Promise to Pay.  The Borrower  unconditionally  promises
to make  punctual  payment  of the  principal  of the  Loan and the
Borrower Bond and all other  amounts due under this Loan  Agreement
and the Borrower Bond according to their respective terms.

      (b)  Performance   Under   Loan   Agreement.   The   Borrower
covenants  and agrees (i) to comply  with all  applicable  State of
New  Jersey  and  federal  laws,   rules  and  regulations  in  the
performance   of  this  Loan   Agreement;   (ii)  to  maintain  its
Environmental  Infrastructure  System in good repair and  operating
condition;   and  (iii)  to   cooperate   with  the  State  in  the
observance and  performance of the  respective  duties,  covenants,
obligations  and  agreements  of the  Borrower  and the State under
this Loan Agreement.

      (c)  Revenue  Obligation;  No  Prior  Pledges.  The  Borrower
shall not be required to make  payments  under this Loan  Agreement
except  from  the  revenues  of  its  Environmental  Infrastructure
System   and  from   such   other   funds  of  such   Environmental
Infrastructure  System  legally  available  therefor  and  from any
other sources  pledged to such payment  pursuant to subsection  (a)
of this  Section  2.02.  In no event shall the Borrower be required
to make  payments  under this Loan  Agreement  from any revenues or
receipts not derived from its Environmental  Infrastructure  System
or  pledged  pursuant  to  subsection  (a) of  this  Section  2.02.
Except for (i) loan  repayments  required with respect to the Trust
Loan,  (ii) the debt  service on any future  bonds of the  Borrower
issued  at  parity  with the  Borrower  Bond,  and  (iii)  the debt
service on any bonds,  notes or  evidences of  indebtedness  of the
Borrower  at  parity   with  the   Borrower   Bond  and   currently
outstanding or issued on the date hereof,  the revenues  derived by
the Borrower from its Environmental  Infrastructure  System,  after
the  payment  of  all  costs  of  operating  and   maintaining  the
Environmental  Infrastructure  System,  are and  will  be free  and
clear of any pledge,  lien,  charge or encumbrance  thereon or with
respect  thereto  prior to, or of equal rank with,  the  obligation
of the Borrower to make Loan  Repayments  under this Loan Agreement
and the  Borrower  Bond,  and all  corporate or other action on the
part of the  Borrower  to that  end has  been  and will be duly and
validly taken.

      (d)  Completion   of  Project  and   Provision   of  Moneys  
Therefor.  The  Borrower  covenants  and agrees (i) to exercise its
best   efforts   in   accordance    with   prudent    environmental
infrastructure  utility  practice  to  complete  the Project and to
accomplish  such  completion  on or before  the  estimated  Project
completion  date set  forth  in  Exhibit  G hereto  and made a part
hereof;  (ii) to comply with the terms and provisions  contained in
Exhibit  G  hereto;  and  (iii)  to  provide  from  its own  fiscal
resources  all  moneys,  in  excess  of the  total  amount  of loan
proceeds  it receives  under the Loan and Trust  Loan,  required to
complete the Project.

      (e)  Disposition  of  Environmental   Infrastructure  System.
Neither  the   Borrower   nor  the   Guarantor   shall  permit  the
disposition  of  all  or   substantially   all  of  the  Borrower's
Environmental   Infrastructure  System,   directly  or  indirectly,
including,   without   limitation,   by  means   of  sale,   lease,
abandonment,   sale  of  stock,   statutory   merger  or  otherwise
(collectively,  a  "Disposition"),  except  on  ninety  (90)  days'
prior  written  notice to the State,  and, in any event,  shall not
permit a  Disposition  unless the  Borrower  shall,  in  accordance
with  Section  4.02  hereof,  assign  this Loan  Agreement  and the
Borrower   Bond  and  its  rights  and   interests   hereunder  and
thereunder  to  the  purchaser  or  lessee  of  the   Environmental
Infrastructure  System,  and such  purchaser or lessee shall assume
all duties,  covenants,  obligations and agreements of the Borrower
under this Loan Agreement and the Borrower Bond.

      (f)  [Reserved.]

      (g)  Operation   and    Maintenance    of    Environmental   
Infrastructure  System.  The Borrower  covenants and agrees that it
shall,  in  accordance  with prudent  environmental  infrastructure
utility  practice,  (i) at all times operate the  properties of its
Environmental   Infrastructure   System   and   any   business   in
connection  therewith in an  efficient  manner,  (ii)  maintain its
Environmental  Infrastructure System in good repair,  working order
and  operating  condition,  and  (iii)  from  time to time make all
necessary and proper repairs,  renewals,  replacements,  additions,
betterments  and  improvements  with  respect to its  Environmental
Infrastructure  System so that at all times  the  business  carried
on in  connection  therewith  shall be properly and  advantageously
conducted.

      (h)  Records and Accounts.  The Borrower  shall keep accurate
records and accounts for its  Environmental  Infrastructure  System
(the "System  Records").  Such System  Records shall be part of the
annual  audit  of  the  general  records  of  the  Guarantor.  Such
System Records and general  records of the Guarantor  shall be made
available for inspection by the State at any  reasonable  time upon
prior written  notice,  and a copy of such annual audit,  including
all written  comments  and  recommendations,  shall be furnished to
the State  within  150 days of the close of the  fiscal  year being
so audited  or,  with the  consent of the  State,  such  additional
period as may be provided by law.

      (i)  Inspections;  Information.  The  Borrower  shall  permit
the State and any party  designated  by the  State,  at any and all
reasonable   times   during   construction   of  the   Project  and
thereafter  upon  prior  written  notice,  to  examine,  visit  and
inspect  the  property,  if any,  constituting  the  Project and to
inspect  and  make  copies  of any  accounts,  books  and  records,
including  (without  limitation)  its records  regarding  receipts,
disbursements,   contracts,   investments  and  any  other  matters
relating  thereto and to its financial  standing,  and shall supply
such reports and  information as the State may  reasonably  require
in connection therewith.

      (j)  Insurance.  The Borrower  shall  maintain or cause to be
maintained,   in  force,   insurance   policies  with   responsible
insurers  or  self-insurance  programs  providing  against  risk of
direct  physical loss,  damage or destruction of its  Environmental
Infrastructure   System  at  least  to  the  extent  that   similar
insurance is usually carried by utilities  constructing,  operating
and  maintaining  Environmental  Infrastructure  Facilities  of the
nature  of  the  Borrower's  Environmental  Infrastructure  System,
including  liability  coverage,  all to  the  extent  available  at
reasonable  cost  but  in  no  case  less  than  will  satisfy  all
applicable regulatory requirements.

      (k)  Cost  of  Project.   The  Borrower  certifies  that  the
building  cost of the  Project,  as listed in  Exhibit B hereto and
made  a  part  hereof,  is a  reasonable  and  accurate  estimation
thereof,  and it will  supply  to the  State a  certificate  from a
licensed  professional  engineer  authorized  to  practice  in  the
State  of  New  Jersey   stating  that  such  building  cost  is  a
reasonable  and  accurate  estimation  and that the useful  life of
the Project  exceeds  twenty (20) years from the  expected  date of
the Loan Closing.

      (l)  Delivery of  Documents.  Concurrently  with the delivery
of this Loan  Agreement  (as  previously  authorized,  executed and
attested)  at the  Loan  Closing,  the  Borrower  will  cause to be
delivered to the State each of the following items:

           (i)  an  opinion   of  the   Borrower's   bond   counsel
      substantially  in the form of  Exhibit  E  hereto;  provided,
      however,  that the State may permit  portions of such opinion
      to be rendered  by general  counsel to the  Borrower  and may
      permit  variances  in such opinion from the form set forth in
      Exhibit E if such variances are acceptable to the State;

           (ii)  counterparts  of this Loan Agreement as previously
      executed and attested by the parties hereto;

           (iii)  copies of those  resolutions  finally  adopted by
      the board of directors  of the Borrower and  requested by the
      State,  including,  without  limitation,  resolutions  of the
      Borrower authorizing the execution,  attestation and delivery
      of this Loan Agreement and the execution,  attestation,  sale
      and  delivery  of  the  Borrower  Bond  to  the  State,   and
      certified  copies of orders of the BPU approving the issuance
      by the  Borrower  of the  Borrower  Bond  to  the  State  and
      setting forth any other  approvals  required  therefor by the
      BPU; and

           (iv) the certificates of insurance  coverage as required
      pursuant  to the terms of  Section  3.06(c)  hereof  and such
      other  certificates,  documents,  opinions and information as
      the State may require in Exhibit F hereto, if any.
      (m)  Execution  and Delivery of Borrower  Bond.  Concurrently
with the delivery of this Loan  Agreement at the Loan Closing,  the
Borrower  shall also  deliver to the State the  Borrower  Bond,  as
previously executed and attested.

      (n)  Notice of Material  Adverse  Change.  The Borrower shall
promptly  notify the State of any  material  adverse  change in the
properties,   activities,  prospects  or  condition  (financial  or
otherwise)  of the  Borrower  or its  Environmental  Infrastructure
System,  or in the  ability  of  the  Borrower  to  make  all  Loan
Repayments  and  otherwise  to  observe  and  perform  its  duties,
covenants,  obligations  and  agreements  under this Loan Agreement
and the Borrower Bond.

      (o)  Continuing  Representations.  The representations of the
Borrower  contained  herein  shall  be  true  at  the  time  of the
execution of this Loan  Agreement  and at all times during the term
of this Loan Agreement.

      (p)  Additional  Covenants  and  Requirements.  No later than
the Loan Closing and, if necessary,  in connection  with the making
of the  Loan,  additional  covenants  and  requirements  have  been
included  in  Exhibit  F  hereto  and  made  a  part  hereof.  Such
covenants  and  requirements  may include,  but need not be limited
to,  the   maintenance   of  specified   levels  of   Environmental
Infrastructure  System rates,  the issuance of  additional  debt of
the Borrower  and the  transfer of revenues  and receipts  from the
Borrower's   Environmental   Infrastructure  System.  The  Borrower
agrees to observe  and comply  with each such  additional  covenant
and requirement, if any, included in Exhibit F hereto.


<PAGE>
                            ARTICLE III


       LOAN TO BORROWER; AMOUNTS PAYABLE; GENERAL AGREEMENTS

      SECTION  3.01.  Loan;  Loan Term.  The State hereby agrees to
make the Loan as  described  in Exhibit  A-2 hereof and to disburse
proceeds of the Loan to the  Borrower in  accordance  with  Section
3.02 and  Exhibit  C  hereof,  and the  Borrower  hereby  agrees to
borrow  and  accept  the Loan  from the  State  upon the  terms set
forth in  Exhibit  A-2  attached  hereto  and  made a part  hereof;
provided,  however,  that the State shall be under no obligation to
make the Loan if (a) at the Loan  Closing,  the  Borrower  does not
deliver  to the  State a  Borrower  Bond and such  other  documents
required under Section 2.02(l)  hereof,  or (b) an Event of Default
has  occurred  and  is  continuing   under  this  Loan   Agreement.
Although  the State  intends to  disburse  proceeds  of the Loan to
the  Borrower  at the  times  and up to the  amounts  set  forth in
Exhibit  C to pay a  portion  of the  Cost of the  Project,  due to
unforeseen  circumstances  there  may  not  be  sufficient  Federal
Funds  on  deposit  on any date to make  the  disbursement  in such
amount.  Nevertheless,  the  Borrower  agrees  that  the  aggregate
principal  amount set forth in Exhibit A-2 hereto shall  constitute
the  initial  principal  amount  of the  Loan  (as the  same may be
adjusted downward in accordance with the definition  thereof),  and
the  State  shall  have  no  obligation   thereafter  to  loan  any
additional amounts to the Borrower.

      The  Borrower  shall have no legal or  equitable  interest in
the  Federal  Funds  received by and  available  to the State or in
moneys  from  repayments  of loans  previously  made  from  Federal
Funds by the State.

      The Borrower  shall use the proceeds of the Loan  strictly in
accordance with Section 2.01(h) hereof.

      The payment  obligations  created  under this Loan  Agreement
and the  obligations  to pay the principal of and other amounts due
under the Borrower Bond are each direct,  general,  irrevocable and
unconditional  obligations of the Borrower  payable from any source
legally available to the Borrower.

      SECTION 3.02.  Disbursement  of Loan Proceeds.  (a) The State
shall  disburse  Federal  Funds  earmarked  for  the  Loan  to  the
Borrower  in  accordance  with the terms  hereof.  Before  each and
every  disbursement  of the  proceeds  of the Loan by the  State to
the  Borrower,   the  Borrower   shall  in   accordance   with  the
procedures  set  forth in the  Regulations  submit  to the  State a
requisition executed by an Authorized Officer of the Borrower.

      (b)  The State shall not be under any  obligation to disburse
any Loan  proceeds  to the  Borrower  under  this  Loan  Agreement,
unless:

           (i) the Loan  Closing  shall have  occurred  on the date
      established therefor by the State;

           (ii) there shall be Federal  Funds  available  from time
      to time to fund the Loan, as determined solely by the State;
           (iii) in accordance  with the "New Jersey  Environmental
      Infrastructure  Trust  Act",  P.L.  1985,  c. 334, as amended
      (N.J.S.A.  58:11B-1  et  seq.),  and  the  Regulations,   the
      Borrower  shall  have  timely  applied  for,  shall have been
      awarded  and,  prior  to  or  simultaneously  with  the  Loan
      Closing,  shall have closed a Trust Loan for a portion of the
      Allowable  Costs  (as  defined  in such  regulations)  of the
      Project  in  an  amount  not  in  excess  of  the  amount  of
      Allowable  Costs of the Project  covered by the Loan from the
      State,  plus the amount of: (i)  capitalized  interest during
      the Project  construction  period,  if any,  (ii) the cost of
      funding reserve capacity for the Project,  if any, as well as
      that portion of the Debt Service  Reserve Fund (as defined in
      the  Trust  Loan  Agreement)  attributable  to  the  cost  of
      funding  such reserve  capacity  for the  Project,  and (iii)
      certain  issuance  expenses related  thereto,  including,  if
      applicable, a municipal bond insurance policy premium;

           (iv)  the  Borrower  shall  have on  hand  or  otherwise
      available  moneys to pay for the greater of (A) that  portion
      of the total cost of the Project  that is not  eligible to be
      funded from the Loan or the Trust Loan,  or (B) that  portion
      of the total  cost of the  Project  that  exceeds  the actual
      amounts  of the loan  commitments  made by the  State and the
      Trust, respectively, for the Loan and the Trust Loan; and

           (v) no Event of  Default  nor any event  that,  with the
      passage  of  time  or  service  of  notice  or  both,   would
      constitute  an Event of Default  shall have  occurred  and be
      continuing hereunder.

      SECTION  3.03.  Amounts  Payable.   (a)  The  Borrower  shall
repay the Loan at zero-interest in principal  installments  payable
to the Loan  Servicer  semiannually  on  February  1 and  August 1,
commencing  August 1, 2000,  in  accordance  with the  schedule set
forth in Exhibit A-2  attached  hereto and made a part  hereof,  as
the same may be amended or  modified by the State,  in  particular,
without  limitation,  to make any  adjustments to the amount of the
Loan  in  accordance   with  the  definition   thereof;   provided,
however,  that the amount of any reduction in the principal  amount
of the Loan  pursuant  to N.J.A.C.  7:22-3.26  shall be credited to
the  principal  payments set forth in Exhibit A-2 in inverse  order
of their  maturity.  The  obligations  of the  Borrower  under  the
Borrower  Bond  shall be deemed to be  amounts  payable  under this
Section 3.03.  Each payment made to the Loan  Servicer  pursuant to
the  Borrower  Bond  shall be  deemed  to be a credit  against  the
corresponding  obligation of the Borrower  under this Section 3.03,
and any such payment made to the Loan  Servicer  shall  fulfill the
Borrower's  obligation  to pay such amount  hereunder and under the
Borrower  Bond.  Each  payment made to the Loan  Servicer  pursuant
to this  Section  3.03  shall be applied  to the  principal  of the
Loan.

      (b)  In  addition  to the  principal  payments  on  the  Loan
required by  subsection  (a) of this  Section  3.03,  the  Borrower
shall pay a late  charge for any such  payment  that is received by
the Loan  Servicer  later than the tenth (10th) day  following  its
due  date in an  amount  equal to the  greater  of  twelve  percent
(12%)  per annum or the  Prime  Rate  plus one half of one  percent
per  annum  on such  late  payment  from  its due  date to the date
actually  paid;  provided,  however,  that such late charge payable
on the Loan  shall not be in excess of the  maximum  interest  rate
permitted by law.

      (c)  In  addition  to  the  Loan  Repayments   payable  under
subsections  (a) and (b) of this Section 3.03,  the Borrower  shall
pay  one-half  of the  Administrative  Fee,  if  any,  to the  Loan
Servicer  semiannually  on each February 1 and August 1, commencing
February  1,  1999 or such  later  date  as the  State  authorizes,
during the term of the Loan.

      SECTION 3.04.  Unconditional  Obligations.  The obligation of
the  Borrower to make the Loan  Repayments  and all other  payments
required  hereunder  and the  obligation to perform and observe the
other duties,  covenants,  obligations  and  agreements on its part
contained  herein  shall be absolute and  unconditional,  and shall
not be abated, rebated,  set-off, reduced,  abrogated,  terminated,
waived,  diminished,  postponed or otherwise modified in any manner
or to any  extent  whatsoever  while  any  Loan  Repayments  remain
unpaid,  for any  reason,  regardless  of any  contingency,  act of
God,  event or cause  whatsoever,  including  (without  limitation)
any  acts  or   circumstances   that  may  constitute   failure  of
consideration,  eviction or  constructive  eviction,  the taking by
eminent  domain  or  destruction  of or damage  to the  Project  or
Environmental  Infrastructure  System,  commercial  frustration  of
the  purpose,  any  change  in the  laws of the  United  States  of
America   or  of  the  State  of  New   Jersey  or  any   political
subdivision  of  either  or in  the  rules  or  regulations  of any
governmental  authority,  any  failure of the State to perform  and
observe any  agreement,  whether  express or implied,  or any duty,
liability  or  obligation  arising  out of or  connected  with  the
Project  or  this  Loan  Agreement,   or  any  rights  of  set-off,
recoupment,  abatement  or  counterclaim  that the  Borrower  might
otherwise  have against the State,  the Loan  Servicer or any other
party  or  parties;  provided,  however,  that  payments  hereunder
shall not  constitute  a waiver of any such  rights.  The  Borrower
shall not be  obligated  to make any  payments  required to be made
by any other Borrowers under separate Loan Agreements.

      SECTION 3.05.  Loan  Agreement to Survive Loan.  The Borrower
acknowledges   that  its   duties,   covenants,   obligations   and
agreements  set forth in  Sections  3.06(a)  and (b)  hereof  shall
survive the payment in full of the Loan.

      SECTION    3.06.     Disclaimer     of     Warranties     and
Indemnification.  (a) The  Borrower  acknowledges  and agrees that:
(i) the  State  does  not  make  any  warranty  or  representation,
either  express or  implied,  as to the value,  design,  condition,
merchantability  or fitness for  particular  purpose or fitness for
any use of the Environmental  Infrastructure  System or the Project
or any  portions  thereof or any other  warranty or  representation
with  respect  thereto;  (ii) in no event  shall  the  State or its
agents be  liable  or  responsible  for any  incidental,  indirect,
special  or  consequential  damages in  connection  with or arising
out of  this  Loan  Agreement  or  the  Project  or the  existence,
furnishing,    functioning    or   use    of   the    Environmental
Infrastructure  System or the  Project or any item or  products  or
services  provided  for in this Loan  Agreement;  and (iii)  during
the  term  of  this  Loan  Agreement  and  to  the  fullest  extent
permitted by law, the Borrower  shall  indemnify and hold the State
harmless  against,   and  the  Borrower  shall  pay  any  and  all,
liability,  loss, cost, damage,  claim,  judgment or expense of any
and all kinds or nature and  however  arising  and  imposed by law,
which the State may  sustain,  be  subject to or be caused to incur
by  reason  of any  claim,  suit  or  action  based  upon  personal
injury,  death or damage to  property,  whether  real,  personal or
mixed,  or upon or arising  out of  contracts  entered  into by the
Borrower,   the   Borrower's   ownership   of   the   Environmental
Infrastructure   System  or  the  Project,   or  the   acquisition,
construction or installation of the Project.
      (b)  It is  mutually  agreed  by the  Borrower  and the State
that the State and its commissioners,  officers,  agents,  servants
or  employees  shall not be liable  for,  and shall be  indemnified
and saved  harmless by the  Borrower in any event from,  any action
performed  under  this  Loan  Agreement  and any  claim  or suit of
whatsoever   nature,   except  in  the  event  of  loss  or  damage
resulting from their own negligence or willful misconduct.

      (c)  In  connection   with  its  obligation  to  provide  the
insurance   required  under  Section   2.02(j)   hereof:   (i)  the
Borrower  shall  include,  or cause to be  included,  the State and
its employees and officers as  additional  "named  insureds" on (A)
any  certificate  of liability  insurance  procured by the Borrower
(or other  similar  document  evidencing  the  liability  insurance
coverage  procured  by the  Borrower)  and (B) any  certificate  of
liability  insurance  procured by any  contractor or  subcontractor
for the  Project,  and  from  the  latter  of the  date of the Loan
Closing  or the  date  of the  initiation  of  construction  of the
Project   until  the  date  the   Borrower   receives  the  written
certificate  of Project  completion  from the State,  the  Borrower
shall  maintain  said  liability  insurance  covering the State and
said  employees  and  officers  in  good  standing;  and  (ii)  the
Borrower shall include the State as an additional  "named  insured"
on any  certificate of insurance  providing  against risk of direct
physical  loss,   damage  or   destruction  of  the   Environmental
Infrastructure  System,  and  during  the Loan  Term  the  Borrower
shall maintain said insurance covering the State in good standing.

      The Borrower  shall  provide the State with a copy of each of
any   such   original,   supplemental,   amendatory   or   reissued
certificates  of insurance (or other similar  documents  evidencing
the insurance coverage) required pursuant to this Section 3.06(c).

      SECTION  3.07.   Option  to  Prepay  Loan   Repayments.   The
Borrower  may  prepay  the  Loan  Repayments,  in whole or in part,
upon not less than ninety (90) days'  prior  written  notice to the
State;   provided,   however,   that  any  such  full  or   partial
prepayment  may  only be made  (i) if the  Borrower  is not then in
arrears   on   its   Trust   Loan,   (ii)   if  the   Borrower   is
contemporaneously  making  a  full  or  partial  prepayment  of the
Trust  Loan such  that,  after the  prepayment  of the Loan and the
Trust  Loan,  the Trust gives its consent  required  under  Section
3.07(iii)  of the Trust  Loan  Agreement,  and (iii) upon the prior
written  approval  of the  State.  Prepayments  shall be applied to
the  principal  payments  on the  portion of the Loan to be prepaid
in inverse order of their maturity.

      SECTION  3.08.  Priority  of Loan  and  Trust  Loan.  (a) The
Borrower  hereby  agrees  that,  to  the  extent  allowed  by  law,
including,  without  limitation,  the appropriations act of the New
Jersey  State  Legislature  authorizing  the  expenditure  of Trust
bond  proceeds  to  finance a portion  of the Cost of the  Project,
any loan  repayments  then due and payable on the Borrower's  Trust
Loan,  including,  without limitation,  any administrative fees and
any late  payment  charges  then due and  payable  under  the Trust
Loan  Agreement,  shall be  satisfied  by the  Borrower  before any
Loan  Repayments  then due and payable  hereunder on the Loan shall
be satisfied by the Borrower.

      (b)  The Borrower hereby  acknowledges  that in the event the
Borrower  fails or is unable to pay  promptly  to the Trust in full
any loan  repayments  on the Trust Loan,  then any Loan  Repayments
paid by the  Borrower  on the Loan  under this Loan  Agreement  and
received  by the Loan  Servicer  during  the time of any such  loan
repayment  deficiency  under the Trust Loan  Agreement  shall first
be  applied  by the  Loan  Servicer  to  satisfy  such  Trust  Loan
Agreement  loan  repayment  deficiency  as  a  credit  against  the
obligations  of the  Borrower  to  make  loan  repayments  of  that
portion  of  interest  under  the  Trust  Loan  Agreement  that  is
allocable  to the  interest  payable on the Trust Bonds (as defined
in the Trust Loan  Agreement)  and to make payments of that portion
of  interest  under the bond  issued by the  Borrower  to the Trust
that is  allocable  to the  interest  payable  on the Trust  Bonds,
second,  to the  extent  available,  to  make  loan  repayments  of
principal   under  the  Trust  Loan   Agreement   and  payments  of
principal  on  the  bond  issued  by  the  Borrower  to  the  Trust
pursuant  to  the  Trust  Loan  Agreement,  third,  to  the  extent
available,  to the payment of the  administrative fee payable under
the Trust Loan  Agreement  and to make  payments of that portion of
interest  under the bond  issued by the  Borrower to the Trust that
is  allocable  to the  administrative  fee payable  under the Trust
Loan Agreement,  fourth,  to the extent  available,  to the payment
of late  charges  payable  under the Trust  Loan  Agreement  and to
make  payments of that  portion of  interest  under the bond issued
by  the  Borrower  to the  Trust  that  is  allocable  to the  late
charges payable under the Trust Loan Agreement,  and,  finally,  to
the extent available, to make Loan Repayments on the Loan.

      (c)  The Borrower hereby further  acknowledges  that any Loan
Repayments  paid  by the  Borrower  on the  Loan  under  this  Loan
Agreement  shall be applied (i)  according  to Section  3(c) of the
Loan  Servicing and Trust Bonds  Security  Agreement (as defined in
the  definition of Loan Servicer  herein) and (ii) according to the
provisions of the Master Program Trust Agreement.


<PAGE>
                            ARTICLE IV


          ASSIGNMENT OF LOAN AGREEMENT AND BORROWER BOND

      SECTION  4.01.   Assignment   and  Transfer  by  State.   The
Borrower   hereby  approves  and  consents  to  any  assignment  or
transfer  of this Loan  Agreement  and the  Borrower  Bond that the
State deems to be necessary in  connection  with the  environmental
infrastructure loan program of the State under the Regulations.

      SECTION  4.02.  Assignment  by  Borrower.  Neither  this Loan
Agreement  nor the  Borrower  Bond may be assigned by the  Borrower
(except to the  Guarantor,  which shall occur  pursuant to N.J.S.A.
14A:10-5.1 or such successor  provision,  upon notice to the State)
for  any  reason,   unless  the  following   conditions   shall  be
satisfied:  (i) the State shall have  approved  said  assignment in
writing;   (ii)  the  assignee  shall  have  expressly  assumed  in
writing the full and faithful  observance  and  performance  of the
Borrower's  duties,  covenants,  obligations  and agreements  under
this Loan Agreement and, to the extent  permitted under  applicable
law,  the  Borrower   Bond;  and  (iii)   immediately   after  such
assignment,   the   assignee   shall  not  be  in  default  in  the
observance or  performance  of any duties,  covenants,  obligations
or  agreements  of the  Borrower  under this Loan  Agreement or the
Borrower Bond.


<PAGE>
                             ARTICLE V


                  EVENTS OF DEFAULT AND REMEDIES

      SECTION  5.01.  Events of  Default.  If any of the  following
events  occur,  it is hereby  defined as and  declared to be and to
constitute an "Event of Default":

      (a)  failure  by the  Borrower  to pay,  or cause to be paid,
any Loan  Repayment  required to be paid  hereunder when due, which
failure shall continue for a period of fifteen (15) days;

      (b)  failure  by the  Borrower  to pay,  or cause to be paid,
any late charges  incurred  hereunder  or any portion  thereof when
due or to observe  and perform any duty,  covenant,  obligation  or
agreement on its part to be observed or  performed  under this Loan
Agreement,  other than as  referred  to in  subsection  (a) of this
Section  5.01  or  other  than  the  obligations  of  the  Borrower
contained  in Section  2.02(d)(ii)  hereof and in Exhibit F hereto,
which  failure  shall  continue  for a period of  thirty  (30) days
after written  notice,  specifying such failure and requesting that
it be remedied,  is given to the Borrower by the State,  unless the
State  shall  agree in writing to an  extension  of such time prior
to its expiration;  provided,  however,  that if the failure stated
in such notice is  correctable  but cannot be corrected  within the
applicable  period,  the State may not  unreasonably  withhold  its
consent  to an  extension  of such  time up to 120  days  from  the
delivery of the  written  notice  referred  to above if  corrective
action is instituted by the Borrower  within the applicable  period
and diligently pursued until the Event of Default is corrected;

      (c)  any representation  made by or on behalf of the Borrower
contained in this Loan  Agreement,  or in any instrument  furnished
in  compliance  with or with  reference  to this Loan  Agreement or
the Loan, is false or misleading in any material respect;

      (d)  a petition  is filed by or against  the  Borrower  under
any  federal  or  state  bankruptcy  or  insolvency  law  or  other
similar  law in  effect  on the  date of  this  Loan  Agreement  or
thereafter  enacted,  unless in the case of any such petition filed
against  the  Borrower  such  petition  shall be  dismissed  within
thirty  (30) days after such  filing  and such  dismissal  shall be
final and not  subject  to appeal;  or the  Borrower  shall  become
insolvent or bankrupt or shall make an  assignment  for the benefit
of its creditors;  or a custodian  (including,  without limitation,
a receiver,  liquidator  or trustee) of the  Borrower or any of its
property  shall be appointed by court order or take  possession  of
the  Borrower or its  property  or assets if such order  remains in
effect  or such  possession  continues  for more than  thirty  (30)
days;

      (e)  the Borrower  shall  generally  fail to pay its debts as
such debts become due; and

      (f)  failure of the  Borrower  to  observe  or  perform  such
additional   duties,   covenants,   obligations,    agreements   or
conditions  as are  required by the State and  specified in Exhibit
F attached hereto and made a part hereof.

      SECTION  5.02.  Notice of Default.  The  Borrower  shall give
the State prompt  telephonic  notice of the occurrence of any Event
of  Default  referred  to in  Section  5.01(d) or (e) hereof and of
the  occurrence  of any other event or condition  that  constitutes
an Event of Default at such time as any  senior  administrative  or
financial  officer of the Borrower  becomes  aware of the existence
thereof.

      SECTION  5.03.  Remedies  on  Default.  Whenever  an Event of
Default  referred  to in Section  5.01 hereof  shall have  occurred
and  be  continuing,  the  State  shall  have  the  right  to  take
whatever  action  at law  or in  equity  may  appear  necessary  or
desirable  to  collect  the  amounts  then  due and  thereafter  to
become due hereunder or to enforce the observance  and  performance
of any duty,  covenant,  obligation  or  agreement  of the Borrower
hereunder.

      In  addition,  if an Event of Default  referred to in Section
5.01(a)  hereof shall have  occurred and be  continuing,  the State
shall,  to the extent allowed by applicable  law, have the right to
declare all Loan  Repayments  and all other  amounts due  hereunder
(including,  without limitation,  payments under the Borrower Bond)
to  be  immediately  due  and  payable,  and  upon  notice  to  the
Borrower  the same shall  become due and  payable  without  further
notice or demand.

      SECTION  5.04.  Attorneys'  Fees  and  Other  Expenses.   The
Borrower shall on demand pay to the State the  reasonable  fees and
expenses of attorneys  and other  reasonable  expenses  (including,
without  limitation,  the  reasonably  allocated  costs of in-house
counsel and legal  staff)  incurred by the State in the  collection
of  Loan  Repayments  or any  other  sum  due  hereunder  or in the
enforcement  of  the   observation  or  performance  of  any  other
duties,  covenants,  obligations or agreements of the Borrower upon
an Event of Default.

      SECTION 5.05.  Application  of Moneys.  Any moneys  collected
by the State  pursuant to Section  5.03 hereof shall be applied (a)
first,  to pay any attorneys'  fees or other fees and expenses owed
by the Borrower  pursuant to Section 5.04  hereof,  (b) second,  to
the  extent  available,  to pay  principal  due and  payable on the
Loan,  (c)  third,  to  the  extent  available,  to pay  any  other
amounts due and payable  hereunder,  and (d) fourth,  to the extent
available,  to pay principal on the Loan and other amounts  payable
hereunder as such amounts become due and payable.

      SECTION  5.06.  No  Remedy  Exclusive;   Waiver;  Notice.  No
remedy herein  conferred  upon or reserved to the State is intended
to be  exclusive,  and every such remedy  shall be  cumulative  and
shall be in addition to every  other  remedy  given under this Loan
Agreement  or now or  hereafter  existing  at law or in equity.  No
delay or omission to exercise any right,  remedy or power  accruing
upon any Event of Default  shall  impair any such right,  remedy or
power or shall be  construed to be a waiver  thereof,  but any such
right,  remedy or power may be  exercised  from time to time and as
often as may be deemed  expedient.  In order to  entitle  the State
to exercise  any remedy  reserved to it in this Article V, it shall
not be  necessary  to give any notice other than such notice as may
be required in this Article V.

      SECTION 5.07.  Retention of State's  Rights.  Notwithstanding
any assignment or transfer of this Loan  Agreement  pursuant to the
provisions  hereof,  or  anything  else to the  contrary  contained
herein,  the State shall have the right upon the  occurrence  of an
Event  of  Default   to  take  any   action,   including   (without
limitation)  bringing an action  against the  Borrower at law or in
equity,  as the State may, in its  discretion,  deem  necessary  to
enforce the  obligations  of the Borrower to the State  pursuant to
Section 5.03 hereof.


<PAGE>
                            ARTICLE VI


                           MISCELLANEOUS

      SECTION 6.01.  Notices.  All notices,  certificates  or other
communications  hereunder shall be sufficiently  given and shall be
deemed  given  when  hand  delivered  or mailed  by  registered  or
certified  mail,  postage  prepaid,  to the Borrower at the address
specified  in Exhibit  A-1  attached  hereto and made a part hereof
and to the State and the Loan Servicer at the following addresses:

      (a)  State:

                New Jersey Department of Environmental Protection
                Municipal Finance and Construction Element
                401 East State Street  3rd Floor
                Trenton, New Jersey  08625-0425
                Attention:  Assistant Director

                New Jersey Department of the Treasury
                Office of Public Finance
                State Street Square  5th Floor
                Trenton, New Jersey  08625-0002
                Attention:  Director

      (b)  Loan Servicer:

      First Union National Bank
                765 Broad Street
                Newark, New Jersey  07102
                Attention:  Corporate Trust Department

      Any of the  foregoing  parties may  designate  any further or
different  addresses to which subsequent  notices,  certificates or
other  communications  shall be sent by notice in writing  given to
the others.

      SECTION  6.02.  Binding  Effect.  This Loan  Agreement  shall
inure to the  benefit  of and shall be  binding  upon the State and
the Borrower and their respective successors and assigns.

      SECTION  6.03.  Severability.  In the event any  provision of
this   Loan   Agreement   shall  be  held   illegal,   invalid   or
unenforceable  by  any  court  of  competent   jurisdiction,   such
holding shall not  invalidate,  render  unenforceable  or otherwise
affect any other provision hereof.

      SECTION  6.04.  Amendments,  Supplements  and  Modifications.
This Loan  Agreement may not be amended,  supplemented  or modified
without the prior written consent of the State and the Borrower.

      SECTION   6.05.   Execution   in   Counterparts.   This  Loan
Agreement  may be executed in several  counterparts,  each of which
shall be an  original  and all of which  shall  constitute  but one
and the same instrument.

      SECTION  6.06.  Applicable  Law and  Regulations.  This  Loan
Agreement  shall be governed by and  construed in  accordance  with
the laws of the State of New  Jersey,  including  the  Regulations,
which  Regulations  are, by this  reference  thereto,  incorporated
herein as part of this Loan Agreement.

      SECTION 6.07.  Consents and  Approvals.  Whenever the written
consent  or  approval  of the  State  shall be  required  under the
provisions  of this Loan  Agreement,  such  consent or approval may
only be given by the State.

      SECTION  6.08.  Captions.  The  captions  or headings in this
Loan  Agreement are for  convenience  only and shall not in any way
define,  limit or  describe  the scope or intent of any  provisions
or sections of this Loan Agreement.

      SECTION 6.09.  Further  Assurances.  The Borrower  shall,  at
the request of the State, authorize,  execute, attest,  acknowledge
and  deliver  such  further  resolutions,  conveyances,  transfers,
assurances,  financing  statements and other  instruments as may be
necessary or desirable for better  assuring,  conveying,  granting,
assigning  and  confirming  the  rights,   security  interests  and
agreements   granted  or  intended  to  be  granted  by  this  Loan
Agreement and the Borrower Bond.


<PAGE>
                         [Signature Page]
      IN WITNESS  WHEREOF,  the State and the Borrower  have caused
this Loan  Agreement  to be  executed,  sealed and  delivered as of
the date first above written.

                                    THE STATE OF NEW JERSEY,
                                    ACTING BY AND THROUGH THE
                                    NEW JERSEY DEPARTMENT OF
                                    ENVIRONMENTAL PROTECTION

[SEAL]

                                    By:________________________
ATTEST:                                   Robert C. Shinn, Jr.
                                          Commissioner,
Department of
                                          Environmental Protection

_____________________________
Nicholas G. Binder, P.E., P.P.
Assistant Director,
Municipal Finance and Construction Element,
Department of Environmental Protection

[SEAL]                              THE MOUNT HOLLY WATER
                                      COMPANY


ATTEST:
                                    By:________________________
                                          Authorized Officer

_____________________________
Authorized Officer


                                    Approval of New Jersey State
                                      Treasurer



                                    By:________________________
                                          James   A.   DiEleuterio,
Jr.
                                          New     Jersey      State
Treasurer


<PAGE>
                               A-1-1
                            EXHIBIT A-1


  Description of Project and Environmental Infrastructure System


<PAGE>
                               A-2-1
                            EXHIBIT A-2


                        Description of Loan


<PAGE>
                                B-1
                             EXHIBIT B


        Basis for Determination of Allowable Project Costs


<PAGE>
                                C-1
                             EXHIBIT C


                  Estimated Disbursement Schedule


<PAGE>
                               D-31
                             EXHIBIT D


                      Specimen Borrower Bond


<PAGE>
                   (To be supplied by Borrower's

         bond counsel in substantially the following form)


      IMPORTANT  NOTE:  The next two  pages  set  forth the form of
the  Borrower  Bond  prepared  by  the  Trust's  Bond  Counsel  for
municipal/county  Borrowers.  Although  the Trust  recognizes  that
each  corporate   Borrower  has  its  own  bond  form  as  required
pursuant to its Borrower Bond  Resolution,  please  incorporate  in
the   bond    form   the    pertinent    information    from   this
municipal/county   bond  form   (e.g.,   include   the  concept  of
principal  amount or lesser amount under  Section  3.01,  reference
to   payments   to  the  Loan   Servicer,   disbursement   process,
unconditional nature, prepayment, security and date).


<PAGE>
                 SEE IMPORTANT NOTE ON PRIOR PAGE


      FOR  VALUE  RECEIVED,   The  Mount  Holly  Water  Company,  a
corporation   duly   created   and  validly   existing   under  the
Constitution   and   laws  of  the   State  of  New   Jersey   (the
"Borrower"),  hereby  promises  to pay to the order of the State of
New Jersey  (the  "State")  the  principal  amount of Five  Million
Eight  Hundred  Ninety-Four  Thousand  Nine  Hundred  Nine  Dollars
($5,894,909),  or such  lesser  amount  as shall be  determined  in
accordance   with   Section   3.01  of  the  Loan   Agreement   (as
hereinafter  defined),  at the times and in the amounts  determined
as provided in the Loan  Agreement,  plus any other amounts due and
owing under the Loan  Agreement  at the times and in the amounts as
provided  therein.   The  Borrower  irrevocably  pledges  its  full
faith and credit for the  punctual  payment  of the  principal  of,
and all other  amounts due under,  this  Borrower Bond and the Loan
Agreement according to their respective terms.

      This Borrower Bond is issued  pursuant to the Loan  Agreement
dated as of November  1, 1998 by and  between the State,  acting by
and   through   the  New   Jersey   Department   of   Environmental
Protection,  and  the  Borrower  (the  "Loan  Agreement"),  and  is
issued in  consideration  of the loan made  thereunder (the "Loan")
and to evidence the payment  obligations  of the Borrower set forth
in Section  3.03(a)  thereof.  Payments  under this  Borrower  Bond
shall,  except as  otherwise  provided  in the Loan  Agreement,  be
made  directly  to the  Loan  Servicer  (as  defined  in  the  Loan
Agreement)  for the  account of the State.  This  Borrower  Bond is
subject to assignment or endorsement  in accordance  with the terms
of  the  Loan   Agreement.   All  of  the  terms,   conditions  and
provisions of the Loan Agreement  are, by this  reference  thereto,
incorporated herein as part of this Borrower Bond.

      Pursuant to the Loan Agreement,  disbursements  shall be made
by  the  State  to the  Borrower  upon  receipt  by  the  State  of
requisitions   from  the  Borrower   executed   and   delivered  in
accordance with the  requirements  set forth in Section 3.02 of the
Loan Agreement.

      This  Borrower  Bond  is  entitled  to  the  benefits  and is
subject to the conditions of the Loan  Agreement.  The  obligations
of the Borrower to make the payments  required  hereunder  shall be
absolute  and  unconditional,  without  any  defense  or  right  of
set-off,  counterclaim  or  recoupment  by reason of any default by
the State  under the Loan  Agreement  or under any other  agreement
between the  Borrower and the State or out of any  indebtedness  or
liability  at any time  owing to the  Borrower  by the State or for
any other reason.

      This  Borrower Bond is subject to optional  prepayment  under
the terms and conditions,  and in the amounts,  provided in Section
3.07 of the Loan  Agreement.  To the extent  allowed by  applicable
law, this Borrower  Bond may be subject to  acceleration  under the
terms and  conditions,  and in the  amounts,  provided  in  Section
5.03 of the Loan Agreement.

      To the extent  provided by law,  this Borrower Bond is junior
and  subordinate  in all  respects  to any  bonds  of the  Borrower
issued  on  even  date  herewith  to the New  Jersey  Environmental
Infrastructure  Trust as to lien on, and source  and  security  for
payment from, the revenues of the Borrower.

      IN WITNESS  WHEREOF,  the Borrower  has caused this  Borrower
Bond to be duly  executed,  sealed  and  delivered  as of this 15th
day of October, 1998.

                                    THE MOUNT HOLLY WATER
                                      COMPANY

[SEAL]

                                    By:_______________________
ATTEST:                                   _____________



_______________________
By:_______________________
_______________                          _____________


<PAGE>
                               E-35
                             EXHIBIT E


         Opinions of Borrower's Bond and General Counsels

                    See Closing Item No. 11.04


<PAGE>
                [LETTERHEAD OF COUNSEL TO BORROWER]



                                    November 5, 1998

State of New Jersey
Department of Environmental Protection
401 East State Street
Trenton, New Jersey  08625

Ladies and Gentlemen:

      I have acted as counsel to The Mount Holly Water  Company,  a
corporation  duly organized and validly  existing under the laws of
the State of New Jersey (the  "Borrower"),  which has entered  into
a Loan  Agreement  (as  hereinafter  defined) with the State of New
Jersey,  acting  by  and  through  the  New  Jersey  Department  of
Environmental  Protection (the "State"),  and have acted as such in
connection  with  the  authorization,  execution,  attestation  and
delivery by the Borrower of its Loan  Agreement  and Borrower  Bond
(as  hereinafter  defined)  pursuant  to the  New  Jersey  Business
Corporation  Act,  P.L.  1968,  c. 263, as amended  (the  "Business
Corporation  Law"),  and  resolutions  of the Board of Directors of
the Borrower  adopted on ________,  1998 (the  "Resolutions").  All
capitalized  terms  used  but not  defined  herein  shall  have the
meanings ascribed to such terms in the Loan Agreement.

      In so acting,  I have examined the  Constitution  and laws of
the  State  of  New  Jersey,  including,  without  limitation,  the
Business  Corporation  Law, and the  certificate  of  incorporation
and by-laws of the  Borrower.  I have also examined  originals,  or
copies  certified or otherwise  identified to my  satisfaction,  of
the following:

      (a)  the Loan  Agreement  dated as of  November  1, 1998 (the
"Loan Agreement") by and between the State and the Borrower;

      (b)  the  Resolutions  and the  proceedings  of the  Board of
Directors  of  the  Borrower   relating  to  the   undertaking  and
completion of the Project;

      (c)  the  Borrower  Bond  dated as of October  15,  1998 (the
"Borrower  Bond")  issued by the  Borrower to the State to evidence
the Loan; and

      (d)  the  proceedings  of  the  Board  of  Directors  of  the
Borrower,   including,   without   limitation,   the   Resolutions,
relating to the  authorization  of the Borrower  Bond and the sale,
execution,  attestation  and  delivery  thereof  to the State  (the
Loan  Agreement  and the  Borrower  Bond  are  referred  to  herein
collectively as the "Loan Documents").

      I have also  examined  and relied upon  originals,  or copies
certified or otherwise  authenticated to my  satisfaction,  of such
other records, documents,  certificates and other instruments,  and
have  made  such  investigation  of  law as in my  judgment  I have
deemed  necessary  or  appropriate,  to  enable  me to  render  the
opinions expressed below.
      I am of the opinion that:

      1.   The Borrower is a  corporation  duly created and validly
existing  under and  pursuant to the  Constitution  and statutes of
the State of New Jersey,  including the Business  Corporation  Law,
with  the   legal   right  to   carry  on  the   business   of  its
Environmental  Infrastructure  System as currently  being conducted
and as proposed to be conducted.

      2.   The  Borrower  has full  legal  right and  authority  to
execute,  attest  and  deliver  the  Loan  Documents,  to sell  the
Borrower  Bond to the State,  to observe  and  perform  its duties,
covenants,  obligations  and  agreements  under the Loan  Documents
and to undertake and complete the Project.

      3.   The   acting   officers   of  the   Borrower   who   are
contemporaneously    herewith   performing   or   have   previously
performed any action  contemplated  in the Loan  Agreement are, and
at  the  time  any  such  action  was  performed   were,  the  duly
appointed  or  elected  officers  of  the  Borrower   empowered  by
applicable  New  Jersey law and  authorized  by  resolution  of the
Borrower to perform such actions.

      4.   The  proceedings  of the  Borrower's  Board of Directors
(i)  approving  the  Loan   Documents,   (ii)   authorizing   their
execution,  attestation  and  delivery  on behalf of the  Borrower,
(iii) with  respect to the  Borrower  Bond  only,  authorizing  its
sale by the Borrower to the State,  (iv)  authorizing  the Borrower
to   consummate   the   transactions   contemplated   by  the  Loan
Documents,  (v)  authorizing the Borrower to undertake and complete
the Project,  and (vi)  authorizing  the  execution and delivery of
all other  certificates,  agreements,  documents and instruments in
connection  with the  execution,  attestation  and  delivery of the
Loan  Documents,  have  each  been duly and  lawfully  adopted  and
authorized in accordance with applicable  law,  including,  without
limitation, the Business Corporation Law.

      5.   The Loan Documents have been duly authorized,  executed,
attested and delivered by the  Authorized  Officers of the Borrower
and the  Borrower  Bond has been duly sold by the  Borrower  to the
State;  and  assuming  in the case of the Loan  Agreement  that the
State  has  the   requisite   power  and  authority  to  authorize,
execute,  attest and deliver,  and has duly  authorized,  executed,
attested and  delivered,  the Loan  Agreement,  the Loan  Documents
constitute  the  legal,  valid  and  binding   obligations  of  the
Borrower,  enforceable  against  the  Borrower in  accordance  with
their respective  terms,  subject,  however,  to the effect of, and
to  restrictions  and  limitations  imposed by or  resulting  from,
bankruptcy,   insolvency,   moratorium,   reorganization  or  other
similar laws  affecting  creditors'  rights  generally.  No opinion
is rendered as to the availability of any particular remedy.

      6.   The authorization,  execution,  attestation and delivery
of the  Loan  Documents  by the  Borrower  and,  in the case of the
Borrower   Bond  only,   the  sale   thereof  to  the  State,   the
observation   and  performance  by  the  Borrower  of  its  duties,
covenants,    obligations    and   agreements    thereunder,    the
consummation  of the  transactions  contemplated  therein,  and the
undertaking  and  completion of the Project do not and will not (i)
other  than the lien,  charge or  encumbrance  created  by the Loan
Documents  and by any other  outstanding  debt  obligations  of the
Borrower  that are at parity with the Borrower  Bond as to lien on,
and source and security for payment  thereon from,  the revenues of
the  Borrower,  result in the creation or  imposition  of any lien,
charge  or  encumbrance  upon  any  properties  or  assets  of  the
Borrower  pursuant  to,  (ii)  result  in any  breach of any of the
terms,  conditions or provisions of, or (iii)  constitute a default
under, any outstanding debt or lease  obligation,  trust agreement,
indenture,  mortgage,  deed  of  trust,  loan  agreement  or  other
instrument  to  which  the  Borrower  is a party  or by  which  the
Borrower,  its  Environmental  Infrastructure  System or any of its
properties  or assets may be bound,  nor will such action result in
any violation of the  provisions  of the charter or other  document
pursuant  to  which  the  Borrower  was  established  or any  laws,
ordinances,  injunctions,  judgments,  decrees, rules,  regulations
or existing orders of any court or  governmental or  administrative
agency,   authority   or  person  to  which   the   Borrower,   its
Environmental   Infrastructure   System   or  its   properties   or
operations is subject.

      7.   All  approvals,   consents  or  authorizations   of,  or
registrations  of or  filings  with,  any  governmental  or  public
agency,  authority  or person  required  to date on the part of the
Borrower  in   connection   with  the   authorization,   execution,
attestation,  delivery and performance of the Loan  Documents,  the
sale of the Borrower  Bond and the  undertaking  and  completion of
the Project have been obtained or made.

      8.   There is no litigation or other  proceeding  pending or,
to my  knowledge,  after due  inquiry,  threatened  in any court or
other   tribunal  of  competent   jurisdiction   (either  State  or
federal) (i)  questioning  the creation,  organization or existence
of  the  Borrower,  (ii)  questioning  the  validity,  legality  or
enforceability   of  the   Resolutions,   the   Loan  or  the  Loan
Documents,  (iii)  questioning the undertaking or completion of the
Project,  (iv)  otherwise  challenging  the  Borrower's  ability to
consummate the  transactions  contemplated  by the Loan or the Loan
Documents,  or  (v)  that,  if  adversely  decided,  would  have  a
materially  adverse  impact  on  the  financial  condition  of  the
Borrower.

      9.   Other than its bond dated as of October  15, 1998 issued
to  the  New  Jersey   Environmental   Infrastructure   Trust,  the
Borrower   has  no   bonds,   notes  or  other   debt   obligations
outstanding  that are  superior or senior to the  Borrower  Bond as
to lien on, and source and security for payment  thereof from,  the
revenues of the Borrower.

      I hereby  authorize  McCarter & English,  LLP, acting as bond
counsel  to  the  State  in  connection  with  the  Loan,  and  the
Attorney  General  of the State of New  Jersey,  acting as  general
counsel to the State in  connection  with the Loan, to rely on this
opinion as if I had  addressed  this opinion to them in addition to
you.

                                    Very truly yours,


<PAGE>
                               F-39
                             EXHIBIT F


               Additional Covenants and Requirements

Guaranty of Loan:

      The   repayment  of  the  Loan  will  be  guaranteed  by  the
Guarantor  pursuant  to the  terms and  conditions  as set forth in
that  certain  Guaranty  made and  delivered as of November 1, 1998
by the Guarantor, a copy of which is attached hereto.


<PAGE>
                               G-40
                             EXHIBIT G


            General Administrative Requirements for the
       State Environmental Infrastructure Financing Program




                                                                  Exhibit 10(l)



          AMENDMENT TO THE SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN OF

                          ELIZABETHTOWN WATER COMPANY



           This  ("Amendment")  to the Supplemental  Executive  Retirement Plan
("SERP") of Elizabethtown  Water Company ("EWC") is made as of this 20th day of
August,  1998 by and among EWC and the  individuals  whose name and  signatures
are set forth below (collectively, the "Executives").

                                  WITNESSETH:


      WHEREAS, each of the boards of directors  (collectively,  the "Board") of
E'Town Corporation  ("E'Town" and, collectively with EWC, referred to herein as
the  "Company")  has  determined  that,  should the Company  receive a proposal
from or  engage  in  discussions  with a third  person  concerning  a  possible
business  combination  with the  Company or the  acquisition  of a  substantial
portion of voting  securities of the Company,  it is imperative that it and the
Company  be able  to rely on  certain  of the  key  executives  of the  Company
(collectively,  the  "Executives")  to  continue  to serve in their  respective
positions  and  that  the  Board  and the  Company  be able  to rely  upon  the
Executives'  advice  as being  in the best  interests  of the  Company  and its
shareholders  without  concern that the  Executives  might be distracted by the
personal  uncertainties  and risks that such a proposal  or  discussions  might
otherwise create; and


      WHEREAS,  the Board desires to reward the Executives for their  valuable,
dedicated  service to the  Company  should the  services of the  Executives  be
terminated under circumstances described above; and


      WHEREAS,  the Company has entered into agreements (the "Agreements") with
each of the  Executives  which set forth the terms and  conditions  of benefits
and  payments  to be  made by the  Company  to the  Executives  upon  any  such
termination  of  services in the event of a change in control of the Company as
defined in the Agreements; and


      WHEREAS,  the Board and the  Executives  consider it in their  respective
best interests and the best interests of the  shareholders  of the Company that
certain  provisions  of the  SERP  be  amended  to  conform  to the  terms  and
conditions of the Agreements; and

      WHEREAS,  the Board  also  desires  to amend the SERP in order to clarify
the  requirements  of the SERP with respect to the designation by the Executive
Compensation  Committee of the Board (the  "Committee") of those executives who
are eligible to receive  benefits  under the SERP,  and to amend  Schedule A of
the SERP to include the names of the  executives  who have been  designated  as
eligible to receive benefits under the SERP as of the date of this Amendment;


      NOW,THEREFORE,  for good and  valuable  consideration,  the  receipt  and
sufficiency  of which are  hereby  acknowledged  by the  parties,  the  parties
hereto,  intending  to be  legally  bound  hereby,  agree to amend  the SERP as
follows:

           1.   Section 3.5 of the SERP is amended by changing  the  definition
of "Change in Control" to the following:

      "A 'Change in Control of the  Company'  shall be deemed to have  occurred
if:

                (X) any  "person"  (as such term is used in Sections  13(d) and
           14(d) of the  Securities  Exchange  Act of  1934,  as  amended  (the
           "Exchange  Act")),  other than a trustee or other fiduciary  holding
           securities  under  an  employee  benefit  plan of the  Company  or a
           person  engaging in a  transaction  of the type  described in clause
           (Z) below of this  paragraph  3.5 but which  does not  constitute  a
           change in control  under such  clause  (Z),  hereafter  becomes  the
           "beneficial  owner" (as  defined in Rule  13d-3  under the  Exchange
           Act),   directly  or  indirectly,   of  securities  of  the  Company
           representing  more  than  50% of the  combined  voting  power of the
           Company's then outstanding securities; or


                (Y) during any period of twenty-four  (24)  consecutive  months
           during the term of the Plan,  individuals  who at the  beginning  of
           such period  constitute the Board,  and any new director (other than
           a director  designated by a person who has entered into an agreement
           with the Company to effect a  transaction  described  in clauses (X)
           or (Z) of this  paragraph  3.5)  whose  election  by the  Board,  or
           nomination   for  election  by  the  Company's   shareholders,   was
           approved  by a vote of at least  two-thirds  (2/3) of the  directors
           then still in office who either were  directors at the  beginning of
           the  period  or  whose  election  or  nomination  for  election  was
           previously  so  approved,  cease  for any  reason  to  constitute  a
           majority thereof; or


                (Z)  the   shareholders  of  the  Company  approve  or,  if  no
           shareholder   approval  is  required   or   obtained,   the  Company
           completes,  a merger,  consolidation  or similar  transaction of the
           Company  with or into any  other  corporation,  or a  binding  share
           exchange  involving  the Company's  securities,  other than any such
           transaction  which  would  result in the  voting  securities  of the
           Company   outstanding   immediately  prior  thereto   continuing  to
           represent  (either by remaining  outstanding  or by being  converted
           into voting  securities of the surviving entity) at least 50% of the
           combined  voting  power of the voting  securities  of the Company or
           such   surviving   entity   outstanding   immediately   after   such
           transaction  (or such  other  percentage  amount  as the  Board  may
           approve  from  time  to  time  with  respect  to  one  or  more  Key
           Employees),  or the  shareholders  of the Company  approve a plan of
           complete  liquidation of the Company or an agreement for the sale or
           disposition  by  the  Company  of  all  or  substantially   all  the
           Company's assets."





           2.   Section 3.16 of the SERP is amended by changing the  definition
of "Key Employee" to the following:

           "Key Employee" shall mean a corporate officer of E'Town  Corporation
      or the  Company  who is  employed  on a full time basis and who holds the
      position of Vice President or higher."

           3.   Section  4.2 of the SERP is  amended  by  adding  to the end of
subsection (a) thereof the following:

           "On and  after  the  date of this  Amendment,  the  Committee  shall
      update,  from time to time during the term of this Plan,  Schedule "A" to
      reflect the names and titles of those  Employees who become Key Employees
      eligible to  participate  under the Plan.  A Key  Employee  shall  become
      eligible  immediately  upon the election or  appointment by the Board and
      commencement   of  full-time   employment  of  such  Employee  as  a  Key
      Employee.  The  Committee  shall  attach of copy of the revised  Schedule
      "A" to this  Plan  each  time  any  Employee  becomes  eligible  as a Key
      Employee under this Section 4.2."

           Section 4.2 of the SERP is further  amended by deleting  subsections
(b) and (c) of Section 4.2 in their entirety.

           4.   Section 8.2 of the SERP is amended by replacing  Section 8.2 in
its entirety with the following:

      "8.2  Upon Other Termination of Employment

           (a)  In the event  that a  Participant's  employment  is  terminated
      prior to his or her Normal,  Early or Deferred  Retirement  Date or prior
      to his or her death,  there shall be no Benefits  payable  under the Plan
      except as  specifically  set forth in Article 7 with respect to the death
      of the  Participant,  unless any of the events  described  in Section 3.5
      hereof  constituting  a Change  in  Control  of the  Company  shall  have
      occurred.   If  any  of  the  events  described  in  Section  3.5  hereof
      constituting a Change in Control of the Company shall have occurred,  the
      Participant  shall be entitled to the  Benefits  payable  under this Plan
      upon the subsequent  termination of the  Participant's  employment within
      the  applicable  period set forth in Section  8.3 hereof  following  such
      Change in Control of the Company  unless such  termination  is (i) due to
      the  Participant's  death;  or  (ii)  by the  Company  by  reason  of the
      Participant's  Disability  (as  hereinafter  defined)  or for  Cause  (as
      hereinafter  defined);  or (iii) by the  Participant  other than for Good
      Reason (as hereinafter defined).

           (b)  If,  following  a  Change  in  Control  of  the  Company,   the
      Participant's  employment is  terminated  by reason of the  Participant's
      death,  the  Participant   shall  be  entitled  to  receive  Benefits  in
      accordance  with the  provisions of Article 7 hereof and if,  following a
      Change  in  Control  of the  Company,  the  Participant's  employment  is
      terminated  by reason of the  Participant's  Disability or by the Company
      for  Cause  or by  the  Participant  other  than  for  Good  Reason,  the
      Participant shall not be entitled to receive Benefits.

           (c)  For purposes of this Plan:

                (i)  "Disability"  shall mean the Participant's  incapacity due
           to physical or mental illness such that the  Participant  shall have
           become qualified to receive  benefits under the Company's  long-term
           disability plans or any equivalent  coverage required to be provided
           to  the  Participant  pursuant  to  any  other  plan  or  agreement,
           whichever is applicable.

                (ii) "Cause" shall mean:

                (A)  the  conviction of the  Participant  for a felony,  or the
           willful  commission  by the  Participant  of a criminal or other act
           that in the  judgment  of the Board  causes or will  probably  cause
           substantial  economic damage to the Company or substantial injury to
           the business reputation of the Company;

                (B)  the  commission by the  Participant  of an act of fraud in
           the  performance  of such  Participant's  duties  on  behalf  of the
           Company that causes or will probably  cause  economic  damage to the
           Company; or

                (C)  the  continuing  willful  failure  of the  Participant  to
           perform the  Participant's  duties, as such duties were performed by
           the  Participant  prior to the day of the  Change in  Control of the
           Company   (other   than  any  such   failure   resulting   from  the
           Participant's  incapacity  due to physical or mental  illness) after
           written  notice  thereof  (specifying  the  particulars  thereof  in
           reasonable  detail)  and a  reasonable  opportunity  to be heard and
           cure such failure are given to the Participant by the Committee.

                For  purposes of this  Section  8.2(c)(ii) , no act, or failure
           to act,  on the  Participant's  part shall be  considered  "willful"
           unless done, or omitted to be done, by the  Participant  not in good
           faith and without  reasonable belief that the  Participant's  action
           or omission was in the best interests of the Company.


                (iii)"Good Reason" shall mean:

                (A)  The  assignment  by  the  Company  to the  Participant  of
           duties without the Participant's express written consent,  which (i)
           are materially  different or require travel  significantly more time
           consuming or  extensive  than the  Participant's  duties or business
           travel  obligations  immediately  prior to the  Change in Control of
           the  Company,  or (ii) result in either a  significant  reduction in
           the   Participant's   authority  and   responsibility  as  a  senior
           corporate  executive  of the  Company  when  compared to the highest
           level of authority and  responsibility  assigned to the  Participant
           at any time during the six (6) month  period  prior to the Change in
           Control of the  Company,  or (iii) the  removal  of the  Participant
           from,  or any failure to  reappoint or reelect the  Participant  to,
           the  highest  title held  since the date six (6)  months  before the
           Change  in  Control  of the  Company,  except in  connection  with a
           termination  of the  Participant's  employment  by the  Company  for
           Cause, or by reason of the Participant's death or Disability;

                (B)  A  reduction  by the Company of the  Participant's  Salary
           (as hereinafter  defined),  or the failure to grant increases in the
           Participant's  Salary on a basis at least  substantially  comparable
           to those  granted  generally to other  executives  of the Company of
           comparable  title,  salary  and  performance  ratings,  made in good
           faith;

                (C)  The  relocation  of  the  Company's   principal  executive
           offices  to a  location  outside  the  State  of  New  Jersey,  or a
           requirement  by the Company that the  Participant  relocate  (except
           for  required  travel  on  the  Company's   business  to  an  extent
           substantially  consistent  with the  Participant's  business  travel
           obligations  immediately  prior to the Change in  Control)  (i) to a
           location  which is outside a radius of one  hundred  (100) miles (or
           such  other  distance  as may be  agreed to by the  Company  and the
           Participant)  from the  Participant's  place of employment  with the
           Company  immediately  prior to the Change in  Control,  or (ii) to a
           location  outside  the  State of New  Jersey;  or,  in the event the
           Participant  expressly consents in writing to any such relocation of
           the  Participant  outside  such one hundred mile radius or the State
           of New Jersey,  the failure by the Company to pay (or  reimburse the
           Participant  for) all  reasonable  moving  expenses  incurred by the
           Participant   relating  to  a  change  of  principal   residence  in
           connection  with such  relocation  and to indemnify the  Participant
           against  any  loss  realized  in  the  sale  of  the   Participant's
           principal   residence  in   connection   with  any  such  change  of
           residence,  all to the effect  that the  Participant  shall incur no
           loss upon such sale on an after tax basis;

                (D)  The  failure by the  Company to  continue  to provide  the
           Participant with  substantially the same welfare benefits (which for
           purposes of this Plan shall mean  benefits  under all welfare  plans
           as that term is defined in Section 3(1) of the  Employee  Retirement
           Income  Security  Act  of  1974,  as  amended),   and   perquisites,
           including  participation  on a  comparable  basis  in the  Company's
           stock option plan,  incentive bonus plan and any other plan in which
           executives of the Company of comparable  title and salary or subject
           to similar performance  criteria participate and as were provided to
           the Participant  immediately  prior to such Change in Control of the
           Company,  or with a new package of welfare  benefits and perquisites
           that is  substantially  comparable  in all material  respects to the
           welfare   benefits  and   perquisites   as  were   provided  to  the
           Participant immediately prior to such Change in Control; or

                (E)  The failure of the  Company to obtain the express  written
           assumption  of and  agreement  to  perform  the  obligations  of the
           Company  under any Change in Control  Agreement  between the Company
           and the Participant or this Plan by any successor.

                (iv) "Dispute"  shall  mean (i) in the case of  termination  of
           employment  of the  Participant  with the Company by the Company for
           Disability or Cause,  that the Participant  challenges the existence
           of  Disability or Cause and (ii) in the case of the  termination  of
           the  Participant's  employment  with the Company by the  Participant
           for Good Reason,  that the Company  challenges the existence of Good
           Reason.

                (v)  "Salary"  shall  mean  the  Participant's  average  annual
           compensation  reported on United  States  Internal  Revenue  Service
           Form W-2 ("Form W-2") plus any of the  following  amounts  which are
           not  reported  on the  Participant's  Form W-2:  (i) any  restricted
           stock of the  Company  awarded  to the  Participant,  or  which  the
           Participant  is entitled to receive under any plan,  arrangement  or
           contract of the Company or pursuant to any  resolution of the Board,
           in lieu of base  compensation,  (ii) any  401(K)  compensation,  and
           (iii) any  compensation  deferred in accordance  with Section 125 of
           the United States  Internal  Revenue Code of 1986,  as amended,  and
           the regulations thereunder (the "Code").

           (d)  Any purported  termination of the  Participant's  employment by
      the Company by reason of the  Participant's  Disability or for Cause,  or
      by the  Participant  for Good  Reason  shall be  communicated  by written
      Notice  of  Termination  (as  hereinafter  defined)  to the  other  party
      hereto.  For purposes of this Plan, a "Notice of Termination"  shall mean
      a notice given by the  Participant  or the  Company,  as the case may be,
      which shall  indicate the specific  basis for  termination  and shall set
      forth in  reasonable  detail  the  facts  and  circumstances  claimed  to
      provide a basis for  determination  of any  payments due under this Plan.
      The  Participant  shall not be entitled  to give a Notice of  Termination
      that the  Participant is terminating  the  Participant's  employment with
      the  Company  for Good  Reason  more than six (6)  months  following  the
      occurrence  of  the  event  alleged  to  constitute   Good  Reason.   The
      Participant's  actual  employment  by the Company shall cease on the Date
      of  Termination  (as  hereinafter  defined)  specified  in the  Notice of
      Termination,  even though such Date of Termination for all other purposes
      of this Plan may be  extended  in the manner  contemplated  in the second
      sentence of Section 8.2(e) below.

           (e)  For  purposes  of this Plan,  the "Date of  Termination"  shall
      mean the date specified in the Notice of Termination,  which shall be not
      more than ninety (90) days after such Notice of Termination is given,  as
      such  date may be  modified  pursuant  to the next  sentence.  If  within
      thirty (30) days after any Notice of Termination is given,  the party who
      receives  such  Notice of  Termination  notifies  the other  party that a
      Dispute  exists,  the Date of Termination  shall be the date on which the
      Dispute is finally determined,  either by mutual written agreement of the
      parties or by a final  judgment,  order or decree of a court of competent
      jurisdiction  (the time for appeal therefrom having expired and no appeal
      having been perfected);  provided,  that the Date of Termination shall be
      extended  by a notice  of  Dispute  only if such  notice is given in good
      faith and the party  giving such notice  pursues the  resolution  of such
      Dispute with reasonable  diligence and provided further that, pending the
      resolution of any such Dispute,  the Benefits hereunder shall continue to
      accrue  consistent  with the terms and  conditions of this Plan in effect
      immediately  prior to the  Change in  Control  of the  Company.  Should a
      Dispute  ultimately be determined in favor of the Company,  then all sums
      paid by the  Company  to the  Participant  from the  date of  termination
      specified  in the Notice of  Termination  until final  resolution  of the
      Dispute  pursuant to this Section 8.2(e) shall be repaid  promptly by the
      Participant  to the  Company,  with  interest at the  average  prime rate
      generally  prevailing  from time to time among major New York City banks.
      The Participant  shall not be obligated to pay to the Company the cost of
      providing the Participant  with Benefits for such period unless the final
      judgment,  order or decree of a court or other body resolving the Dispute
      determines that the Participant  acted in bad faith in giving a notice of
      Dispute.  Should  a  Dispute  ultimately  be  determined  in favor of the
      Participant,  then the  Participant  shall be entitled to retain all sums
      paid  to the  Participant  under  this  Plan  pending  resolution  of the
      Dispute.

           8.3  Payments Upon Termination After Change in Control


           If within  three (3) years after a Change in Control of the Company,
the Company shall terminate the  Participant's  employment other than by reason
of the  Participant's  death,  Disability or for Cause,  or if the  Participant
shall  terminate  the  Participant's  employment  for  Good  Reason,  then  the
Participant's  Benefits  in  effect  immediately  prior  to the date on which a
Change in Control of the  Company  occurs  under  this Plan,  or any  successor
plan in  effect  on the  date on  which a  Change  in  Control  of the  Company
occurred,  shall  become  fully  vested  and  nonforfeitable  on  the  Date  of
Termination  and (i) if the  Participant  has not  attained the age of 65 as of
the Date of Termination,  the Participant  shall be deemed to have attained the
age of 65 as of the Date of Termination  for purposes of the normal  retirement
provisions  of the  SERP,  and (ii) the  Participant  shall be  deemed  to have
accumulated  ten (10) years of  continuous  service on the Date of  Termination
for purposes of the benefit  accrual  provisions  of this Plan,  in addition to
the number of years of service  already  accumulated  by the  Participant as of
the Date of  Termination;  provided,  however,  that the  President  of  E'town
shall be deemed to have  accumulated  fifteen (15) years of continuous  service
on the Date of Termination  for purposes of the benefit  accrual  provisions of
this Plan,  in addition to the number of years of service  already  accumulated
by  the  President  as of the  Date  of  Termination.  In  satisfaction  of the
Company's  obligations  under this Section 8.3, the Company  shall  purchase an
annuity or  similar  instrument  owned by the  Participant  and  payable to the
Participant  (or the  Participant's  beneficiaries,  as the case may be)  which
provides  for payment of the  Benefits  payable to the  Participant  under this
Section  8.3  consistent  with the  payment  provisions  of Section  6.1 of the
Plan.  Such annuity or other  instrument  shall be purchased  and  delivered to
the  Participant  by the  Company  within  thirty  (30) days  after the Date of
Termination."


           5.   Section  9.1 of the SERP is  amended  by  adding  to the end of
that  Section  the  following  language:  "except  as  expressly  set  forth in
Section 8.3 of the Plan."

           6.   Section  9.2 of the SERP is amended by adding to the end of the
first  sentence of that Section the  following  language:  "except as expressly
set forth in Section 8.3 of the Plan."

           7.   Section  10.4 is amended  by adding to the end of that  Section
the following subsection:

           "(e) Notwithstanding  the  foregoing,  with  respect to any  dispute
      regarding  Benefits  payable in connection with a Change in Control,  the
      dispute provisions set forth in Section 8.2 shall apply."

           8.   Attached  hereto is a copy of the  revised  Schedule  "A" which
reflects all of the Key  Employees  who are eligible to  participate  under the
Plan as of the date of this Amendment.
           9.   If  any  of  the   terms  and   conditions   of  the  SERP  are
inconsistent  with this  Amendment,  the terms and conditions of this Amendment
shall  supercede such  inconsistent  terms and  conditions of the SERP.  Except
to the extent  changed or  modified  herein,  all terms and  conditions  of the
SERP shall remain unchanged and be in full force and effect.

           10.  The Company and the Executives  acknowledge  that, by execution
and  delivery  of the  respective  Agreements  by each of the  Executives,  the
Executives   acknowledged  that,  on  or  before  the  effective  date  of  the
Agreements,  the  Executives  received and had an  opportunity to read, and the
Executives  understand,  this Amendment and that the amendments,  modifications
and  supplements  in and to the SERP set  forth  in this  Amendment  are in the
best interests of the  Executives and are necessary and  appropriate to conform
the  terms  and  conditions  of the SERP to the  terms  and  conditions  of the
Agreements and the Executives  thereby agree to the  amendments,  modifications
and  supplements  in and to the  provisions of the SERP in accordance  with the
terms and  conditions  set forth in this  Amendment  to be  effective as of the
date of the  Agreements  in  satisfaction  of the terms and  conditions  of the
SERP,  and that a copy of this  Amendment  shall be  attached  as an exhibit to
and incorporated by reference into the SERP as of the date of  the Agreements.

           IN WITNESS WHEREOF,  the parties hereto have executed this Amendment
as of this 20th day of August, 1998.

                          E'TOWN CORPORATION


                          By:
                                 Anne Evans Estabrook, Chairman of the Board


<PAGE>

                                -SCHEDULE A

                                 Gail P. Brady
                              Walter M. Braswell
                                Andrew Chapman
                                 James Cowley
                                Dennis W. Doll
                                  Beth Gates
                              Robert W. Kean III
                               Edward D. Mullen
                            Henry S. Patterson III
                             Joseph E. Stroin, Jr.
                                Norbert Wagner


                                                                 Exhibit 10(o)
                                   AGREEMENT                    


           THIS  AGREEMENT  dated and entered into effective as of the 20th day
of August  1998 by and between  E'Town  Corporation,  a New Jersey  corporation
(together with its affiliated companies,  the "Company"), and (see list at end),
residing at _______________________ (the "Executive").


                             W I T N E S S E T H:


           WHEREAS,  should the  Company  receive a proposal  from or engage in
discussions  with a third  person  concerning a possible  business  combination
with  the  Company  or the  acquisition  of a  substantial  portion  of  voting
securities  of  the  Company,  the  Board  of  Directors  of the  Company  (the
"Board")  has deemed it  imperative  that it and the Company be able to rely on
the  Executive  to continue to serve in the  Executive's  position and that the
Board and the Company be able to rely upon the  Executive's  advice as being in
the best  interests of the Company and its  shareholders  without  concern that
the  Executive  might be  distracted  by the personal  uncertainties  and risks
that such a proposal or discussions might otherwise create; and


           WHEREAS,  the  Company  desires  to  reward  the  Executive  for the
Executive's  valuable,  dedicated service to the Company should the Executive's
service be terminated under circumstances hereinafter described; and


           WHEREAS,  the Board therefore  considers it in the best interests of
the Company and its  shareholders  for the Company to enter into this Agreement
with the Executive; and


           WHEREAS,  the Board has approved the  execution and delivery of this
Agreement by the Company by  resolution  duly adopted by the Board at a meeting
of the Board held on August 20, 1998;


           NOW, THEREFORE,  to assure the Company of the Executive's  continued
dedication and the  availability of the  Executive's  advice and counsel in the
event of any such  proposal,  to induce the  Executive  to remain in the employ
of the  Company  and to reward  the  Executive  for the  Executive's  valuable,
dedicated  service to the Company should the Executive's  service be terminated
under  circumstances  hereinafter  described,  and for other good and  valuable
consideration,  the receipt and adequacy whereof each party  acknowledges,  the
Company and the Executive agree as follows:


      1.   OPERATION, EFFECTIVE DATE, AND TERM OF AGREEMENT.


           (a)  This  Agreement  shall commence on the date hereof and continue
in effect through  December 31, 1999;  provided,  however,  that  commencing on
January  1, 2000 and each  succeeding  January 1  thereafter,  the term of this
Agreement  shall be extended  automatically  for one additional year unless not
later than  September  30 of the  preceding  year the Company  shall have given
notice to the Executive that it does not wish to extend this Agreement.


           (b)  This  Agreement is effective and binding on both parties hereto
as  of  the  date  hereof.  Notwithstanding  its  present  effectiveness,   the
provisions  of  paragraphs 3 and 4 of this  Agreement  shall  become  operative
only when,  as and if there has been a "Change in Control of the  Company"  (as
hereinafter  defined).  For  purposes of this  Agreement,  a "Change in Control
of the Company" shall be deemed to have occurred if


                (X) any  "person"  (as such term is used in Sections  13(d) and
           14(d) of the  Securities  Exchange  Act of  1934,  as  amended  (the
           "Exchange  Act")),  other than a trustee or other fiduciary  holding
           securities  under  an  employee  benefit  plan of the  Company  or a
           person  engaging in a  transaction  of the type  described in clause
           (Z) below of this  paragraph  1(b) but which does not  constitute  a
           change in control  under such  clause  (Z),  hereafter  becomes  the
           "beneficial  owner" (as  defined in Rule  13d-3  under the  Exchange
           Act),   directly  or  indirectly,   of  securities  of  the  Company
           representing  more  than  50% of the  combined  voting  power of the
           Company's then outstanding securities; or


                (Y) during any period of twenty-four  (24)  consecutive  months
           during the term of this Agreement,  individuals who at the beginning
           of such period  constitute  the Board,  and any new director  (other
           than a  director  designated  by a person  who has  entered  into an
           agreement  with the  Company to effect a  transaction  described  in
           clauses (X) or (Z) of this  paragraph  1(b))  whose  election by the
           Board,  or nomination  for election by the  Company's  shareholders,
           was  approved  by a  vote  of  at  least  two-thirds  (2/3)  of  the
           directors  then  still in office who either  were  directors  at the
           beginning  of  the  period  or  whose  election  or  nomination  for
           election  was  previously  so  approved,  cease  for any  reason  to
           constitute a majority thereof; or


                (Z)  the   shareholders  of  the  Company  approve  or,  if  no
           shareholder   approval  is  required   or   obtained,   the  Company
           completes,  a merger,  consolidation  or similar  transaction of the
           Company  with or into any  other  corporation,  or a  binding  share
           exchange  involving  the Company's  securities,  other than any such
           transaction  which  would  result in the  voting  securities  of the
           Company   outstanding   immediately  prior  thereto   continuing  to
           represent  (either by remaining  outstanding  or by being  converted
           into voting  securities of the surviving entity) at least 50% of the
           combined  voting  power of the voting  securities  of the Company or
           such   surviving   entity   outstanding   immediately   after   such
           transaction,  or the  shareholders  of the Company approve a plan of
           complete  liquidation of the Company or an agreement for the sale or
           disposition  by  the  Company  of  all  or  substantially   all  the
           Company's assets.


      2.   EMPLOYMENT OF EXECUTIVE.


           Nothing  herein  shall  affect any right which the  Executive or the
Company may  otherwise  have to terminate  the  Executive's  employment  by the
Company  at any time in any  lawful  manner,  subject  always to the  Company's
providing to the  Executive  the payments and benefits  specified in paragraphs
3 and 4 of this Agreement to the extent hereinbelow provided.


           In the event that any person  commences a tender or exchange  offer,
circulates  a proxy  statement  to the  Company's  shareholders  or takes other
steps  designed  to effect a Change in  Control  of the  Company  as defined in
paragraph 1 of this  Agreement,  the Executive  agrees that the Executive  will
not  voluntarily  leave the employ of the Company and will  continue to perform
the  Executive's  regular  duties and to render the  services  provided  by the
Executive  to the Company  until such person has  abandoned or  terminated  his
efforts  to  effect a Change in  Control  of the  Company  or until a Change in
Control  of  the  Company  has  occurred.   Should  the  Executive  voluntarily
terminate  the  Executive's  employment  before  any such  effort  to  effect a
Change in Control of the  Company has  commenced,  or after any such effort has
been  abandoned  or  terminated  without  effecting  a Change in Control of the
Company  and  no  such  effort  is  then  in  process,   this  Agreement  shall
automatically terminate and be of no further force or effect.


      3.   TERMINATION FOLLOWING CHANGE IN CONTROL.


           (a)  If  any  of  the  events   described   in  paragraph  1  hereof
constituting  a Change in  Control of the  Company  shall  have  occurred,  the
Executive  shall  be  entitled  to  the  payments  and  benefits   provided  in
paragraph  4  hereof  upon  the  subsequent   termination  of  the  Executive's
employment  within  the  applicable  period  set  forth in  paragraph  4 hereof
following  such Change in Control of the Company  unless  such  termination  is
(i) due to the  Executive's  death;  or (ii) by the  Company  by  reason of the
Executive's  Disability (as  hereinafter  defined) or for Cause (as hereinafter
defined);   or  (iii)  by  the  Executive   other  than  for  Good  Reason  (as
hereinafter defined).


           (b)  If,  following  a  Change  in  Control  of  the  Company,   the
Executive's  employment  is terminated  by reason of the  Executive's  death or
Disability,  the Executive  shall be entitled to death or long-term  disability
benefits,  as the case may be,  from the  Company  no less  favorable  than the
maximum  benefits  to which the  Executive  would  have been  entitled  had the
death or termination  for Disability  occurred at any time during the six month
period  prior to the  Change in Control  of the  Company.  If prior to any such
termination  for  Disability,  the Executive  fails to perform the  Executive's
duties  as a result of  incapacity  due to  physical  or  mental  illness,  the
Executive  shall  continue to receive the  Executive's  Salary (as  hereinafter
defined),  less any  benefits as may be available  to the  Executive  under the
Company's  disability plans until the Executive's  employment is terminated for
Disability.


           (c)  If  the  Executive's  employment  shall  be  terminated  by the
Company for Cause or by the Executive  other than for Good Reason,  the Company
shall pay to the  Executive  the  Executive's  full Salary  through the Date of
Termination  at the rate in effect at the time Notice of  Termination is given,
and the Company shall have no further  obligations to the Executive  under this
Agreement.


           (d)  For purposes of this Agreement:


                (i)  "Disability" shall mean the Executive's  incapacity due to
                     physical or mental  illness such that the Executive  shall
                     have  become  qualified  to  receive  benefits  under  the
                     Company's  long-term  disability  plans or any  equivalent
                     coverage   required  to  be  provided  to  the   Executive
                     pursuant  to any other  plan or  agreement,  whichever  is
                     applicable.


                (ii) "Cause" shall mean:



                     (A)  the conviction of the Executive for a felony,  or the
                          willful  commission by the Executive of a criminal or
                          other act that in the  judgment  of the Board  causes
                          or will probably cause  substantial  economic  damage
                          to the Company or substantial  injury to the business
                          reputation of the Company;



                     (B)  the  commission  by the  Executive of an act of fraud
                          in the  performance  of such  Executive's  duties  on
                          behalf of the Company  that  causes or will  probably
                          cause economic damage to the Company; or



                     (C)  the  continuing  willful  failure of the Executive to
                          perform the Executive's  duties,  as such duties were
                          performed  by the  Executive  prior to the day of the
                          Change in  Control  of the  Company  (other  than any
                          such   failure   resulting   from   the   Executive's
                          incapacity  due to physical or mental  illness) after
                          written notice thereof  (specifying  the  particulars
                          thereof  in  reasonable   detail)  and  a  reasonable
                          opportunity  to be heard  and cure such  failure  are
                          given to the Executive by the Compensation  Committee
                          of the Board.


           For  purposes of this  subparagraph  (d)(ii),  no act, or failure to
act, on the  Executive's  part shall be  considered  "willful"  unless done, or
omitted to be done, by the  Executive not in good faith and without  reasonable
belief that the  Executive's  action or omission  was in the best  interests of
the Company.


                (iii)"Good Reason" shall mean:



                     (A)  The  assignment  by the Company to the  Executive  of
                          duties  without  the   Executive's   express  written
                          consent,   which  (i)  are  materially  different  or
                          require travel  significantly  more time consuming or
                          extensive  than the  Executive's  duties or  business
                          travel  obligations  immediately  prior to the Change
                          in Control of the  Company,  or (ii) result in either
                          a significant  reduction in the Executive's authority
                          and  responsibility  as a senior corporate  executive
                          of the Company when  compared to the highest level of
                          authority   and   responsibility   assigned   to  the
                          Executive  at any  time  during  the  six  (6)  month
                          period   prior  to  the  Change  in  Control  of  the
                          Company,  or (iii) the removal of the Executive from,
                          or any failure to reappoint or reelect the  Executive
                          to,  the  highest  title  held since the date six (6)
                          months  before the Change in Control of the  Company,
                          except  in  connection  with  a  termination  of  the
                          Executive's  employment by the Company for Cause,  or
                          by reason of the Executive's death or Disability;



                     (B)  A reduction by the Company of the Executive's  Salary
                          (as  hereinafter  defined),  or the  failure to grant
                          increases  in the  Executive's  Salary  on a basis at
                          least  substantially   comparable  to  those  granted
                          generally  to  other  executives  of the  Company  of
                          comparable  title,  salary and  performance  ratings,
                          made in good faith;



                     (C)  The relocation of the Company's  principal  executive
                          offices  to a  location  outside  the  State  of  New
                          Jersey,  or a  requirement  by the  Company  that the
                          Executive  relocate  (except for  required  travel on
                          the  Company's  business  to an extent  substantially
                          consistent  with  the  Executive's   business  travel
                          obligations   immediately  prior  to  the  Change  in
                          Control) (i) to a location  which is outside a radius
                          of one  hundred  (100)  miles  from  the  Executive's
                          place  of  employment  with the  Company  immediately
                          prior  to  the  Change  in  Control,  or  (ii)  to  a
                          location outside the State of New Jersey;  or, in the
                          event the Executive  expressly consents in writing to
                          any such  relocation  of the  Executive  outside such
                          one  hundred  mile radius or the State of New Jersey,
                          the failure by the Company to pay (or  reimburse  the
                          Executive   for)  all  reasonable   moving   expenses
                          incurred  by the  Executive  relating  to a change of
                          principal   residence   in   connection   with   such
                          relocation  and to indemnify  the  Executive  against
                          any  loss  realized  in the  sale of the  Executive's
                          principal  residence  in  connection  with  any  such
                          change  of  residence,  all to the  effect  that  the
                          Executive  shall  incur no loss  upon such sale on an
                          after tax basis;



                     (D)  The  failure by the  Company to  continue  to provide
                          the  Executive  with  substantially  the same welfare
                          benefits  (which for purposes of this Agreement shall
                          mean  benefits  under all welfare  plans as that term
                          is   defined  in   Section   3(1)  of  the   Employee
                          Retirement  Income Security Act of 1974, as amended),
                          and   perquisites,   including   participation  on  a
                          comparable  basis in the Company's stock option plan,
                          incentive  bonus  plan  and any  other  plan in which
                          executives  of the  Company of  comparable  title and
                          salary or  subject to  similar  performance  criteria
                          participate  and as were  provided  to the  Executive
                          immediately  prior to such  Change in  Control of the
                          Company,  or with a new  package of welfare  benefits
                          and perquisites that is  substantially  comparable in
                          all  material  respects to the welfare  benefits  and
                          perquisites   as  were   provided  to  the  Executive
                          immediately prior to such Change in Control; or



                     (E)  The  failure of the  Company  to obtain  the  express
                          written  assumption  of and agreement to perform this
                          Agreement  by  any  successor  as   contemplated   in
                          paragraph 5(c) hereof.


                (iv) "Dispute"  shall  mean (i) in the case of  termination  of
                     employment  of  the  Executive  with  the  Company  by the
                     Company  for  Disability  or  Cause,  that  the  Executive
                     challenges  the  existence of Disability or Cause and (ii)
                     in the case of the  Executive's  termination of employment
                     with the Company by the  Executive  for Good Reason,  that
                     the Company challenges the existence of Good Reason.


                (v)  "Salary"  shall  mean  the   Executive's   average  annual
                     compensation  reported on United States  Internal  Revenue
                     Service  Form W-2 ("Form  W-2") plus any of the  following
                     amounts  which are not  reported on the  Executive's  Form
                     W-2 (i) any  restricted  stock of the  Company  awarded to
                     the  Executive,  or which the  Executive  is  entitled  to
                     receive  under any plan,  arrangement  or  contract of the
                     Company or pursuant  to any  resolution  of the Board,  in
                     lieu of base compensation,  (ii) any 401(K)  compensation,
                     and (iii) any  compensation  deferred in  accordance  with
                     Section 125 of the United States Internal  Revenue Code of
                     1986,  as  amended  and the  regulations  thereunder  (the
                     "Code").


                (vi) "Incentive  Compensation"  in  any  year  shall  mean  the
                     amount  accrued,  if any, under any plan or arrangement of
                     the  Company  in  which   executives  of  the  Company  of
                     comparable   title  and   salary  or  being   subject   to
                     comparable performance criteria participate,  or any under
                     contract  between the Company and the  Executive,  in each
                     case which provides for any cash bonus,  restricted stock,
                     stock   option,   stock   award   or   similar   incentive
                     compensation  in  addition to base salary and which is not
                     reported on Form W-2.


           (e)  Any purported termination of the Executive's  employment by the
Company  by  reason  of the  Executive's  Disability  or for  Cause,  or by the
Executive  for  Good  Reason  shall  be   communicated  by  written  Notice  of
Termination  (as hereinafter  defined) to the other party hereto.  For purposes
of this Agreement,  a "Notice of Termination"  shall mean a notice given by the
Executive  or the  Company,  as the  case  may be,  which  shall  indicate  the
specific  basis for  termination  and shall set forth in reasonable  detail the
facts and  circumstances  claimed to provide a basis for  determination  of any
payments  due under this  Agreement.  The  Executive  shall not be  entitled to
give  a  Notice  of  Termination   that  the  Executive  is   terminating   the
Executive's  employment  with the  Company  for Good  Reason  more than six (6)
months  following  the  occurrence  of the event  alleged  to  constitute  Good
Reason.  The  Executive's  actual  employment by the Company shall cease on the
Date of  Termination  (as  hereinafter  defined)  specified  in the  Notice  of
Termination,  even though such Date of  Termination  for all other  purposes of
this  Agreement  may be  extended  in the  manner  contemplated  in the  second
sentence of paragraph 3(f) below.


           (f)  For  purposes  of this  Agreement,  the  "Date of  Termination"
shall mean the date  specified  in the Notice of  Termination,  which  shall be
not more than ninety (90) days after such Notice of  Termination  is given,  as
such date may be  modified  pursuant  to the next  sentence.  If within  thirty
(30) days  after any Notice of  Termination  is given,  the party who  receives
such Notice of  Termination  notifies  the other  party that a Dispute  exists,
the Date of  Termination  shall be the date on which  the  Dispute  is  finally
determined,  either by mutual  written  agreement  of the parties or by a final
judgment,  order or decree of a court of competent  jurisdiction  (the time for
appeal   therefrom  having  expired  and  no  appeal  having  been  perfected);
provided,  that  the  Date of  Termination  shall be  extended  by a notice  of
Dispute  only if such  notice is given in good faith and the party  giving such
notice  pursues the  resolution of such Dispute with  reasonable  diligence and
provided  further  that,  pending  the  resolution  of any  such  Dispute,  the
Company  shall  continue to pay the  Executive  the same  Salary and  Incentive
Compensation,  and  provide  the  Executive  with  the  same  or  substantially
comparable  welfare  benefits and  perquisites  that the Executive was paid and
provided  immediately  prior to the Change in Control of the Company.  Should a
Dispute  ultimately be  determined in favor of the Company,  then all sums paid
by the Company to the Executive from the date of  termination  specified in the
Notice of Termination  until final  resolution of the Dispute  pursuant to this
paragraph 3(f) shall be repaid  promptly by the Executive to the Company,  with
interest  at the  average  prime rate  generally  prevailing  from time to time
among  major  New York City  banks and all  options,  rights  and stock  awards
granted to the  Executive  during such period  shall be canceled or returned to
the  Company.  The  Executive  shall not be obligated to pay to the Company the
cost of providing  the  Executive  with welfare  benefits and  perquisites  for
such  period  unless  the final  judgment,  order or decree of a court or other
body  resolving the Dispute  determines  that the Executive  acted in bad faith
in giving a notice of Dispute.  Should a Dispute  ultimately  be  determined in
favor of the  Executive,  then the  Executive  shall be  entitled to retain all
sums paid to the  Executive  under this  paragraph  3(f) pending  resolution of
the Dispute and shall be entitled to receive,  in  addition,  the  payments and
other  benefits   provided  for  in  paragraph  4  hereof  to  the  extent  not
previously paid hereunder.


      4.   PAYMENTS UPON TERMINATION.


           If within  three (3) years after a Change in Control of the Company,
the Company shall  terminate the  Executive's  employment  other than by reason
of the  Executive's  death,  Disability or for Cause, or if the Executive shall
terminate the Executive's employment for Good Reason, then


           (a)  the  Company  will  continue  to pay to  the  Executive,  for a
period  of  eighteen  (18)  months  following  the  Date  of  Termination,   as
compensation  for  services   rendered  by  the  Executive  on  or  before  the
Executive's  Date  of  Termination,   the  Executive's   Salary  and  Incentive
Compensation  (subject to any applicable  payroll taxes or other taxes required
to be withheld  computed at the rate for supplemental  payments) at the highest
rate in effect during the  twenty-four  (24) month period ending on the date on
which a Change in Control of the Company occurred; and


           (b)  for a period of  eighteen  (18)  months  following  the Date of
Termination,   the  Company  shall  provide,  at  the  Company's  expense,  the
Executive and the  Executive's  spouse and children  with full  benefits  under
any employee  benefit plan or arrangement  in which the Executive  participated
immediately  prior to the  date of a  Change  in  Control,  including,  without
limitation,  any hospital,  medical and dental insurance with substantially the
same  coverage  and  benefits  as were  provided to the  Executive  immediately
prior to the date on which a Change in Control of the Company occurred; and


           (c)  the  Company  will  pay  on  the  Date  of  Termination  of the
Executive as  compensation  for services  rendered on or before the Executive's
Date of  Termination,  in addition to the amounts set forth in  paragraph  4(a)
above, a sum equal to the greater of (i) all Incentive  Compensation  and other
incentive  awards due to the Executive  immediately  prior to the date on which
a Change in Control  of the  Company  occurred  which are not yet paid and (ii)
all  Incentive  Compensation  and other  incentive  awards due to the Executive
immediately prior to the Date of Termination which are not yet paid; and


           (d)  for a period of  eighteen  (18)  months  following  the Date of
Termination,  the Company  shall  provide to the  Executive,  at the  Company's
expense, the automobile (or a comparable  automobile) or automobile  allowance,
as the  case may be,  provided  by the  Company  to the  Executive  immediately
prior to the date on which a Change in  Control  of the  Company  occurred  and
the Company shall  reimburse  the  Executive  any and all expenses  incurred by
the  Executive  in  connection  with  the use of such  automobile  during  such
eighteen  month  period to the extent  that the  Company  reimburses  generally
other  executives  of  comparable  title and salary or  subject  to  comparable
performance criteria; and


           (e)  subject to the  limitations  set forth herein,  any  restricted
stock of the  Company in the  Executive's  account as an officer of the Company
and any  stock  options  granted  to the  Executive  on or prior to the Date of
Termination  which  are  not  vested  in  the  Executive  as  of  the  Date  of
Termination  shall  become  immediately   vested,  and  all  such  restrictions
thereon   (including,   but  not   limited   to,   any   restrictions   on  the
transferability  of such stock),  and any  restrictions on any other restricted
stock or stock options awarded to the Executive  through any plan,  arrangement
or  contract  of the  Company  on or before the Date of  Termination,  shall be
null and void and of no  further  force and effect  and the  Company  agrees to
accelerate   and  make   immediately   exercisable   in  full   all   unmatured
installments of all  outstanding  stock options to acquire stock of the Company
which the Executive  holds as of the Date of  Termination;  provided,  however,
that  notwithstanding  anything to the contrary  contained  in this  Agreement,
the Board  hereby  reserves  the  right and  authority  to  amend,  modify  and
eliminate the  provisions  of this Section 4(e),  from time to time on or after
the  date  of  this  Agreement,  in  whole  or  in  part,  including,   without
limitation,  the  right to  modify,  amend or  eliminate  the  acceleration  of
vesting  or   exercisability   of  stock   options   and  the  lapsing  of  any
restrictions  thereon,  in its sole discretion  without the approval or consent
of the  Executive or any other person or entity,  for the purposes of obtaining
accounting  treatment  which is favorable or beneficial for, or in the interest
of, the Company in  connection  with any  business  combination  involving  the
Company or acquisition of any substantial  portion of voting  securities of the
Company and, in the event that the Board  determines,  in its sole  discretion,
to so modify,  amend or eliminate  the  provisions  of this Section  4(e),  the
Executive  hereby  agrees that the  Executive  shall not, and hereby waives any
right to, dispute,  challenge or bring any claim,  action or proceeding against
the  Company  with  respect to any action  taken by or on behalf of the Company
to so modify,  amend or eliminate  the  provisions of this Section 4(e) and any
such  modification,  amendment,  or  elimination  of  the  provisions  of  this
Section  4(e) shall not  affect the  validity  or  enforceability  of any other
provisions  of this  Agreement,  which such other  provisions  shall  remain in
full force and effect in accordance with the terms thereof; and


           (f)  the  Executive's  retirement  benefits  in  effect  immediately
prior to the date on which a Change in Control of the  Company  occurred  under
the Company's  Supplemental  Executive  Retirement  Plan, or any successor plan
in effect  on the date on which a Change in  Control  of the  Company  occurred
(the  SERP),  shall  become fully  vested and  nonforfeitable  on the Date of
Termination  and (i) if the  Executive has not attained the age of 65 as of the
Date of  Termination,  the  Executive  shall be deemed to have attained the age
of 65 as of the Date of  Termination  for  purposes  of the  normal  retirement
provisions  of the  SERP,  and  (ii) the  Executive  shall  be  deemed  to have
accumulated  ten (10) years of  continuous  service on the Date of  Termination
for  purposes of the benefit  accrual  provisions  of the SERP,  in addition to
the number of years of service  already  accumulated by the Executive as of the
Date of Termination.  In satisfaction of the Company's  obligations  under this
paragraph  4(f),  the Company shall  purchase an annuity or similar  instrument
owned  by the  Executive  and  payable  to the  Executive  (or the  Executive's
beneficiaries,  as the case may be)  which  provides  for  payment  of the SERP
retirement  benefits  consistent with the payment  provisions of the SERP. Such
annuity or other  instrument  shall be purchased and delivered to the Executive
by the Company within thirty (30) days after the Date of Termination; and


           (g)  in  event  that  any  payment  or  benefit  received  or  to be
received  by the  Executive  in  connection  with a Change  in  Control  of the
Company or the termination of the Executive's  employment,  whether pursuant to
the terms of this  Agreement or any other plan,  arrangement  or agreement with
the Company  (collectively,  with the payments and benefits  hereunder,  "Total
Payments")  would not be  deductible as employee  compensation,  in whole or in
part,  by the  Company as the result of Section  280G of the Code,  the Company
shall pay to the Executive  either of the following  amounts as directed by the
Executive  by  written  notice  to the  Company  (i)  an  amount  equal  to the
payments  and  benefits due under this  Agreement  reduced  until no portion of
the Total  Payments  is not  deductible,  as the result of Section  280G of the
Code,  by reducing to the extent  necessary the payments and benefits due under
paragraph  3(a) hereof (the  "Reduced  Amount");  provided,  however,  that the
Executive  shall elect which payment  and/or  benefits shall be reduced and the
amount of such  reduction  so long as,  after  such  reduction,  the  aggregate
present  value of the Total  Payments  equals the Reduced  Amount,  or (ii) the
payments  and benefits due under this  Agreement in  accordance  with the terms
and conditions of this Agreement;  it being the  understanding and agreement of
each  of the  Company  and the  Executive  that,  if the  Executive  makes  the
election  under clause (ii) of this  paragraph  4(g),  the  Executive  shall be
responsible  to pay the amount of any  federal,  state and local  income  taxes
and any excise tax  imposed by Section  4999 of the Code on such  payments  and
benefits due under  paragraph 3(a) of this  Agreement (the Excise Tax),  that
the Company shall have no  obligation  to pay to the  Executive any  additional
payment  for such  Excise Tax,  if any,  and that the  Executive  shall have no
liability or  responsibility  to reimburse the Company for any losses  incurred
by the Company as a result of the  Company's  inability to deduct such payment,
in whole or in part,  as the result of Section  280G of the Code.  For purposes
of this  limitation  (A) no  portion  of the Total  Payments,  the  receipt  or
enjoyment  of which the  Executive  shall  have  effectively  waived in writing
prior to the date of payment,  shall be taken into  account,  (B) no portion of
the Total  Payments  shall be taken into account  which,  in the opinion of tax
counsel  selected by the Executive and acceptable to the Company's  independent
auditors,  is not  likely  to  constitute  a  "parachute  payment"  within  the
meaning of Section  280G(b)(2)  of the Code,  and (C) the value of any non-cash
benefit  or any  deferred  payment or benefit  included  in the Total  Payments
shall be determined by the Company's  independent  auditors in accordance  with
the  principles  of Sections  280G(d)(3)  and (4) of the Code.  The Company and
the  Executive  each shall  reasonably  cooperate  with the other in connection
with any  administrative  or judicial  proceedings  concerning the existence or
amount of  liability  for any  Excise  Tax with  respect  to the  payments  and
benefits due under this  Agreement.  As promptly as practicable  following such
determination   and  the  elections   hereunder,   the  Company  shall  pay  or
distribute  to or for the benefit of the  Executive  such payments and benefits
as are then due to the Executive  under this  Agreement and shall  promptly pay
or  distribute  to or for the  benefit  of the  Executive  in the  future  such
payments  and  benefits as become due to the  Executive  under this  Agreement.
In  the  event  that  an  underpayment  of  payments  and  benefits  due to the
Executive under this Agreement  occurs as a result of a  miscalculation  of the
Total Payments as a "parachute  payment"  within the meaning of Section 280G of
the Code,  such  underpayment  shall be paid  promptly by the Company to or for
the  benefit  of the  Executive,  together  with  interest  at  the  applicable
federal rate  provided for in Section  7872(f)(2)(A)  of the Code.  The Company
shall pay or distribute  to or for the benefit of the  Executive  such payments
and  benefits as are then due to the  Executive  under this  Agreement  even if
the  Company is unable to deduct any portion of such  payment  and  benefits as
the result of Section 280G of the Code.


      5.   GENERAL.


           (a)  The Executive  shall retain in confidence  any  proprietary  or
other  confidential  information known to the Executive  concerning the Company
and its  business so long as such  information  is not publicly  disclosed  and
disclosure  is not  required  by an order of any  governmental  body or  court.
Notwithstanding  anything to the  contrary  contained  herein,  this  paragraph
5(a) shall survive any  expiration  or  termination  of this  Agreement for any
reason whatsoever.


           (b)  Subject to paragraph  5(f) below,  the Company's  obligation to
pay the  compensation  and provide the  benefits to the  Executive  and to make
the  arrangements  provided  herein  shall be absolute  and  unconditional  and
shall not be affected by any circumstance,  including,  without limitation, any
setoff,  counterclaim,  recoupment,  defense or other  right  which the Company
may have  against the  Executive  or anyone  else.  All amounts  payable by the
Company   hereunder  shall  be  paid  without  notice  or  demand.   Except  as
expressly  provided  herein,  the  Company  waives all rights  which it may now
have or may  hereafter  have  conferred  upon it, by statute or  otherwise,  to
terminate,  cancel or rescind  this  Agreement  in whole or in part.  Except as
provided in paragraph  5(f) herein,  each and every  payment made  hereunder by
the  Company  shall be final and the  Company  will not seek to recover for any
reason  all or any  part of such  payment  from  the  Executive  or any  person
entitled thereto.


           (c)  The Company  will  require  any  successor  (whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise)  to  all  or
substantially  all of the business  and/or  assets of the  Company,  by written
agreement in form and substance  satisfactory  to the  Executive,  to expressly
assume and agree to perform  this  Agreement in the same manner and to the same
extent that the Company  would be required to perform it if no such  succession
had taken place.


           As used in this  Agreement,  "Company"  shall  mean the  Company  as
hereinbefore  defined  and any  successor  to its  business  and/or  assets  as
aforesaid  which  executes  and  delivers  the  agreement  provided for in this
paragraph 5 or which  otherwise  becomes bound by all the terms and  provisions
of this Agreement by operation of law.


           (d)  This   Agreement   shall  inure  to  the  benefit  of,  and  be
enforceable by, the Executive's personal or legal  representatives,  executors,
administrators,  successors,  heirs,  distributees,  devisees and legatees.  If
the  Executive  should  die while any  amounts  would  still be  payable to the
Executive  hereunder if the Executive had continued to live,  all such amounts,
unless otherwise  provided  herein,  shall be paid in accordance with the terms
of this  Agreement to the  Executive's  devisee,  legatee or other designee or,
if there be no such designee,  to the  Executive's  estate.  The obligations of
the Executive hereunder shall not be assignable by the Executive.


           (e)  Nothing  in this  Agreement  shall be  deemed  to  entitle  the
Executive  to  continued  employment  with the  Company  and the  rights of the
Company to terminate the  employment of the Executive  shall  continue as fully
as though this Agreement were not in effect.


           (f)  The  Executive  shall be required to mitigate the amount of any
payment or other  benefit  provided  for in this  Agreement  by  seeking  other
employment  of similar  responsibility,  salary and benefits and, upon any such
employment of the Executive,  the payments and other  benefits  provided for in
this  Agreement  then  or  thereafter  due to the  Executive  (other  than  the
payments and  benefits  provided for in Section 4(f) above) shall be reduced or
modified,  as  applicable,  to the  extent  the  Executive  receives  a similar
payment  or  benefit  of equal or  greater  value in  connection  with any such
other employment.


      6.   NOTICE.


           For  the  purposes  of  this   Agreement,   notices  and  all  other
communications  provided for in the Agreement  shall be in writing and shall be
deemed  to have been  duly  given  when  delivered  or mailed by United  States
registered  mail,  return  receipt  requested,  postage  prepaid,  addressed as
follows:


      If to the Executive:


 
 
 


      If to the Company:


           E'Town Corporation
           600 South Avenue
           Westfield, New Jersey 07090


or to such other  address as either  party may have  furnished  to the other in
writing  in  accordance  herewith,  except  that  notices  of change of address
shall be effective only upon receipt.


      7.   MISCELLANEOUS.


           Except as expressly set forth in this Agreement to the contrary,  no
provisions  of this  Agreement  may be modified,  waived or  discharged  unless
such waiver,  modification or discharge is agreed to in writing,  signed by the
Executive  and such  officer as may be  specifically  designated  by the Board.
No waiver by either  party  hereto at any time of any breach by the other party
hereto of, or compliance  with,  any  condition or provision of this  Agreement
to be  performed  by such  other  party  shall be deemed a waiver of similar or
dissimilar  provisions  or conditions at the same or at any prior or subsequent
time.  No  assurances  or  representations,   oral  or  otherwise,  express  or
implied,  with  respect to the subject  matter  hereof have been made by either
party  which are not set  forth  expressly  in this  Agreement.  However,  this
Agreement is in addition to, and not in lieu of, any other plan  providing  for
payments to or benefits for the Executive or any  agreement  now  existing,  or
which  hereafter  may be entered into,  between the Company and the  Executive.
The validity,  interpretation,  construction  and performance of this Agreement
shall be governed by the laws of the State of New Jersey.


      8.   VALIDITY.


           The  invalidity  or  unenforceability  of  any  provisions  of  this
Agreement  shall  not  affect  the  validity  or  enforceability  of any  other
provision  of this  Agreement,  which  shall  remain in full force and  effect.
Any provision in this  Agreement  which is prohibited or  unenforceable  in any
jurisdiction  shall,  as to  such  jurisdiction,  be  ineffective  only  to the
extent  of  such  prohibition  or  unenforceability   without  invalidating  or
affecting  the  remaining  provisions  hereof,  and  any  such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate  or  render
unenforceable such provision in any other jurisdiction.


      9.   AMENDMENT TO SERP.


           By execution and delivery of this  Agreement,  the Executive  hereby
acknowledges  that, on or before the date of this Agreement,  the Executive has
received  and  has  had  an   opportunity  to  read,  and  that  the  Executive
understands,  the  Amendment  to  the  SERP  (the  "Amendment")  and  that  the
amendments,  modifications  and supplements in and to the SERP set forth in the
Amendment  are in the best  interests of the  Executive  and are  necessary and
appropriate  to conform the terms and  conditions  of the SERP to the terms and
conditions  of  this   Agreement  and  the  Executive   hereby  agrees  to  the
amendments,  modifications  and  supplements  in and to the  provisions  of the
SERP in accordance  with the terms and conditions set forth in the Amendment to
be  effective  as of the  date  of  this  Agreement  and  that  a  copy  of the
Amendment  shall be attached  as an exhibit to and  incorporated  by  reference
into the SERP as of the date of  this Agreement.



      10.  VARIANCE AMONG AGREEMENTS.



           The   Executive   understands   that  the  Company  may  enter  into
agreements  with other  executives  of the  Company  similar to this  Agreement
that may  contain  terms  different  from those  contained  in this  Agreement.
Despite  any such  different  terms in such  other  agreements,  the  Executive
understands  and agrees that this  Agreement  alone sets forth the  Executive's
rights  with  respect to the  subject  matter of this  Agreement,  and that the
Executive is not a third party beneficiary of any such other agreements.




<PAGE>





           IN WITNESS  WHEREOF,  the parties have executed this Agreement as of
the date set forth above.


                               E'TOWN CORPORATION
                               By:
                                      -------------------------------
                               Name:
                               Title:

                               EXECUTIVE
                               --------------------------------------
                               Name:
                               Address:



          Above form of agreement executed for the following executives.
               
               Gail P. Brady  
               Henry S. Patterson, III
               Norbert Wagner
               Walter M. Braswell
               James E. Cowley
               Dennis W. Doll
               Beth Gates
               Edward D. Mullen
               Joseph E. Stroin Jr.
               Robert W. Kean, III


 
                                                                     Exhibit 12
                       E'TOWN CORPORATION AND SUBSIDIARIES
                  Computation of Ratio of Earnings to Fixed Charges
                             (In Thousands Except Ratios)



                                                   Year Ended December 31,
                                                 1998       1997        1996
EARNINGS:

Net Income                                    $ 22,330   $  19,260   $ 15,073
Federal income taxes                            12,226      10,895      8,361
Interest charges                                17,826      17,340     13,316
                                              --------------------------------
 Earnings available to cover fixed charges      52,382      47,495     36,750
                                              --------------------------------

FIXED CHARGES:
Interest on long-term debt                      16,217      14,807     13,800
Other interest                                   1,641       2,560      2,645
Amortization of debt discount - net                438         411        395
                                              --------------------------------
Total fixed charges                             18,296      17,778     16,840
                                              --------------------------------

Ratio of Earnings to Fixed Charges                2.86        2.67       2.18
                                              ================================





Earnings to Fixed Charges represents the sum of Net Income,
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.


                 ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY       Exhibit 12(a)
                Computation of Ratio of Earnings to Fixed Charges
                         (In Thousands Except Ratios)



                                                   Year Ended December 31,
                                                 1998       1997        1996
EARNINGS:

Net Income                                    $ 24,768   $  20,905   $ 16,755
Federal income taxes                            13,101      11,274      8,822
Interest charges                                15,616      16,622     12,804
                                              --------------------------------
 Earnings available to cover fixed charges      53,485      48,801     38,381
                                              --------------------------------

FIXED CHARGES:
Interest on long-term debt                      14,721      14,030     13,011
Other interest                                     960       2,382      2,640
Amortization of debt discount - net                391         376        361
                                              --------------------------------
Total fixed charges                             16,072      16,788     16,012
                                              --------------------------------

Ratio of Earnings to Fixed Charges                3.33        2.91       2.40
                                              ================================





Earnings to Fixed Charges represents the sum of Net Income,
Federal income taxes and Interest Charges (which is reduced by
Allowance for Debt Funds Used During Construction), divided by Fixed Charges.
Fixed Charges consist of interest on long and short-term debt (which is not
reduced by Allowance for Debt Funds Used During Construction), and
Amortization of debt discount.


                                                                 Exhibit 12(b)
                  ELIZABETHTOWN WATER COMPANY AND SUBSIDIARY
               Computation of Ratio of Earnings to Fixed Charges
                             and Preferred Dividends
                          (In Thousands Except Ratios)


                                                   Year Ended December 31,
                                                 1998       1997        1996
EARNINGS:

Net Income                                    $ 24,768   $  20,905   $ 16,755
Federal income taxes                            13,101      11,274      8,822
Interest charges                                15,616      16,622     12,804
                                              --------------------------------
 Earnings available to cover fixed charges      53,485      48,801     38,381
                                              --------------------------------


FIXED CHARGES AND PREFERRED DIVIDENDS:

Interest on long-term debt                      14,721      14,030     13,011
Preferred dividend requirement (1)               1,243       1,251      1,241
Other interest                                     960       2,382      2,640
Amortization of debt discount - net                391         376        361
                                              --------------------------------
Total fixed charges                             17,315      18,039     17,253
                                              --------------------------------
Ratio of Earnings to Fixed Charges
 and Preferred Dividends                          3.09        2.71       2.22
                                              ================================


(1) Preferred Dividend Requirement:

Preferred dividends                               813         813        813
Effective tax rate                              34.60%      35.04%     34.49%
                                              --------------------------------
Preferred dividend requirement                $ 1,243    $  1,251    $ 1,241
                                              ================================



Earnings to Fixed Charges and Preferred Dividends represents the sum of
Net Income, Federal income taxes and Interest
Charges (which is reduced by Allowance for Debt Funds Used During
Construction), divided by Fixed Charges.  Fixed Charges and Preferred
Dividends consist of interest on long and short-term debt (which is not
reduced by Allowance for Debt Funds Used During Construction), dividends
on Preferred Stock on a pre-tax basis and Amortization of debt discount.


Portion of the 1998 Annual Report to Shareholders for the year ended
December 31, 1998 which is incorporated by reference in this filing
on Form 10-K.

E'TOWN CORPORATION AND SUBSIDIARIES
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),
Edison Water Company (Edison), E'town Properties, Inc. (Properties), Liberty
Water Company (Liberty), Applied Water Management, Inc. (AWM) and Applied
Wastewater Management, Inc. (AWWM). The Mount Holly Water Company (Mount Holly)
is a wholly-owned subsidiary of Elizabethtown. The assets and operating results
of Elizabethtown constitute the predominant portions of E'town's assets and
operating results. Mount Holly contributed about 3% and Liberty, AWM and Edison
each contributed 4% of the Corporation's consolidated operating revenues for
1998. The regulated utilities, Elizabethtown, Mount Holly and AWWM, comprise the
Regulated Utilities segment, Liberty and Edison comprise the Contract Operations
segment, AWM is the Engineering/Operations/ Construction segment and E'town and
Properties comprise the Financing and Investment segment (See Notes 2 and 14 to
E'town's Notes to Consolidated Financial Statements). The following analysis
sets forth significant events affecting the financial condition of the various
segments at December 31, 1998, and the results of operations for the years ended
December 31, 1998 and 1997.

LIQUIDITY AND CAPITAL RESOURCES 
CAPITAL EXPENDITURES PROGRAM 
In 1998 capital expenditures, including concession fees in connection
with privatization contracts, were $67.2 million, of which $19.9 million was for
the Liberty privatization contract (as discussed below), $2.7 million was for
construction expenditures for the Edison privatization contract and $44.6
million was for water utility plant. For the three years ending December 31,
2001, capital and investment requirements for E'town are estimated to be $181.4
million, consisting of (i) expenditures for the Regulated Utilities Segment
($107.5 million for Elizabethtown, $17.0 million for Mount Holly and $16.4
million for AWWM), (ii) investments in the Contract Operations segment for
concession payments for Liberty, and capital improvements for Liberty and Edison
of $39.0 million, and (iii) investments in the Engineering/
Operations/Construction segment of $1.5 million. See "Economic Outlook" for a
discussion of Contract Operations and the acquisition of AWM and AWWM. These
estimates do not include any amounts for possible additional acquisitions or
privatization activities in the three-year period

REGULATED UTILITIES SEGMENT
ELIZABETHTOWN
While Elizabethtow's projected capital outlays have dropped from
recent years now that the Canal Road Water Treatment Plant (Plant) is completed,
Elizabethtown's facilities will continue to be upgraded and expanded to handle
customer growth. Elizabethtown's three-year capital program includes $50.6
million for routine projects (services, hydrants and main extensions not funded
by developers) and $56.9 million for transmission system upgrades, a new
operations center and other projects. Elizabethtown expects to file for rate
relief later in 1999 and periodically thereafter to ensure that such costs are
adequately reflected in rates (see Economic Outlook).

MOUNT HOLLY
During the next three years, Mount Holly expects to spend $17.0 million,
primarily for an additional supply source to comply with state regulations
designed to prevent further depletion of a local aquifer.

Mount Holly currently obtains all of its water from wells drilled into an
aquifer, which has been subject to over- pumping by various users in a portion
of southern New Jersey. The state adopted legislation requiring all local
purveyors, including Mount Holly, to obtain alternate supplies and reduce their
withdrawals from the affected parts of the aquifer. Mount Holly designed a
project to obtain water from outside the affected part of the aquifer for
delivery into the Mount Holly system. In August 1998 the New Jersey Board of
Public Utilities (BPU) adopted a Stipulation among Mount Holly and other parties
concluding that this project (the "Mansfield Project") is the most cost-
effective method for Mount Holly to comply with the state regulations.

To settle an appeal initiated by New Jersey-American Water Company (NJAM)
concerning the diversion rights for the Mansfield Project, Mount Holly signed a
Stipulation with NJAM, the New Jersey Department of Environmental Protection
(DEP) and other parties, requiring Mount Holly to purchase one million gallons
per day from NJAM during the period that the Mansfield Project is being
constructed. Purchases began during March of 1998, after completion of an
interconnection.

In September 1997 Mount Holly filed a petition with the BPU to establish a
Purchased Water Adjustment Clause (PWAC) to reflect the cost of water purchased
from NJAM under the agreement discussed above. On May 27, 1998, the BPU adopted
a Stipulation signed by the parties to the PWAC case for an increase in annual
revenues under Mount Holly's PWAC of $1.3 million or 38.9%. Mount Holly deferred
the increase in purchased water cost between March 19 and May 27 as other
unamortized expenses. Recovery of this amount has been requested in the rate
increase discussed below. As of December 31, 1998, Mount Holly has deferred $.1
million of these costs.

Mount Holly filed for a rate increase in January 1999 to reflect a portion of
these expenditures, as well as to increase the rates of return realized and,
therefore, the contribution to E'town's earnings per share.

AWWM
In 1998 E'town exercised an option to acquire the Applied Wastewater Group
(AWG), its joint venture partner for the past three years, in a stock-for-stock
transaction. E'town established new subsidiaries, AWM and AWWM, which offer
"one-stop shopping" for water and wastewater services to residential and
commercial developers. These services include the design, construction and
operation by AWM of water and wastewater facilities and, in some instances,
purchase of such utilities at project build-out by AWWM, thereby adding to
E'town's regulated utility customer base. AWWM expects to incur capital
expenditures of $16.4 million in the next three years, the predominant portion
of which is expected to be spent in 1999 and 2000. These expenditures are
primarily for the purchase of wastewater plants from developers upon completion
of their construction by AWM.

CONTRACT OPERATIONS SEGMENT
LIBERTY
Effective July 1, 1998, E'town, through Liberty, has entered into a contract
with the city of Elizabeth (Elizabeth), New Jersey to operate its water system
under a 40-year contract serving 17,900 customers. Under the contract, Liberty
made a payment to Elizabeth of $19.7 million in 1998 and is contractually
obligated to make payments to Elizabeth of $12 million in June 1999 and $19
million in June 2000, which have been included in non-utility property and other
investments as concession fees on privatization contracts, net of amortization.
Also, under the terms of the contract, Liberty will deposit $57.8 million from
revenues earned during the 40-year contract, of which $52.4 million is due after
2012, into a fund administered by Elizabeth to be used by Elizabeth to pay for
capital improvements to the water system. In addition, Liberty is responsible
for $7.8 million of construction expenditures, primarily for meter replacements,
over the life of the contract. Of the total construction expenditures,
approximately $4.0 million is expected to be expended in the next three years.

EDISON
Effective July 1, 1997, E'town, through its Edison Water Company subsidiary,
commenced operation of Edison Township's 11,600-customer water system under a
20-year contract. E'town paid the township $6.3 million at closing in concession
fees and expects to spend $3.6 million during the next three years to upgrade
the system.

ENGINEERING/OPERATIONS/CONSTRUCTION SEGMENT
AWM
AWM expects to incur capital expenditures of $1.5 million during the next
three years. These expenditures consist primarily of vehicles and equipment used
in the construction and waste hauling operations.

CAPITAL RESOURCES
During 1998 E'town financed 35.5% of its capital expenditures, including
concession fees for the Regulated Utilities segment and investments in the
Contract Operations and Engineering/Operations/Construction segments, from
internally generated funds (after payment of common stock dividends). The
balance was financed with a combination of short-term borrowings under lines of
credit, proceeds from capital contributions from E'town (funded by issuances of
Common Stock under the Corporation's Dividend Reinvestment and Stock Purchase
Plan) and long-term debt.

For the three-year period ending December 31, 2001, E'town estimates that 52.2%
of its currently projected capital expenditures and concession fees for all
segments are expected to 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, medium-term notes,
proceeds of tax-exempt New Jersey Economic Development Authority (NJEDA) bonds,
and short-term borrowings. Mount Holly's Mansfield Project will be financed by
requisitions from the New Jersey Environmental Infrastructure Trust Financing
Program. The NJEDA has granted preliminary approval for the financing of almost
all of Elizabethtown's major projects during the next three years. Elizabethtown
expects to pursue additional tax-exempt financing to the extent that final
allocations are granted by the NJEDA.

In October 1998 E'town filed a registration statement with the Securities and
Exchange Commission (SEC) to issue up to $75 million of unsecured medium-term
notes. The SEC is currently reviewing the filing. E'town plans to issue
approximately $25 million of these notes in the first half of 1999 to repay
short-term debt incurred to finance concession fees for Liberty.

In November 1998 Mount Holly closed on two loans that will provide up to $13.2
million in 2.60% financing for the Mansfield Project through the New Jersey
Environmental Infrastructure Trust Financing Program. The first loan, in the
amount of $7.3 million, is through the New Jersey Environmental Infrastructure
Trust (Trust), which issued tax-exempt bonds with average interest rates of
4.7%. The second loan, in the amount of $5.9 million, is from the state of New
Jersey, acting through the New Jersey Department of Environmental Protection,
funded by federal monies at no interest cost. The effective interest rate for
the combined notes is approximately 2.60%.

In December 1997 E'town signed an agreement to issue $12 million of 6.79% Senior
Notes due December 15, 2007. E'town issued $4 million of these notes in December
1997, $6 million in January 1998 and $2 million in May 1998. The proceeds were
used to finance capital additions for Edison as well as to meet working capital
needs.

E'town's senior debt is currently rated A3 and A- and Elizabethtown's
senior debt is currently rated A3 and A by Moody's Investors Service and
Standard & Poor's Ratings Group, respectively. 

INTEREST RATE RISK 
The Corporation is subject to the risk of fluctuating interest rates in the
normal course of business. The Corporation manages interest rates through the
use of fixed and, to a lesser extent, variable rate debt. As of December 31,
1998, a hypothetical single percentage point change in interest rates would
result in a $.9 million change in interest costs and earnings before tax related
to short-term and variable rate debt.

RESULTS OF OPERATIONS
NET INCOME for 1998 was $22.3 million or $2.70 per share on a basic basis as
compared to $19.3 million or $2.44 per share for 1997. Net income increased by
$3.1 million or $.26 per share, comprised of (i) $.6 million or $.07 per share
due to an extended dry period in the summer of 1998 resulting in higher water
consumption than in 1997 (ii) $1.1 million or $.13 per share was from lower
operating expenses due to a combination of a mild winter in 1998, more efficient
use of our work force, lower employee benefit costs and success with our ongoing
cost control efforts and (iii) earnings of $.5 million or $.06 per share from
the Contract Operations and Engineering/Operations/Construction segments, which
are new operations. Capitalized construction interest accounted for an increase
in net income of $.5 million or $.06 per share. These increases in earnings per
share were partially offset by an increase in the number of outstanding shares.

Net Income for 1997 was $19.3 million or $2.44 per share on a basic basis as
compared to $15.1 million or $1.96 per share for 1996. The increase in net
income and earnings per share from the Regulated Utilities segment is
attributable to the $21.8 million rate increase for the new Canal Road Water
Treatment Plant (Plant) in October 1996, which was offset by the operating and
financing costs of the Plant. Net income also increased $1.4 million, or $.17
per share, primarily due to variations in the weather, specifically the dry
summer of 1997, as compared to the wet summer of 1996.

OPERATING REVENUES increased $11.7 million or 8.7% in 1998 over the comparable
1997 amount. The increase from the Regulated Utilities segment is primarily
comprised of $1.4 million from water service to residential and wholesale
customers attributable to increased water consumption as a result of warmer,
drier weather in the summer of 1998 than in 1997. The revenue increase includes
$3.3 million (net of intercompany sales) from the Contract Operations segment,
comprised of Edison and Liberty. The Engineering/ Operations/Construction
segments, comprised of AWM, contributed $5.2 million to operating revenues. New
customers and the PWAC rate increase for Mount Holly account for the remainder
of the increase.

Operating Revenues increased $23.4 million or 21.2% in 1997 over the comparable
1996 amount. The increase is primarily comprised of $17.7 million from a rate
increase for Elizabethtown effective October 1996, $1.5 million from the
operation of Edison Water Company (net of water purchased from Elizabethtown)
and $3.1 million from increased water consumption due to the dry summer of 1997.

OPERATION EXPENSES increased $5.9 million or 12.2% in 1998 over 1997. The
operating expenses (net of intercompany expenses) of the Contract Operations and
Engineering/ Operations/Construction segments, which are newly established
businesses, accounted for $7.1 million of the increase. The Regulated Utilities
segment experienced decreases of $1.0 million from lower operating costs due to
a mild winter, greater work force utilization, ongoing cost control efforts and
decreased employee benefit costs. These decreases were partially offset by
increased cost of labor, purchased water for Mount Holly and variable costs for
the higher water sales.

Operation expenses increased $3.2 million or 7.1% in 1997 over the comparable
1996 amount. An increase of $.9 million resulted from the operations of Edison
Water Company, which was formed in July 1997. Increases resulting from variable
costs associated with the increase in water consumption totaled $.3 million.
Other increases included costs associated with Applied Watershed Management
(E'town's joint venture) of $.5 million and labor costs of $.6 million.

The remainder of the increase is attributable to various items,
including operating costs for the Plant, information technology and other
administrative costs.

MAINTENANCE EXPENSES decreased $.1 million or 1.0% in 1998, as compared to 1997
due to improved procurement procedures and preventive maintenance programs.

Maintenance expenses increased $.7 million or 12.7% in 1997 over the comparable
1996 amount. This increase is primarily attributable to costs associated with
the maintenance of the Plant. The increase also includes $.4 million related to
the costs of determining the most cost-effective method for disposing of
byproducts generated from the water treatment process at the Raritan-Millstone
Plant.

DEPRECIATION AND AMORTIZATION EXPENSE increased $1.3 million or 10.4% in 1998
compared to 1997 of which $.9 million represents amortization of initial
concession fees and capital expenditures for the Contract Operation segment. The
balance represents depreciation on utility plant additions for the Regulated
Utility segment.

Depreciation and amortization expense increased $2.5 million or 25.3% in 1997
compared to 1996. The increase includes $2.1 million for the Plant and $.8
million for other utility plant additions. A decrease of $.6 million resulted
from Elizabethtown no longer being required by the BPU to depreciate utility
plant acquired through Contributions In Aid of Construction and Customers'
Advances for Construction. This change was agreed to by the parties to
Elizabethtown's last rate case effective in October 1996.

REVENUE TAXES increased $.2 million or 1.2% in 1998 and $2.7 million or 19.8% in
1997 due to the taxes on increases in operating revenues discussed above.

REAL ESTATE, PAYROLL AND OTHER TAXES decreased $.1 million or 4.0% in 1998. This
overall decrease was comprised of additional payroll taxes due to additional
labor costs, which were offset by decreases from lower-than-anticipated property
taxes on the Plant. These taxes increased $.2 million or 6.8% in 1997 due to
additional labor costs, as well as additional property taxes.

FEDERAL INCOME TAXES as a component of operating expenses increased $1.2 million
or 11.4% and $3.7 million or 54.4% as compared to 1997 and 1996, respectively,
due to the changes in the components of taxable income for all segments
discussed herein.

OTHER INCOME (EXPENSE) increased $.2 million or 32.4% due to a $.4 million
increase in Allowance for Funds Used During Construction (AFUDC), primarily for
Elizabethtown's western operations center. Federal income taxes increased $.1
million for the taxes on the AFUDC.

Other income decreased $2.2 million or 73.9% compared to the 1996 amount. A
decrease in the equity component of AFUDC of $3.5 million resulted from no
longer capitalizing the financing costs associated with the Plant as the
facility was placed in service in October 1996. An increase of $.2 million for
other miscellaneous items, as well as the offsetting federal income taxes
associated with the Other Income (Expense), account for the remainder of the
decrease.

TOTAL INTEREST CHARGES increased $.5 million or 2.8% due to increased borrowing
for utility plant expenditures for the Regulated Utilities segment and for the
concession fee for Liberty. The debt component of AFUDC increased $.3 million,
resulting in lower interest expense, as a result of higher construction
expenditures, primarily for Elizabethtown's new western operations center. This
decrease in interest charges was offset by the absence in 1998 of capitalized
interest on real estate investments for Properties of $.3 million.

Total interest charges increased $4.0 million or 30.2% in 1997 over the
comparable 1996 amount. The increase includes $3.1 million due to a reduction in
capitalized interest as a result of the Plant being placed in service in October
1996. Interest expense also increased due to increased borrowings incurred to
finance capital expenditures, the Edison contract and working capital needs.

ECONOMIC OUTLOOK 
FORWARD LOOKING INFORMATION
Information in this report includes certain forward looking statements within
the meaning of the federal securities laws. Any forward looking statements are
based upon information currently available and are subject to future events,
risks and uncertainties that could cause actual results to differ materially
from those expressed in the statements. Such events, risks and uncertainties
include, without limitation, actions of regulators, the effects of weather on
water consumption, changes in historical patterns of water consumption and
demand, including changes through increased use of water-conserving devices,
conditions in capital and real estate markets, future acquisitions and
privatization activities, increases in operating expenses due to factors beyond
the Corporation's control, changes in environmental regulation and associated
costs of compliance and other claims or assessments made upon the Corporation.

E'TOWN CORPORATION AND SUBSIDIARIES
During the next several years, management will seek to increase earnings per
share by (i) maximizing earned returns on the Regulated Utilities segment
through expansion efforts to increase sales and cost control measures and (ii)
investing in water and wastewater assets (including municipal privatization
contracts, as well as designing, constructing, operating and purchasing
wastewater assets through AWM and AWWM, discussed below) which produce a current
return. The Corporation intends to continue to sell Properties' real estate
holdings during the next several years to fund a portion of the investments
planned for the regulated and non-regulated businesses. The balance of such
funding will be generated from internal and external sources.

Earnings per share will vary going forward due to the effect of weather on costs
and pumpage, timing and adequacy of rate relief, time elapsed since the last
rate increase, the nonrecurring effect of real estate sales and other factors.
For 1999 E'town expects consolidated earnings per share to be similar to 1998,
based on somewhat reduced returns from the regulated operations, assuming a
return to normal weather patterns after the unusually dry summers in 1998 and
1997, to be offset by a gain on the sale of a parcel of land located in Green
Brook, New Jersey in February 1999 of $2.08 million or approximately $.25 per
share. In particular, Elizabethtown's returns should be somewhat lower in 1999
given that this year will be the third year since the last rate adjustment.

REGULATED UTILITIES SEGMENT
ELIZABETHTOWN, MOUNT HOLLY AND AWWM
Elizabethtown expects to petition the BPU for an increase in rates in 1999 to
reflect the increases in construction, financing and operating costs since base
rates were last established in October 1996.

Mount Holly earned a rate of return on common equity of 4.7% in 1998, compared
to an authorized rate of return of 11.25%, established in its most recent rate
proceeding. Mount Holly contributed $.04 to E'town's consolidated earnings per
share in 1998. Management expects Mount Holly to increase its contribution to
E'town's earnings per share later in 1999 and into 2000 upon receipt of
additional rate relief from the rate increase filed in January 1999, so that
Mount Holly can realize rates of return comparable to authorized levels. Mount
Holly earned significantly below its authorized return in 1998 and 1997 as the
Company was precluded from filing for needed rate relief due to ongoing
litigation with NJAM.

AWWM expects to realize rates of return
comparable to those earned by Elizabethtown on its anticipated investments of
$16.4 million in new wastewater facilities during the next several years.

CONTRACT OPERATIONS SEGMENT
LIBERTY 
Effective July 1, 1998, E'town, through its Liberty Water Company subsidiary,
commenced operation of the water supply system of the city of Elizabeth. Liberty
is expected to realize a return on its capital in an amount similar to that
currently earned by E'town's regulated operations.

EDISON 
Effective July 1, 1997, E'town, through its Edison Water Company subsidiary,
commenced operation of Edison Township's 11,600-customer water system under a
20-year contract. Edison is expected to realize a return on its capital in an
amount similar to that currently earned by E'town's regulated operations.
Contributions to earnings will be small through 2002 and then will increase as
rate increases specified in the contract take effect.

E'town continues to pursue opportunities to operate municipal water and
wastewater systems under long-term contracts, primarily in New Jersey. E'town is
particularly interested in opportunities where it may have a competitive
advantage due to location or experience in operation.

ENGINEERING/OPERATIONS/CONSTRUCTION
AWM
AWM provides "one-stop shopping" for water and wastewater services to
residential and commercial developers. These services include the design,
construction and operation of water and wastewater facilities and, in some
instances, purchase of such utilities at project build-out by AWWM, thereby
adding to E'town's regulated utility customer base. E'town expects the
acquisition to increase its contribution to E'town's earnings per share in 1999.

FINANCING AND INVESTMENT SEGMENT
E'TOWN AND PROPERTIES 
E'town is in the process of selling its various parcels of undeveloped land
carried as investments of $11.3 million at December 31, 1998. One of the real
estate parcels was sold in 1997 for $.4 million, resulting in a gain of less
than $.1 million. Two other parcels were sold in 1998 for $1.7 million resulting
in a gain of less than $.1 million. On February 17, 1999, Properties sold a
parcel of land, which has been under contract since 1995 in Green Brook, New
Jersey for $5.83 million, at a gain of $2.08 million net of taxes or
approximately $.25 per share to be reflected in earnings in the first quarter of
1999. Cash proceeds from this sale of $1.5 million were received in 1999 and the
remaining $4.33 million will be paid over the next two years. Properties has
entered into contracts for the sale of all of its remaining parcels at prices
that exceed the carrying cost of such properties. The eventual sale of these
parcels is contingent upon the purchaser obtaining various approvals for
development and could take several years. E'town expects to invest the sale
proceeds from the remaining parcels into water and wastewater utility
investments that produce a current return. The Corporation has no plans to make
additional investments other than in water and wastewater projects.

NEW ACCOUNTING PRONOUNCEMENTS
See Note 2 of E'town's Notes to Consolidated Financial Statements for a
discussion of new accounting standards that were effective in 1998.

YEAR 2000
STATE OF READINESS
The Corporation has assessed its significant business systems, as well
as non-critical, peripheral support system for compliance with the Year 2000.
The assessment concluded that all significant business systems (i.e. customer
billing and service, financial, water treatment operating and control, water
quality laboratory information and telemetric data acquisition systems) are Year
2000 compliant. The assessment also included inquiries as to the state of
readiness of significant vendors whose services to the Corporation could have an
impact on the Corporation's ability to deliver service to its customers.
Management concluded that the delivery of electric power as well as chemicals
used in the water treatment process are two areas of significant importance and
received documentation from the vendors who provide these services that
indicates their ability to provide service. Therefore, the Corporation expects
no disruption in the services it provides to its customers and expects to
process transactions in its financial, customer billing and customer services
systems. The assessment did identify certain peripheral support systems that
need to be addressed. A plan to address these issues has been developed and is
being implemented.

THE COSTS TO ADDRESS THE CORPORATION'S YEAR 2000 ISSUES
The significant business systems of the Corporation defined above are Year 2000
compliant and have been operational for up to several years. Therefore, no
further costs are expected to be incurred in connection with bringing these
systems into compliance. The peripheral support systems that are being addressed
will require the Corporation to incur costs to bring them into compliance. The
present estimates place the total of these costs at less than $.2 million.

RISKS SSOCIATED WITH THE CORPORATION'S YEAR 2000 ISSUES
Management believes that all identifiable issues with respect to Year 2000
compliance have been addressed, or will be addressed, in sufficient time and in
sufficient detail to preclude any disruption in service or adverse effect on the
Corporation's financial profile. Management, therefore, believes that risks
associated with this issue are minimal with respect to those areas, which are
internal to the Corporation and, over which management exercises complete
control. Those areas that are external to the Corporation i.e., issues
associated with our vendors, have been mitigated to the extent possible through
inquiry of our vendors, tests of their claims of Year 2000 compliance and
development of contingency plans as considered appropriate.

CONTINGENCY PLAN 
There are operational contingency plans in place on an ongoing basis to address
issues, such as natural disasters, that could result in a disruption of service.
These procedures would be activated in the event that certain physical
facilities were not operable as a result of failures by our vendors associated
with Year 2000 issues. In addition, Elizabethtown Water Company has alternative
electric, natural gas and diesel generation capacity that could sustain a
significant level of pumping capacity for an indefinite period of time.

<PAGE>
E'TOWN CORPORATION AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED INCOME
(In Thousands Except Per Share Amounts)

                                                  Year Ended December 31,
                                                 1998       1997        1996

- ------------------------------------------------------------------------------
Operating Revenues                            $ 145,480  $ 133,826   $ 110,409
- ------------------------------------------------------------------------------
Operating Expenses:
  Operation                                     53,844      47,982     44,807
  Maintenance                                    6,539       6,606      5,859
  Depreciation and amortization                 13,679      12,396      9,893
  Revenue taxes                                 16,743      16,550     13,820
  Real estate, payroll and other taxes           3,027       3,152      2,952
  Federal income taxes (Note 3)                 11,685      10,487      6,791
- ------------------------------------------------------------------------------
        Total operating expenses                105,517     97,173     84,122
- ------------------------------------------------------------------------------
Operating Income                                39,963      36,653     26,287
- ------------------------------------------------------------------------------
Other Income (Expense):
  Allowance for equity funds used during
    construction (Note 2)                          607         215      3,725
  Federal income taxes (Note 3)                   (541)       (408)    (1,570)
  Other - net                                      940         953        760
- ------------------------------------------------------------------------------
        Total other income (expense)             1,006         760      2,915
- ------------------------------------------------------------------------------
Total Operating and Other Income                40,969      37,413     29,202
- ------------------------------------------------------------------------------
Interest Charges:
  Interest on long-term debt                    16,217      14,807     13,800
  Other interest expense - net                   1,641       2,560      2,645
  Capitalized interest (Note 2)                   (470)       (438)    (3,524)
  Amortization of debt discount and expense-net    438         411        395
- ------------------------------------------------------------------------------
        Total interest charges                  17,826      17,340     13,316
- ------------------------------------------------------------------------------
Income Before Preferred Stock Dividends
   of Subsidiary                                23,143      20,073     15,886
Preferred Stock Dividends                          813         813        813
- ------------------------------------------------------------------------------
Net Income                                    $ 22,330   $  19,260   $ 15,073
==============================================================================

Earnings Per Share of Common Stock (Note 2):
- ------------------------------------------------------------------------------
      Basic                                   $ 2.70     $    2.44   $   1.96
      Diluted                                 $ 2.66     $    2.41   $   1.96
- ------------------------------------------------------------------------------

Average Number of Shares Outstanding for
   the Calculation of Earnings Per Share:
- ------------------------------------------------------------------------------
      Basic                                      8,263       7,891      7,668
      Diluted                                    8,567       8,215      7,966
- ------------------------------------------------------------------------------

Dividends Paid Per Common Share               $   2.04   $    2.04   $   2.04
==============================================================================

See Notes to Consolidated Financial Statements.
<PAGE>

E'TOWN CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
                (In Thousands)
                                                                December 31,
Assets                                                        1998        1997
- ------------------------------------------------------------------------------


Utility Plant-At Original Cost:
  Utility plant in service                               $ 717,985   $ 677,909
  Construction work in progress                             16,580       9,300
- ------------------------------------------------------------------------------
        Total utility plant                                734,565     687,209
   Less accumulated depreciation and amortization          125,262     114,424
- ------------------------------------------------------------------------------
        Utility plant-net                                  609,303     572,785
- ------------------------------------------------------------------------------


Non-utility Property and Other
  Investments - Net (Note 7)                                84,945     20,570
- ------------------------------------------------------------------------------


Current Assets:
  Cash and cash equivalents                                  5,909      6,233
  Short-term investments                                        31         31
  Customer and other accounts receivable
   (less reserve: 1998, $1,065, 1997, $612)                 24,720     17,539
  Unbilled revenues                                         12,198     10,412
  Infrastructure loan funds receivable (Note 4)              5,895
  Materials and supplies-at average cost                     2,538      1,966
  Prepaid insurance, taxes, other                            2,484      3,733
- ------------------------------------------------------------------------------
        Total current assets                                53,775     39,914
- ------------------------------------------------------------------------------


Deferred Charges (Note 9):
  Waste residual management                                  1,371        936
  Unamortized debt and preferred stock expenses             10,050     10,263
  Taxes recoverable through future rates (Note 3)           14,226     21,439
  Postretirement benefit expense (Note 12)                   3,490      3,738
  Other unamortized expenses                                 1,582      1,259
- ------------------------------------------------------------------------------
        Total deferred charges                              30,719     37,635
- ------------------------------------------------------------------------------
            Total                                        $ 778,742   $ 670,904
==============================================================================

See Notes to Consolidated Financial Statements.
<PAGE>

E'TOWN CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
     (In Thousands)
                                                                December 31,
Capitalization and Liabilities                                1998        1997
- ------------------------------------------------------------------------------

Capitalization (Notes 4 and 5):
  Common shareholders' equity                            $ 215,472   $ 193,923
  Mandatory Redeemable Cumulative Preferred Stock           12,000      12,000
  Redeemable preferred stock                                   227
  Long-term debt - net                                     286,908     247,298
- ------------------------------------------------------------------------------
        Total capitalization                               514,607     453,221
- ------------------------------------------------------------------------------


Current Liabilities:
  Notes payable - banks (Note 6)                            44,022     23,000
  Long-term debt - current portion (Note 4)                     30         30
  Accounts payable and other liabilities                    19,469     11,569
  Contract obligations payable                              12,000
  Customers' deposits                                          248        272
  Municipal and state taxes accrued                         16,789     16,817
  Interest accrued                                           3,675      3,456
  Preferred stock dividends accrued                             59         59
- ------------------------------------------------------------------------------
        Total current liabilities                           96,292     55,203
- ------------------------------------------------------------------------------


Deferred Credits:
  Customers' advances for construction                      41,102     39,131
  Federal income taxes (Note 3)                             66,487     69,916
  State income taxes                                           207        196
  Unamortized investment tax credits                         7,839      8,042
  Accumulated postretirement benefits (Note 12)              4,090      4,332
- ------------------------------------------------------------------------------
        Total deferred credits                             119,725     121,617
- ------------------------------------------------------------------------------


Contributions in Aid of Construction                        48,118     40,863
- ------------------------------------------------------------------------------


Commitments and Contingent Liabilities (Note 11)
- ------------------------------------------------------------------------------
                Total                                    $ 778,742   $ 670,904
==============================================================================

See Notes to Consolidated Financial Statements.
<PAGE>

E'TOWN CORPORATION AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CAPITALIZATION
(In Thousands Except Share Amounts)
                                                                December 31,
                                                              1998      1997
- ------------------------------------------------------------------------------
Common Shareholders' Equity:
  E'town Corporation:
    Common stock without par value, authorized,
     15,000,000 shares, issued 1998, 8,504,344 shares;
     1997, 8,054,461 share                               $ 169,324   $ 153,162
    Paid-in capital                                          1,315       1,315
    Capital stock expense                                   (5,160)     (5,160)
    Retained earnings                                       50,961      45,560
    Less cost of treasury stock; 1998, 32,554 shares;
     1997, 32,208 shares                                      (968)       (954)
- ------------------------------------------------------------------------------
        Total common shareholders' equity                  215,472     193,923
- ------------------------------------------------------------------------------
Preferred Shareholders' Equity (Note 4)
  Elizabethtown Water Company:
    Mandatory Redeemable Cumulative Preferred Stock:
      $100 par value, authorized, 200,000 shares; $5.90
      series, issued and outstanding, 120,000 shares        12,000      12,000
   Cumulative Preferred Stock:
       $25 par value, authorized, 500,000 shares;
        none issued
   Applied Wastewater Management, Inc:
       Redeemable Preferred Stock:
       No par value, non-cumulative, issued and
        outstanding, 227 shares                                227
- ------------------------------------------------------------------------------
        Total preferred shareholders' equity                12,227      12,000
- ------------------------------------------------------------------------------
Long-Term Debt (Notes 4 and 8):
  E'town Corporation:
    6 3/4% Convertible Subordinated Debentures, due 2012    10,499      11,354
    6.79% Senior Notes, due 2007                            12,000       4,000
  Liberty Water Company:
    Contract Obligations Payable                            19,000
  Applied Wastewater/Applied Water Management:
    Notes Payable                                              261
  Elizabethtown Water Company:
    7.20% Debentures, due 2019                              10,000      10,000
    7 1/2% Debentures, due 2020                             15,000      15,000
    6.60% Debentures, due 2021                              10,500      10,500
    6.70% Debentures, due 2021                              15,000      15,000
    8 3/4% Debentures, due 2021                             27,500      27,500
    8% Debentures, due 2022                                 15,000      15,000
    5.60% Debentures, due 2025                              40,000      40,000
    7 1/4% Debentures, due 2028                             50,000      50,000
    Variable Rate Debentures, due 2027                      50,000      50,000
  The Mount Holly Water Company:
    New Jersey Environmental Infrastructure Trust Notes      7,295
    New Jersey Department of Environmental Protection Notes  5,895
    Notes Payable (due serially through 2000)                   30          57
- ------------------------------------------------------------------------------
        Total long-term debt                               287,980     248,411
    Unamortized (discount) premium-net                      (1,072)    (1,113)
- ------------------------------------------------------------------------------
        Total long-term debt-net                           286,908     247,298
- ------------------------------------------------------------------------------
           Total Capitalization                          $ 514,607   $ 453,221
==============================================================================
See Notes to Consolidated Financial Statements.
<PAGE>

E'TOWN CORPORATION AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED SHAREHOLDERS' EQUITY
(In Thousands Except Share Amounts)
                                                   Year Ended December 31,
                                                 1998       1997        1996
- ------------------------------------------------------------------------------

Common Stock:
Balance at Beginning of Year                   $ 153,162  $ 145,661  $ 138,668
Common stock issued under Dividend Reinvestment
 and Stock Purchase Plan (1998, 213,568 shares;
 1997, 227,992 shares; 1996, 258,673 shares)       7,861      6,980      6,993
Redemption of Convertible Debentures (1998,
 18,100 shares)                                      724
Issuance of restricted stock under compensation
 programs (1998, 9,590 shares; 1997, 4,033 shares)   332        123
Issuance of restricted stock for acquisitions
   (1998, 186,310 shares) (Note 7)                 6,653
Exercise of stock options (1998, 22,315 shares;
 1997, 14,685 shares)                                592        398
- ------------------------------------------------------------------------------
      Balance at End of Year                     169,324    153,162    145,661
- ------------------------------------------------------------------------------

Paid-in Capital:                                   1,315      1,315      1,315
- ------------------------------------------------------------------------------

Capital Stock Expense:                            (5,160)    (5,160)    (5,160)
- ------------------------------------------------------------------------------

Retained Earnings:
  Balance at Beginning of Year                    45,560     42,434     42,995
  Net Income                                      22,330     19,260     15,073
  Dividends on common stock (1998, 1997 and 
   1996, $2.04)                                  (16,929)   (16,134)   (15,634)
- ------------------------------------------------------------------------------
      Balance at End of Year                      50,961     45,560     42,434
- ------------------------------------------------------------------------------

Treasury Stock:
  Balance at Beginning of Year                      (954)      (737)     (737)
   Cost of shares redeemed to exercise stock
    options (1998, 346 shares; 1997, 6,332 shares)   (14)      (217)
- ------------------------------------------------------------------------------
      Balance at End of Year                        (968)      (954)     (737)
- ------------------------------------------------------------------------------

     Total Common Shareholders' Equity         $ 215,472  $ 193,923 $ 183,513
==============================================================================

See Notes to Consolidated Financial Statements.
<PAGE>

E'TOWN CORPORATION AND SUBSIDIARIES
STATEMENTS OF CONSOLIDATED CASH FLOWS
         (In Thousands)
                                                   Year Ended December 31,
                                                 1998       1997        1996
- ------------------------------------------------------------------------------
Cash Flows Provided by Operating Activities:
 Net Income                                   $ 22,330   $  19,260   $ 15,073
 Adjustments to reconcile net income to net
  cash provided by operating activities:
   Depreciation and amortization                13,679      12,396      9,893
   (Increase) decrease in deferred charges        (736)        699       (638)
   Deferred income taxes and investment tax
     credits-net                                 3,592       2,778      4,917
   Capitalized interest and AFUDC               (1,077)       (653)    (7,249)
   Other operating activities-net               (1,227)        382        305
 Change in current assets and current liabilities
  excluding cash, short-term investments and
  current portion of debt:
     Customer and other accounts receivable     (7,181)     (1,352)      (203)
     Unbilled revenues                          (1,786)     (1,056)    (1,912)
     Accounts payable and other liabilities      7,876      (4,656)      (634)
     Accrued/prepaid interest and taxes          1,440       3,088     (1,755)
     Other                                        (572)         99       (133)
- ------------------------------------------------------------------------------
   Net cash provided by operating activities    36,338      30,985     17,664
- ------------------------------------------------------------------------------
Cash Flows Provided by Financing Activities:
 Proceeds from issuance of common stock          9,163       7,284      6,993
 Funds held in Trust by others                  (7,234)
 Proceeds from issuance of debentures                       54,000
 Debt and preferred stock issuance and
   amortization costs                              213        (755)       430
 Issuance of other of long-term debt            15,295
 Repayment of long-term debt                    (1,381)       (224)      (233)
 Contributions and advances for construction-net 9,226       4,759      2,521
 Net increase (decrease) in notes
  payable - banks                               21,022     (46,000)    42,000
 Dividends paid on common stock                (16,929)    (16,134)   (15,634)
- ------------------------------------------------------------------------------
  Net cash flows provided by 
  financing activities                          29,375       2,930     36,077
- ------------------------------------------------------------------------------
Cash Flows Used for Investing Activities:
 Utility plant and other capital expenditures
 (excluding allowance for funds used
  during construction)                          (44,634)   (24,612)   (55,125)
 Purchase of privatization contracts            (19,856)    (5,810)
Capital expenditures on privatization contracts  (2,747)      (717)
 Proceeds from sale of land                       1,200        440
 Development costs of land (excluding
   capitalized interest)                                      (211)      (313)
- ------------------------------------------------------------------------------
  Net cash flows used for investing activities  (66,037)   (30,910)   (55,438)
- ------------------------------------------------------------------------------
Net (Decrease) Increase in Cash
  and Cash Equivalents                             (324)     3,005     (1,697)
Cash and Cash Equivalents at
  Beginning of Period                             6,233      3,228      4,925
- ------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period      $ 5,909  $   6,233   $  3,228
==============================================================================
Supplemental Disclosures of Cash
  Flow Information:
    Cash paid during the year for:
      Interest (net of amount capitalized)    $ 16,532   $  16,719   $  8,966
      Income taxes                            $  7,723   $   6,023   $  5,723
      Preferred stock dividends               $    708   $     708   $    708
- ------------------------------------------------------------------------------
See Notes to Consolidated Financial Statements.
<PAGE>

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), E'town
Properties, Inc. (Properties), Edison Water Company (Edison), Liberty Water
Company, (Liberty), Applied Water Management, Inc. (AWM) and Applied Wastewater
Management, Inc. (AWWM). 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. AWWM is a regulated
wastewater utility. All three companies 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.
These estimates and assumptions 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 is generally computed on a straight-line basis at functional rates
for all classes of assets. The provision for depreciation, as a percentage of
average depreciable property, was 1.81% for 1998, 1.85% for 1997 and 1.73% for
1996.

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
Elizabethtown, Mount Holly and AWWM 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
through depreciation charges in rates during the assets' useful lives. 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 $1.08 million, $.38 million and $6.93 million for 1998, 1997 and
1996, respectively. AFUDC in 1996 was larger than other years due to the
construction of Elizabethtown's Canal Road Water Treatment Plant.

NON-UTILITY PROPERTY
Ongoing costs associated with real estate parcels are being expensed, as
incurred. Properties had capitalized direct costs, real estate taxes and
interest costs associated with certain real estate parcels as they were being
developed. All the parcels were available for sale as of November 1997 and
therefore, no interest was capitalized in 1998. The amount of interest
capitalized for 1997 and 1996 was $.27 million and $.32 million, respectively
(see Note 7).

REVENUES
Water 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. 

The construction division of AWM engages in fixed-price and modified fixed-price
contracts for the construction of wastewater facilities. These revenues are
recognized on the percentage-of-completion method, measured by the cost-to-cost
method.

Contract costs include all direct material and labor costs and those indirect
costs related to contract performance such as tools and vehicle costs. Selling,
general and administrative costs are charged to expense as incurred.

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 the non-regulated companies.
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.

CUSTOMERS' ADVANCES FOR CONSTRUCTION AND CONTRIBUTIONS
IN AID OF CONSTRUCTION
Customers' Advances for Construction (CAC) and Contribu-tions in Aid of
Construction (CIAC) represent capital provided by developers for main extensions
to new real estate developments. Some portion of CAC is refunded based upon the
revenues that the new developments generate. CIAC also represents CAC 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
Basic earnings per share are computed on the basis of the weighted average
number of shares outstanding. Diluted earnings per share assumes both the
conversion of the 6 3/4% Convertible Subordinated Debentures and common stock
equivalents, assuming all stock options are exercised (see Note 5). The
calculations of basic and diluted earnings per share for the three years ended
December 31, 1998 follow:


(thousands of dollars)                  1998            1997            1996
- --------------------------------------------------------------------------------
Basic:
Net Income                      $     22,330    $     19,260    $     15,073
Average common shares
 outstanding                           8,263           7,891           7,668
- --------------------------------------------------------------------------------
Basic earnings per share        $       2.70    $       2.44    $       1.96
================================================================================
Diluted:
Net income                      $     22,330    $     19,260    $     15,073
After tax interest expense
 applicable to 6 3/4%
  Convertible Subordinated 
   Debentures                           488              500             513
- --------------------------------------------------------------------------------
Adjusted net income             $    22,818     $     19,760     $    15,586
- --------------------------------------------------------------------------------
Average common shares 
 outstanding                          8,263            7,891           7,668
Additional shares from 
 assumed exercise of stock
  options                                42               40               6
Additional shares from           
 assumed conversion of 
  6 3/4% Convertible
   Subordinated Debentures              262              284             292
- --------------------------------------------------------------------------------
Average common shares 
 outstanding as adjusted              8,567            8,215           7,966
- --------------------------------------------------------------------------------
Diluted earnings per share      $      2.66     $       2.41     $      1.96
================================================================================

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
The Financial Accounting Standards Board (FASB) has issued Statement of
Financial Accounting Standards (SFAS) No. 131, "Disclosures about Segments of an
Enterprise and Related Information," which is effective for fiscal years
beginning after December 15, 1997. The pronouncement requires disclosure of
selected information about operating segments in interim financial reports.
Although the Corporation did not meet the earnings or assets thresholds of SFAS
No. 131 in 1998, which would require segment reporting, it is expected the
Corporation will be required to report its various segments in 1999. Therefore,
the Corporation has reported such segment information in 1998 in anticipation of
meeting the requirements (see Note 14).

In February 1998 the FASB issued SFAS No. 132 "Employers' Disclosures about
Pensions and Other Postretirement Benefits," effective for fiscal years
beginning after December 15, 1997. The pronouncement revises certain disclosure
requirements for pension and other postretirement plans but does not change the
measurement or recognition of expenses under those plans. The pronouncement
standardizes the disclosure requirements for pensions and other postretirement
benefit obligations to the extent practicable; requires additional information
on changes in the benefit obligations and fair values of plan assets that will
facilitate financial analysis; and eliminates disclosures that are no longer
useful. E'town has adopted these new disclosure requirements for the year ended
December 31, 1998 (see Note 12).

In March 1998 the American Institute of Certified Public Accountants (AICPA)
issued Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use." The SOP is effective for
fiscal years beginning after December 15, 1998, and establishes criteria for
capitalizing certain internal use software costs. Adoption of the SOP will not
have an effect on the Corporation's financial statements.

In April 1998 the AICPA issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities" which is effective for fiscal years beginning after December 15,
1998, and provides guidance on the expensing of costs of start-up activities as
these costs are incurred. E'town adopted this SOP in January 1998 and as a
result has recognized an expense of less than $.1 million for such start-up
costs in these financial statements. All expenditures for start-up costs during
1998 have been expensed as incurred.

In June 1998 the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activity." This Statement must be adopted by the quarter
ended March 31, 2000. The Corporation does not believe this Statement will have
any impact on its financial statements.

In June 1997 the FASB issued SFAS 130, "Reporting Comprehensive Income," which
is effective for fiscal years beginning after December 15, 1997. SFAS 130
dictates that all items required to be recognized under accounting standards as
components of comprehensive income be reported in a financial statement
displayed with the same prominence as other financial statements. It also
requires that an enterprise classify items of other comprehensive income by
their nature in a financial statement and display the accumulated balance of
other comprehensive income separately from retained earnings and additional
paid-in capital in the equity section of a statement of financial position.
E'town adopted SFAS 130 effective January 1, 1998. The effects of adoption of
SFAS 130 are not material for E'town.

RECLASSIFICATION
Certain prior year amounts have been reclassified to conform to the current
year's presentation.

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:

(thousands of dollars)                  1998            1997            1996
- --------------------------------------------------------------------------------
Tax expense at statutory rate       $ 12,378        $ 10,843        $  8,486
Items for which deferred taxes 
 are not provided:
  Difference between book 
   and tax depreciation                   63              58             132
  Other                                  (12)            197             (55)
Investment tax credits                  (203)           (203)           (202)
- --------------------------------------------------------------------------------
Provision for federal income taxes  $ 12,226        $ 10,895        $  8,361
================================================================================
The provision for federal 
 income taxes is comprised 
 of the following:
Current                             $  8,301        $  6,759        $  3,249
Tax on main extension
 refunds                                 525           1,369             207
Deferred:
 Tax depreciation                      3,086           2,670           3,333
 Capitalized interest                     91             114           1,375
 Main cleaning and lining                796             612             587
 Other                                  (189)           (426)           (186)
Investment tax credits - net            (203)           (203)           (204)
Refund from IRS                         (181)     
- --------------------------------------------------------------------------------
Total provision                     $ 12,226        $ 10,895        $  8,361
================================================================================

Elizabethtown and Mount Holly provide deferred taxes at the enacted statutory
rate for all temporary differences between the financial statement carrying
amounts and the tax bases of existing assets and liabilities irrespective of the
treatment for rate-making purposes. Management believes it is probable that the
accumulated tax benefits that previously have been treated as a flow-through
item to Elizabethtown and Mount Holly's customers will be recovered from utility
customers in the future. Accordingly, offsetting regulatory assets were
established. At December 31, 1998, Elizabethtown and Mount Holly had deferred
tax liabilities of $13.7 million and $.5 million, respectively. There were also,
at December 31, 1998, offsetting regulatory assets for the same amounts
representing the future revenue expected to be recovered through rates based
upon established regulatory practices which permit recovery of current taxes
payable. These amounts were determined using the enacted federal income tax rate
of 35% and were calculated in accordance with SFAS No. 109.

The tax effect of significant temporary differences representing deferred income
tax assets and liabilities as of December 31, 1998 and 1997 is as follows:

(thousands of dollars)                                  1998            1997
- --------------------------------------------------------------------------------
Water utility plant - net                          $ (47,538)      $ (43,611)
Non-utility property                                     251              25
Other investments                                       (787)           (833)
Taxes recoverable through 
 future rates                                        (14,226)        (21,439)
Prepaid pension expense                                    2             103
Capitalized interest                                  (3,983)         (3,891)
Waste residuals                                         (480)           (322)
Other assets                                             560             429
Other liabilities                                       (286)           (377)
- --------------------------------------------------------------------------------
Net deferred income tax liabilities                $ (66,487)      $ (69,916)
================================================================================

4. CAPITALIZATION 
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). Such equity contributions amounted
to $7.86 million for the year ended December 31, 1998.

E'town also issued $6.65 million (186,310 shares) of common stock for the
purchase of Applied Wastewater General Partnership (AWG) (see Note 7).

The Corporation maintains a Shareholder' 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 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.

PREFERRED STOCK
Elizabethtown's $5.90 Mandatory Redeemable Cumulative Preferred Stock is not
redeemable at the option of the Company. Elizabethtown is required to redeem the
entire issue at $100 per share on March 1, 2004.

AWWM's no par value, non-cumulative preferred stock is redeemable at the option
of the Corporation.

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, 1998, $7.56 million of Elizabethtown's retained earnings
were restricted under the most restrictive indenture provision. Therefore,
$43.40 million of E'town's consolidated retained earnings were unrestricted.

In October 1998 E'town filed a registration statement on Form S-3 with the
Securities and Exchange Commission (SEC) to issue up to $75 million of unsecured
medium-term notes. The SEC is currently reviewing the filing. E'town plans to
issue approximately $25 million of these notes in the first half of 1999 to
repay short-term debt incurred to finance the acquisition of the contract to
operate the water system of the city of Elizabeth and capital costs for the
non-regulated subsidiaries (see Note 7).

In November 1998 Mount Holly closed on loan agreements that will make available
up to $13.19 million in proceeds from the issuance of unsecured notes through
the New Jersey Environmental Infrastructure Trust Financing Program. This
program provides financing through two loans. The first loan, in the amount of
$7.30 million, is through the New Jersey Environmental Infrastructure Trust
(Trust), which issued tax-exempt bonds with average interest rates of 4.7%. The
second loan, in the amount of $5.89 million, is from the State of New Jersey,
acting through the New Jersey Department of Environmental Protection. The state
is participating in the Safe Drinking Water State Revolving Fund, authorized by
the Safe Drinking Water Act amendments of 1996, whereby the federal government
is funding the state loan at no interest cost. The effective interest rate for
the combined notes is approximately 2.60%. The proceeds of the loans will
finance the construction of the Mansfield Project (see Note 10).

In December 1997 E'town signed an agreement to issue $12 million of 6.79% Senior
Notes due December 15, 2007. E'town issued $4 million of these notes in December
1997, $6 million in January 1998 and $2 million in May 1998. The proceeds were
used to finance capital additions for Edison as well as to meet working capital
needs. The agreement requires the maintenance of a consolidated fixed charges
coverage ratio of at least 1.5 to 1 and a debt to total capitalization ratio not
to exceed .65 to 1. As of December 31, 1998, the fixed charges coverage ratio
was 2.8 to 1 and the debt to total capitalization ratio was .63 to 1, calculated
in accordance with the agreement.

In June 1997 Elizabethtown issued a total of $50 million of 30-year Variable
Rate Debentures due December 2027, $25 million of Series A and $25 million of
Series B, to evidence a like amount of Variable Rate Notes issued through the
New Jersey Economic Development Authority (NJEDA). The proceeds were used to
repay $50 million of balances outstanding under Elizabethtown's revolving credit
agreement. The NJEDA Notes are remarketed on a weekly basis, at which time the
interest rates on each issue are subject to change. The rates in effect as of
December 31, 1998, were 3.90% for Series A and 3.85% for Series B.

E'town's 6 3/4% Convertible Subordinated Debentures are convertible to E'town
common stock at $40 per share. At December 31, 1998, 262,475 shares of common
stock were reserved for issuance upon exercise of the conversion rights.

Liberty is obligated, under its contract with the city of Elizabeth, to make
installment payments of $12 million in June 1999, which has been recorded as
Contract Obligations Payable, and $19 million in June 2000, which has been
recorded as Long-term Debt in the financial statements (see Note 7).

5. PERFORMANCE STOCK PLAN AND STOCK OPTION PLAN
The Corporation has a Performance Stock Plan whereby, restricted stock is
awarded to key employees and is amortized over three years as compensation
expense. The Corporation recognized compensation expense of less than $.1
million for each of the three years ended December 31, 1998. The individual
share prices of restricted shares issued for 1998 and 1997 were $34.56 and
$30.50, respectively. No restricted shares were issued in 1996.

E'town has a Stock Option Plan, a qualified incentive plan, under which options
to purchase shares of E'town's common stock have been granted to key employees
at prices not less than the fair market value at the date of grant. The Stock
Option Plan provides that options may be exercised at any time after one year up
to an expiration date, not to exceed 10 years from the date of grant. There were
22,315 and 14,685 options exercised in 1998 and 1997, respectively, and none in
1996. There were 1,000 and 2,000 options forfeited in 1998 and 1997,
respectively, and none in 1996.

A summary of the details of stock option grants and 
outstanding balances is presented below:

        Year     Options   Option            Options Outstanding
        Granted  Granted   Price      12/31/98  12/31/97  12/31/96
        ----------------------------------------------------------
        1989      7,500     $24.67       2,200     7,500     7,500
        1990      7,500     $26.67       7,500     7,500     7,500
        1995     77,000     $27.12      44,300    60,315    77,000
        1996      4,000     $26.87       2,000     4,000     4,000
        1997     25,000     $29.75      25,000    25,000 
        1998      4,000     $41.00       4,000 
        ----------------------------------------------------------
        Total                           85,000   104,315    96,000
        ==========================================================

In connection with the adoption of SFAS 123 "Accounting for Stock-Based
Compensation," which was effective in 1996, the Corporation 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," and
provide proforma disclosure of the effect of adopting SFAS 123. The effect of
accounting for options under SFAS 123 would be to reduce earnings by $.03
million, $.06 million and less than $.01 million for 1998, 1997 and 1996,
respectively, and $.004, $.008 and $.0003 per share for 1998, 1997 and 1996,
respectively. The actual fair values of individual options granted for 1998,
1997 and 1996 were $5.14, $3.38 and $1.09, respectively. This calculation was
based upon the Black-Scholes option pricing model. The assumptions used in the
option pricing model for 1998, 1997 and 1996, respectively were as follows:
expected volatility 30%, 30% and 8.3%; dividend yield 4.3%, 6.5% and 7.4%. The
risk-free interest rate used for each of the three years was 7%.

6. LINES OF CREDIT
E'town has $98 million of uncommitted lines of credit with several banks, of
which up to $43 million is available to E'town for use by the Corporation or its
unregulated subsidiaries as of December 31, 1998. These lines, together with
internal funds and proceeds of future issuances of debt and preferred stock by
Elizabethtown, and sales of common stock and issuances of short- and long-term
debt by E'town, are expected to be sufficient to finance the Corporation's
capital needs.

Information relating to bank borrowings for 1998, 1997 and 1996
is as follows:

(thousands of dollars)                      1998           1997          1996
- --------------------------------------------------------------------------------
Maximum amount outstanding              $ 44,000       $ 69,500      $ 69,000

Average monthly amount outstanding      $ 26,238       $ 43,525      $ 45,240

Average interest rate at year end            5.9%           6.2%          5.7%

Compensating balances at year end       $     0        $     0       $     0

Weighted average interest rate based 
 on average daily balances                   6.0%           5.8%          5.8%


7. NON-UTILITY PROPERTY AND OTHER INVESTMENTS
The detail of amounts included in Non-Utility Property and Other Investments at
December 31 is as follows :

(thousands of dollars)                                     1998          1997
- --------------------------------------------------------------------------------
Concession fees on privatization 
 contracts - net of amortization                       $ 55,505      $  5,594
Capital assets for privatization 
 contracts - net of amortization                          3,341           700
Investments in real estate                               11,341        12,788
Funds held in trust by others                             7,234           
Goodwill on AWM and AWWM 
 acquisitions - net of amortization                       5,401           
Investment in SEGS                                        1,214         1,330
Other capital assets                                        637            
Other                                                       272           158
- --------------------------------------------------------------------------------
Total                                                  $ 84,945      $ 20,570
================================================================================

Effective July 1, 1998, E'town, through Liberty, has entered into a contract
with the city of Elizabeth (Elizabeth), New Jersey to operate its water system
under a 40-year contract serving 17,900 customers. Under the contract, Liberty
made a payment to Elizabeth of $19.7 million in 1998 and is contractually
obligated to make payments to Elizabeth of $12 million in June 1999 and $19
million in June 2000, which have been included in Concession Fees on
Privatization contracts, net of amortization ($31 million representing a
non-cash transaction in 1998). These Concession Fees are being amortized on a
straight-line basis over the life of the contract. Also under the terms of the
contract, Liberty will deposit $57.8 million from revenues earned over the
40-year contract, of which $52.3 million is due after 2012, into a fund
administered by Elizabeth to be used by Elizabeth to pay for capital
improvements to the water system. In addition, Liberty is responsible for $7.45
million of construction expenditures, primarily for meter replacements, over the
life of the contract. These construction expenditures, as they are incurred, are
being amortized on a straight-line basis over the remaining life of the
contract. Of these total commitments, approximately $4.01 million is expected to
be expended in the next three years. E'town will receive all the revenues from
operating the system in accordance with rate increases set forth in the
contract. E'town is also responsible for all operating expenses as well as the
capital expenditures discussed above. Performance by Liberty of the contract
provisions is guaranteed by E'town. 

E'town also performs the commercial billing operations for the wastewater system
of Elizabeth. E'town does not operate the wastewater system. E'town does the
wastewater billing for Elizabeth and remits all cash collected to Elizabeth.
Recorded on the financial statements as Customer and Other Accounts Receivable
are the receivables from the customers of Elizabeth for wastewater services in
the amount of $3.37 million. An equal amount of liability to Elizabeth is
included in Accounts Payable and Other Liabilities which has been established to
reflect E'town's obligation to remit these funds to Elizabeth as collected.

In 1997 E'town formed a wholly-owned subsidiary, Edison Water Company (Edison),
for the purpose of managing the assets and operations of the Edison Township
water system under a 20-year contract. Edison serves approximately 11,600
residential, commercial and industrial customers. Edison bills and receives all
water revenues generated as a result of operating the water system of the
township of Edison, New Jersey and pays all the expenses under the contract.
Edison expects to make expenditures of approximately $25 million during the
20-year life of the contract of which $10.16 million has been spent to date.
Construction expenditures, as they are incurred, are being amortized on a
straight-line basis over the remaining life of the contract. Of the total,
approximately $3.61 million is expected to be expended in the next three years
of the contract. An initial payment of $5.7 million was made upon the closing in
June 1997 and has been included in concession fees on privatization contracts,
net of amortization. Performance by Edison of the contract provisions is
guaranteed by E'town.

Also included in Non-Utility Property and Other Investments at December 31,
1998, and 1997 is $11.34 million and $12.79 million, respectively, of
investments in various parcels of undeveloped land in New Jersey.

One of the real estate parcels was sold in 1997 for $.4 million, resulting in a
gain of less than $.1 million. Two other parcels were sold in 1998 for $1.7
million resulting in a gain of less than $.1 million. Cash proceeds of $1.2
million were received in 1998 and the balance was financed with a one-year
mortgage at an interest rate of 8%, with full payment due in 1999. On February
17, 1999, Properties sold a parcel of land which has been under contract since
1995 in Green Brook, New Jersey for $5.83 million, at a gain of $2.08 million
net of taxes. Cash proceeds of $1.5 million were received in 1999 and the
remaining $4.33 million was financed with a 7.75% mortgage, to be paid over two
years. The gain will be reflected in earnings in the first quarter of 1999. The
sale proceeds will be invested into water and wastewater investments that
produce a current return. Properties has entered into contracts for sale for all
of its remaining parcels. The eventual sale of these parcels is contingent upon
the purchaser obtaining various approvals for development. This process could
take several years. Based upon independent appraisals received at various times
prior to 1997 and the expected sales prices for properties under contract to be
sold, the estimated net realizable value of each property exceeds its respective
carrying value as of December 31, 1998.

In 1995 the Corporation entered into a three-year joint venture agreement with
the Applied Wastewater Group (AWG) to form a New Jersey limited liability
company, Applied Watershed Management, LLC. AWG was a unit of several privately
held and affiliated companies providing design, engineering, construction and
operating services for water and wastewater facilities. E'town exercised an
option to purchase the operations of AWG to provide a full complement of water
and wastewater services and consequently closed on the transaction in June 1998.
The purchase price, in a non-cash transaction, was $6.6 million (185,005
restricted common shares) for the three companies that now comprise AWM and $.04
million (1,305 restricted common shares) for AWWM, a regulated wastewater
utility, in a stock-for-stock transaction accounted for as a purchase. Of the
shares issued, 20% are being held in escrow. The goodwill amounted to $5.46
million, which is being amortized over a 40-year period. The purchase price is
subject to a potential downward post-closing adjustment based upon a multiple of
earnings for the twelve months ended March 31, 1998. As required by the purchase
contract, E'town has undertaken an audit of AWG for such period. Therefore, the
amount of any post-closing adjustment is not yet determinable. Had the
acquisition been consummated as of January 1, 1997, the pro-forma effect on
revenues, net income and earnings per share for the years ended December 31,
1998, and 1997 would be immaterial. A calculation of the net assets acquired in
the AWG transaction is as follows:

(thousands of dollars)          
- --------------------------------------------------------------------------------
Working capital                                                      $ 1,171
Goodwill                                                               5,460
Utility plant in service - net of CIAC                                   427
Other property and investments                                           572
Long-term debt                                                          (750)
Preferred equity                                                        (227)
- --------------------------------------------------------------------------------
Net assets acquired                                                  $ 6,653
================================================================================

Included in Non-Utility Property and Other Investments at December 31, 1998, and
1997 is an investment of $1.21 million and $1.33 million, respectively, ($.43
million and $.30 million net of related deferred taxes) in a limited partnership
that owns Solar Electric Generating System V (SEGS), located in California. The
Corporation owns a 3.19% interest in SEGS. The transaction is being accounted
for on the equity method. The Corporation will continue to monitor the
relationship between the carrying and net realizable values of its investment in
SEGS, based upon information provided by SEGS management as well as through cash
flow analyses.

8. FINANCIAL INSTRUMENTS
The carrying amounts and the estimated fair values, as of December 31, 1998, and
1997, of financial instruments issued or held by the Corporation are as follows:

(thousands of dollars)                                    1998          1997
- --------------------------------------------------------------------------------
Short-term investments:
  Carrying amount                                    $      31     $      31
  Estimated fair value                                      69            59
Cumulative preferred stock:
  Carrying amount                                    $  12,227     $  12,000
  Estimated fair value                                  13,247        11,760
Long-term debt:
  Carrying amount                                    $ 267,908     $ 247,298
  Estimated fair value                                 280,630       254,599

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:

(thousands of dollars)                                    1998          1997
- --------------------------------------------------------------------------------
Waste residual management                           $    1,371     $     936
Unamortized debt and preferred stock expense             9,368         9,656
Taxes recoverable through future rates (Note 3)         14,226        21,439
Postretirement benefit expense (Notes 10 and 12)         3,490         3,738
Safety management expense                                  245           331
Business process redesign                                  210           284
Rate case expenses                                           7            80
PWAC under (over) recovery                                 305            (8)
- --------------------------------------------------------------------------------
Total                                                $  29,222     $  36,456
================================================================================

WASTE RESIDUAL MANAGEMENT
The costs of disposing of the byproducts generated by Elizabethtown's and Mount
Holly's water treatment plants are being amortized and recovered in rates over
three- and five-year periods, respectively, for ratemaking and financial
statement purposes. No return is being earned on the deferred balances related
to these programs.

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 and recovered in rates over the lives
of the 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 and recovered in rates over a 10-year
period for ratemaking and financial statement purposes.

OTHER
Safety management expenses and business process redesign expenses relate to
studies undertaken by the Company and are being amortized and recovered in rates
over five years.

PURCHASED WATER ADJUSTMENT CLAUSE
In 1994 Elizabethtown established a Purchased Water Adjustment Clause (PWAC), to
reflect the cost of water purchased from the New Jersey Water Supply Authority
(NJWSA). The current rate for the PWAC is zero since the costs of purchased
water were reflected in the 1996 rate case; however, because of the high pumpage
in the summer of 1998, Elizabethtown has underrecovered its purchased water
costs and therefore, has deferred $.23 million as of December 31, 1998. As of
December 31, 1998, Mount Holly has deferred $.08 million of PWAC costs (see Note
10).

RATE CASE EXPENSES
Rate case expenses are being substantially recovered in rates during two-year
periods. There were no regulatory liabilities at December 31, 1998, or 1997.

10. REGULATORY MATTERS
ELIZABETHTOWN
In December 1997 the BPU adopted a Stipulation for rate increases for
Elizabethtown and Mount Holly, effective January 1, 1998, for the full recovery
of costs associated with SFAS No. 106 "Accounting for Employer's Postretirement
Benefits" on an accrual basis less the costs associated with SFAS No. 106
expenses previously recovered in rates. The total increases in annual operating
revenues resulting from these Stipulations are $.39 million for Elizabethtown
and $.02 million for Mount Holly.

Elizabethtown expects to file for rate relief later in 1999 to recover
additional construction and financing costs incurred since base rates were last
established in October 1996.

MOUNT HOLLY
On October 6, 1998, the BPU issued an Order adopting a Stipulation signed by the
parties to Mount Holly's proceeding for a review of the prudency of constructing
a new well field, treatment plant and pipeline to provide an alternate water
source required due to state mandated restrictions. This project is known as the
Mansfield Project. The Stipulation indicated that the Mansfield Project provides
the most cost-effective alternative available to Mount Holly customers for
meeting the requirements for an alternative source of supply for the Mount Holly
system. Effective in March 1998 Mount Holly began purchasing one million gallons
per day from New Jersey-American Water Company (NJAM) and will continue to
purchase this water until the later of January 1, 2000, or the date the
Mansfield Project is placed into service.

In September 1997 Mount Holly filed a petition with the BPU to establish a PWAC
to reflect the cost of water purchased from NJAM under the agreement discussed
above. On May 27, 1998, the BPU adopted a Stipulation signed by the parties to
the PWAC case for an increase in annual revenues under Mount Holly's PWAC of
$1.29 million or 38.9%. Mount Holly has deferred the increase in purchased water
cost between March 19 and May 27 as Other Unamortized Expenses. Recovery of this
amount has been requested in the rate increase discussed below. As of December
31, 1998, Mount Holly has deferred $.08 million of these costs.

On January 29, 1999, Mount Holly filed a petition with the BPU for a $2.09
million or 40.55% rate increase, which reflects additional construction and
financing costs, as well as increases in operating costs since base rates were
last established in January 1996. This rate case also includes $8.96 million in
costs with a corresponding rate increase of $1.30 million, for the portion of
the Mansfield Project that was placed in service in the third quarter of 1998. A
decision is expected during the fall of 1999. Mount Holly expects to file an
additional rate case later in 1999 for the remaining cost of the Mansfield
Project, to coincide with the completion of the project and the expiration of
the agreement to purchase water from NJAM and the cancellation of the PWAC.

11. COMMITMENTS AND CONTINGENT LIABILITIES
Elizabethtown is obligated, under a contract that expires in 2013, to purchase
from the NJWSA a minimum of 37 billion gallons of water annually. Effective July
1, 1997, the annual cost of water under contract is $7.86 million. The Company
purchases additional water from the NJWSA on an as-needed basis. The total cost
of water purchased from the NJWSA was $8.91 million, $8.79 million and $8.70
million for 1998, 1997 and 1996, respectively.

Mount Holly is obligated, under a contract, to purchase water from NJAM, at a
rate of one million gallons per day until the Mansfield Project is completely in
service in approximately January 2000. The annual cost of the purchased water is
$1.16 million.

In connection with E'town's agreement to operate the water systems of the
township of Edison and the city of Elizabeth, E'town has certain contractual
commitments which are set forth in Note 7.

Capital expenditures of E'town and its subsidiaries are estimated to be $150.43
million, exclusive of concession fees, through 2001, of which $140.96 million is
for Elizabethtown, Mount Holly and AWWM's utility plant and $9.47 million is for
non-utility expenditures.

Expected future minimum rental payments required under noncancelable leases with
terms in excess of one year at December 31 of each of the years 1999 through
2003 are: 1999, $.97 million; 2000, $.99 million; 2001 $1.03 million; 2002, $.90
million and 2003, $.61 million. Rent expense totaled $.83 million, $.72 million
and $.84 million in 1998, 1997 and 1996, respectively.

Elizabethtown and AWM lease vehicles and certain office equipment. The minimum
payments required under noncancelable leases with terms in excess of one year at
December 31 of each of the years 1999 through 2003 are: $1.04 million, $1.04
million, $1.03 million, $1.02 million and $1.02 million. The lease expense for
1998 was $.29 million. There were no lease expenses for 1997 or 1996 as vehicles
were not leased during that time period.

ENVIRONMENTAL, LEGAL AND OTHER MATTERS
There are environmental matters that are inherent in the production,
transmission and distribution of water as well as in the treatment of
wastewater. The Corporation is sensitive to these issues and mitigates the
environmental impact of these activities to the extent required by the laws and
regulations under which these activities are governed and makes efforts to
exceed the regulatory requirements where practical.

The Corporation, in the ordinary course of business, periodically becomes
involved in litigation. There is currently no litigation in progress regarding
environmental or other issues in which an outcome adverse to the Corporation
would have a material impact on the financial statements.

12. PENSION PLAN AND OTHER POSTRETIREMENT BENEFITS
PENSION PLAN
Elizabethtown has a trusteed, noncontributory retirement plan, which covers most
employees of Elizabethtown, Mount Holly and Properties.

SUPPLEMENTAL PENSION PLAN
The Corporation also has a supplemental retirement plan for certain management
employees that is not funded. Benefit payments under this plan are made directly
by the Corporation. The unfunded benefit obligation at December 31, 1998, and
1997 was $1.51 million and $1.45 million, respectively.

OTHER POSTRETIREMENT BENEFITS 
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, pay 25% of future increases in the
premiums the Company pays for postretirement medical benefits.

Under SFAS No. 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.

The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation as of December 31, 1998, and for 1998 was 9%.
This rate decreases linearly each successive year until it reaches 3.8% in 2008,
after which the rate remains constant.

The rate increases effective January 1, 1998, allow for the full recovery of
costs associated with the implementation of SFAS No. 106, including an
amortization over 15 years of amounts previously deferred which were in excess
of amounts previously being recovered in rates. As of December 31, 1998, the
amounts that have been deferred are $3.36 million and $.13 million for
Elizabethtown and Mount Holly, respectively.

Based upon an independent actuarial study, the transition obligation, calculated
under SFAS No. 106, was $7.26 million as of January 1, 1993, the date of
adoption of SFAS No. 106. The transition obligation is being amortized over 20
years.
                                                            Other Postretirement
                                             Pension Plans          Benefits
(thousands of dollars)                       1998     1997       1998      1997
- --------------------------------------------------------------------------------
FUNDED STATUS
Change in benefit obligation during year
 Benefit obligation at beginning of year $40,447  $37,524   $  6,604   $ 6,122
  Service cost                             1,407    1,322        390       389
  Interest cost                            2,855    2,734        486       449
  Benefit payments                        (2,092)  (1,866)                     
  Actuarial (gain) or loss                 3,263      733        458      (356)
- --------------------------------------------------------------------------------
 Benefit obligation at end of year        45,880   40,447      7,938     6,604
================================================================================
Change in plan assets during year
 Fair value of plan assets at
  beginning of year                        46,803   40,257      1,331       764
 Employer contributions                       174      174        731       375
 Benefit payments                          (2,092)  (1,866) 
 Actual return on plan assets               7,268    8,238        109       192
- -------------------------------------------------------------------------------
 Fair value of plan assets at end of year  52,153   46,803      2,171     1,331
================================================================================
Reconciliation of funded status at 
 end of year 
 Funded status                              6,273    6,357     (5,767)   (5,273)
 Unrecognized net transition (asset)
  or obligation                            (1,365)  (1,631)     5,079     5,442
 Unrecognized prior service cost            2,415    2,751
 Unrecognized net (gain) or loss           (7,662)  (8,005)    (3,063)   (3,973)
- --------------------------------------------------------------------------------
 Accumulated postretirement benefits*    $   (339) $  (528)  $ (3,751) $ (3,804)
================================================================================
 *Recognized in the Consolidated Balance Sheets
<PAGE>

                                                          Other Postretirement
                                        Pension Plans            Benefits
(thousands of dollars)             1998    1997     1996   1998    1997    1996
- --------------------------------------------------------------------------------
Net periodic benefit cost
 recognized for year
 Service cost                   $ 1,407 $ 1,322  $ 1,341  $ 390   $ 389   $ 423
 Interest cost                    2,855   2,734    2,771    486     449     430
 Expected return on plan assets  (4,125) (3,542)  (4,569)  (109)    (57)    (72)
 Net amortization and deferral     (153)     66    1,229    158     140     419
 Deferred amount for regulated
  companies pending recovery                                       (273)   (564)
- --------------------------------------------------------------------------------
 Net periodic benefit cost      $   (16)$   580  $   772  $ 925   $ 648   $ 636
================================================================================
Weighted-average assumptions
 for year
 Discount rate                     7.25%   7.50%   7.00%   7.25%   7.50%   7.00%
 Rate of compensation increases    4.00%   4.00%   4.00%
 Expected long-term rate of return
  on plan assets                   9.00%   9.00%   9.00%   9.00%   9.00%   9.00%

Weighted-average assumptions at
 end of year
 Discount rate                     6.75%   7.25%   7.50%   6.75%   7.25%   7.50%
 Rate of compensation increases    4.00%   4.00%   4.00%
- --------------------------------------------------------------------------------

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, 1998, and the net postretirement service and interest cost by
approximately $.84 million and $.19 million, respectively.

13. RELATED PARTY TRANSACTIONS
Utility Billing Services, Inc., a subsidiary of NUI Corporation, of which John
Kean, who is an E'town Director, is Chairman of the Board and a Director,
provides data processing and related services to Elizabethtown and other
subsidiaries of the Corporation. The charges for all services totaled $.93
million, $.72 million, and $.65 million, for 1998, 1997 and 1996, respectively.
The current contract expires December 31, 2000. Elizabethtown had a line of
credit in the amount of $10 million with Summit Bank of which Anne Estabrook,
who is Chairman of E'town and Elizabethtown, is a Director, which expired on
June 30, 1998. The Corporation has a line of credit in the amount of $10 million
effective November 1998. At December 31, 1998, E'town had loans outstanding with
Summit Bank in the amount of $2.5 million. Total interest charges paid to Summit
Bank by Elizabethtown and E'town were $.07 million, $.35 million and $.14
million for 1998, 1997 and 1996, respectively. Summit Bank also serves as a bond
trustee for Elizabethtown for which Elizabethtown paid fees of less than $.10
million in 1998, 1997 and 1996.

14. SEGMENT REPORTING
SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information," requires that companies disclose segment data based upon how
management makes decisions, allocates resources and measures performance. The
1998 segment data is presented as follows:

                                        Engineering/ Financing
                   Regulated Contract   Operations/    and       Elimin-      
                   Utilities Operations Construction Investment  ations   Total
- --------------------------------------------------------------------------------
(thousands of dollars)
1998
Revenues            $134,943 $ 12,126   $ 5,735          -    $ (7,324) $145,480
Operating Expenses    95,432   10,968     5,699     $   635     (7,217)  105,517
Interest Expense      15,619      843        (6)      1,370        -      17,826
Depreciation and 
 Amortization Expense 12,500    1,035        81          63        -      13,679
Net Income (Loss)     23,871      420        43      (2,192)       188    22,330
Total Assets         688,046   68,539     3,744      44,964    (26,551)  778,742
Total Debt          $268,056  $31,000   $   179     $44,499   $   (774) $342,960
================================================================================
1997
Revenues            $131,788 $  3,330      -        $   512   $ (1,804) $133,826
Operating Expenses    94,722    2,997      -          1,299     (1,845)   97,173
Interest Expense      16,622      167      -            551        -      17,340
Depreciation and
 Amortization Expense 12,233      163      -             -         -      12,396
Net Income (Loss)     20,092      166      -           (723)      (275)   19,260
Total Assets         646,318    9,020      -         25,230     (9,664)  670,904
Total Debt          $249,974 $  5,841      -        $20,354   $ (5,841) $270,328
================================================================================

The Regulated Utilities segment provides water and wastewater services through
Elizabethtown, Mount Holly and AWWM, acquired in June 1998. This segment is
regulated by the BPU.

The Contract Operations segment is comprised of Liberty, formed in July 1998,
and Edison, formed in July 1997, and provides water services under contract to
municipalities.

The Engineering/Operations/Construction segment is comprised of AWM, acquired in
June 1998, and provides engineering, operating and construction services,
primarily in the wastewater field.

The Financing and Investment segment is comprised of Properties and E'town.
E'town provides the equity financing for all the other segments and debt
financing for all segments other than the Regulated Utilities segment.
Properties owns real estate parcels.

Eliminations are comprised of the accounting entries necessary to eliminate
intercompany sales, expenses and investments.

15. QUARTERLY FINANCIAL DATA (UNAUDITED)
A summary of financial data for each quarter of 1998 
and 1997 follows:

(thousands of dollars except per share amounts)       
                                                          Basic         Diluted
                Operating       Operating       Net      Earnings       Earnings
Quarter         Revenues        Income         Income    Per Share     Per Share
- --------------------------------------------------------------------------------
1998
1st            $ 31,267        $ 8,455       $ 4,163        $ .52         $ .51
2nd              33,609          9,376         5,162          .63           .62
3rd              43,907         12,917         8,555         1.02          1.00
4th              36,697          9,215         4,450          .53           .53
- --------------------------------------------------------------------------------
Total          $145,480        $39,963       $22,330        $2.70         $2.66
================================================================================
1997
1st            $ 30,121        $ 8,011       $ 3,470        $ .44         $ .44
2nd              32,463          8,785         4,405          .56           .55
3rd              38,643         11,776         7,454          .93           .92
4th              32,599          8,081         3,931          .51           .50
- --------------------------------------------------------------------------------
Total          $133,826        $36,653       $19,260        $2.44         $2.41
================================================================================

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

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,  1998 and 1997,  and the related  statements  of  consolidated
income,  shareholders'  equity,  and cash flows for each of the three  years in
the  period  ended  December  31,  1998.  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,  1998  and  1997,  and  the  results  of  their
operations  and their  cash  flows for each of the  three  years in the  period
ended  December  31, 1998 in  conformity  with  generally  accepted  accounting
principles.


/s/ Deloitte & Touche LLP

February 24, 1999
Parsippany, New Jersey
<PAGE>
E'TOWN CORPORATION AND SUBSIDIARIES
- -------------------------------------------------------------------------------
OTHER FINANCIAL AND STATISTICAL DATA
                                  1998      1997      1996      1995      1994
- -------------------------------------------------------------------------------
UTILITY PLANT (THOUSANDS)
 Utility Plant - net          $609,303  $572,785  $560,024  $507,858   437,456 
 Construction Expenditures
  (excluding AFUDC)             47,381    25,329    55,125    73,789    69,981
CAPITALIZATION (THOUSANDS)
 Shareholders' Equity          215,472   193,923   183,512   177,081   152,971
 Preferred Stock                12,227    12,000    12,000    12,000    12,000
 Debt (1)                      342,960   270,328   262,511   220,703   177,115
Total Capitalization          $570,659  $476,251  $458,023  $409,784  $342,086 
CAPITALIZATION RATIOS
 Common Stock                       38%       41%       40%       43%       44%
 Preferred Stock                     2%        2%        3%        3%        4%
 Debt (1)                           60%       57%       57%       54%       52%
COMMON STOCK DATA
 Earnings Per Share:
  Basic                       $   2.70  $   2.44  $   1.96  $   2.16  $   1.95 
  Diluted                         2.66      2.41      1.96      2.14      1.94
  Dividends Per Share             2.04      2.04      2.04      2.04      2.04
  Book Value Per Share        $  25.43  $  24.17  $  23.58  $  23.54  $  23.17 
  Average Shares
   Outstanding: (Thousands)
    Basic                        8,263     7,891     7,668     7,093     6,210
    Diluted                      8,567     8,215     7,966     7,394     6,519
 Revenues (Thousands)
  General Customers           $ 87,794  $ 85,195  $ 68,797  $ 67,455  $ 62,923 
  Other Water Systems           22,181    21,900    18,929    18,720    18,082
  Industrial Wholesale           8,148     8,451     7,869     7,947     7,458
  Fire Service/Miscellaneous    16,820    16,754    14,814    14,276    13,570
  Contract Operations           12,126     3,330
  Engineering Operations 
   & Consruction                 5,735
  Elimination of Intercompany
   Sales                        (7,324)   (1,804)
  Total Revenues              $145,480  $133,826  $110,409  $108,398  $102,033 
  Net Income                  $ 22,330  $ 19,260  $ 15,073  $ 15,296  $ 12,088 
WATER SALES - MILLIONS OF
 GALLONS (MG)
  General Customers             24,614    24,333    22,890    23,999    23,551
  Other Water Systems           14,396    14,504    15,049    15,569    15,691
  Industrial Wholesale           3,482     3,533     3,567     3,673     3,568
  Contract Operations            5,091     1,307
  System Use and Unaccounted For 6,934     6,948     6,444     6,402     6,570
  Elimination of
   Intercompany Sales           (3,899)   (1,163)
  Total Water Sales             50,618    49,462    47,950    49,643    49,380
SYSTEM DELIVERY BY SOURCE - MG
 Surface                        48,067    42,585    41,485    42,646    42,534
 Wells                           1,072     6,689     6,328     6,764     6,690
 Purchased                       5,378     1,351       137       233       156
 Elimination of Intercompany
  Sales                         (3,899)   (1,163)
 Total System Delivery          50,618    49,462    47,950    49,643    49,380
MILLIONS OF GALLONS PUMPED:
 Average Day                       139       135       131       136       135
 Maximum Day                       217       205       170       183       182
CUSTOMERS
 Regulated  Utilities          200,536   197,663   195,482   192,617   189,440
 Contract Operations            33,908    15,264
 Total Customers               234,444   212,927
GENERAL INFORMATION
 Miles of Main                   2,955     2,926     2,899     2,869     2,828
 Fire Hydrants Served           16,426    16,228    16,012    15,650    15,291
 Total Employees                   505       399       400       398       386
===============================================================================
(1) Includes long-term debt, notes payable, long-term debt-current portion and
    contract obligations payable.
<PAGE>

Stock Price And Dividend Data - E'town's Common Stock is traded on the New York
Stock Exchange under the symbol ETW.

1998
- ------------------------------------------------
Quarter            1st     2nd      3rd     4th
Closing Price
   Low:         $34.38  $33.88   $36.44  $40.75          
   High:        $39.69  $38.06   $43.75  $47.38  
Dividend Paid   $ 0.51  $ 0.51   $ 0.51  $ 0.51  
================================================
1997
- ------------------------------------------------
Quarter            1st     2nd      3rd     4th
Closing Price
   Low:         $29.12  $29.50   $30.50  $31.87   
   High:        $31.75  $34.87   $34.00  $40.50 
Dividend Paid   $ 0.51  $ 0.51   $ 0.51  $ 0.51 
================================================


                                                              Exhibit 21


SUBSIDIARIES OF THE CORPORATION

Subsidiaries of E'town Corporation and Elizabethtown Water
Company as of December 31, 1998 are as follows:


                                               State of
      Name                                     Incorporation

      Elizabethtown Water Company                   New Jersey
        The Mount Holly Water 
           Company (subsidiariy)                    New Jersey
 
      E'town Properties, Inc.                       Delaware

      Edison Water Company                          New Jersey

      Liberty Water Company                         New Jersey

      Applied Water Management, Inc.                New Jersey

      Applied Wastewater Mangement, Inc.            New Jersey




                                                                     EXHIBIT 23


INDEPENDENT AUDITORS' CONSENT

We  consent  to  the   incorporation  by  reference  in  E'town   Corporation's
Registration  Statement  Nos.  333-69549  and  333-65951  on Forms S-3 and Nos.
33-49812,  33-44210,  33-19600 and  333-56819 on Forms S-8 of our reports dated
February  24,  1999 and to the  incorporation  by  reference  in  Elizabethtown
Water  Company's  Registration  Statement  Nos.  33-68579 and 33-51917 on Forms
S-3 of our report  dated  February  24,  1999, appearing in 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, 1998.


/s/ Deloitte & Touche LLP

Parsippany, New Jersey
March 30, 1999



<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000764403
<NAME> E'TOWN CORPORATION
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      603,303
<OTHER-PROPERTY-AND-INVEST>                     84,945
<TOTAL-CURRENT-ASSETS>                          53,775
<TOTAL-DEFERRED-CHARGES>                        30,719
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                 778,742
<COMMON>                                       168,356
<CAPITAL-SURPLUS-PAID-IN>                      (3,845)
<RETAINED-EARNINGS>                             50,961
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 215,472
                           12,000
                                        227
<LONG-TERM-DEBT-NET>                           273,427
<SHORT-TERM-NOTES>                              44,022
<LONG-TERM-NOTES-PAYABLE>                       13,481
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                       30
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 220,083
<TOT-CAPITALIZATION-AND-LIAB>                  778,742
<GROSS-OPERATING-REVENUE>                      145,480
<INCOME-TAX-EXPENSE>                            11,685
<OTHER-OPERATING-EXPENSES>                      93,832
<TOTAL-OPERATING-EXPENSES>                     105,517
<OPERATING-INCOME-LOSS>                         39,963
<OTHER-INCOME-NET>                               1,006
<INCOME-BEFORE-INTEREST-EXPEN>                  40,969
<TOTAL-INTEREST-EXPENSE>                        17,826
<NET-INCOME>                                    23,143
                        813
<EARNINGS-AVAILABLE-FOR-COMM>                   22,330
<COMMON-STOCK-DIVIDENDS>                        16,929
<TOTAL-INTEREST-ON-BONDS>                       16,217
<CASH-FLOW-OPERATIONS>                          36,338
<EPS-PRIMARY>                                     2.70<F1>
<EPS-DILUTED>                                     2.66<F1>
<FN>
<F1>All amounts in thousands except per share amounts.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000032379
<NAME> ELIZABETHTOWN WATER CO
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      604,899
<OTHER-PROPERTY-AND-INVEST>                      7,315
<TOTAL-CURRENT-ASSETS>                          41,507
<TOTAL-DEFERRED-CHARGES>                        29,607
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                 683,328
<COMMON>                                        15,741
<CAPITAL-SURPLUS-PAID-IN>                      132,268
<RETAINED-EARNINGS>                             60,564
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 208,573
                           12,000
                                          0
<LONG-TERM-DEBT-NET>                           231,928
<SHORT-TERM-NOTES>                              22,000
<LONG-TERM-NOTES-PAYABLE>                       13,220
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                       30
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 195,577
<TOT-CAPITALIZATION-AND-LIAB>                  683,328
<GROSS-OPERATING-REVENUE>                      134,847
<INCOME-TAX-EXPENSE>                            12,678
<OTHER-OPERATING-EXPENSES>                      82,571
<TOTAL-OPERATING-EXPENSES>                      95,249
<OPERATING-INCOME-LOSS>                         39,598
<OTHER-INCOME-NET>                                 786
<INCOME-BEFORE-INTEREST-EXPEN>                  40,384
<TOTAL-INTEREST-EXPENSE>                        15,616
<NET-INCOME>                                    24,768
                        813
<EARNINGS-AVAILABLE-FOR-COMM>                   23,955
<COMMON-STOCK-DIVIDENDS>                        16,929
<TOTAL-INTEREST-ON-BONDS>                       14,721
<CASH-FLOW-OPERATIONS>                          41,993
<EPS-PRIMARY>                                        0<F1>
<EPS-DILUTED>                                        0<F1>
<FN>
<F1>All amounts in thousands except per share amounts.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission