VERMONT PURE HOLDINGS LTD
10QSB, 1998-06-10
GROCERIES & RELATED PRODUCTS
Previous: VERMONT PURE HOLDINGS LTD, NT 10-Q, 1998-06-10
Next: TODAYS MAN INC, S-8, 1998-06-10




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   FORM 10-QSB


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

                      For the Quarter Ended April 25, 1998
                           Commission File No. 1-11254

                           VERMONT PURE HOLDINGS, LTD.

             (Exact name of registrant as specified in its charter)

          Delaware                                             06-1325376
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                             Identification No.)

                     Route 66; PO Box C; Randolph, VT 05060
               (Address of principal executive offices) (Zip Code)

                                  (802)728-3600
              (Registrant's telephone number, including area code)

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

                  Yes        X                                No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

                                                               Outstanding at
                  Class                                          May 29, 1998

Common Stock, $.001 Par Value                                     10,287,187



<PAGE>

<TABLE>
<CAPTION>
                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                                      INDEX
<S>                                                                                   <C>   
                                                                                        Page Number
Part I - Financial Information

         Item 1.           Financial Statements

                           Consolidated Balance Sheets as of
                           April 25, 1998 (unaudited) and
                           October 25, 1997                                                         4

                           Consolidated Statements of Operations (unaudited)
                           for the Six Months and Three Months ended
                           April 25, 1998 and April 26, 1997                                        5

                           Consolidated Statements of Cash Flows
                           (unaudited) for the Six Months ended
                           April 25, 1998 and April 26, 1997                                        6

                           Notes to Consolidated Financial Statements
                           (unaudited)                                                          7 - 11

         Item 2.           Management's Discussion and Analysis of
                           Financial Condition and Results of
                           Operation                                                           12 - 15

Part II - Other Information                                                                    16 - 17

         Item 1.           Legal Proceedings

         Item 2.           Changes in Securities

         Item 3.           Defaults upon Senior Securities

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

         Item 5.           Other Information

         Item 6.           Exhibits and Reports on Form 8-K

                           Signature                                                              18

                                        2
</TABLE>
<PAGE>


                                                                   Page Number

Exhibit Index                                                        19

Exhibit #                 Description


         Asset Purchase Agreement between Vermont Pure Holding, Ltd. and Sagamon
         Springs, Inc. relating to the purchase certain assets and liabilities 
         dated January 31, 1998.

         Agreement and Collateral Assignment of Lease between Vermont Pure 
         Holding, Ltd. and Sagamon Springs, Inc. dated January 30, 1998.

         Security Agreement between Vermont Pure Holding, Ltd. And Sagamon 
         Springs, Inc. dated January 6, 1998.

         Term Note for $65,000 between Vermont Pure Holding, Ltd. And Sagamon 
         Springs, Inc. dated January 6, 1998.

         Non Compete Agreement of Fred Beauchamp and Jim Creed between Vermont 
         Pure Holding, Inc, and Sagamon Springs, Inc. dated January 6, 1998.

         Loan and Security Agreement Between Vermont Pure Springs, Inc. and 
         CoreStates Bank, N.A. dated April 8, 1998

         
                                        3

<PAGE>
PART I - Item 1
<TABLE>
<CAPTION>
                             VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARY

                                    CONSOLIDATED BALANCE SHEETS
                                                                          April 25,                              October 25,
                                                                            1998                                    1997
                                                                 -------------------------               -------------------------
                                                                        (Unaudited)
<S>                                                            <C>                                      <C> 
                                               ASSETS

CURRENT ASSETS:
                 Cash                                             $                300,544                $                 93,808
                 Accounts receivable                                             2,752,338                               1,974,765
                 Inventory                                                       1,233,642                                 978,473
                 Current portion of deferred tax asset                             326,000                                 326,000
                 Other current assets                                              195,752                                 288,627
                                                                  -------------------------               -------------------------

                   TOTAL CURRENT ASSETS                                          4,808,276                               3,661,673
                                                                  -------------------------               -------------------------

PROPERTY AND EQUIPMENT - net of accumulated depreciation                         7,940,100                               7,332,912
                                                                  -------------------------               -------------------------


OTHER ASSETS:
                 Intangible assets - net of accumulated amortization             7,056,369                               5,216,300
                 Deferred tax asset                                                218,000                                 218,000
                 Other assets                                                       86,343                                 117,881
                                                                  -------------------------               -------------------------

                   TOTAL OTHER ASSETS                                            7,360,712                               5,552,181
                                                                  -------------------------               -------------------------

TOTAL ASSETS                                                      $             20,109,088                $             16,546,766
                                                                  =========================               =========================

                                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
                 Accounts payable                                 $              2,127,167                $              1,099,094
                 Current portion of customer deposits                               55,195                                  49,534
                 Accrued expenses                                                  728,580                                 986,961
                 Line of credit                                                                                            238,021
                 Current portion of long term debt                                 348,062                                 885,748
                 Current portion of obligations under capital lease                 72,081                                 144,944
                                                                  -------------------------               -------------------------

                   TOTAL CURRENT LIABILITIES                                     3,331,085                               3,404,302

                 Long term debt                                                  1,765,617                               5,435,292
                 Long term obligations under capital lease                         330,923                                 304,597
                 Line of credit                                                  6,942,605                                   -
                 Long term portion of customer deposits                            864,727                                 760,559
                                                                  -------------------------               -------------------------

                   TOTAL LIABILITIES                                            13,234,957                               9,904,750
                                                                  -------------------------               -------------------------

STOCKHOLDERS' EQUITY:
                 Common stock - $.001 par value, 20,000,000                         10,280                                  10,132
                   authorized shares, 10,131,980 issued and outstanding
                   shares at October 25, 1997  and 10,279,540 issued and
                   outstanding shares at April 25, 1998
                 Paid in capital                                                23,035,946                              22,447,092
                 Accumulated deficit                                           (16,172,095)                            (15,815,208)
                                                                  -------------------------               -------------------------

                   TOTAL STOCKHOLDERS' EQUITY                                    6,874,131                               6,642,016
                                                                  -------------------------               -------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $             20,109,088                $             16,546,766

                                                                   =========================               =========================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                   VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS


<S>                                    <C>                  <C>                  <C>                      <C>   

                                                     Six months ended                            Three months ended
                                        ---------------------------------------   -------------------------------------------------
                                              April 25,             April 26,             April 25,                 April 26,
                                                1998                  1997                  1998                       1997
                                        ------------------   ------------------   ----------------------    -----------------------
                                        ------------------   ------------------   ----------------------    -----------------------
                                            (Unaudited)           (Unaudited)          (Unaudited)                   (Unaudited)

SALES                                    $      10,562,013    $       6,531,677    $           6,154,927      $           4,216,262

COST OF GOODS SOLD                               4,460,310            3,089,297                2,518,156                  1,858,402
                                        ------------------   ------------------   ----------------------     ----------------------

GROSS PROFIT                                     6,101,703            3,442,380                3,636,771                  2,357,860
                                        ------------------   ------------------   ----------------------     ----------------------

OPERATING EXPENSES:
  Selling, general and 
     administrative expense                      4,371,473            2,547,797                2,354,373                  1,310,311
  Advertising expenses                           1,480,180            1,265,030                  839,283                    844,374
  Amortization                                     262,681               82,403                  141,975                     47,804
                                        ------------------   ------------------   ----------------------     ----------------------

TOTAL OPERATING EXPENSES                         6,114,334            3,895,230                3,335,631                  2,202,489
                                        ------------------   ------------------   ----------------------     ----------------------

PROFIT (LOSS) FROM OPERATIONS                      (12,631)            (452,850)                 301,140                    155,371
                                        ------------------   ------------------   ----------------------     ----------------------

OTHER INCOME (EXPENSE):
  Interest - net                                  (345,780)            (151,871)                (194,496)                   (78,880)
  Miscellaneous                                      1,524                2,136                    1,121                     (8,835)
                                        ------------------   ------------------   ----------------------    -----------------------

TOTAL OTHER INCOME (EXPENSE)                      (344,256)            (149,735)                (193,375)                   (87,715)
                                        ------------------   ------------------   ----------------------    -----------------------

NET  INCOME  (LOSS)                      $        (356,887)   $        (602,585)   $             107,765     $               67,656
                                        ==================   ==================   ======================    =======================

NET INCOME  (LOSS) PER SHARE - BASIC     $           (0.03)   $           (0.06)   $                0.01     $                 0.01
                                        ==================   ==================   ======================    =======================

Weighted Average Shares Used
     in Computation                             10,220,923            9,687,792               10,279,540                  9,697,316
                                        ==================   ==================   ======================    =======================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                   VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                               Six months ended
                                                                                ----------------------------------------------------
                                                                                       April 25,                   April 26,
                                                                                         1998                        1997
                                                                                ------------------------    ------------------------
                                                                                ------------------------    ------------------------
                                                                                    (Unaudited)                    (Unaudited)
<S>                                                                             <C>                         <C> 

CASH FLOWS FROM OPERATING ACTIVITIES:
                 Net loss                                                        $              (356,887)    $             (602,585)
                 Adjustments to reconcile net loss to net cash from 
                    operating activities:
                   Depreciation                                                                  554,222                    268,327
                   Amortization                                                                  262,681                     82,403
                   (Gain) loss on disposal of property and equipment                                  71                        194

                 Changes in assets and liabilities (net of effect 
                    of acquisitions):
                   (Increase) Decrease in accounts receivable                                   (669,424)                  (462,746)
                   (Increase) Decrease in inventory                                             (214,684)                   249,175
                   (Increase) Decrease in other current assets                                   132,875                     (1,056)
                   (Increase) Decrease in other  assets                                         (110,370)                   193,126
                   (Decrease) Increase in accounts payable                                       895,828                    437,439
                   (Decrease) Increase in customer deposits                                       63,153                     14,015
                   (Decrease) Increase in accrued expenses                                      (258,381)                    60,782
                                                                                ------------------------    ------------------------
CASH PROVIDED BY OPERATING ACTIVITIES                                                            299,084                    239,074
                                                                                ------------------------    ------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
                 Purchase of property, plant and equipment                                      (878,115)                  (293,720)
                 Proceeds from sale of fixed assets                                                    -                     40,500
                 Cash used in acquistion                                                      (1,566,169)                  (383,295)
                                                                                ------------------------    ------------------------
CASH USED IN INVESTING ACTIVITIES                                                             (2,444,284)                  (636,515)
                                                                                ------------------------    ------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
                 Proceeds from line of credit                                                  1,511,979                    110,805
                 Proceeds from debt                                                            8,302,705                    435,725
                 Principal payments of debt                                                   (7,473,698)                  (391,345)
                 Sale of common stock                                                             10,950                          0
                                                                                ------------------------    ------------------------
CASH PROVIDED BY FINANCING ACTIVITIES                                                          2,351,936                    155,185
                                                                                ------------------------    ------------------------
NET INCREASE (DECREASE) IN CASH                                                                  206,736                   (242,256)

CASH - Beginning of period                                                                        93,808                    783,081
                                                                                ------------------------    ------------------------

CASH  - End of period                                                            $               300,544     $              540,825
                                                                                ========================    ========================



Cash paid for interest                                                           $               345,780     $              183,772
                                                                                ========================    ========================
</TABLE>
<PAGE>

                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


1.       BASIS OF PRESENTATION

         The accompanying  unaudited consolidated financial statements have been
         prepared in accordance with Form 10-QSB instructions and in the opinion
         of  management  contain  all  adjustments  (consisting  of only  normal
         recurring accruals) necessary to present fairly the financial position,
         results of operations,  and cash flows for the periods  presented.  The
         results  have  been  determined  on the  basis  of  generally  accepted
         accounting  principles and practices applied consistently with the Form
         10-KSB for the year ended October 25, 1997.

         Certain  information  and  footnote  disclosures  normally  included in
         financial  statements  presented in accordance with generally  accepted
         accounting  principles have been condensed or omitted. The accompanying
         consolidated  financial  statements  should be read in conjunction with
         the financial  statements and notes thereto  incorporated  by reference
         from the  Company's  Form  10-KSB and Annual  Report for the year ended
         October 25, 1997.

2.       SIGNIFICANT ACCOUNTING POLICIES

         In February  1997,  the  Financial  Accounting  Standards  Board issued
         Statement on Financial  Accounting  Standards  No. 128,  "Earnings  Per
         Share" (FAS No. 128) which became effective for both interim and annual
         financial  statements  for periods  ending after December 15, 1997. FAS
         No. 128  requires a  presentation  of  "Basic"  and (where  applicable)
         "Diluted"  earnings per share.  Generally  Basic earnings per share are
         computed on only the weighted  average number of common shares actually
         outstanding  during the period and the  Diluted  computation  considers
         potential   shares  issuable  upon  exercise  or  conversion  of  other
         outstanding instruments where dilution would result.  Furthermore,  FAS
         No. 128 requires the restatement of prior period  reported  earnings to
         conform to the new standard.

         The Basic  loss per share was $.03 and $.06 for the six months and $.01
         for both of the  quarters  ended  April 25,  1998 and  April 26,  1997,
         respectively.  On  these  dates,  the  Company  had  other  potentially
         dilutive securities consisting of options and warrants of 2,127,187 and
         1,775,000 for the respective  years.  Since the Company incurred a loss
         in the first six  months  of both  1998 and 1997,  inclusion  the these
         securities in the earnings per share calculation would be antidilutive.
         Consequently,  diluted  earnings per share has not been  presented  for
         that period.  For the quarters  ended April 25, 1998 and April 26, 1997
         inclusion  of dilutive  securities  in earnings  per share  calculation
         resulted  in no change  from the basic  earnings  per share.  Therefore
         diluted earning per share was not presented.

                                        7

<PAGE>







3.       ACQUISITIONS

         A. Akva - On December 9, 1997 the  Company  entered  into a packing and
         distribution  rights agreement and a distribution rights agreement with
         Akva,  Hf. The  purpose of the  agreements  is to allow the  Company to
         distribute  Akva, an Icelandic spring water, on an exclusive basis. The
         rights were acquired for 25,000  shares of the  Company's  common stock
         and 50% of the profits  resulting  from the sale of Akva  products from
         January 1, 1999 through December 31, 2004 to a maximum of $500,000. The
         Company pays a packing fee to Akva for bottling the product and charges
         a  marketing/administration  fee as  outlined  in the  agreements.  The
         agreements are cancelable by the Company with 90 days written notice.

         B. Vermont Coffee Time - On January 5, 1998, the Company  completed the
         purchase of  substantially  all of the assets of Vermont  Coffee  Time,
         Inc., a company operating  distribution  routes for water and coffee to
         homes  and  offices  and  commercial  vending  services,  primarily  in
         Northern  Vermont.  The  purchase  price of the assets was  $1,431,564.
         Chittenden   Bank   financed   $1,000,000  of  the  purchase  from  the
         acquisition  credit  facility  that was provided by the loan  agreement
         dated June 20, 1997.  The balance of the purchase  price was settled by
         the issuance of a note to the seller of $250,000 and by the issuance of
         $181,564 worth of the Company's common stock. The note was subsequently
         paid off on  April 8,  1998 as part of the  CoreStates  line of  credit
         agreement.

         C.  Sagamon  Springs  Water of Vermont,  Inc. - On January 30, 1998 the
         Company  purchased  certain assets of Sagamon  Springs Water Company of
         Rutland, Vermont. The assets included a five gallon water bottle filler
         and ancillary equipment,  exclusive water rights to a spring located in
         Tinmouth,  Vermont,  and exclusive  use of the Sagamon trade name.  The
         spring  site  and  bottling   equipment  from  this   acquisition   are
         geographically  located close to the  Company's New York  operations to
         help them meet their increased demands for product.  The purchase price
         of the assets was $275,000.  Of this amount $170,000 was paid with cash
         and the remaining balance financed with notes from the sellers.


4.       LONG TERM DEBT

         A. Vermont Coffee Time, Inc.- The Company gave a note to Vermont Coffee
         Time,  Inc.  on January 5, 1998 in  conjunction  with the  purchase  of
         certain  assets from that Company.  The term of the note is five years.
         It is  payable  in  equal  monthly  installments  based  on a ten  year
         amortization  at 8.5% interest.  There is a lump sum of $154,179 due on
         January 5, 2003.  The loan is secured by all  tangible  and  intangible
         assets  pertaining  to the  Asset  Purchase  agreement  governing  this
         transaction. As noted in item 4B above this note has been paid off.


                                        8

<PAGE>



         B.  CoreStates  Banks N.A. - The Company  entered  into a five (5) year
         revolving credit line with CoreStates Banks N.A. on April 18, 1998. The
         purpose  of  the  loan  is  for  permitted   acquisitions  and  capital
         expenditures,  working capital and to refinance existing term debt. The
         Company is  entitled  to borrow up to $15  million  under the terms and
         conditions of the  agreement.  Of this amount $2 million is allowed for
         working capital with the balance available for acquisitions.  As of May
         29,1998  $6,942,605  had  been  borrowed  against  this  facility.  The
         facility was used to repay working  capital and  acquisition  debt from
         the  Chittenden  bank,  the  acquisition  debt of Happy Ice and Vermont
         Coffee  Time,  Inc. as well as the mortgage  note to Randolph  National
         Bank which was secured by the Company's principal facility. Under the
         agreement the Company is required to pay interest  monthly at a rate of
         LIBOR plus 2.5%,  currently  approximately  8.2%. The interest rate can
         decrease  during  the term  based  on  certain  performance  parameters
         outlined in the  agreement.  The line of credit is contingent  upon the
         Company  continuing  to meet  certain  loan  covenants.  The  covenants
         pertain to certain financial ratios as well as affirmative and negative
         covenants that are standard for credit facilities of this type.


5.       LINE OF CREDIT

         On April  25,  1998 the  Company  had  borrowed  $1,752,000  from the
         working  capital  portion  of its line of credit  with  CoreStates
         Banks. The Company was eligible to borrow $2,000,000 as of that date.


6.       INTANGIBLE ASSETS

         The  value of the  distribution  rights  obtained  from  Akva,  Hf.  in
         exchange for the Company's stock will be amortized over six years.  The
         price of the  Company's  stock was $4.3125 per share at the time of the
         closing. Based on the issuance of 25,000 shares, distribution rights at
         the time of the sale were valued at $107,812.

         Goodwill that resulted from the acquisition of the assets of Vermont 
         Coffee Time, Inc. and Sagamon Spring Water of Vermont, Inc.  will be
         amortized over 30 years and was calculated, in the aggregate, as 
         follows:

         Purchase Price                                              $1,706,564
         Acquisition Costs                                               81,169
         Fair Value of Tangible and Identifiable 
          Intangible Assets                                            (607,910)
         Liabilities Assumed                                            248,618
                                                                      ----------
         Total                                                       $1,418,441
                                                                      ==========
         In conjunction  with the  acquisition  during the quarter,  the Company
         entered into non-competition, employment and consulting agreements with
         the owner of Vermont Coffee Time,  Inc. The assets  acquired  consisted
         primarily of coolers, brewers, vehicles, and customer

                                        9

<PAGE>



         lists.

              In  conjunction  with the  acquisition  during  the  quarter,  the
            Company has entered into a non-competition agreement with the owners
            of Sagamon Spring Water of Vermont, Inc.

7.       COMMITMENTS

         A. Leased Space - The Company  entered  into a lease for 18,000  square
         feet of  space in  Halfmoon,  New  York.  The  space  will be used as a
         bottling,  warehouse,  and distribution plant for the Company's upstate
         New York Home and Office  operations.  This space  replaces  the former
         headquarters  of Excelsior  Spring  Water,  in  Saratoga,  NY which the
         Company  currently  leases on a month to month  basis.  The lease  will
         commence  approximately  April 1, 1998 and the term of the new lease is
         10 years.  The monthly  lease  payments  are  approximately  $7,500 per
         month. The Company has  subsequently  leased an additional 4,500 square
         feet from this landlord.

         B. Production Capacity - In order to increase production capacity,  the
         Company has leased new production  equipment.  The equipment includes a
         five gallon filling line and associated  equipment for  installation in
         the Albany, New York area.  Additionally,  the Company is replacing its
         filling  and  packaging  machinery  in its  PET  bottling  facility  in
         Randolph, VT. The acquisition of this equipment for an aggregate amount
         of  $764,132  is being  financed  by an  operating  lease with  KeyCorp
         Leasing.  The lease is for seven  years with a market  value buy out of
         the equipment after that term.

8.       STOCK ISSUE

         In  conjunction  with  acquisitions  during the year the Company issued
         142,560 shares of its common stock valued at $578,053 with share prices
         ranging from $4.0 to $4.3125.

         On April 8, 1998, in connection  with the  financing  arrangement  with
         CoreStates  Bank, the Company  issued  warrants to the bank to purchase
         shares of its common  stock.  The exercise  price was below the stock's
         market price on the issuance  date. The Company will amortize the value
         of the warrants over the five year term of the agreement.

9.       STOCK OPTION PLAN

         On  April  2,  1998,  the  Company's  shareholders  approved  the  1998
         Incentive and Non-  Statutory  Stock Option Plan. The plan provides for
         issuance of up to 500,000  options to  purchase  the  Company's  common
         stock under the administration of the Board of Directors. The intent of
         the plan is to award  options to officers,  employees,  directors,  and
         other individuals  providing  services to the Company.  Through May 29,
         1998, no options had been issued under the plan.



                                       10

<PAGE>

9.       CONTINGENCIES

         Former Employees
         On  March 1,  1996,  the  Company  brought  suits  against  two  former
         employees  alleging that they had breached  their  agreements  with the
         Company.  The suits seek permanent  injunctive  relief and damages.  On
         April 1, 1996 the  Company  was  granted a  preliminary  injunction  in
         Vermont  Superior  Court  that  prevented  the  former  employees  from
         pursuing  ventures  competitive  to the Company.  A future hearing will
         address the permanency of the injunction.  Subsequently, both employees
         filed counterclaims  against the Company seeking monetary damages.  The
         Company has  certain  defenses  arising  out of its claims  against the
         employees that it will assert when necessary.

         On February 24, 1997 the Company  reached a settlement  with one of the
         two former employees  involved in ongoing  litigation with the Company.
         The settlement had no material financial impact on the Company and both
         parties agreed to release their claims against each other.

         The Company does not anticipate  that the outcome of the remaining suit
         will have a material financial impact on the Company.

10.      SUBSEQUENT EVENTS

         A. Vermont Natural's - On May 15, 1998 the Company purchased the assets
         of Vermont Naturals based in Clifton  Park, New York. In addition to 
         customers, the Company acquired trucks, bottles, coolers   and product
         inventory. The approximate purchase price was $200,000


         B. Perrier Group of America - On May 29, 1998 the Company  acquired the
         Poland  Spring and Deer Park home and office  customers  in the Albany,
         New York  market  from the  Perrier  Group of  America.  In addition to
         customers,  the Company has acquired trucks, bottles,  coolers, product
         inventory and office furniture. The approximate purchase price was $2.6
         million.  The Company  borrowed $2.6 million from CoreStates  under its
         line of credit for the transaction.













                                       11

<PAGE>









PART I - Item 2

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

The following  discussion and analysis  should be read in  conjunction  with the
financial statements and notes thereto as filed in the Company's Form 10-KSB for
the year ended October 25, 1997.

                           Forward-Looking Statements

When used in the Form  10-QSB  and in future  filings  by the  Company  with the
Securities  and Exchange  Commission,  the words or phrases "will likely result"
and "the Company  expects,"  "will  continue,"  "is  anticipated,"  "estimated,"
"project,"  or  "outlook"  or  similar  expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  The  Company  wishes to caution  readers not to
place undue reliance on any such forward-looking statements, each of which speak
only as of the date made.  Such  statements  are  subject  to certain  risks and
uncertainties  that  could  cause  actual  results  to  differ  materially  from
historical  earnings and those presently  anticipated or projected.  Among these
risks  are  water  supply  and  bottling  capacity  constraints  in the  face of
significant  growth,  dependence  on  outside  distributors,   and  reliance  on
commodity price fluctuations as they influence raw material pricing. The Company
has no obligation to publicly  release the result of any revisions  which may be
made to any forward- looking statements to reflect  anticipated or unanticipated
events or circumstances occurring after the date of such statements.

                              Results of Operations

Sales - Sales for the first six months of fiscal year 1998 were $10,562,013,  an
increase of  $4,030,336 or 62% over sales of  $6,531,677  for the  corresponding
period  last  year.  Sales  for the  second  quarter  of  fiscal  year 1998 were
$6,154,927,  an increase of $1,938,665  or 46% over sales of $4,216,262  for the
corresponding period last year. Excluding sales attributable to the acquisitions
in the six and three months ending April 25, 1998, sales increased approximately
29% and 16%, respectively, over the corresponding periods last year.

Sales for retail-size products increased  $1,284,252,  or 28%, for the first six
months of fiscal  year 1998  compared  to the  corresponding  period a year ago.
Sales for these products increased  $446,170,  or 14%, for the second quarter of
fiscal year 1998  compared to the  corresponding  period a year ago The increase
was a result of volume  increases  related to the  continued  growth of both the
Vermont  Pure brand and  secondary  labels.  Increased  promotional  expense was
incurred  to  enhance  brand  awareness.  This,  as  well  as  increased  market
penetration and development of new markets, were

                                       12

<PAGE>



responsible  for the sales growth.  Average selling prices for the six and three
months  ending  April  25,  1998  were  down 1% and 4%,  respectively  from  the
corresponding  period the previous year reflecting  increased  volume of private
and secondary labels.  The total 28% increase for the year to date was accounted
for in the following  distribution  channels:  15%  attributable to Vermont Pure
sizes,  7%  attributable  to secondary  labels,  and 6%  attributable to private
labels.  The Akva  brand  had no  material  impact on sales  for  either  period
reported.

Sales for the home and office division  increased  $2,723,905,  or 140%, for the
first six months of fiscal year 1998 compared to the corresponding period of the
prior year. Sales for the division increased $1,497,526, or 151%, for the second
quarter of fiscal year 1998  compared to the  corresponding  period of the prior
year. A  substantial  portion of the increase in sales for this  division can be
attributed to acquisitions.  Exclusive of acquisitions, sales of home and office
related  products  increased  approximately  11% and 15% for the first  half and
second quarter of fiscal 1998, respectively.

Cost of Goods Sold - For the first six months of fiscal 1998, Cost of Goods Sold
was  $4,460,310  compared to $2,518,156  in fiscal year 1997  resulting in gross
profits  of  $6,101,703,  or 58% of  sales,  and  $3,442,380,  or 53% of  sales,
respectively.  For the second quarter, Cost of Goods Sold was $2,518,156 in 1998
compared to $1,858,402 in 1997 resulting in gross profits of $3,636,771,  or 59%
of sales, and $2,357,860, or 56% of sales,  respectively.  The increase in gross
profit for the  respective six and three month periods was due to a considerable
increase in sales volume which  resulted in a lower cost per unit.  In addition,
the  Company's  sales  continued,  through  acquisition,  to become more heavily
skewed toward higher margin home and office sales. Raw material pricing remained
stable  throughout  the first half of 1998.  However,  the Company's PETE bottle
prices are  dependant on the market costs of resin,  and the  stability of these
costs cannot be guaranteed.  Significant price  fluctuations in the future could
result in  corresponding  positive or negative effects on cost of goods sold and
gross profit.

Operating  Expenses - For the first six months of fiscal  year 1998  compared to
the  corresponding  period in fiscal year 1997,  total  operating  expenses were
$6,114,334 and $3,895,230,  respectively,  an increase of $2,219,104 or 57%. For
the second  quarter,  operating  expenses  were  $3,335,631  in 1998 compared to
$2,202,489  in 1997,  an increase of 51%.  Selling,  general and  administrative
expenses increased by $1,823,676 or 72%, for the first six months of fiscal 1998
and  $1,044,062  or 80% for the second  quarter of fiscal 1998.  The increase in
these costs was primarily due to the addition of the operating costs of the  
acquired companies and the conversion  costs to integrate  these  companies. 
The Company anticipates that it will continue to pursue  acquisitions in the 
future and that a key part of this growth strategy will be maximizing the 
operating efficiencies of the acquired  companies.  However, no assurance can be
given that this effort will yield  savings and profit.  Advertising  expenses  
increased by $215,150 or 17%, and decreased $5,091 for the six and three month 
periods,  respectively, in 1998 compared to the corresponding period of fiscal 
1997.  The  decreased advertising expense for the quarter is reflective of no
slotting charges for the period coupled with characteristically low advertising 
expenses for the acquired businesses. The increase in advertising expenses for 
the year to date was due to higher  promotional  expenses in the first  quarter 
associated  with  increased market  penetration and brand  awareness.  Given the
competitive  nature of the industry,  the Company  anticipates  that it will 
continue to spend  significant amounts in the future for  advertising  and 
promotion as it continues to develop brand recognition and increase

                                       13

<PAGE>



market  penetration.  For the first half and second  quarter of fiscal year 1998
amortization increased $180,278 and $94,171, respectively, from the same periods
a year ago as a result of increased goodwill from new acquisitions.


Profit/Loss  From  Operations - Loss from operations for the first six months of
fiscal 1998 was $12,631 as compared  to $452,850  for the  corresponding  period
last year, an  improvement  of $440,219.  Profit from  operations for the second
quarter  of  fiscal  1998  was   $301,140  as  compared  to  $155,371   for  the
corresponding  period last year,  an increase of $145,769.  The  improvement  is
attributable  to the increase in sales  combined with a decrease in raw material
costs and production and distribution volume efficiencies.  The Company plans to
continue to create greater consumer awareness and to find alternate distribution
channels  for its retail  product  and  expand its home and office  distribution
which is a less cyclical business. No assurance can be given that this plan will
be successful.

Other  Income/Expense  - Net  interest  expense  increased  $193,909 or 128% and
$115,616  or 147%,  for the first six months and second  quarter of fiscal  year
1998,  respectively,  compared to the corresponding periods in fiscal year 1997.
The increase in interest expense was a result of increased  borrowing to finance
the recent acquisitions and fund operations through a bank line of credit.

Net Profit/Loss - The Company's net loss for the first six months of fiscal year
1998 was $356,887 compared to $602,585 for the  corresponding  period last year,
an  improvement  of $245,698 or 41%. The profit for the second quarter of fiscal
1998 was  $107,765  compared  to  $67,656  for the  same  quarter  in  1997,  an
improvement of $40,109,  or 59%. The decrease in loss and increase in profit for
the  first  half  and  second  quarter,   respectively  are  indicative  of  the
improvement in results of operations  more than  offsetting  increased  interest
changes to finance growth through acquisitions.


                         Liquidity and Capital Resources

Largely as a result of a reduction  of the net loss,  cash flow from  operations
showed an  improvement  for the first six months of fiscal year 1998 as compared
to the  corresponding  period in fiscal  year  1997.  The net cash  inflow  from
operations improved to $299,084 from $239,074,  for those respective periods, an
improvement of 25%. The Company's primary  requirements for cash continues to be
for the marketing and promotional activities needed to effect market penetration
and expand sales, acquiring operating assets needed to accommodate the growth of
the business,  and scheduled debt repayments.  These  requirements may result in
future net cash outflows on a seasonal basis.

As of April 25, 1998,  the Company had working  capital of  $1,477,191  compared
$257,371 on October 25, 1997,  the end of the last fiscal year.  The increase in
working  capital of  $1,219,820  reflects,  primarily,  the  refinancing  of the
Company's  operating  line  of  credit  with  CoreStates  bank.  Scheduled  debt
repayment  and to  finance  acquisitions  and  resulting  integration  costs and
capital expansion  continues to be a significant use of cash for the Company. As
of May 29, 1998 the Company had  borrowed  $1,752,000  from the working  capital
portion of its line of credit compared to a $238,021 balance at the beginning of
the fiscal year. The maximum  amount  available to borrow under this facility is
$2,000,000. The Company pays interest on any outstanding principal at the

                                       14

<PAGE>



London Interbank Offered Rate (LIBOR) plus 2.50%,  which was approximately  8.2%
per annum on May 29, 1998.  The loan  facility is secured by all the  inventory,
receivables and intangible assets of the Company and expires April 2003.

At October 25, 1997,  the Company had recorded a deferred tax asset of $544,000.
No  adjustments  were made to this  amount  during  the first  quarter  of 1998.
Further recognition is dependant on future earnings.

In addition to the working  capital line of credit,  the Company  refinanced its
existing  acquisition  debt with  CoreStates  Bank. The total  acquisition  debt
refinanced  with  CoreStates  was about $5.2 million.  Subsequently,  on May 29,
1998,  the Company  borrowed an additional  $2.5 million for the  acquisition of
Perrier  customers in the Albany,  New York market  leaving  about $5.3 million,
subject to certain  acquisition  criteria,  available  under the  agreement  for
future acquisitions.

The Company has reduced its cash usage over the last year and  anticipates  that
its working capital  position will improve in future quarters and is adequate to
fund operations when supplemented by its operating line of credit.  Future sales
growth and acquisitions may require significant  capital additions.  The Company
anticipates  that it will be able to use its own resources and obtain  financing
for this  expansion  although no assurance can be given that this financing will
be  available.  The  Company  is  continuing  to  pursue an  active  program  of
evaluating  acquisition  options.  To  complete  any  acquisitions,  the Company
anticipates  using its capital resources and the CoreStates  facility  described
above.








                                       15

<PAGE>



PART II - Other Information

Item 1 - Legal Proceedings

         None

Item 2 - Changes in Securities

(a)      None

(b)      None

(c)      In  conjunction  with the  CoreStates  Bank  line of  credit  agreement
         detailed in the Company's footnotes to the financial statements for the
         period ending April 25, 1998, it entered into a Warrant  Agreement with
         the bank on April 8, 1998. The agreement grants 23,773 warrants to 
         CoreStates Bank to purchase Vermont Pure Holdings, Ltd. common stock at
         an exercise price of $3.00 per share for a term of six years from the 
         date of the Agreement. The warrants  were issued in lieu of cash for
         bank fees as  consideration  for closing the agreement  with the bank 
         pursuant to Section 4(2) of the Securities Act of 1933 as transactions 
         by an issuer not involving a public offering.

Item 3 - Defaults upon Senior Securities

         None

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

         On April 2, 1998, the Company held its annual  shareholders  meeting at
         1:30 PM at the Sheraton Conference Center in South Burlington, Vermont.
         There were two matters of business requiring shareholder vote, election
         of directors and adoption of the 1998 Incentive and Non-Statutory Stock
         Option Plan.

         Concerning  the election of  directors,  a total of votes were cast and
         the  following  directors  were  elected  to one  year  terms  with the
         corresponding vote tally:

                                                        "For"         "Withheld"
                  Frank G. McDougall                 7,942,341          107,595
                  Timothy G. Fallon                  7,953,441           96,495
                  Robert C. Getchell                 8,025,610           24,326
                  David R. Preston                   8,025,610           24,326
                  Norman E. Rickard                  8,025,610           24,326
                  Beat Schlagenhauf                  8,025,610           24,326
                  Richard Worth                      8,025,610           24,326

         Concerning  the  approval  and  adoption  of  the  1998  Incentive  and
         Non-Statutory  Stock  Option Plan,  7,619,693  shares were voted "for",
         347,163 "against", and 83,080 abstained.


                                       16

<PAGE>



Item 5 - Other Information

         None

Item 6 - Exhibits and Reports on Form 8-K

 Exhibit #                  Description

10.1   Asset Purchase Agreement between Vermont Pure Holding, Ltd. and Sagamon
       Springs, Inc. relating to the purchase certain assets and liabilities 
       dated January 31, 1998.

10.2   Agreement and Collateral Assignment of Lease between Vermont Pure 
       Holding, Ltd. And Sagamon Springs, Inc. dated January 30, 1998.

10.3   Security Agreement between Vermont Pure Holding, Ltd. And Sagamon 
       Springs, Inc. dated January 6, 1998.

10.4   Term Note for $65,000 between Vermont Pure Holding, Ltd. And Sagamon
       Springs, Inc. dated January 6, 1998.

10.5   Non Compete Agreement of Fred Beauchamp and Jim Creed between Vermont 
       Pure Holding, Inc, and Sagamon Springs, Inc. dated January 6, 1998.

10.6   Loan and Security Agreement Between Vermont Pure Springs, Inc. and
       CoreStates Bank, N.A. dated April 8, 1998






                                       17

<PAGE>





                                    SIGNATURE


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.




Dated:            June 9, 1998
                  Randolph, Vermont




                                                    VERMONT PURE HOLDINGS, LTD.




                                  By: /s/ Bruce S. MacDonald
                                      Bruce S. MacDonald
                                      Vice President, Chief Financial Officer
                                     (Principal Accounting Officer and Principal
                                                    Financial Officer)


                                       18

<PAGE>



                                  EXHIBIT INDEX
 Exhibit #                  Description

10.1   Asset Purchase Agreement between Vermont Pure Holding, Ltd. and Sagamon
       Springs, Inc. relating to the purchase certain assets and liabilities 
       dated January 31, 1998.

10.2   Agreement and Collateral Assignment of Lease between Vermont Pure 
       Holding, Ltd. And Sagamon Springs, Inc. dated January 30, 1998.

10.3   Security Agreement between Vermont Pure Holding, Ltd. And Sagamon 
       Springs, Inc. dated January 6, 1998.

10.4   Term Note for $65,000 between Vermont Pure Holding, Ltd. And Sagamon
       Springs, Inc. dated January 6, 1998.

10.5   Non Compete Agreement of Fred Beauchamp and Jim Creed between Vermont 
       Pure Holding, Inc, and Sagamon Springs, Inc. dated January 6, 1998.

10.6   Loan and Security Agreement Between Vermont Pure Springs, Inc. and
       CoreStates Bank, N.A. dated April 8, 1998

        

                                       19



                            ASSET PURCHASE AGREEMENT



         THIS  ASSET  PURCHASE  AGREEMENT  is  entered  into on this ____ day of
January,  1998,  by and between  VERMONT  PURE  SPRINGS,  INC.  (VPS) a Delaware
corporation with its principal place of business in Randolph,  Vermont ("BUYER")
and SAGAMON SPRING WATER OF VERMONT,  INC. (SSW), a Vermont corporation with its
principal place of business Rutland, Vermont ("SELLER").

                                    RECITALS

         WHEREAS,  VPS is a company  engaged in the bottling and sale of natural
spring water with its manufacturing  facility and principal place of business in
Randolph Center, VT and

         WHEREAS,  SSW is a company,  engaged in the  bottling and sale of water
with its principal place of business in Rutland, VT, and

         WHEREAS,  both  Parties  desire to enter into  agreements  by which VPS
shall (I)  purchase  the  business  of SSW  related to bottled  water,  bottling
equipments and springwater development,  springwater withdrawal rights and other
assets listed on Exhibit A.

         NOW  THEREFORE,  in  consideration  of the  mutual  promises  contained
herein, the parties agree as follows:

1. ASSETS

         1.1. Asset  Purchase and Sale.  Seller and Buyer mutually agree for the
Seller to sell,  convey,  transfer,  assign  and  deliver  to Buyer and Buyer to
purchase substantially all of the property of Seller, wherever located, tangible
and  intangible,   consisting  of  the  following  assets:  vehicles,   bottling
equipment,  spring  properties,  trademarks  and  other  intellectual  property,
purchase orders,  customer lists, and goodwill.  (The assets being purchased and
sold  hereunder  are  sometimes  referred   collectively  as  "Assets"  and  are
identified in Exhibit "A").  Assets of Seller not on the list are being retained
by Seller.

         1.2.  Bill of Sale.  Title to the Assets  will be  conveyed to Buyer by
Seller pursuant to a Bill of Sale, free and clear of all liens and  encumbrances
except  purchase money  financing liens as described in Paragraph 2. The form of
the Bill of Sale shall be approved by Buyer's  counsel prior to the closing Date
(as hereinafter defined).





<PAGE>




2.  PURCHASE PRICE

         2.1      Purchase Price:  $275,000, provided that:

                  (I) $170,000.00 of the Purchase Price to be paid in cash at
                      closing.

                  (ii) Buyer will pay Seller  compensation  for  goodwill of the
Company of  $8000.00  per year for five (5) years with the first  payment due on
the signing of this agreement;

                  (iii) the  issuance of a Note by Buyer to Seller in the amount
of  $65,000.00  for a term of five (5) years at the prime  rate of  interest  as
amended  from time to time by Chase  Manhattan,  N.A.  with  equal  payments  of
principal and interest based on a 5 year amortization schedule. The Note will be
secured  by a grant of a security  interest  in the  assets  acquired  including
equipment, contract rights, inventory, accounts receivable,  insurance proceeds,
and all tangible and intangible property and any replacement of said assets that
is the subject of this  Agreement  and a collateral  assignment of the lease for
mineral  rights  currently  granted by Glen W.  Merrill  and Glen D.  Merrill to
Seller,  which  leasehold  interest is being  transferred to Buyer in accordance
with the terms and conditions of this agreement;

                  (iv) Fred  Beauchamp and Jim Creed,  officers and employees of
Seller,  shall enter into with the Company (I) a non-compete  agreement for five
(5) years.

3. EXCLUDED SECURITIES AND LIABILITIES

         3.1 It is agreed and  understood  that this is a  purchase  and sale of
assets  (with  limited  assumption  of  certain  operating   liabilities).   The
securities  of the Seller are  expressly  excluded  from this  transaction.  All
liabilities not enumerated in Schedule B, including without limitation, Utility,
Taxing Authority and Employment Claims are expressly excluded.

4. CONDUCT OF BUSINESS AND CONDITION OF PREMISES

                               PENDING SETTLEMENT

         4.1      Prior to the Settlement:

                  4.1.1.  The business of Seller will be  conducted  only in the
ordinary  course,  in accordance  with all laws and regulations of the township,
state,  and federal  governments,  and Seller shall not violate the terms of any
existing leases or contracts.

                  4.1.2.  Seller will  continue  to operate the  business in the
manner heretofore operated by Seller. Until Settlement date, a representative of
the Buyer  shall have the right,  during  normal  business  hours,  to visit the
Seller's place of business to examine  Seller's books and records and to observe
the operation of the business.

                                        2

<PAGE>




                  4.1.3.  Seller  will keep all of the assets  and the  Premises
fully insured  against any loss,  either by fire,  other casualty or theft until
the time of settlement.


                  4.1.4.  SSW will use their  best  efforts  to  preserve  SSW's
organization.  to keep  available  the  services of  employees,  and to preserve
friendly relations with its customers and trade creditor.  Company shall make no
representation or promises with employees about future employment but Buyer will
consider existing employees for resumption of duties as appropriate.


                  4.1.5 In the  event  that  prior to the date of  Closing,  the
Assets  shall be totally or  substantially  lost or damages by fire or any other
casualty,  the Buyer shall have the option to terminate  this agreement or waive
the  diminution  in value and close under this  Agreement  buying the Assets "as
is", in which  latter  event it shall be  entitled to treat the  proceeds of any
insurance paid to Seller by reason of such loss or damage  (excepting  insurance
for lost profits, if any), as a payment on the purchase price or the Buyer shall
have the right to all insurance  proceeds to apply the funds to repair and/or to
reconstruct the Assets.

5. SETTLEMENT

         5.1  ("Settlement")  shall take place on or before June 30, 1997 and on
the date and time set forth by  written  notice  from the Buyer to the Seller at
least ten (10) days in advance thereto.


         5.2 Settlement  shall be held in Rutland,  VT or such other local place
as Seller and Buyer shall agree.

         5.3      Time shall be of the essence of this Agreement.

         5.4      Any closing adjustments shall be apportioned pro rata as of
                  the date of Settlement.

6.       BULK SALES ACT.

         6.1 Buyer and Seller waive  compliance  with the applicable  Bulk Sales
Act. Seller and its majority shareholder shall indemnify and hold Buyer harmless
for any loss to Buyer arising out of such  non-compliance  . Seller will execute
and deliver,  at closing,  an indemnification  agreement in accordance with this
Paragraph.

7.       SELLER'S WARRANTIES.

         7.1 The Seller  represents and warrants to Buyer that as of the date of
this Agreement and as of the date of the Settlement, that:


                                        3

<PAGE>



                  7.1.1 The Seller is a corporation  duly organized and existing
in good standing under the laws of the State of Vermont with the corporate power
to own its assets and carry on its business as is now being conducted.


                  7.1.2  Seller has good and  marketable  title and the right of
sole  possession  and  control of all the assets  being  sold  pursuant  to this
Agreement, and that such assets at the time of Settlement will not be subject to
any mortgages,  pledges,  liens,  encumbrances,  security interest,  or charges,
except as described in Paragraph II (iv).

         7.2      The Seller represents that to the best of the Seller's
knowledge, information and belief:

                  7.2.1 The Seller is in compliance  with all  applicable  laws,
ordinances, rules, regulations, and requirements of all governmental authorities
having  jurisdiction  thereof,  and that  Seller  has  complied  with all  laws,
municipal  ordinances,  and regulations of all governmental  authorities  having
jurisdiction  thereof,  and that Seller has  complied  with all laws,  municipal
ordinances,  and  regulations  applicable  to Seller and in the ownership of the
assets and the business hereunder.

                  7.2.2 There are no actions,  suits, or proceedings  pending or
threatened against Sellers,  either at law or in equity, brought by any federal,
state, or municipal or other governmental agency, department,  board, bureau, or
other instrumentality.

                  7.2.3 All federal, state, and local tax returns required to be
filed have been  filed,  all  deficiencies  proposed  have  either  been paid or
settled or are  included  in an account  for  accrued  taxes;  all  withholding,
unemployment, social security, excise interest have been paid or will be paid by
Seller after Settlement from funds set aside at Settlement.

                  7.2.4  All  financial  information  provided  to the  Buyer is
accurate and in accordance with the books and records of the Company, and fairly
represents the financial condition, assets and liabilities of the Company.

                  7.2.5  Neither  Seller nor any direct or indirect  shareholder
thereof has made any  agreement  or taken any action which might cause anyone to
become entitled to a broker's fee or commission.

         7.3 If Seller  obtains any  knowledge or  information  between the date
hereof and Settlement, making or indicating that any of the aforesaid warranties
or  representations   are  no  longer  true,  or  indication  that  any  of  the
representations and conditions set forth in this Section VII hereof are not true
and  cannot be made true by the  Seller  by the time of  Settlement,  or will no
longer be true as of the date of Settlement,  Seller will promptly  notify Buyer
of such change in circumstances.

                                        4

<PAGE>




8.       CONDITIONS PRECEDENT

         All  obligations  of the Buyer  under  this  Agreement  are  subject to
fulfillment, prior to or at Settlement, of each of the following conditions:

         8.1 Due Diligence.  Buyer has been afforded the  opportunity to conduct
due diligence on the business and operations of the Seller and is satisfied,  in
its reasonable  discretion,  that the business is as represented to VPS prior to
entering into this Asset Purchase Agreement.

         8.2 Representation and Warranties.  The  representations and warranties
of Seller  contained in this  Agreement  being true at the time of Settlement as
though such representations and warranties were made at such time.

         8.3 Compliance with Agreement. Seller shall have performed and complied
with all agreements and conditions required by this Agreement to be performed or
complied with by prior to or at closing.

         8.4 Opinion of counsel.  Seller shall have delivered to Buyer,  in form
and content satisfactory to Buyer's counsel, an opinion of its counsel issued to
Buyer to the effect that:

                  8.4.1 Seller has been duly  incorporated  and is existing as a
corporation in good standing under the laws of the State of Vermont.

                  8.4.2    This transaction and its terms do not violate any
provisions of Seller's Articles of Incorporation or Bylaws;

                  8.4.3    Seller has taken all shareholder, director and other
actions necessary to authorize the transactions contemplated by the parties
hereto;

                  8.4.4    Seller has the authority to carry on the business 
presently being conducted by Company;

                  8.4.5 Seller has full power and authority to sell,  assign and
transfer the Assets sold pursuant to this Agreement.

         8.5 Documentation. Negotiation and preparation of definitive documents,
including all  collateral  documents,  governing the  transactions  contemplated
herein under terms and conditions acceptable to Buyer's and Seller's counsel.

         8.6      Financing.  Buyer obtains financing for the purchase of assets
herein described on terms acceptable to the Buyer.

         8.7      Seller's Shareholder Approval.  Seller shall have obtained the
necessary Shareholder 
                                        5

<PAGE>



approval for this transaction.

         8.8      Non-Compete Agreement. Fred Beauchamp  and Jim Creed shall 
execute and deliver at Closing the Non-Compete Agreements attached as Exhibits
"C"and "D".

         8.9 Water Rights.  Successful negotiation and preparation of definitive
documents,  including  all  collateral  documents,  governing  the  transfer and
renegotiation  of water  withdrawal  rights  contained  in an  agreement  by and
between  Seller and Glenn W. Merrill  under terms and  conditions  acceptable to
Buyer and Buyer's counsel.


9.       NONDISCLOSURE OF CONFIDENTIAL INFORMATION

         9.1  Seller  and its  directors,  shall  not,  during  the term of this
Agreement  or at any time for a period of two years  following  closing,  unless
authorized to do so in writing by the Buyer,  directly or indirectly disclose or
permit to be known to, or used for the benefit of, any  person,  corporation  or
other entity (outside of the employ of the Company), or itself, any confidential
information.  For the  purposes  of  this  Section  IX,  the  term  confidential
information  shall include,  but not be limited to,  confidential or proprietary
knowledge or information  with respect to the conduct or details of the Seller's
business  including,  but not  limited  to,  lists of  customers  of the Buyer's
business,  pricing strategies,  or marketing methods.  Confidential  information
does not include matters which are generally known outside of the Buyer,  public
knowledge or in the public domain.

         9.2 All confidential  information  described in Section IX (A) shall be
the  exclusive  property of the Buyer,  and Seller shall use its best efforts to
prevent any publication or disclosure thereof.

         9.3 The  provisions  of this  Section IX shall  survive the closing and
shall continue for a period of two years.

10.      RESTRICTIVE COVENANT

         In order to protect the Buyer in its full  beneficial use and enjoyment
of the goodwill, assets, business relationships,  marketing techniques and other
know-how acquired as a result of this Agreement,  for a period of five (5) years
after  the  closing  of this  Agreement,  Seller,  including  its  officers  and
directors will not, within the United States of America,  directly or indirectly
compete with the Buyer in the bottling of home/office water, and will not either
(I)  solicit  any  persons or  entities  known to be  customers  of the Buyer to
purchase  any of the  aforementioned  products;  or (ii)  solicit  or induce any
employee of the Buyer to leave such employment to take a position with Seller or
with any  company  for which any  officer or  director  then  works.  During the
aforesaid  period,  Seller  shall not make any  statements  or  commit  any acts
(including  contacting  any of the  Buyer's  customers  that would in any way be
tortiously injurious or detrimental to the

                                        6

<PAGE>



Company's image, business or customer relations.  The provisions of this Section
X shall survive the  termination,  for any reason,  of this  Agreement and shall
continue for the two year period contemplated by this Section X.

11.       GOVERNING LAW

         This  Agreement  shall  be  construed,   interpreted  and  enforced  in
accordance with the laws of the State of Vermont.




12.      TERMS SEVERABLE

         In the  event  that any term or  provision  hereof  or the  application
thereof  to  persons  or  circumstances  shall  to  any  extent  be  invalid  or
unenforceable,  then the  remainder  of this  Agreement  shall  not be  affected
thereby and each term or  provision  hereof  shall be valid and  enforced to the
fullest extent permitted by law.

12.      SURVIVAL OF TERMS

                  The terms of this Agreement,  including but not limited to the
warranties,  representations  and covenants  made by the parties  hereto,  shall
survive for a period of one (1) year from the Closing  Date and the Seller shall
remain liable for any deficiency arising from any breach of the same.

13.      FORCE MAJEURE

                  The  failure of or delay in  compliance  with any of the terms
and  conditions  of this  Agreement  by either  party  shall be  excused if said
failure or delay is due to an Act of God, fire,  flood,  strike,  labor dispute,
accident,  act of government or any similar cause beyond the reasonable  control
of said party.

14.      ENTIRE AGREEMENT

         This  Agreement,  including the  Preambles,  and any other  document or
exhibit  incorporated herein by reference sets forth the entire understanding of
the parties. It shall not be changed or terminated orally. This Agreement may be
executed in one or more  counterparts  each of which shall be deemed an original
but all of which together shall constitute one and the same document.

15.      NOTICE

Notices required under this Agreement shall be in writing sent by certified mail
and facsimile to the representatives of the parties as follows:

                                       7
<PAGE>


                  Vermont Pure Springs, Inc.
                  Route 66
                  Randolph Center, VT 05061
                  Attn:  Timothy G. Fallon
                  Facsimile (802) 728-4814
With Copy to:
                  Kevin F. Berry, Esquire
                  Ledgewood Law Firm
                  1521 Locust Street
                  Philadelphia, PA 19102
                  Facsimile:  (215) 735-2513
To Seller:
                  Sagamon Spring Water of Vermont
                  P.O. Box 907
                  Rutland, VT 05701
                  Attention: Fred Beauchamp and Jim Creed

         IN WITNESS WHEREOF,  the parties hereto have executed this agreement as
of the day, month and year first written above.


WITNESS:                                             VERMONT PURE SPRINGS, INC.

______________________              By:_____________________________

                                    Name:___________________________

                                    Title:__________________________



                                                       SAGAMON SPRING WATER
                                                       OF VERMONT, INC

WITNESS:
_______________________             By:___________________________

                                    Name:_________________________

                                    Title:________________________


                                        8

<PAGE>


                                                     Exhibit A
List of Assets
                                                     Exhibit B
Liabilities assumed
                                                     Exhibit C
Non-compete of Fred Beauchamp
                                                     Exhibit D
Non-compete of Jim Creed



                                       9



                            AGREEMENT AND COLLATERAL
                               ASSIGNMENT OF LEASE



                  This Agreement and Collateral Assignment is made this ____ day
of January,  1998, by and between  VERMONT PURE SPRINGS,  INC.  (VPS) a Delaware
corporation   with  its  principal  place  of  business  in  Randolph,   Vermont
("ASSIGNOR"  or "BUYER") and SAGAMON  SPRING  WATER OF VERMONT,  INC.  (SSW),  a
Vermont  corporation  with its  principal  place of  business  Rutland,  Vermont
("ASSIGNEE" or "SELLER").

                                   BACKGROUND
                  WHEREAS,  VPS is a company engaged in the bottling and sale of
natural  spring water with its  manufacturing  facility and  principal  place of
business in Randolph Center, VT; and,
                  WHEREAS, SSW is a company, engaged in the bottling and sale of
water with its principal place of business in Rutland, VT, and
                  WHEREAS,  both Parties  have  entered  into an Asset  Purchase
Agreement  by which VPS shall  purchased  the business of SSW related to bottled
water, bottling equipments and spring water development, spring water withdrawal
rights and other assets listed on Exhibit A of said Asset Purchase Agreement.
                  NOW,  THEREFORE,  in  consideration  of  the  foregoing,   the
promises made herein and for other good and valuable consideration received, the
parties hereto agree as follows:
                           Assignment.  To secure the payment of all sums due 
ASSIGNEE from ASSIGNOR pursuant to Paragraph 2.1(ii) and (iii) of the Asset 
Purchase Agreement, Assignor


<PAGE>



does hereby grant, transfer and assign to Assignee,  Assignor's interest in (but
not their  obligations  under)  Lease  Agreement  for Mineral  Rights  ("Lease")
attached hereto as Exhibit "A" to the extent provided in paragraph 

2.   Lease Rights.  Prior to receiving any notice of default under the Note
referenced in paragraph  2.1(iii) of the Asset Purchase  Agreement ("Note") from
Assignee,  Assignor  shall continue to enjoy its rights under the Lease pursuant
to its  terms.  In the event of a default  under the Note,  Assignee  shall send
notice of default setting forth the amount of the default (ignoring any right of
acceleration  contained  in the Note) to  Assignor  by  certified  mail,  return
receipt requested.  In the event the default is not cured by the Assignor within
thirty (30) days as of the date of the aforementioned notice,  Assignor's rights
in the Lease shall terminate and revert to the Assignee.

                  The Buyer  shall  not make any  material  modifications  to or
terminate the Lease without the prior, express written consent of the Seller. If
a  modification  is  made  to the  Lease,  the  modified  Lease  shall  also  be
collaterally  assigned pursuant to the terms of this Assignment herein.  Failure
of the Buyer to abide by the  provisions  of the paragraph  shall  constitute an
Event of Default.

                           Termination.  This Assignment shall be null and void
at such time as all amounts due to Assignee under the Note have been paid.
Other Agreements Unaffected.  No exercise of rights by the Assignee pursuant to 
the terms of this Agreement and Collateral Assignment shall affect its 
obligations to



                                       -2-



<PAGE>



Assignor  pursuant  to that  certain  Asset  Purchase  Agreement  by and between
Assignor and Assignee.

                           Notices.  All notices required or permitted hereunder
shall be in writing and  shall be deemed  to be  properly  given  when  sent by
certified,  postage prepaid, properly  addressed to the party in time to receive
such notice at the address stated below:

                           Vermont Pure Springs, Inc.
                           Route 66
                           Randolph Center, VT 05061
                           Attn:  Timothy G. Fallon
                           Facsimile (802) 728-4814

With Copy to: Kevin F. Berry, Esquire
                           Ledgewood Law Firm
                           1521 Locust Street
                           Philadelphia, PA 19102
                           Facsimile:  (215) 735-2513
To Seller:        Sagamon Spring Water of Vermont
                           P.O. Box 907
                           Rutland, VT 05701
                           Attention: Fred Beauchamp and Jim Creed

                  6.       GOVERNING LAW. This Agreement shall be construed,
interpreted and enforced in accordance with the laws of the State of Vermont 
without regard to its conflicts of law.







                                       -3-



<PAGE>



                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement and Collateral  Assignment as of the day, month and year first written
above.

WITNESS:                                             VERMONT PURE SPRINGS, INC.

______________________              By:
                                    Name:
                                    Title:


                                                          SAGAMON SPRING WATER
                                                             OF VERMONT, INC

WITNESS:
                                    By:
_______________________             Name:
                                    Title:



                                       -4-





                               SECURITY AGREEMENT


                  This  Security  Agreement,  dated as of January  6,  1998,  is
granted by Vermont Pure Springs,  Inc., a Delaware corporation,  ("Debtor"),  to
Sagamon Spring Water of Vermont, Inc., Inc., a Vermont corporation ("Creditor").

                  1.       Security Interest.

                           1.1      Debtor hereby grants to Creditor a security 
interest in all of the assets described on Schedule A annexed hereto and any
proceeds  thereof  (collectively, the  "Collateral")  as security  for the 
payment of all debts,  liabilities  and obligations of Debtor to Creditor under
a Promissory  Note of even date herewith issued by Debtor to Creditor in the 
face  amount of  $65,000.00  and any and all renewals or extensions thereof, and
arising under this Agreement  (collectively, the "Secured  Obligations"). Debtor
further agrees that the Collateral  secures the  payment of any  amounts 
received  by  Creditor  for  payment of any of the Secured  Obligations  which 
are repaid by Creditor or recovered from Creditor in any  bankruptcy  or  
insolvency  proceedings,  whether  by  court  order  or any agreement,  and the 
Collateral  shall remain as security for such amounts to the same extent as if 
Creditor had never received such amounts.

                           1.2      This Agreement is in addition to and without
limitation of any right of Creditor under the Note.

                           1.3      Subject to Section 1.4, this Agreement is
absolute and without any conditions,  and Creditor can enforce its rights in the
Collateral  immediately upon an Event of Default as defined  herein  without 
having first to attempt any collection from Debtor.

                           1.4      This Agreement is subordinated to the lien 
of Chittenden Bank,



<PAGE>



 Vermont  Economic  Development  Authority,  and the town of Randolph,  Randolph
National Bank, (the "Senior Lenders") in the Collateral as of the date hereof.

                  2.       Representation, Warranties and Covenants.

                           2.1      Debtor represents and warrants that, except 
for the security interest granted to the Senior Lenders and purchase money
security  interest,  Debtor has granted no  currently  effective  security  
interests in the  Collateral  to any person other than to Creditor,  and no
financing  statement in favor of any such other person as a secured party 
covering any of the  Collateral or any proceeds thereof is on file in any public
office, and the Collateral is free and clear of any charge or encumbrance, 
except pursuant to and under this Agreement.

                           2.2      Debtor agrees that Creditor may examine and 
inspect the Collateral at any reasonable time and wherever located. Debtor 
agrees not to relocate all or any  portion of the  Collateral  except in the  
ordinary course of business without Creditor's prior written consent which shall
not be  unreasonably withheld.
 
                          2.3      Debtor will from time to time upon demand, 
and within reasonable period of time,  furnish to Creditor such further  
information and will execute, acknowledge and deliver to Creditor such financing
statements and  assignments and other  papers  and will do such  other  acts and
things as  Creditor shall reasonably request and may be necessary or appropriate
to establish, perfect and maintain a valid security interest in the Collateral 
as security for the Secured Obligations.  Debtor will use its best  efforts to 
cause all persons or entities in possession of any of the  Collateral to execute
and deliver such documents or take such other action as is necessary to perfect
Creditor's  security interest in the Collateral.

                                        2

<PAGE>




                  3.       Events of Default.

                           3.1      An "Event of Default" means:  (i) any event,
condition or act which constitutes  a default or an event of default in the 
Notes,  and (ii) any breach by Debtor of any of its  obligations  under  this 
Agreement  which is not cured within thirty (30) days of notice thereof by 
Creditor.

                           3.2      Upon the occurrence of an Event of Default, 
subject to the terms of the Lender Agreement, Creditor shall have all of the 
rights, powers and remedies set forth in the Notes and this Agreement, together
with the rights and remedies of a secured party under the Uniform  Commercial 
Code, as amended and adapted in Vermont from time to time (the "UCC"), 
including without limitation,  the right to sell, lease or otherwise dispose of
any or all of the Collateral, and to take possession of the Collateral,  and for
that purpose Creditor may enter peaceably any  premises on which the  Collateral
or any part  thereof may be situated and remove the same  therefrom  and Debtor 
will not resist or  interfere  with such action.  Creditor  may require  Debtor 
to assemble  the  Collateral  and make it available  to  Creditor  at a  place 
to be  designated by Creditor which is reasonably convenient to both parties. 
Debtor hereby agrees that the place or places of location of the Collateral are
places  reasonably  convenient to it to assumable the  Collateral. Creditor will
send Debtor  reasonable  notice of the time and place of any public sale or  
reasonable  notice of the time after which any private sale or any other 
disposition thereof is to be made. The requirement of sending  reasonable notice
shall be met if such  notice is mailed,  postage prepaid,  to  Debtor  at least 
ten  (10)  days  before  the time of the sale or disposition.

                           3.3      Upon demand by Creditor after an Event of 
Default, Debtor will 


                                        3

<PAGE>



immediately  deliver to Creditor all proceeds of Collateral,  including  without
limitation,  all  checks,  drafts,  cash and  other  remittances,  notes,  trade
acceptances  or  other  instruments  or  contracts  for the  payment  of  money,
appropriately  endorsed  to  Creditor's  order  and,  regardless  of the of such
endorsement,  Debtor  hereby  waives  presentment,  demand,  notice of dishonor,
protest and notice of protest and all other  notices with respect  thereof;  and
Debtor  hereby  appoints  Creditor,  effective  upon  occurrence  of an Event of
Default and for such period of time s such Event of Default remains uncured,  as
Debtor's agent and attorney-in-fact to make such endorsement on behalf of and in
the name of Debtor upon ten (10) days prior notice  Creditor to Debtor.  Pending
such deposit,  Debtor agrees that it will not commingle any such checks, drafts,
cash and other remittances with any of the Debtor's funds or property,  but will
hold them  separate and apart  therefrom  and upon an express trust for Creditor
until delivery thereof is made to Creditor.

                           3.4      Creditor may exercise its rights with 
respect to Collateral without resorting to or regard to other collateral or
sources of reimbursement for the Secured Obligations.

                  4.       Severability. The invalidity, illegality or
unenforceability or any provision of this Agreement shall not render invalid, 
illegal or unenforceable any other provision hereof.

                  5.       Costs of Collection.  Debtor agrees to pay all
reasonable out-of- pocket expenses of Creditor (including reasonable fees of its
counsel) in connection with the 



                                        4

<PAGE>



 enforcement of any provision of this Agreement (including this Section 5).

                  6. No Waiver of  Remedies.  No failure or delay on the part of
Creditor in the exercise of any power or right in this  Agreement  shall operate
as a waiver thereof,  and no exercise or waiver of any single power or right, or
the partial exercise thereof, shall affect Creditor's rights with respect to any
and all other rights and powers.

                  7.       Notices. All notices, requests, demands and other 
communications under this Agreement shall be in writing and shall be deemed 
given when delivered in the manner described in the Asset Purchase Agreement of 
even date herewith among Debtor and Creditor. 

                  8.       Successors and Assigns. This Agreement shall inure to
the benefit of Creditor and its successors and assigns.

                  9.       Headings and Captions. Any headings or captions 
preceding the text of the separate sections hereof are intended solely for
convenience of reference and shall not constitute a part of this Agreement, nor
shall they affect its meaning, construction or effect. 

                  10.      Governing Law. This Agreement shall be governed by 
the laws of the State of Vermont without reference to its principles of 
conflicts of law.



                                        5

<PAGE>


                  IN WITNESS  WHEREOF,  Debtor has caused this  Agreement  to be
executed by its duly  authorized  officer or  representative  as of the date and
year first above written.

                                                 VERMONT PURE SPRINGS, INC.

                                             By:
                                             Timothy G. Fallon, President and
                                             Chief Executive Officer

ACCEPTED:

                                                   SAGAMON SPRING WATER
                                                     OF VERMONT, INC..

                                              By:
                                              Name:
                                              Title:


                                        6



$65,000.00                                                      January 6, 1998
                                    TERM NOTE

                  For value received and intending to be legally bound,  VERMONT
PURE  SPRINGS,  INC.,  a  Delaware  corporation  having a  business  address  in
Randolph,  Vermont  ("Maker"),  hereby  promises  to pay to the order of SAGAMON
SPRING WATER OF VERMONT,  INC, P.O. Box 907, Rutland, VT 05701 ("Payee"),  after
date, the principal sum of Sixty Five Thousand  Dollars  ($65,000.00),  together
with interest thereon upon the terms and conditions hereinafter set forth.

                           Term and Interest Rate.  This Note shall be for a 
term of five (5) years or until January 5, 2003, shall be fully  amortizing, 
and interest shall accrue on the outstanding  principal balance hereof at a per 
annum rate equal to the prime rate as established  from time to time by Chase 
Manhattan  Bank,  N.A.  Interest shall be  calculated on a three hundred sixty 
five (365) day year for the actual number of days elapsed in each calendar year.

                           Payments.

                                    Interest.  Interest that accrues on the 
outstanding principal balance hereof at the rate set forth  above  shall be due 
and  payable  in equal  montly installments commencing on February 5, 1998.

                                    Principal Balance.  The principal balance of
this Note shall be payable  (I)  in  equal and consecutive monthly based on a 
five  (5) year amortization of principal installments commencing on January 5, 
1998 and one final payment,  on January 5, 2003, of the entire outstanding 
principal balance hereof and all accrued interest and all other sums due and 
owing hereunder.

                           Prepayment.  Maker shall have the right to prepay, 
without premium or penalty,  the principal sum hereof,  in whole or in part, at
any time,  provided that such repayment is accompanied by the payment of all 
interest  accrued hereunder  to the  date of  prepayment  and  all  other  fees 
and  charges  due hereunder.

                           Place of Payment.  Principal and interest hereunder 
shall be payable to Fred Beauchamp and Jim Creed c/o Sagamon Spring Water of
Vermont, Inc, P.O. Box 907, Rutland, VT 05701.

                           Default; Acceleration; Remedies.  Should there occur
an event of default hereunder, and if such default is not cured by Maker within
thirty (30) business days after receipt by Maker of written  notice from Payee,
detail such default, then Payee,  at option,  may declare in writing immediately
due and payable the entire unpaid  balance of principal  and all other sums due 
by Maker  hereunder, together with interest  accrued thereon at the applicable 
rate specified herein to the date of default and thereafter at the Default Rate.
Upon  such a declaration of all such sums becoming due and payable by reason of 
such event of default, payment thereof may be enforced


<PAGE>



and  recovered  in whole  or in part at any time by one or more of the  remedies
provided to Payee in this Note.

                           Severability.  If any provision of this Note is held 
to be invalid or enforceable by a court of competent  jurisdiction,  the other 
provisions of this Note remain in full force and effect and shall be  liberally 
construed in favor of Payee in order to effect the provisions of this Note.

                           Limitation of Interest to Maximum Lawful Rate.  In no
event shall the rate of interest payable  hereunder exceed the maximum rate of 
interest  permitted to be  charged  by  applicable  law  (including  the  choice
of law  rules) and any interest paid in excess of the permitted  rate shall be 
refunded to Maker.  Such refund shall be made by  application  of the  excessive
amount of interest paid against  any sums  outstanding  and shall be  applied in
such order as Payee may determine.   If  the  excessive   amount  of  interest 
paid  exceeds  the  sums outstanding,  the portion  exceeding the said sums 
outstanding shall be refunded in cash to Maker by Payee.  Any such crediting or
refund shall not cure or waive any default by Maker hereunder.

                           Applicable Law.  This instrument shall be governed by
and construed according to the laws of the State of Vermont.

                           Captions.  The option or headings of the paragraphs 
in this Note are for convenience  only and shall not control or affect the
meaning or construction of any of the terms or provisions of this Note.

                           Construction.  Whenever used, the singular number
shall include the plural, the plural the  singular and the use of any gender 
shall be  applicable  to all genders. The words "Payee" and "Maker" shall be 
deemed to include the respective heirs, personal representatives, successors and
assigns of Payee and Maker.




                                        2

<PAGE>


                  IN WITNESS  WHEREOF,  Maker,  intending  to be  legally  bound
hereby,  has caused this Note to be duly  executed  the day and year first above
written.

                                                     VERMONT PURE SPRINGS, INC.


                                                By:___________________________

                                                Title:________________________


ATTEST:

By:_________________________

Title:______________________


                                        3



                              NON COMPETE AGREEMENT


         THIS AGREEMENT is made as of January 6, 1998 between Fred Beauchamp and
Jim  Creed,  individuals  who  maintain a business  at Sagamon  Spring  Water of
Vermont,  Inc.("SSW") P.O. Box 907,  Rutland,  VT 05701  ("Sellers") and Vermont
Pure Springs,  Inc., a corporation with its principal place of business on Route
66, Randolph, VT 05060, (the "Company").


                                   Background

         A.       The Company is a company engaged in the bottling and sale of
natural spring water with its manufacturing facility and principal place of
business in Randolph Center, VT and 

         B.       SSW is a company, engaged in the sale of natural spring water
with its principal place of business in Rutland, VT, and

         C. The  Company  and SSW,  of which  Fred  Beauchamp  and Jim Creed are
principals,  are parties to an existing  Asset  Purchase  Agreement  whereby the
Company is purchasing substantially all of the assets of SSW. Fred Beauchamp and
Jim Creed have had  considerable  experience  in the business of  producing  and
marketing  natural  spring water,  and are familiar with  operations  similar to
those to be conducted by the Company.

         D.       The Company requires that Fred Beauchamp and Jim Creed enter 
this Non Compete as a condition to closing on the aforementioned Asset Purchase 
Agreement.

                                      Terms

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
agreements hereinafter set forth, the parties agree as follows:

         1.       Term.    Subject to Section 9 of this agreement, the term of 
this Agreement shall be from January 6, 1998 through January 6, 2003.

         2.       Compensation.  As compensation and consideration for Seller's
agreement and consent to the terms of this Agreement and his assumption of the 
responsibilities under this Agreement, the Company agrees to pay Fred Beauchamp
and Jim Creed and they  agree to accept the following compensation:

                  2.1 The  Company  will pay  Fred  Beauchamp  and Jim  Creed an
annual fee of $8,000 commencing on January 5, 1998 and ending on January 5, 2002
(5 payments totaling $40,000).


<PAGE>





         3.       Applicable Law.  This Agreement shall be construed in 
accordance with the laws of the State of Vermont, without giving effect to 
principles of conflict of law.

         4.       Nondisclosure of Confidential Information.

                  4.1 Fred Beauchamp and Jim Creed shall not, during the term of
this Agreement or at any time for a period of five (5) years following  closing,
unless  authorized  to do so in writing by the Company,  directly or  indirectly
disclose  or  permit to be known to, or used for the  benefit  of,  any  person,
corporation or other entity  (outside of the employ of the Company),  or itself,
any  confidential  information.  For the  purposes  of this  Section 4, the term
confidential  information shall include,  but not be limited to, confidential or
proprietary  knowledge or information  with respect to the conduct or details of
the Seller's business  including,  but not limited to, lists of customers of the
Buyer's  business,  pricing  strategies,  or  marketing  methods.   Confidential
information  does not include  matters which are generally  known outside of the
Buyer, public knowledge or in the public domain.

                  4.2 All confidential  information described in Section 4 shall
be the exclusive property of the Company, and Fred Beauchamp and Jim Creed shall
use their best efforts to prevent any publication or disclosure thereof.


         5.  Restrictive  Covenant.  In order to protect the Company in its full
beneficial use and enjoyment of the goodwill,  assets,  business  relationships,
marketing  techniques  and  other  know-how  acquired  as a  result  of an Asset
Purchase  Agreement  between the Company and SSW, for a period of five (5) years
after the  closing of this  Agreement,  Fred  Beauchamp  and Jim Creed will not,
within the  States of New York,  Vermont,  New  Hampshire,  Maine,  Connecticut,
Massachusetts,  and/or Rhode  Island,  directly or  indirectly  compete with the
Company  in  the  home/office   distribution  of:  distilled  water,  spring  or
carbonated  water, and will not either (i) solicit any persons or entities known
to be customers of the Buyer to purchase any of the aforementioned  products; or
(ii)  solicit or induce any  employee of the Buyer to leave such  employment  to
take a position with Fred  Beauchamp and Jim Creed or with any company for which
Fred  Beauchamp  and Jim Creed then works.  During the  aforesaid  period,  Fred
Beauchamp  and Jim  Creed  shall  not make any  statements  or  commit  any acts
(including  contacting  any of the  Buyer's  customers  that would in any way be
tortiously injurious or detrimental to the Company's image, business or customer
relations.  The provisions of this Section 5 shall survive the termination,  for
any  reason,  of this  Agreement  and shall  continue  for the five year  period
contemplated by this Section 5.

         6.  Remedies.  Fred  Beauchamp  and Jim Creed  acknowledges  that their
promises  with  respect to the  agreement  not to compete  and to  maintain  the
confidentiality of information in accordance with this agreement are promises of
a special, unique, unusual, extraordinary and intellectual character, which give
them  peculiar  value  the loss of which  cannot  be  reasonably  or  adequately
compensated in an action of law, and that, in the event there is a breach hereof
by Fred

                                        2

<PAGE>



Beauchamp and/or Jim Creed, the Company may suffer  irreparable harm, the amount
of which will be  impossible  to  ascertain.  Accordingly,  the Company shall be
entitled,  if it so elects, to institute and prosecute  proceedings in any court
of competent jurisdiction, either at law or in equity, to obtain damages for any
breach or to enforce specific  performance of the provisions or to enjoin Palmer
form committing any such act in breach of this Agreement.  The remedies  granted
to the Company in this  Agreement are cumulative and are in addition to remedies
otherwise  available  to the  Company  at law or in  equity.  If the  Company is
obliged  to resort to the  courts  for the  enforcement  of a  covenant  of Fred
Beauchamp  and Jim Creed  contained  in Section 4 or 5, such  covenant  shall be
extended for a period of time equal to the period of such breach which extension
shall  commence on the later of (I) the date on which the original  (unextended)
term of such  covenant is  scheduled  to terminate or (ii) the date of the final
court order (without further right of appeal) enforcing such covenant.

         7.       Waiver of Breach.  The waiver by the Company or Fred Beauchamp
and Jim Creed of a breach of any provision of this Agreement by the other shall 
not operate or be construed as a waiver of any other or subsequent breach of 
such or any other provision.

         8 Notices.  Any notice  required  or  permitted  to be given under this
agreement  shall  be in  writing  and  shall  be  delivered  by  hand or sent by
certified  mail  addressed  to Fred  Beauchamp  and Jim Creed at the address set
forth in the first paragraph of this Agreement (or such subsequent address as is
noted on Company's records),  with a copy to William O Rourke, III, Esq. at Ryan
Smith & Carbine,  Ltd., P.O. Box 310, Rutland, VT, 05702-0310 and to the Company
at Route 66, Randolph,  VT 05060, with a copy to Kevin F. Berry, Esq., Ledgewood
Law Firm, 1521 Locust Street, Philadelphia, Pennsylvania 19102, or to such other
address as either of such parties may designate in a written  notice served upon
the other party in the manner  provided  herein.  Any such notice  shall  become
effective upon receipt.


         9.  Severability.  If any term or  provision  of this  Agreement or the
application  thereof to any person or circumstance shall, to any extent, be held
invalid or unenforceable by a court of competent jurisdiction,  the remainder of
this  Agreement or the  application  of any such term or provision to persons or
circumstances  other than those as to which it is held invalid or unenforceable,
shall not be affected  thereby,  and each term and  provision of this  Agreement
shall be valid and enforceable to the fullest extent permitted by law. If any of
the provisions  contained in this  Agreement  shall for any reason be held to be
excessively  broad as to  duration,  scope,  activity  or  subject,  it shall be
construed by limiting and reducing it, so as to be valid and  enforceable to the
extent  compatible  with the applicable law or the  determination  by a court of
competent jurisdiction.


         10. Binding  Effect and  Assignability.  The rights and  obligations of
both  parties  under this  Agreement  shall inure to the benefit of and shall be
binding upon their heirs,  successors and assigns,  but it shall not be assigned
without the written consent of both parties.


                                        3

<PAGE>


         11. Entire Agreement.  This instrument constitutes the entire agreement
with  respect to the  subject  matter  hereof  between  the  parties  hereto and
replaces and  supersedes as of the date hereof any and all prior oral or written
agreements and  understandings  between the parties  hereto.  This Agreement may
only be modified by an  agreement  in writing  executed by Fred  Beauchamp,  Jim
Creed and the Company.

         IN WITNESS  WHEREOF,  the undersigned  have executed this Agreement the
date and year written above.

Vermont Pure Springs Company



By:      /S/ Timothy G. Fallon              /S/ Fred Beauchamp
         Timothy G. Fallon                  Fred Beauchamp
         President & CEO
                                            /s/ Jim Creed
                                            Jim Creed



                                        4



                           LOAN AND SECURITY AGREEMENT
                                     between
                   VERMONT PURE HOLDINGS, LTD., as Co-Borrower
                                       and
                   VERMONT PURE SPRINGS, INC., as Co-Borrower
                                       and
                        CORESTATES BANK, N.A., as Lender






                                  April 8, 1998









                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                <S>                                                                                        <C>  
                                                                                                            PAGE

                                TABLE OF CONTENTS

                                    ARTICLE I

                        DEFINITIONS AND ACCOUNTING TERMS

                  SECTION 1.01.            Certain Defined Terms...............................................  1
                  SECTION 1.02.            Accounting Terms..................................................... 10


                                   ARTICLE II

                   THE WORKING CAPITAL LINE OF CREDIT FACILITY

                  SECTION 2.01.             Working Capital Line of Credit...................................... 10
                  SECTION 2.02.             Borrowing Limits.................................................... 11
                  SECTION 2.03.             Interest, Fees and Charges.......................................... 11
                  SECTION 2.04.             Payment of the Working Capital Line of
                                            Credit.............................................................. 12
                  SECTION 2.05.             Working Capital Note................................................ 13
                  SECTION 2.06.             Termination of the Working Capital Line
                                            of Credit........................................................... 13
                  SECTION 2.07.             Use and Disbursement of Proceeds.................................... 13
                  SECTION 2.08.             Prepayments......................................................... 14


                                   ARTICLE III

                            THE ACQUISITION FACILITY

                  SECTION 3.01.             The Acquisition Facility............................................ 14
                  SECTION 3.02.             Borrowing Conditions and Limits..................................... 14
                  SECTION 3.03.             Interest............................................................ 16
                  SECTION 3.04.             Repayment of the Acquisition Facility............................... 17
                  SECTION 3.05.             Use of Proceeds of the Acquisition
                                            Facility............................................................ 17
                  SECTION 3.06.             Termination of the Acquisition Facility............................. 17
                  SECTION 3.07.             Prepayments......................................................... 18
                  SECTION 3.08.             Unused Facility Fee................................................. 18


                                   ARTICLE IV

                                   COLLATERAL

                  SECTION 4.01.             Security Interests.................................................. 18
                  SECTION 4.02.             Financing Statements and Other
                                            Documents........................................................... 19
                  SECTION 4.03.             Landlords' Waivers; Mortgagees'
                                            Disclaimers......................................................... 19
                  SECTION 4.04.             Insurance........................................................... 20




<PAGE>


                                TABLE OF CONTENTS


                                                                                                              PAGE

                  SECTION 4.05.             Places of Business; Location of
                                            Collateral.......................................................... 20
                  SECTION 4.06.             Equipment and Inventory............................................. 20
                  SECTION 4.07.             Patents, Copyrights and Trademarks.................................. 21
                  SECTION 4.08.             Records and Reports................................................. 21
                  SECTION 4.09.             Trade and Fictitious Names.......................................... 21
                  SECTION 4.10.             Certain of the Bank's Rights........................................ 21
                  SECTION 4.11.             Power of Attorney................................................... 21
                  SECTION 4.12.             Notices............................................................. 21
                  SECTION 4.13.             Insurance; Discharge of Taxes, etc.................................. 21
                  SECTION 4.14.             Certain Waivers and Releases by the
                                            Borrowers........................................................... 22


                                    ARTICLE V

                              CONDITIONS OF LENDING

                  SECTION 5.01.             Conditions Precedent to Funding..................................... 22
                  SECTION 5.02.             Additional Conditions Precedent..................................... 23


                                   ARTICLE VI

                         REPRESENTATIONS AND WARRANTIES

                  SECTION 6.01.             Existence........................................................... 24
                  SECTION 6.02.             Authorization....................................................... 24
                  SECTION 6.03.             Validity............................................................ 24
                  SECTION 6.04.             Financial Statements................................................ 24
                  SECTION 6.05.             Litigation.......................................................... 25
                  SECTION 6.06.             Agreements and Orders............................................... 25
                  SECTION 6.07.             Contingent Liabilities.............................................. 25
                  SECTION 6.08.             Taxes............................................................... 25
                  SECTION 6.09.             Ownership and Encumbrances.......................................... 25
                  SECTION 6.10.             Consents............................................................ 25
                  SECTION 6.11.             ERISA............................................................... 26
                  SECTION 6.12.             Operation of Business............................................... 26
                  SECTION 6.13.             Disclosure.......................................................... 26
                  SECTION 6.14.             Environmental Laws.................................................. 27
                  SECTION 6.15.             Margin Stock........................................................ 27
                  SECTION 6.16.             Securities Laws..................................................... 27
                  SECTION 6.17.             Other Agreements.................................................... 27
                  SECTION 6.18.             Labor Disputes and Casualties....................................... 27
                  SECTION 6.19.             Representations Concerning Sureties................................. 27





<PAGE>


                                TABLE OF CONTENTS


                                                                                                              PAGE

                                   ARTICLE VII

                                    COVENANTS

                  SECTION 7.01.             Financial and Other Information..................................... 28
                  SECTION 7.02.             Insurance........................................................... 29
                  SECTION 7.03.             Taxes and Other Claims.............................................. 29
                  SECTION 7.04.             Encumbrances........................................................ 29
                  SECTION 7.05.             Indebtedness........................................................ 30
                  SECTION 7.06.             Loans and Investments............................................... 30
                  SECTION 7.07.             Maintenance of Existence............................................ 30
                  SECTION 7.08.             Compliance With Laws................................................ 30
                  SECTION 7.09.             Maintenance of Property............................................. 31
                  SECTION 7.10.             Inspection by the Bank.............................................. 31
                  SECTION 7.11.             Reports............................................................. 31
                  SECTION 7.12.             ERISA............................................................... 32
                  SECTION 7.13.             Merger or Consolidation............................................. 32
                  SECTION 7.14.             Disposal of Assets.................................................. 32
                  SECTION 7.15.             Nature of Business.................................................. 32
                  SECTION 7.16.             Environmental Laws.................................................. 32
                  SECTION 7.17.             Ownership of Stock/Maintenance of
                                            Management.......................................................... 32
                  SECTION 7.18.             Funded Debt to Cash Flow............................................ 33
                  SECTION 7.19.             Cash Flow Coverage.................................................. 33
                  SECTION 7.20.             Funded Debt to Capitalization....................................... 33
                  SECTION 7.21              Interest Coverage................................................... 33
                  SECTION 7.22              Methodology for Calculation......................................... 33
                  SECTION 7.23.             Capital Expenditures................................................ 33
                  SECTION 7.24.             Deposit Accounts.................................................... 33
                  SECTION 7.25.             Dividends, Capital Stock............................................ 34


                                  ARTICLE VIII

                                     DEFAULT

                  SECTION 8.01.             Events of Default................................................... 34
                  SECTION 8.02              Cure of Default..................................................... 36
                  SECTION 8.03.             Acceleration........................................................ 37
                  SECTION 8.04.             Remedies Upon Default............................................... 37






<PAGE>



                                   ARTICLE IX

                                  MISCELLANEOUS

                  SECTION 9.01.             No Waiver; Cumulative Remedies...................................... 38
                  SECTION 9.02.             Amendments and Waivers.............................................. 38
                  SECTION 9.03.             Notices............................................................. 38
                  SECTION 9.04.             Costs and Expenses.................................................. 39
                  SECTION 9.05.             Miscellaneous Payment Provisions.................................... 39
                  SECTION 9.06.             Participation....................................................... 40
                  SECTION 9.07.             Liability of Bank................................................... 40
                  SECTION 9.08.             Governing Law....................................................... 40
                  SECTION 9.09.             Headings............................................................ 41
                  SECTION 9.10.             Continuing Representations.......................................... 41
                  SECTION 9.11.             Binding Effect...................................................... 41
                  SECTION 9.12.             Records............................................................. 41
                  SECTION 9.13.             Indemnity........................................................... 41
                  SECTION 9.14.             Waiver of Jury Trial................................................ 42
                  SECTION 9.15.             Consent to Jurisdiction............................................. 42
                  SECTION 9.16.             Regulatory Changes.................................................. 42
                  SECTION 9.17.             Illegality.......................................................... 43
                  SECTION 9.18.             Interpretation/Additional Borrowers................................. 43
                  SECTION 9.19.             Integration......................................................... 43



</TABLE>

<PAGE>




                                    EXHIBITS


         EXHIBIT 1.01 - FORM OF SUBORDINATION AGREEMENT

         EXHIBIT 4.05 - PLACES OF BUSINESS, LOCATIONS OF
                           COLLATERAL

EXHIBIT 4.07 - PATENTS, TRADEMARKS, COPYRIGHTS, ETC.

EXHIBIT 4.09 - TRADE OR FICTITIOUS NAMES

EXHIBIT 6.01 - AFFILIATES AND TRADENAMES

EXHIBIT 6.05 - LITIGATION

EXHIBIT 6.07 - CONTINGENT LIABILITIES

EXHIBIT 6.09 - EXISTING LIENS AND ENCUMBRANCES

EXHIBIT 6.11 - ERISA MATTERS

EXHIBIT 7.01 - COMPLIANCE CERTIFICATE

EXHIBIT 7.02 - EXISTING INSURANCE COVERAGE

EXHIBIT 7.05 - EXISTING INDEBTEDNESS

EXHIBIT 9.18 - JOINDER AND CONSENT






<PAGE>




                           LOAN AND SECURITY AGREEMENT


         THIS  AGREEMENT  is made this 8th day of April,  1998,  by and  between
VERMONT PURE  HOLDINGS,  LTD., a Delaware  business  corporation  with its chief
executive  offices at Route 66,  Catamount  Industrial Park,  Randolph,  Vermont
05060 ("VPHL"),  and VERMONT PURE SPRINGS, INC., a Delaware business corporation
with its  chief  executive  offices  at Route  66,  Catamount  Industrial  Park,
Randolph,  Vermont 05060 ("VPSI") (jointly and severally, the "Borrowers"),  and
CORESTATES  BANK,  N.A.,  a national  banking  association  with offices at 1339
Chestnut Street, Philadelphia, Pennsylvania 19101- 7618 (the "Bank").


                                   BACKGROUND

         A. VPHL is a Delaware  business  corporation  whose shares of stock are
publicly  traded on the NASD  small cap stock  exchange,  and whose  sole  asset
consists of one hundred percent (100%) of the issued and  outstanding  shares of
VPSI.  VPSI  is a  Delaware  business  corporation  that  bottles,  markets  and
distributes natural spring water under the registered  trademarks "Vermont Pure"
and  "Hidden  Spring" to retail  consumer  and home  office  markets,  and whose
current  market  consists  primarily  of  the  New  England,   Mid-Atlantic  and
Mid-Western  states.  The Borrowers are beverage companies that are involved in,
directly or indirectly, the manufacturing,  packaging and distribution of spring
water and other  beverages  to homes  and  offices,  and  retail  and  wholesale
outlets.

         B.       VPSI also owns 100% of the issued and outstanding shares
of stock of Excelsior Springs Water Company, Inc., a New York
Corporation ("Excelsior") and A. M. Fridays, Inc., a New Hampshire
corporation ("AMF").

         C. The Borrowers  have  requested  that the Bank make available to them
certain credit  facilities in the nature of a line of credit for (i) refinancing
a portion of their existing  current funded debt, (ii) working capital  purposes
and letters of credit, (iii) permitted  acquisitions capital expenditures and to
refinance  existing  debt.  Subject to all of the terms and  conditions  of this
Agreement and the other Loan Documents (as defined  below),  the Bank has agreed
to make these credit facilities available to the Borrowers only for the purposes
set forth in this Agreement.

         NOW, THEREFORE, in consideration of the foregoing,  and intending to be
legally bound, the parties agree:





<PAGE>



                                    ARTICLE I

                        DEFINITIONS AND ACCOUNTING TERMS

         SECTION 1.01. Certain Defined Terms. In addition to other terms defined
elsewhere in this Agreement and the Background to this Agreement,  the following
terms as used in this Agreement shall have the following meanings (such meanings
to be equally  applicable  to both the  singular  and plural  forms of the terms
defined):

         Accounts has the meaning  given to that term in the Uniform  Commercial
Code, and includes Contract Rights and customer deposits.

         Affiliate  means any Person which directly or indirectly  controls,  is
controlled  by or is  under  common  control  with any of the  Borrowers  or any
Subsidiary. The term "control" means the possession,  directly or indirectly, of
the power to direct or cause the direction of the  management  and policies of a
Person,  whether  through the ownership of voting  securities,  by contract,  or
otherwise. The term Affiliate includes Excelsior and AMF.

         Acquisition  means  the  purchase  by the  Borrowers  for  cash  and/or
Permitted Seller Notes of assets or stock pursuant to any Permitted Acquisition.

         Acquisition   Documents   means,   in  connection  with  any  Permitted
Acquisition,  any asset purchase agreement,  stock purchase agreement or similar
agreement,  and all other agreements,  documents or instruments  entered into or
delivered in connection with any Permitted Acquisition.

         Acquisition  Facility  has the  meaning  given to that term in  Section
3.01.

         Acquisition Facility Note has the meaning given to that term in Section
3.01.

         Adjusted Cash Flow means four (4)  consecutive  fiscal quarters of Cash
Flow, plus all owners salaries, bonuses, withdrawals and all other non recurring
expenses of any seller in connection with any Permitted Acquisitions.

         Agreement  means this Loan and Security  Agreement,  as the same may be
amended, modified, restated or supplemented from time to time.

         Base Rate means the greater of (i) the Prime Rate,  or (ii) the Federal
Fund Rate plus one-half of one percent (0.5%).



                                        2

<PAGE>



         Business Day means a day other than a Saturday,  Sunday or other day on
which commercial banks are authorized or required to close under the laws of the
Commonwealth of Pennsylvania.

         Calculated  Number of Warrant  Shares means that number  which  results
from (i) 50,000,  divided by (ii) the average  closing price of the common stock
of VPHL for the ten (10) trading days immediately  prior to closing,  less $3.00
per share.

         Capital  Expenditures  means  expenditures  for  any  fixed  assets  or
improvements,  replacements,  substitutions  or additions  thereto  which have a
useful  life of more than one year,  including  assets  acquired  pursuant  to a
Capital Lease.

         Capitalization  means  book net  worth of the  Borrowers,  computed  in
accordance with GAAP,  minus all Investments and all existing loans and advances
to, and guaranties of, the indebtedness of shareholders  plus  Subordinated Debt
and any Permitted Sellers Notes.

         Capital  Lease means any lease for property  (real,  personal or mixed)
under which such Person is the lessee and which,  in accordance with GAAP, is or
should be capitalized on the books of such Person.

         Cash Flow means,  on a rolling four (4) quarter  basis,  all net income
before taxes,  plus the sum of (i) interest  expense,  and (ii) depreciation and
amortization,  and then plus or minus any and all extraordinary gains or losses,
and  non-cash  income or  expenses,  as the case may be,  all as  determined  in
accordance with GAAP.

         Cash Flow  Coverage  means,  on a rolling four (4) quarter  basis,  the
ratio of Cash Flow to Fixed Charges.

         Change of  Control  means the  occurrence  of an event  such  that,  or
entering into an agreement whereby, any Person (or two or more Persons acting in
concert) shall have acquired beneficial  ownership (including within the meaning
of Rules 13d-3 of the  Securities and Exchange  Commission  under the Securities
Exchange Act of 1934) of more than forty-nine percent (49%) of the fully diluted
common stock of the applicable Borrower.

         Chattel  Paper  has  the  meaning  given  to that  term in the  Uniform
Commercial Code.

         Collateral  means all of the property and assets of the  Borrowers  and
the  Sureties  described  or  referred  to in Article  IV, or in any of the Loan
Documents.

         Contract  Right  means any right to payment  under a  contract  not yet
earned by performance and not evidenced by an Instrument or Chattel Paper.


                                        3

<PAGE>




         Credit  Obligation  means any  obligation  for the  payment of borrowed
money (other than monies borrowed from the Bank), or the deferred purchase price
of property.

         Current Assets means,  at any date of  determination,  all assets which
would be classified as current assets in accordance with GAAP.

         Current   Liabilities   means,  at  any  date  of  determination,   all
liabilities  (including  deferred charges and provisions for income taxes) which
would be classified as current liabilities in accordance with GAAP.

         Current   Maturities  means  that  portion  of  Funded  Debt  which  is
outstanding  as of the  applicable  date,  which matures on demand or within one
year  from  such  date,  as may or may not  directly  be  renewed,  extended  or
refinanced, so as to be outstanding more than one year after such date.

         Direct Loans has the meaning given to that term in Section 2.01.

         Documents has the meaning given to that term in the Uniform  Commercial
Code.

         Environmental Laws means all current and future federal,  state county,
regional, and local laws, statutes and ordinances, and all rules and regulations
thereunder,  concerning protection of health or the environment,  including, but
not  limited  to the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act, as amended, 42 U.S.C. ss.9601 et seq., the Resource  Conservation
and Recovery Act, as amended,  42 U.S.C.  ss.6901 et seq., the Toxic  Substances
Control  Act,  as amended is 15 U.S.C.  ss.2601  et seq.,  and the  Pennsylvania
Hazardous Sites Cleanup Act, 35 P.S. 6020.101 et seq.

         Equipment has the meaning given to that term in the Uniform  Commercial
Code.

         ERISA means the Employee Retirement Income Security Act of 1974, as the
same  may be  amended  from  time to time,  and the  regulations  and  published
interpretations thereof.

         ERISA   Affiliate   means  any  trade  or  business,   whether  or  not
incorporated,  which  together with the  Borrowers  would be treated as a single
employer under Section 4001 of ERISA.

         Eurocurrency  Reserve  Requirement  means,  for any LIBOR  Loan for any
Interest  Period  therefor,  the  daily  average  of  the  stated  maximum  rate
(expressed as a decimal) at which reserves (including any marginal, supplemental
or emergency reserves) are required to be maintained during such Interest Period
under Regulation D by the Bank against "Eurocurrency  Liabilities" (as such term
is used in


                                        4

<PAGE>



Regulation D) but without benefit or credit of proration, exemptions, or offsets
that might otherwise be available to the Bank from time to time under Regulation
D.  Without  limiting  the effect of the  foregoing,  the  Eurocurrency  Reserve
Requirement  shall reflect any other  reserves  required to be maintained by the
Bank against (1) any category of liabilities that includes deposits by reference
to which the LIBOR Interest Rate for LIBOR Loans is to be determined, or (2) any
category of extension of credit or other assets that include LIBOR Loans.

         Event of Default has the meaning given to that term in Section 8.01.

         Excess  Cash Flow  means the  excess of Cash Flow over  Fixed  Charges,
calculated annually at the end of each Borrower's fiscal year.

         Federal  Funds Rate  means,  for any day,  the rate per annum  (rounded
upwards,  if  necessary,  to the  nearest  1/16th of one  percent)  equal to the
weighted average of the rates of overnight federal funds transactions of members
of the Federal Reserve System arranged by a federal funds brokers,  as published
for such day (or,  if such day is not a  Business  Day,  for the next  preceding
Business Day) by the Federal Reserve Bank of  Philadelphia;  provided,  however,
that if such rate is not so published for any day which is any Business Day, the
average of the  quotations  for such day and such  transactions  received by the
Bank from three (3) federal funds brokers recognized and selected by the Bank to
be used to determine the Federal Funds Rate.

         Fixed Charges  means the sum of Total Debt Service,  plus taxes paid in
cash and non-financed Capital Expenditures.

         Funded Debt means all  Indebtedness  and all Credit  Obligations of the
Borrowers and all other  liabilities  of the Borrowers  having a final  maturity
date  more than one year  after  the date  thereof  (or  which is  renewable  or
extendible at the option of the Borrowers to a date more than one year from said
date of creation),  including all final and serial  maturities,  prepayments and
sinking  fund  payments  required  to be made one year or less after the date of
determination  thereof,  notwithstanding  the fact that any amount thereof is at
the time also included in Current Liabilities.

         GAAP  means  generally  accepted  accounting  principles  in the United
States, applied on a consistent basis.

         General  Intangibles  has the meaning given to that term in the Uniform
Commercial Code, and includes those items identified in the Security Agreement.



                                        5

<PAGE>



         Guaranties means the guaranty agreements of even date pursuant to which
Excelsior  and AMF each  guaranty,  and become  sureties for, the full and final
payment of all Indebtedness.

         Hazardous  Substances means  "hazardous  substances" (as defined in the
Comprehensive Environmental Response,  Compensation and Liability Act, 42 U.S.C.
ss.9601 et seq.,  and the  Pennsylvania  Hazardous  Sites  Cleanup  Act, 35 P.S.
6020.101 et seq.),  "hazardous wastes" (as defined in the Resource  Conservation
and Recovery Act, 42 U.S.C.  ss.6901 et seq.), "toxic substances" (as defined in
the Toxic  Substances  Control  Act, 15 U.S.C.  ss.2601 et seq.),  and all other
pollutants  and  contaminants  regulated  or  controlled  by, or  required to be
removed or remediated under any Environmental Law.

         Indebtedness  means and includes (i) all loans and other  extensions of
credit by the Bank to any one or more of the Borrowers under the Working Capital
Line of Credit and the Acquisition  Facility,  and all interest and fees accrued
thereon  or in  connection  therewith,  (ii) all  other  indebtedness  and other
obligations  or  undertakings  now or hereafter  owing by any one or more of the
Borrowers or their Affiliates to the Bank under this Agreement or the other Loan
Documents  to which  they are a party,  and  (iii)  all  other  liabilities  and
obligations of any one or more of the Borrowers or their  Affiliates to the Bank
(including  any past,  present or future  advances,  readvances,  substitutions,
extensions, renewals, interest, late charges, penalties, and fees of any and all
types) whether primary or secondary, absolute or contingent, direct or indirect,
joint, several, or independent, voluntary or involuntary, similar or dissimilar,
related or unrelated (including  overdrafts),  now or hereafter existing, due or
to become due, or held or to be held by the Bank for its own account or as agent
for others,  whether created directly or acquired by negotiation,  assignment or
otherwise.

         Instruments  has  the  meaning  given  to  that  term  in  the  Uniform
Commercial Code.

         Interest  Coverage means the ratio of Cash Flow to Borrower's  interest
expense for the twelve (12) consecutive month period  immediately  preceding the
date of determination.

         Interest Period means,  whenever any Indebtedness bears interest on the
basis of the LIBOR  Interest  Rate, a period of one, two,  three or six calendar
months  (in each case  commencing  on the  first day of the first  month of such
period) as selected by the  Borrowers  requesting  the advance  pursuant to this
Agreement.

         Internal  Revenue Code means the Internal  Revenue Code of 1986, as the
same  may be  amended  from  time to time,  and the  regulations  and  published
interpretations thereof.



                                        6

<PAGE>



         Inventory has the meaning given to that term in the Uniform  Commercial
Code.

         Investment  means any loan or advance to (or purchase or acquisition of
the securities or obligations of) any Person, or the assumption of any liability
of any other Person which, in each of the foregoing  cases,  does not arise from
sales to such Person in the ordinary course of the Borrowers' business.

         Investment  Property has the meaning  given to that term in the Uniform
Commercial Code.

         Letter  of  Credit  Agreement  has the  meaning  given to that  term in
Section 2.01.

         Letters of Credit has the meaning given to that term in Section 2.01.

         LIBOR Interest Rate means, for any Interest Period,  the rate per annum
(rounded upward, if necessary, to the nearest 1/16 of one percent) determined by
the Bank to be equal to the  quotient of (i) the London  Interbank  Offered Rate
for such  Interest  Period,  divided  by (ii) a number  equal to 1.00  minus the
Eurocurrency Reserve Requirement for such Interest Period.

         LIBOR Loan means any Loan when and to the extent that the interest rate
is determined by reference to the LIBOR Interest Rate.

         Loans means all advances  under the Working  Capital Line of Credit and
the Acquisition Facility.

         Loan  Documents   means  this  Agreement,   the  Notes,   the  Security
Agreements,  the Stock Pledge  Agreements,  the Letter of Credit Agreement,  the
Guaranties and any other  agreements,  documents or instruments now or hereafter
delivered to the Bank with respect to the Collateral and the Indebtedness by the
Borrowers or their Affiliates, or by any other person or entity now or hereafter
liable, directly or indirectly, for the Indebtedness.

         London Interbank Offered Rate means, for any Interest Period,  the rate
per annum  determined  in good  faith by the Bank in  accordance  with its usual
procedures  (which  determination  shall be conclusive) to be the average of the
rate per annum for deposits,  in U.S.  dollars,  in the amount of $250,000 for a
period comparable to the Interest Period, offered to leading banks in the London
interbank  market at  approximately  11:00 a.m.  London time,  two Business Days
prior to the first day of the Interest Period.

         Multiemployer  Plan means a Plan  described  in Section  4001(a) (3) of
ERISA which covers employees of the Borrowers or an ERISA Affiliate.


                                        7

<PAGE>




         Northeastern United States means the States of Pennsylvania,
New Jersey, New York, Connecticut, Massachusetts, Rhode Island,
Vermont, New Hampshire and Maine.

         Notes means  Acquisition  Facility  Note and the Working  Capital Note,
together  with  any  extensions,   modifications,   renewals,  replacements,  or
refinancing thereof, in whole or in part.

         PBGC  means the  Pension  Benefit  Guaranty  Corporation  or any entity
succeeding to any or all of its functions under ERISA.

         Permitted  Acquisitions means the acquisition by any one or more of the
Borrowers  of assets  constituting  an entire  business,  or a  division  of any
Person,  or the capital stock of any Person;  provided,  however,  that any such
acquisition shall only be a Permitted  Acquisition if (i) the consideration paid
consists solely of cash, Permitted Seller Notes and the Borrowers' common stock,
(ii)  the  assets  acquired  shall be in the same  business  lines in which  the
Borrowers are already engaged,  (iii) the assets acquired shall be for an entire
business,  or division of such Person, and (iv) the total  consideration paid or
to be paid in cash,  Permitted Seller Notes and common stock does not exceed six
(6) times the  seller's  most recent two (2) fiscal year average  Adjusted  Cash
Flow.

         Permitted  Assumed  Liabilities means those liabilities which would, in
accordance  with  GAAP,  be  classified  as  liabilities,  and may also  include
liabilities  relating to bottling deposit  liabilities,  and payments to be made
for  rent as  required  in  connection  with  operating  leases  transferred  in
connection with any Permitted  Acquisition;  provided,  however, that the sum of
Permitted Assumed  Liabilities (when added to the total consideration paid or to
be paid for a Permitted Acquisition), does not exceed six (6) times the Adjusted
Cash Flow of the seller.

         Permitted Seller Notes means notes issued to sellers in connection with
any Permitted Acquisition and issued in accordance to conditions thereof,  which
notes shall be unsecured and subordinated to the  Indebtedness  substantially in
the form of subordination agreement attached as Exhibit 1.01 to this Agreement.

         Person means an individual,  partnership,  corporation, business trust,
estate joint stock company, trust, an incorporated  association,  joint venture,
governmental authority or any other person or entity of any nature whatsoever.

         Plan means any plan established,  maintained, or to which contributions
have been made, by any of the Borrowers or by an ERISA Affiliate.



                                        8

<PAGE>



         Potential Default means any event or condition which with notice or the
passage of time (or both) would constitute an Event of Default.

         Prime  Rate  means  the  floating  annual  rate  of  interest  that  is
designated  from time to time by the Bank as its Prime Rate and used by the Bank
as a  reference  base with  respect  to  different  interest  rates  charged  to
borrowers,  it being  understood  that such rate may not be the  lowest  rate of
interest at which the Bank makes loans to other borrowers.

         Prohibited  Transaction  means any transaction set forth in Section 406
of ERISA or Section 4975 of the Internal Revenue Code.

         Real Property means the real property,  appurtenances  and improvements
thereto  and all other  rights  (including  mineral  rights)  arising  out of or
relating to the real property  owned by VPSI,  located at and commonly  known as
(i) Hedding Drive, Village of Randolph,  Vermont,  consisting of approximately 2
acres, and (ii) the Route 66 Factory, Village of Randolph,  Vermont,  consisting
of approximately 7.23 acres, and (iii) Chase Road, Village of Randolph, Vermont,
consisting of approximately  65.7 acres and (iv) North Randolph Road, Village of
Randolph, Vermont, consisting of approximately 21.2 acres.

         Reportable  Event means any of the events set forth in Section  4043 of
ERISA.

         Security  Agreements  means those  Security  Agreements  and  Trademark
Assignment  Agreements  of even date  executed by each of the  Borrowers and the
Sureties  to the  Bank,  pursuant  to which  the Bank  shall be  granted a first
priority security interest in, lien on, and assignment of the Borrowers' and the
Sureties  present and future  assets of any nature,  whether  real,  personal or
mixed.

         Senior  Management  means,  with respect to each  Borrower,  offices or
executive  positions  classified  as the  Chairman  of the  Board of  Directors,
President,  Chief Executive Officer,  Chief Operating Officer or Chief Financial
Officer or  individuals  holding  other  offices  but  bearing  responsibilities
ordinarily assumed by those with offices with the preceding titles.

         Stock Pledge  Agreements  mean the  agreements of even date pursuant to
which the Bank is granted a first  priority  security  interest  in, lien on and
assignment of all right, title and interest in all of the issued and outstanding
stock of any nature or type of VPSI, Excelsior and AMF.

         Subsidiary means a corporation of which shares of stock having ordinary
voting  power  (other  than  stock  having  voting  power  only by reason of the
happening  of a  contingency)  to elect a majority of the board of  directors or
other managers of such corporation are at


                                        9

<PAGE>



the time owned, or the management of which is otherwise controlled,  directly or
indirectly  thorough  one or more  intermediaries,  by the  Borrowers.  The term
Subsidiary   includes  each  of  Excelsior  and  AMF,  which  are  wholly  owned
subsidiaries of VPSI.

         Subordinated Debt means all indebtedness,  Credit  Obligations or other
liabilities  of any nature of any one or more of the  Borrowers to parties other
than the Bank, the terms and conditions of which have been  subordinated  in all
respects, in a form and substance satisfactory to the Bank, to the Indebtedness.

         Sureties means, jointly and severally, Excelsior and AMF.

         Total  Debt  Service  means  all  interest  expense  for  the  year  of
calculation,  plus all payments of principal made during the year of calculation
with respect to obligations  under notes,  Capital Leases and other  contractual
indebtedness.

         Working  Capital  Line of Credit has the meaning  given to that term in
Section 2.01.

         Working  Capital  Note has the  meaning  given to that term in  Section
2.05.

         Uniform   Commercial   Code  means  the  Uniform   Commercial  Code  of
Pennsylvania,  as the same may be amended from time to time,  and any  successor
statute.

         SECTION 1.02.  Accounting  Terms. All accounting terms not specifically
defined in this Agreement shall be construed,  and all calculations with respect
to accounting or financial  matters shall be computed,  in accordance with GAAP,
applied in a manner  consistent  with the  application  of the principles in the
preparation of the financial statements mentioned in Section 6.04.


                                   ARTICLE II

                   THE WORKING CAPITAL LINE OF CREDIT FACILITY

         SECTION 2.01.              Working Capital Line of Credit.  
Subject to the terms and conditions of this Agreement and the Loan Documents,
and in reliance upon the representations, warranties, covenants,
projections and other matters set forth in this Agreement and in
each of the Loan Documents, the Bank shall, provided that no Event
of Default or Potential Default has occurred and is continuing
uncured to the satisfaction of the Bank (i) make revolving loans
(the "Direct Loans") to the Borrowers for the purposes provided for
in Section 2.07(a) of this Agreement, in the maximum principal
amount of up to Two Million Dollars ($2,000,000), and (ii) within
the Two Million Dollars ($2,000,000) limit, but at no time
exceeding the Two Million Dollars ($2,000,000) in the aggregate,


                                       10

<PAGE>



issue  commercial or standby  letters of credit for the account of the Borrowers
("Letters of Credit") (collectively,  the "Working Capital Line of Credit"). The
terms and conditions  under which the Bank will agree to issue Letters of Credit
are also set forth in a Master Letter of Credit  Agreement,  dated of even date,
executed  and  delivered  by the  Borrowers  to the Bank (the  "Letter of Credit
Agreement").

         SECTION 2.02.  Borrowing Limits.  The maximum amount  outstanding under
the Working  Capital Line of Credit  shall at no time exceed Two Millon  Dollars
($2,000,000).  The  Borrowers  covenant  and agree  that,  in the event that the
outstanding balance of the Direct Loans or any portion thereof should exceed, at
any time and for any reason the sum of Two Millon  Dollars  ($2,000,000) , or if
the face  amount of  Letters of Credit,  together  with the Direct  Loans or any
portion  thereof,  should exceed,  at any time and for any reason the sum of Two
Millon Dollars ($2,000,000),  the full amount of such excess,  together with any
interest and fees accrued and unpaid thereon or in connection  therewith,  shall
be immediately due and payable without demand or notice of any kind.  Subject to
the foregoing and all other terms and  conditions of this Agreement and the Loan
Documents,  the Working Capital Line of Credit shall be available for borrowing,
repayment  and  reborrowing  by the  Borrowers.  For  all  purposes  under  this
Agreement and the Loan Documents, the outstanding balance of the Working Capital
Line of Credit shall  include not only the amount of the Direct Loans  advanced,
but also all amounts  available to be drawn or otherwise  paid under  Letters of
Credit,  and the  amounts of any  unreimbursed  drawings or the  payments  under
Letters of Credit.

         SECTION 2.03.              Interest, Fees and Charges.

                  (a) Each advance under the Working Capital Line of Credit with
respect to Direct Loans shall bear interest on the  principal  balance from time
to time  outstanding  at an annual rate based on one of the  following  interest
rate options, as selected by the Borrower requesting the advance:

                           (i)       Base Rate Option:  Interest shall accrue at
an annual rate equal to the Base Rate; or

                           (ii)     LIBOR Rate Option:  Interest shall accrue at
an  annual  rate  equal to the LIBOR  Interest  Rate  (for the  Interest  Period
selected by the Borrower  requesting the advance) plus the applicable margin set
forth below, based upon the Borrowers'  compliance with the financial  covenants
set forth below:




                                       11

<PAGE>




   Maximum Funded
Debt to Cash Flow Ratio                                Applicable Libor Margin

Less than 1.00 to 1.00                                                 1.00%

Between 1.00 and 1.49 to 1.00                                          1.50%

Between 1.50 and 2.49 to 1.00                                          2.00%

Equal to or greater than 2.50                                          2.50%
to 1.00

                  (b)  Interest  shall be  computed  on the basis of the  actual
number of days in the  calendar  year  divided by 360,  and the rate of interest
shall be adjusted (i) automatically and  simultaneously  with each change in the
Base Rate (in the case of the Base Rate Option) or (ii) on the first day of each
Interest Period,  with such rate, as adjusted,  to remain fixed for the duration
of the Interest Period (in the case of the LIBOR Rate Option).

                  (c) If the Borrowers wish an advance under the Working Capital
Line of Credit to be based on the LIBOR  Rate  Option,  they shall give the Bank
not less than two (2) Business Days prior notice of such request.

                  (d)  Letters  of  Credit  shall be issued by the Bank and with
respect to each such Letter of Credit,  the Bank shall charge to the  Borrowers,
and the Borrowers shall pay upon issuance of such Letter of Credit, a commission
equal to the  applicable  percentage  set forth  below  (based  upon  Borrowers'
compliance with the financial  covenants set forth below) multiplied by the face
amount of such Letter of Credit on a per annum basis:

   Maximum Funded                                          Letter of Credit
Debt to Cash Flow Ratio                                Per Annum Percentage Fee

Less than 1.00 to 1.00                                                1.00%

Between 1.00 and 1.49 to 1.00                                         1.25%

Between 1.50 and 2.49 to 1.00                                         1.50%

Equal to or greater than 2.50                                         1.75%
to 1.00


With respect to each Letter of Credit,  the Borrowers shall also pay to the Bank
all customary  issuance,  cable and other incidental charges issued from time by
the Bank.

         SECTION 2.04.  Payment of the Working Capital Line of Credit.  Interest
on the amounts outstanding under the Working Capital Line of Credit shall be due
and payable on the first day of each month beginning May 1, 1998,  continuing on
the first day of each month  thereafter  until all sums owing  under the Working
Capital Line of Credit have been paid in full. Notwithstanding the


                                       12

<PAGE>



foregoing,  interest  with  respect  to Loans  accruing  interest  at the  Libor
Interest Rate shall be payable at the end of the applicable  period to which the
advance  made  under the  Libor  Rate  Option  applies  as set forth in  Section
2.03(ii),  above. The outstanding  principal balance of the Working Capital Line
of Credit, and all interest and fees accrued and unpaid thereon or in connection
therewith  shall be  payable  in full at any time (i) upon  acceleration  of the
foregoing  Indebtedness  made after the occurrence  and during the  continuance,
uncured to the satisfaction of the Bank, of an Event of Default,  or (ii) in the
absence of such  acceleration,  upon  termination of the Working Capital Line of
Credit pursuant to Section 2.06.

         SECTION 2.05.  Working Capital Note. The obligation of the Borrowers to
pay the outstanding  balance of the Working Capital Line of Credit, and interest
and fees  accrued  thereon or in  connection  therewith  shall be evidenced by a
promissory  note,  in form and  substance  satisfactory  to the Bank,  issued by
Borrowers  to  the  Bank  in  the  principal   amount  of  Two  Million  Dollars
($2,000,000) (the "Working Capital Note").

         SECTION 2.06.  Termination of the Working  Capital Line of Credit.  The
availability of advances under Working Capital Line of Credit shall terminate on
March 31, 2003,  unless  extended by the Bank at its sole discretion upon notice
to the  Borrowers;  provided,  however,  that the Bank  may also  terminate  the
Working  Capital Line of Credit at any time upon the  occurrence  and during the
continuance of an Event of Default.  Termination of the Working  Capital Line of
Credit shall not terminate any rights or remedies  available to the Bank, unless
and until the Indebtedness has been repaid finally and in full.

         SECTION 2.07.                 Use and Disbursement of Proceeds.

                  (a) The  Borrowers  shall  use  the  proceeds  of the  Working
Capital Line of Credit solely for working capital purposes of the Borrowers,  as
well as for Capital  Expenditures and the refinancing of debt existing as of the
date of the this Agreement.

                  (b) Advances under the Working Capital Line of Credit shall be
made by the Bank to the Borrowers pursuant to the Corestates Funds Manager - End
of Day Fund Sweep  Agreement (the "Sweep  Agreement"),  a copy of which has been
executed and delivered by the Borrowers to the Bank. At such time that the Sweep
Agreement is no longer in effect and unless  otherwise  agreed by the Bank,  the
Borrowers  shall give the Bank at least one (1)  Business  Day's prior notice of
each advance requested under the Working Capital Line of Credit,  specifying the
Borrower requesting the advance,  the date and amount thereof, the interest rate
option or options which the Borrowers have elected,  and the outstanding balance
with respect to which those  interest  rate options are to apply,  and providing
such additional information as the Bank may


                                       13

<PAGE>



request.  Notwithstanding  the  foregoing,  the Borrowers must give the Bank not
less than two (2) Business  Days prior notice with  respect to  borrowings  that
will be based upon the LIBOR Rate Option.  The Bank may disburse the proceeds of
any Direct Loans by crediting the amount thereof to one or more deposit accounts
of the Borrowers maintained with the Bank.

                  (c) The  Bank  shall  not be  obligated  to  disburse  or have
outstanding  at any one time under the Working  Capital Line of Credit more than
three (3) Libor Loans.

         SECTION 2.08.  Prepayments.  The Borrowers  shall be entitled to prepay
the principal of the Working Capital Line of Credit, in whole or in part, at any
time and from time to time,  but with  interest  accrued on the amount  prepaid;
provided,  however, that with respect to any portion of the Working Capital Line
of Credit for which the LIBOR Rate Option is applicable, the Borrowers shall pay
to the Bank any sums required under paragraph (b) of Section 9.13.

                                   ARTICLE III

                         THE ACQUISITION LINE OF CREDIT

         SECTION  3.01.  The  Acquisition  Facility.  Subject  to the  terms and
conditions of this  Agreement and the Loan  Documents,  and in reliance upon the
representations,  warranties, covenants, projections and other matters set forth
in this Agreement and in each of the Loan  Documents,  the Bank shall,  provided
that no Event of Default or Potential  Default has  occurred  and is  continuing
uncured to the  satisfaction  of the Bank, make revolving loans to the Borrowers
in the maximum amount  outstanding at any time of up to Fifteen  Million Dollars
($15,000,000), reduced all times by all Indebtedness due and owing under or with
respect to the Working Capital Line of Credit (the "Acquisition Facility").  The
obligation of the Borrowers to repay extensions of credit in connection with the
Acquisition  Facility  shall be  evidenced  by the  execution  and delivery of a
promissory note, in the form and substance  satisfactory to the Bank,  issued by
the Borrowers to the Bank in the  principal  amount of Fifteen  Million  Dollars
($15,000,000) (the "Acquisition Facility Note").

         SECTION  3.02.  Borrowing  Conditions  and  Limits.  In addition to the
restrictions  and  conditions set forth in Section 3.01,  above,  the Bank shall
retain  the  right,  at its sole  reasonable  discretion  and  based  upon  such
information as it may request with respect to prospective acquisition targets of
the  Borrowers,  to  refuse  or  limit  the  amount  of any  advance  under  the
Acquisition Facility, unless:

                  (a)      The aggregate amount of cash paid, Permitted Seller
Notes and VPHL's common stock issued by the Borrowers with respect


                                       14

<PAGE>



to a  Permitted  Acquisition  will not  exceed six (6) times the  seller's  most
recent two (2) year average  Adjusted Cash Flow,  and the cash paid with respect
to a Permitted  Acquisition  will not exceed four (4) times the seller's two (2)
year  average  Adjusted  Cash  Flow  and  provided  further  that  the  business
operations with respect to all such Permitted  Acquisition or  Acquisitions  are
located in the Northeastern United States; and

                  (b) No  Potential  Default or Event of Default is in existence
at the time of the  consummation of such Permitted  Acquisition,  or would exist
after giving effect to such Permitted Acquisition; and

                  (c)      The Borrowers shall have given the Bank at least
thirty (30) days prior written notice of any proposed Permitted
Acquisition; and

                  (d) The Bank  shall be  satisfied  with the nature and type of
assets being acquired in connection with any Permitted Acquisition, and shall be
satisfied,  in  its  reasonable  discretion,   with  the  Acquisition  Documents
governing any  Permitted  Acquisition,  which shall include the  submission of a
Borrower  prepared,  Acquisition  due diligence  checklist in a form and content
reasonably satisfactory to the Bank; and

                  (e)  The  Bank  shall  be   satisfied   that  no   liabilities
(contingent or otherwise)  are being  acquired in connection  with any Permitted
Acquisition, except Permitted Assumed Liabilities; and

                  (f) The  Borrowers  shall  grant  to the Bank  first  priority
perfected security interests in all stock,  property and assets acquired,  or to
be acquired, by Borrowers in connection with the proposed Permitted Acquisition;
and

                  (g)  The  Borrowers  shall  be  able to  grant  to the  Bank a
perfected,  first priority  security interest in all property or other assets of
any nature to be acquired in connection with the proposed Permitted Acquisition;
and

                  (h) No  Acquisition  may  be  effected  unless  recalculations
(using historical Adjusted Cash Flow of the proposed Permitted Acquisition), are
made by the Borrowers for compliance  with the financial  covenants set forth in
this  Agreement for the fiscal  quarter most recently ended prior to the date of
such proposed Permitted Acquisition, and for the four (4) quarters most recently
ended prior to the date of such proposed  Permitted  Acquisition  on a pro forma
basis, as if the respective  proposed Permitted  Acquisition had occurred on the
first  day of such  period,  and such  recalculations  shall  show that all such
covenants  would have been complied with if the proposed  Permitted  Acquisition
had occurred on the first day of such period; and



                                       15

<PAGE>



                  (i) The  Bank  shall  be  satisfied,  in its  sole  reasonable
discretion,  with the  amount  of Cash  Flow  which  results  from the pro forma
recalculation  of Cash  Flow  for the  period  of four  (4)  consecutive  fiscal
quarters  most  recently  ended  prior  to the date of such  proposed  Permitted
Acquisition,  regardless of whether the Cash Flow Coverage  covenant is complied
with; and

                  (j) The Borrowers  believe,  in their  reasonable  good faith,
that the financial covenants set forth in this Agreement will continue to be met
for the one (1) year period following the consummation of the proposed Permitted
Acquisition.  The Borrowers shall provide to the Bank projections  demonstrating
such compliance,  and a certificate,  signed by an officer of Senior Management,
certifying as to compliance with the requirements of preceding clauses.

         Notwithstanding  the foregoing,  in the event that the Borrowers are in
compliance with the requirements of Sections  3.02(a),  (b), (c) and (f), above,
they may consummate  Permitted  Acquisitions where the cash portion of the total
consideration paid is not in excess of One Million Dollars ($1,000,000), and the
aggregate  cash  consideration  paid  or to  be  paid  for  any  such  Permitted
Acquisition does not exceed Three Million Dollars ($3,000,000) during any twelve
(12) month fiscal period.

         SECTION 3.03.                 Interest.

                  (a) Each advance  under the  Acquisition  Facility  shall bear
interest on the  principal  balance from time to time  outstanding  at an annual
rate based on one of the following  interest  rate  options,  as selected by the
Borrower requesting the advance:

                           (i)       Base Rate Option:  Interest shall accrue at
an annual rate equal to the Base Rate; or

                           (ii)     LIBOR Rate Option:  Interest shall accrue at
an  annual  rate  equal to the LIBOR  Interest  Rate  (for the  Interest  Period
selected by the  Borrower  requesting  the  advance)  plus the amounts set forth
below,  based upon the Borrowers'  compliance  with the financial  covenants set
forth below:

     Maximum Funded
Debt to Cash Flow Ratio                                Applicable Libor Margin

Less than 1.00 to 1.00                                                   1.00%

Between 1.00 and 1.49 to 1.00                                            1.50%

Between 1.50 and 2.49 to 1.00                                            2.00%

Equal to or greater than 2.50                                            2.50%
to 1.00




                                       16

<PAGE>



                  (b)  Interest  shall be  computed  on the basis of the  actual
number of days in the  calendar  year  divided by 360,  and the rate of interest
shall be adjusted (i) automatically and  simultaneously  with each change in the
Base Rate (in the case of the Base Rate Option) or (ii) on the first day of each
Interest Period,  with such rate, as adjusted,  to remain fixed for the duration
of the Interest Period (in the case of the LIBOR Rate Option).

                  (c) If the  Borrowers'  wish an advance under the  Acquisition
Facility  to be based upon the LIBOR Rate  Option,  they shall give the Bank not
less than two (2) Business Days prior notice of such request.

         SECTION 3.04.                 Repayment of the Acquisition Facility.

         Interest  on the amounts  outstanding  under the  Acquisition  Facility
shall be due and payable on the first day of each month  beginning  May 1, 1998,
and  continuing on the first day of each month  thereafter  until all sums owing
under the  Acquisition  Facility  have been  paid in full.  Notwithstanding  the
foregoing,  interest  with  respect  to Loans  accruing  interest  at the  Libor
Interest Rate shall be payable at the end of the applicable  period to which the
advance  made under the Libor Rate Option  applies as set forth in Section  3.03
(a)(ii),  above.  The  outstanding  principal  balance of all advances under the
Acquisition Facility, and all interest and fees accrued and unpaid thereon or in
connection  therewith  shall  be  payable  in  full at any  time  (i)  upon  the
acceleration of the foregoing  Indebtedness made after the occurrence and during
the  continuance,  uncured  to the  satisfaction  of the  Bank,  of an  Event of
Default,  or (ii) in the absence of such  acceleration,  upon termination of the
Acquisition Facility pursuant to Section 3.06.

         SECTION 3.05. Use of Proceeds of the Acquisition Facility. The proceeds
of any advance under the  Acquisition  Facility shall be used solely to fund, in
whole or in part,  Permitted  Acquisitions,  as well as for Capital Expenditures
and the refinancing of debt existing as of the date of the this  Agreement.  The
Bank shall not be  obligated  to  disburse or have  outstanding  at any one time
under the Acquisition Facility more than three (3) Libor Loans.

         SECTION 3.06.                 Termination of the Acquisition Facility. 
                                       ---------------------------------------
The availability of advances under the Acquisition Facility shall
terminate on March 31, 2003, unless extended by the Bank by written
notice to the Borrowers; provided, however, that the Bank may also
                         --------  -------
terminate the availability of advances under the Acquisition
Facility at any time upon the occurrence and during the continuance
of Event of Default.  Termination of availability of advances under
the Acquisition Facility shall not terminate any other rights or
remedies of the Bank, unless and until the Indebtedness has been
repaid finally and in full.


                                       17

<PAGE>




         SECTION 3.07.  Prepayments.  The Borrowers  shall be entitled to prepay
the principal of the Acquisition  Facility, in whole or in part, at any time and
from time to time, but with interest  accrued on the amount  prepaid;  provided,
however,  that with respect to any portion of the Acquisition Facility for which
the LIBOR Rate Option is  applicable,  the  Borrowers  shall pay to the Bank any
sums required under paragraph (b) of Section 9.13.

         SECTION  3.08.  Unused  Facility  Fee.  As and to the  extent  that the
availability  under  the  Working  Capital  Line of Credit  and the  Acquisition
Facility is not used by the Borrowers during the term of its  availability,  the
Borrowers  shall pay to the Bank a fee equal to 1/8 of one  percent  (0.125%) of
the amount of any such unused  availability.  This unused  facility fee shall be
calculated,  assessed and due and payable as of March 31, June 30, September 30,
and  December  31 of each year,  or the portion of any such year,  during  which
either  the  Working  Capital  Line of Credit  or the  Acquisition  Facility  is
available for use and borrowing by the Borrowers.

                                   ARTICLE IV

                                   COLLATERAL

         SECTION 4.01.  Security  Interests.  As security for the performance of
this Agreement,  the Loan Documents and the repayment of the  Indebtedness,  the
Borrowers  grant (or shall  cause to be  granted)  to the Bank a first  priority
(except as otherwise disclosed in the financial  statements mentioned in Section
6.04 of this Agreement or set forth on the schedule  attached as Exhibit 6.09 to
this  Agreement)  security  interest  in,  lien on,  and where  appropriate,  an
assignment of, all present and future Collateral, including:

                  (a) All of the Borrowers' and the Sureties' present and future
Accounts,  Contract Rights,  Instruments,  Documents,  Equipment (whether or not
constituting  fixtures),  General  Intangibles,   Chattel  Paper  Inventory  and
Investment Property,  whether now owned or hereafter acquired,  as such property
may be more fully described in the Security  Agreements  dated of even date with
this  Agreement  and executed and delivered by the Borrowers and the Sureties to
the Bank; and

                  (b) Without  limiting the general  nature of Section  4.01(a),
above, all of the Borrowers' and the Sureties present and future customer lists,
supply  information and records and related items, as well as the Borrowers' and
the  Sureties  right to  enforce  any  present or future  restrictive  covenant,
covenant  not to compete or  related  asset or right with any  present or future
employee,  officer,  director,  shareholder or other person  affiliated with the
Borrowers and the Sureties; and



                                       18

<PAGE>



                  (c) All of the  Borrowers'  and  the  Sureties  files,  books,
ledgers, ledger cards, records, bills, invoices,  receipts,  deeds, certificates
or documents of ownership, warranties, bills of sale and all other data and data
storage systems and media pertaining to any of the Collateral; and

                  (d)  All  of the  Borrowers'  and  the  Sureties  property  or
property in which they have an  interest,  now or at any time  hereafter  in the
possession of the Bank, or any of their Affiliates  (other than  shareholders of
VPHL) or Subsidiaries, in any capacity and for any reason whatsoever; and

                  (e)  All  shares  of  stock  (whether  common,   preferred  or
otherwise),  of the Borrowers and their Affiliates  (other than  shareholders of
VPHL), except for Vermont Pure Holdings, Ltd.; and

                  (f) A mortgage  lien on, and an assignment of leases and rents
regarding the Real Property,  encumbering all of the ownership interests in such
property, (including mineral and water rights); and

                  (g) Without  limiting the general  nature of Section 4.01 (a),
above, a first priority  security  interest in and lien on all of the Borrowers'
and  their  Affiliates'  and  Subsidiaries'   present  and  future   trademarks,
servicemarks,  trade names,  copyrights,  patents,  licenses and other  property
commonly known as or classified as intellectual  property,  including (i) all of
the Borrowers' right, title and interest to the registered  trademarks  "Vermont
Pure" and "Hidden Spring" and (ii) all of Excelsior's  right, title and interest
to the registered trademark "Excelsior".

                  (h)  All  proceeds  and  products  of the  Collateral  and the
property described in the foregoing  subsections of this Section 4.01, including
insurance, and all replacements to the Collateral.

         SECTION 4.02. Financing  Statements and Other Documents.  The Borrowers
shall join (and shall cause their  Affiliates to join with the Bank in executing
such  financing  statements,  continuation  statements  and other  agreements or
instruments (in form satisfactory to the Bank) under the Uniform Commercial Code
as the Bank may  specify,  and  shall  pay the cost of  filing  the same in such
public offices as the Bank shall designate.

         SECTION  4.03.  Landlords'  Waivers;   Mortgagees'   Disclaimers.   The
Borrowers  shall,  unless  otherwise agreed to by the Bank, cause the owners and
the mortgagees of all premises occupied by it to execute and deliver to the Bank
instruments (in a form reasonably satisfactory to the Bank) by which such owners
waive their right to distrain on, and such mortgagees  disclaim any interest in,
all of the Collateral.



                                       19

<PAGE>



         SECTION 4.04.  Insurance.  The Borrowers shall maintain  insurance,  in
such amounts and with such insurance  companies as are reasonably  acceptable to
the Bank,  insuring the  Collateral  against such risks as are  specified by the
Bank. Each policy of insurance covering any of the Collateral shall (A) show the
Bank's  security  interest in such a manner that all payments for damage or loss
shall be paid  directly to the Bank,  including the  designation  of the Bank as
additional  insured  and  loss  payee,  and (B)  provide  that it  shall  not be
terminated,  reduced in amount or otherwise  materially changed without at least
thirty (30) days' prior written notice to the Bank. Upon request by the Bank and
upon the execution of this  Agreement,  the Borrowers  shall deliver to the Bank
satisfactory evidence of compliance with this Section.

         SECTION 4.05.               Places of Business; Location of Collateral.

                  (a) The  Borrowers  represent  that  the  principal  place  of
business, chief executive office and the place where records are kept concerning
the Collateral is at Route 66,  Catamount  Industrial  Park,  Randolph,  Vermont
05060,  and  that  the  Borrowers'  Equipment  and  Inventory  are  kept at this
location, and at the other places of business listed in Exhibit 4.05.

                  (b) The  Borrowers  shall notify the Bank of (1) any change in
the  location of any of their  principal  places of business or chief  executive
offices,  (2) any change in the places  where they keep items of  Equipment,  or
Inventory or records concerning the Collateral, and (3) the establishment of any
new, or the discontinuance of any existing, place of business.

                  (c) The Borrowers  shall not permit any of their  Equipment to
be removed from the places  mentioned in subsection (A) of this Section 4.05, or
any of their  Inventory  to be so  removed,  except  in the  ordinary  course of
business.

         SECTION 4.06.                 Equipment and Inventory.

                  (a) The Borrowers  represent that they are the absolute owners
of their Inventory and Equipment, subject only to the security interests created
or referenced in this Agreement,  and those liens referred to in Section 6.09 of
this Agreement.

                  (b) The Borrowers  shall not dispose of any of their Equipment
(other than  dispositions,  in the ordinary  course of business,  of obsolete or
worn out Equipment,  or sales or dispositions of vehicles during any fiscal year
in an aggregate  amount of not greater than  $75,000),  or permit any  Equipment
located at leased facilities to become a fixture or an accession to other goods.

                  (c)      The Borrowers shall sell their Inventory only in the
ordinary course of business.


                                       20

<PAGE>




         SECTION 4.07.  Patents,  Copyrights and  Trademarks.  The Borrowers and
Excelsior  own, or have other rights with  respect to, all patents,  copyrights,
trademarks,  tradenames,  service marks and other  intellectual  property rights
used by them in the  operation of their  businesses,  with all of the  foregoing
being identified on Exhibit 4.07 to this Agreement.

         SECTION 4.08.                 Records and Reports.  The Borrowers shall
keep accurate and complete records of the Collateral, and provide
to the Bank such information about the Collateral as the Bank may
reasonably request.

         SECTION  4.09.  Trade  and  Fictitious  Names.  The  Borrowers  and the
Sureties employ no trade or fictitious  names,  nor have they employed any trade
or  fictitious  names within the last six (6) years,  other than as set forth on
Exhibit 4.09 to this Agreement.

         SECTION 4.10.                 Certain of the Bank's Rights.  
                                       ----------------------------
If requested by the Bank, the Borrowers shall:  (1) deliver to the Bank a list
of its Accounts, showing the names, addresses and telephone numbers
of account debtors, and a person or persons with the account debtor
to contact concerning the outstanding Account and the amounts owed
by them, respectively; (2) deliver to the Bank a copy, with such
duplicate copies as the Bank may request, of the invoice applicable
to each Account, bearing a statement that the Account has been
assigned to the Bank.

         SECTION  4.11.  Power of Attorney.  With respect to the  execution  and
delivery of such agreements,  documents or instruments which may be necessary or
desirable to obtain,  maintain or perfect the rights  granted to the Bank in the
Collateral, the Borrowers and the Sureties irrevocably appoint the Bank as their
attorney-in-fact  with full power and  authority  to sign or endorse the name of
the Borrowers as may be necessary to accomplish the foregoing purposes.

         SECTION  4.12.  Notices.  If notice of the sale,  disposition  or other
intended  action by the Bank with respect to the  Collateral  is required by the
Uniform  Commercial Code or other applicable law, any notice thereof sent to the
Borrowers at the addresses  specified in Section 9.03 of this Agreement (or such
other  address of the Borrowers as may from time to time be shown on the records
of the  Bank) at least  ten  (10)  Business  Days  prior to such  action,  shall
constitute reasonable notice to the Borrowers.

         SECTION 4.13.                 Insurance; Discharge of Taxes, etc. 
                                       ----------------------------------
The Bank shall have the right at any time and from time to time, without
notice to the Borrowers to:  (A) obtain insurance covering any of
the Collateral, if the Borrower fails to do so; (B) discharge
taxes, liens, security interests or other encumbrances at any time
levied or placed on any of the Collateral, if the Borrowers fail to
do so; and (C) pay for the maintenance and preservation of any of
the Collateral, if the Borrowers fail to do so.  The Borrowers


                                       21

<PAGE>



shall  reimburse  the Bank,  on  demand,  for any  payment  made or any  expense
incurred  pursuant to this  authorization.  The Borrowers assign to the Bank all
right to receive the proceeds of insurance  covering the Collateral,  direct any
insurer to pay all such proceeds  directly to the Bank and authorize the Bank to
endorse in the name of the Borrowers any draft for such proceeds.

         SECTION  4.14.  Certain  Waivers  and  Releases  by the  Borrower.  The
Borrowers (A) waive protest of all commercial paper at any time held by the Bank
on which they are in any way liable, notice of nonpayment at maturity of any and
all of its Accounts  and,  except  where  required  hereby or by law,  notice of
action  taken by the Bank,  and (B) release the Bank from all claims for loss or
damage caused by any failure to collect any Account or by any act or omission on
the  part of the  Bank or its  officers,  agents  and  employees,  except  gross
negligence or willful misconduct.


                                    ARTICLE V

                              CONDITIONS OF LENDING

         SECTION 5.01.  Conditions Precedent to Funding. As conditions precedent
to the  funding  of the  Working  Capital  Line of  Credit  and the  Acquisition
Facility,  the  Borrowers  shall  deliver or cause to be  delivered to the Bank,
contemporaneously  with or promptly  after the  execution  and  delivery of this
Agreement, in a form and substance satisfactory to the Bank and its counsel:

                  (a)      The Notes;

                  (b)      The Loan Documents;

                  (c)  Certified  copies of the  articles of  incorporation  and
bylaws of the Borrowers  and the Sureties,  and all  amendments  thereto,  and a
certificate  of good standing  evidencing the good standing of the Borrowers and
the Sureties as a domestic corporation under the laws of their respective states
of incorporation;

                  (d)  Certified  copies of all  corporate  action  taken by the
Borrowers  and the  Sureties  (including  resolutions  adopted  by the  Board of
Directors of the Borrowers and the Sureties) authorizing the execution, delivery
and  performance  of this  Agreement  and the other Loan  Documents to which the
Borrowers or the Sureties are a party;

                  (e) An (i)  opinion of  counsel  for the  Borrowers  as to the
matters  mentioned in Sections 6.01,  6.02,  6.03,  6.05,  6.10 and 6.16 of this
Agreement,  and such other  matters  as may be  requested  by the Bank,  (ii) an
opinion of an attorney  authorized to practice law in the State of Vermont as to
the obtaining of such necessary


                                       22

<PAGE>



permits and  licenses as may be required to be obtained by the  Borrowers  under
Vermont law in connection with the operation of their business activities in the
State of Vermont;

                  (f)      Warrants issued in favor of the Bank to purchase the
Calculated Number of Warrant Shares of common stock of VPHL;

                  (g) A fee in the amount of  Eighteen  Thousand  Seven  Hundred
Fifty   Dollars   ($18,750),   ($9,375  of  which  has  already  been  paid)  in
consideration of the Bank making available the Loans and other credit facilities
provided for in this Agreement;

                  (h)      Financial projections for the Borrowers operations
for the period ending not earlier than December 31, 2003;

                  (i)  Satisfactory  completion by the Bank of its due diligence
and other review of the Borrowers assets and properties (including review of the
Borrowers  accountant prepared  management letter,  audits of the Collateral and
appraisals and environmental audits with respect to Real Property);

                  (j) Such other  agreements,  documents or instruments that the
Bank or its counsel may reasonably request.

         SECTION 5.02.                 Additional Conditions Precedent. 
As additional conditions precedent to the funding by the Bank of each Loan
and other extension of credit requested by the Borrowers under the
Working Capital Line of Credit and the Acquisition Facility
(including the funding of the initial Loan or any other extension
of credit):

                  (a) The  representations  and warranties made by the Borrowers
and the Sureties in this  Agreement and the other Loan  Documents  shall be true
and  correct on and as of the date of  funding,  with the same  effect as though
made on and as of that date.

                  (b) No  Event of  Default  or  Potential  Default  shall  have
occurred and be continuing or shall result from the funding of the disbursement.

                  (c) No material  adverse change,  as determined by the Bank in
its sole  reasonable  discretion,  shall have  occurred in the  condition of the
Borrowers, financial or otherwise, since the date of this Agreement.

                  (d) The Bank shall have received such additional  documents or
instruments  and  such  additional  approvals  and  opinions  as  the  Bank  may
reasonably  request under the terms of this Agreement,  the Loan  Documents,  or
otherwise.



                                       23

<PAGE>



         Each request by the Borrowers  for a loan or other  extension of credit
under this Agreement shall  constitute a certification  by the Borrowers,  as of
the date of such request,  that all of the  conditions in this Section 5.02 have
been satisfied.


                                   ARTICLE VI

                         REPRESENTATIONS AND WARRANTIES

         In order to induce the Bank to enter into this Agreement, the Borrowers
represent and warrant to the Bank that:

         SECTION 6.01. Existence. Each Borrower and each Surety is a corporation
duly  incorporated,  validly existing and in good standing under the laws of its
state of incorporation  as referred to in the Background of this Agreement,  has
all  requisite  power and  authority,  corporate  or  otherwise,  to conduct its
business  and to own and  operate its  properties,  and is duly  qualified  as a
foreign  corporation  to do  business  in,  and  is in  good  standing  in,  all
jurisdictions  in which  failure  to so qualify  would  have a material  adverse
effect on that  Borrower's  business.  The  Borrowers  have no  Subsidiaries  or
Affiliates, except as described in the schedule attached as Exhibit 6.01.

         SECTION  6.02.  Authorization.  The Borrowers and the Sureties have all
requisite power and authority to execute, deliver and perform this Agreement and
the other Loan Documents to which they are a party. The execution,  delivery and
performance  by the Borrowers  and the Sureties of this  Agreement and the other
Loan  Documents  to which  they are a party  have  been duly  authorized  by all
necessary  corporate action and do not and will not violate any provision of law
or of the  articles of  incorporation  or bylaws of any of the  Borrowers or the
Sureties,  or result in a breach or  constitute a default  under any  agreement,
indenture or instrument  to which the Borrowers or the Sureties are a party,  or
by which their properties may be bound or affected.

         SECTION 6.03. Validity.  This Agreement and the Loan Documents to which
the  Borrowers  and the  Sureties  are  parties  are  legal,  valid and  binding
obligations of the Borrowers and the Sureties,  enforceable  in accordance  with
their  terms,  except  as  such  enforceability  may be  limited  by  applicable
bankruptcy,  insolvency,  moratorium,  reorganization and similar equitable laws
and principles as may effect the rights of creditors generally.

         SECTION 6.04.  Financial  Statements.  The financial  statements of the
Borrowers as of and for the period ended October 25, 1997,  previously furnished
to the Bank,  were prepared in accordance  with GAAP,  are complete and correct,
and fairly  present the financial  position and the results of operations of the
Borrowers as of that date and for the period then ended. Since October 25, 1997,


                                       24

<PAGE>



there has been no material  adverse change in the financial  position or results
of operations of the Borrowers  from that set forth in the financial  statements
as of that date and for the period then ending.

         SECTION 6.05. Litigation.  Except as disclosed in the schedule attached
as  Exhibit  6.05,  there  are no  actions  or  proceedings  pending  or, to the
knowledge  of  the  Borrowers,  threatened  against  or  affecting  any  of  the
Borrowers,  or any  of  their  properties,  before  any  court  or  governmental
department,  commission,  board, bureau, agency or instrumentality,  domestic or
foreign,  which are  substantial  in amount or which,  if determined  adversely,
would have a material  adverse effect on the financial  condition or business of
any Borrowers.

         SECTION  6.06.  Agreements  and Orders.  None of the  Borrowers  are in
default in the  performance of any material  agreement or instrument to which it
may be party or by which  its  properties  may be bound or with  respect  to any
order,  writ,  injunction,  or decree of any court or  governmental  department,
commission, board, bureau, agency or instrumentality, domestic or foreign.

         SECTION 6.07. Contingent Liabilities. The Borrowers have no material or
substantial contingent obligations or liabilities,  for taxes or otherwise, that
are not disclosed by the financial  statements  mentioned in Section 6.04 or set
forth on the schedule attached as Exhibit 6.07.

         SECTION  6.08.  Taxes.  The  Borrowers  have filed all tax  returns and
reports  (federal,  state and local) required to be filed as of the date of this
Agreement and have paid all taxes,  assessments and charges imposed upon them or
their  operations or properties,  or which they are required to withhold and pay
over (including payroll withholding taxes).

         SECTION 6.09.  Ownership and Encumbrances.  The Borrowers and Excelsior
have title to, or valid  leasehold  interests  in, all of their  properties  and
assets, real and personal,  including the properties and assets reflected in the
financial  statements  mentioned in Section  6.04.  None of the  properties  and
assets of any of the  Borrowers are subject to any lien,  encumbrance,  security
interest or other claim of any nature, except liens and encumbrances in favor of
the  Bank  and  existing  liens  and  encumbrances  disclosed  by the  financial
statements  mentioned in Section 6.04, or set forth on the schedule  attached as
Exhibit 6.09.

         SECTION 6.10.                 Consents.  
No authorization, consent, approval, license, exemption by or filing or
registration with any court or governmental department, commission, board, 
bureau, agency or instrumentality, domestic or foreign, is or will be 
necessary to the valid execution, delivery or performance by the Borrowers and


                                       25

<PAGE>



the Sureties of this Agreement or the other Loan Documents to which
they are a party.

         SECTION  6.11.  ERISA.  The Borrowers are in compliance in all material
respects with all applicable provisions of ERISA. Neither a Reportable Event nor
a Prohibited  Transaction  has occurred  and is  continuing  with respect to any
Plan;  no notice of intent to terminate a Plan has been filed,  nor has any Plan
been  terminated  except as set forth on Exhibit  6.11; no  circumstances  exist
which  constitute  grounds  under  Section 4042 of ERISA  entitling  the PBGC to
institute  proceedings  to terminate,  or appoint a trustee to  administrate,  a
Plan, nor has the PBGC  instituted any such  proceedings;  neither the Borrowers
nor any ERISA Affiliate has completely or partially withdrawn under Section 4201
or 4204 of ERISA  from a  Multiemployer  Plan;  the  Borrowers  and  each  ERISA
Affiliate has met its minimum funding  requirements  under ERISA with respect to
all of its Plans and the present  value of all vested  benefits  under each Plan
exceeds the fair market value of all Plan assets allocable to such benefits,  as
determined on the most recent  valuation date of the Plan and in accordance with
the  provisions of ERISA and the  regulations  thereunder  for  calculating  the
potential  liability of the Borrowers or any ERISA  Affiliate to the PBGC or the
Plan under Title IV of ERISA;  and neither the Borrowers nor any ERISA Affiliate
has incurred any liability to the PBGC under ERISA.

         SECTION 6.12.  Operation of Business.  The Borrowers and Excelsior,  as
applicable,  possess (i) all material licenses, permits,  certificates and other
governmental authorizations, and (ii) all franchises, trademarks,  servicemarks,
trade names, copyrights and patents, or rights in any of the foregoing, adequate
for the conduct of their business as now conducted and presently  proposed to be
conducted.  To the best of the  Borrower's  knowledge,  information  and belief,
after  reasonable  inquiry,  the  Borrowers  are  also in  compliance  with  all
statutes,  laws,  rules and  regulations  applicable to them in the operation of
their  business,  including all of the foregoing as may relate to their bottling
and labeling activities.

         SECTION 6.13. Disclosure.  No representation or warranty made by any of
the Borrowers or the Sureties in this  Agreement or the other Loan  Documents to
which they are a party is false or misleading in any material respect,  or omits
to state any material  fact  necessary in order to make the  statements  in this
Agreement  or the other  Loan  Documents  not  misleading.  The  Borrowers  have
disclosed  to the Bank in  writing  every  fact that  materially  and  adversely
affects their business or financial  condition or their ability to perform their
obligations under this Agreement or the other Loan Documents to which they are a
party.



                                       26

<PAGE>



         SECTION  6.14.  Environmental  Laws.  The  Borrowers  have received all
permits and filed all notifications necessary to carry on their businesses under
and in compliance with all applicable  Environmental Laws. The Borrowers have no
knowledge of, and have not given any written or oral notice to the Environmental
Protection  Agency  or any  state or  local  agency  regarding,  any  actual  or
imminently  threatened  removal,  spill,  release or discharge of any  Hazardous
Substances  on  properties  owned  or  leased  by  any of  the  Borrowers  or in
connection with the conduct of their business and operations. The Borrowers have
no  knowledge  of, and have not  received  any notice that they are  potentially
responsible for costs of clean-up of any actual or imminently  threatened spill,
release or discharge of any Hazardous Substances.

         SECTION 6.15.  Margin  Stock.  The Borrowers are not engaged in, nor do
they have as one of their substantial  activities,  the business of extending or
obtaining  credit for the purpose of purchasing or carrying  "margin  stock" (as
that term is defined in  Regulation  U of the Board of  Governors of the Federal
Reserve  System) and no proceeds of any Loan under this  Agreement  will be used
for such  purpose or for the purpose of  purchasing  or  carrying  any shares of
margin stock.

         SECTION 6.16.                 Securities Laws.  
All shares of capital stock and all other securities of the Borrowers have been 
offered and sold in accordance with  registration and other  applicable
requirements of all applicable federal and state securities laws.

         SECTION 6.17.  Other  Agreements.  The Borrowers are not a party to any
indenture,  loan,  or credit  agreement,  or to any lease or other  agreement or
instrument, or subject to any charter or corporate restriction, which could have
a material adverse effect on their businesses, properties, assets, or condition,
financial or otherwise, or their ability to perform their obligations under this
Agreement or the other Loan Documents to which they are a party.

         SECTION 6.18.                 Labor Disputes and Casualties. 
                                       -----------------------------
The Barrowers are not affected by any fire, explosion, accident, strike, 
lockout, or other labor dispute, drought, storm, hail, earthquake, embargo,
act of public enemy, or other casualty (whether or not covered by
insurance) which materially and adversely affects their business,
properties, assets, or condition, financial or otherwise, or their
ability to perform their obligations under this Agreement or the
other Loan Documents to which they are a party.

         SECTION 6.19.                 Representations Concerning Sureties.  
All of the representations and warranties contained in the Loan Documents
executed by the Sureties are true,  correct and  complete.  Additionally,  other
than the trademark registered with the United States Patent and Trademark Office
at No. 1,668,735 and known as "Excelsior Spring Water",  neither of the Sureties
maintain any assets or have any liabilities of any nature, do not presently


                                       27

<PAGE>



conduct  business  operations and are not currently  contemplated  by either the
Borrowers or the Sureties to conduct business operations in the future.


                                   ARTICLE VII

                                    COVENANTS

         As long as any portion of the  Indebtedness  is or remains  outstanding
and unpaid,  or any of the Loans remain  available for borrowing,  the Borrowers
covenant and agree that, unless the Bank otherwise consents in writing:

         SECTION 7.01.                 Financial and Other Information. 
The Borrowers shall furnish or cause to be furnished to the Bank:

                  (a) within  ninety  (90) days  after the close of each  fiscal
year,  (i) an income  statement  and statement of cash flow of the Borrowers for
such fiscal  year,  and a balance  sheet of the  Borrowers,  on a  consolidating
basis, as of the last day of such fiscal year, prepared in accordance with GAAP,
certified  without  qualification by independent  certified  public  accountants
reasonably  satisfactory to the Bank (it being understood that Feldman,  Raden &
Co.,  is  acceptable  to the  Bank),  (ii) the  management  letter  prepared  by
Borrowers  independent  public accountants issued in connection with any interim
or year-end financial statement,  and (iii) a revised,  updated budget, prepared
by Senior Management of the Borrowers, for the next five (5) fiscal years, which
budget shall take into account the effect of any Permitted Acquisitions;

                  (b) within forty-five (45) days after the close of each fiscal
quarter,  a certification  (in the form attached as Exhibit 7.01) prepared under
the direction of, and signed by, the Borrowers' Chief Financial Officer or Chief
Executive  Officer,  certifying  that,  to the  best  of  his or her  knowledge,
information and belief, no Event of Default or Potential Default has occurred or
is continuing under this Agreement or any of the Loan Documents;

                  (c) within forty-five (45) days after the close of each fiscal
month,  an  income   statement  and  balance  sheet  of  the  Borrowers,   on  a
consolidating  basis, for such month, and prepared by management of the Borrower
in accordance with GAAP which  financial  statement shall compare the Borrowers'
results of actual operations with the projected results of operations;

                  (d)      within fifteen (15) days of the close of each fiscal
month, a certification as to the Borrowers' accounts payable,
Accounts and other accounts receivable;



                                       28

<PAGE>



                  (e) on or within  five (5) days  after  filing,  copies of the
Borrowers' 10K or 10Q reports filed with the Securities and Exchange Commission,
or any other filings from time to time by any one or more of the Borrowers  with
the Securities and Exchange Commission; and

                  (f)  with  reasonable   promptness,   such  other  information
concerning the business,  properties, and condition,  financial or otherwise, of
the Borrowers as the Bank may from time to time reasonably request.

         SECTION 7.02.  Insurance.  The Borrowers shall maintain  insurance with
respect to their  businesses  and assets in such amounts,  against such hazards,
and  with  such  companies  as  is  reasonable  and  customary  and  as  may  be
satisfactory to the Bank. All policies of insurance shall insure the Bank as its
interest may appear and shall bear a thirty (30) day notice of  cancellation  or
material change  endorsements in favor of the Bank. Attached as Exhibit 7.02 are
details  regarding all of the Borrower's  current  insurance  coverage,  and the
Borrowers  further  agree to provide to the Bank, as of or prior to each renewal
date with respect to such insurance policies,  evidence of the existence of such
coverage, all of which shall be in a form and content reasonably satisfactory to
the Bank.

         SECTION 7.03. Taxes and Other Claims.  The Borrowers shall pay when due
all  taxes,  assessments  and  charges  which  are  imposed  upon  them or their
operations  or  properties,  or which they are required to withhold and pay over
(including,  without  limitation,  payroll  withholding taxes) and shall pay all
other  claims  which,  if  unpaid,  might  become  liens or  charges  upon their
properties;  provided,  however, that the Borrowers shall not be required to pay
such taxes,  assessments  and charges so long as they (i) in good faith  contest
the amount or validity and establish  reserves  against such taxes,  assessments
and charges in kind and amount  reasonably  satisfactory  to the Bank,  and (ii)
cause any lien or other claim relating to any such taxes, assessments or charges
against the Borrowers to be subordinated to the Indebtedness, to the extent that
such lien or other  claim would have a priority  against  any of the  Collateral
that would be equal to, or higher than, the security interests and liens granted
to the Bank under this Agreement and the Loan Documents.

         SECTION  7.04.  Encumbrances.  The Borrowers  shall not create,  incur,
assume or permit to exist any mortgage,  pledge, charge, security interest, lien
or other  encumbrance upon any of their properties or assets,  whether now owned
or hereafter acquired,  except: (i) liens for taxes or governmental claims which
are not yet due and  payable  or which are  being  contested  in good  faith and
subordinated as required by Section 7.03;  (ii) existing liens and  encumbrances
described in Section 6.09; (iii) liens and encumbrances in favor of the Bank.


                                       29

<PAGE>




         SECTION 7.05.  Indebtedness.  The Borrowers  shall not create,  assume,
incur,  or  otherwise  become  liable  for  any  indebtedness  or  other  Credit
Obligations to any person or entity for money borrowed or the deferred  purchase
price for assets  other  than:  (i) loans from the Bank to the  Borrowers;  (ii)
indebtedness to shareholders or affiliates of the Borrowers,  provided that such
indebtedness  does  not  cause or  result  in an Event  of  Default  under  this
Agreement; (iii) trade indebtedness for the purchase of supplies and services in
the ordinary  course of business;  (iv) existing  indebtedness  disclosed in the
financial  statements  mentioned in Section 6.04 or on the schedule  attached as
Exhibit 7.05;  (v) Permitted  Seller Notes;  and (vi)  indebtedness  incurred in
connection with Capital Expenditures.

         SECTION 7.06. Loans and  Investments.  The Borrowers shall not make any
loan to,  capital  contribution  to or investment  in, or endorse,  guarantee or
otherwise  become liable for the payment or  performance  of any  liabilities or
obligations  of,  any  person  or entity  (including,  without  limitation,  any
officer, employee,  shareholder, or director of the Borrowers),  except that the
Borrowers may make: (i) guaranties to the Bank; (ii)  endorsements of negotiable
instruments for deposit or collection in the ordinary course of business;  (iii)
investments  in direct  obligations  of the United States or any agency  thereof
with maturities of one year or less from the date of acquisition,  or commercial
paper of a domestic issuer rated at least "A-1" by Standard & Poor's Corporation
or "P-1" by Moody's  Investors  Service,  Inc., or  certificates of deposit with
maturities  of one  year or  less  from  the  date of  acquisition  issued  by a
federally  insured  commercial  bank;  (iv) pledges or deposits under  workmen's
compensation laws,  unemployment  insurance laws or similar laws; (v) good faith
deposits in connection with bids, tenders,  sales contracts,  leases,  statutory
obligations,  appeal and  performance  bonds and other similar  obligations  not
incurred in connection  with the borrowing of money or the obtaining of advances
or the payment of deferred purchase price of property.

         SECTION 7.07.  Maintenance of Existence.  The Borrowers  shall preserve
and maintain their corporate  existence and good standing in the jurisdiction of
their incorporation,  and qualify and remain qualified as a foreign corporations
in each jurisdiction in which such qualification is required.

         SECTION 7.08.  Compliance  With Laws. The Borrowers shall comply in all
respects with all statutes,  laws,  rules and regulations  applicable to them in
the operation of their  businesses  (including the Fair Labor  Standards Act, as
amended, and all statutes, laws, rules and regulations relating to the Borrowers
bottling and  labeling  activities)  or with regard to their  ownership of their
properties and assets.



                                       30

<PAGE>



         SECTION 7.09. Maintenance of Property. The Borrowers shall maintain all
of their  properties  and assets in good condition and repair and shall make all
reasonable  and  necessary  repairs,  replacements  and  improvements  to  their
properties and assets, so that their businesses may be properly conducted at all
times.

         SECTION 7.10.  Inspection by the Bank.  The Borrowers  shall permit the
Bank or its agents at any  reasonable  time to inspect  during  normal  business
hours their properties and to examine their books and records and make copies or
extracts therefrom, and to discuss their affairs with their directors, officers,
employees,  agents and accountants;  provided, however, that the Bank's right to
inspect as set forth in this  Section  7.10 shall exist at any time the Bank may
deem appropriate  after the occurrence and during the continuance of an Event of
Default.

         SECTION 7.11.                 Reports.              
The Borrowers shall furnish to the Bank:

                  (a) as soon  as  possible,  and in any  event  within  two (2)
Business Days after any Borrower becomes aware of the occurrence of any Event of
Default or  Potential  Default,  a written  statement  by the  Borrowers'  Chief
Executive  Officer or Chief Financial Officer setting forth details of the Event
of Default or  Potential  Default  and the action  which is proposed to be taken
with respect thereto;

                  (b) as soon as  possible,  and in any  event  within  five (5)
Business Days after receiving  knowledge thereof,  written notice of any action,
suit and proceeding  before any court or  governmental  department,  commission,
board,  bureau,  agency or instrumentality,  domestic or foreign,  affecting any
Borrower which involves  $200,000 or more or would  materially  adversely affect
the business, properties or condition,  financial or otherwise, of any Borrower,
if adversely determined;

                  (c) as soon as  possible,  and in any  event  within  five (5)
Business Days after any Borrower  becomes  aware of the  occurrence of any event
that would cause any  representation  or warranty  made by any  Borrower in this
Agreement or the other Loan Documents to be untrue,  a written  statement by the
Borrowers' Chief Executive  Officer or Chief Financial Officer setting forth the
details of such event and the action  which is proposed to be taken with respect
thereto; and

                  (d) as soon as  possible,  and in any  event  within  five (5)
Business Days after any Borrower  becomes aware of the  occurrence of a material
adverse  change  in  their  business,  properties  or  condition,  financial  or
otherwise,  a written  statement by the Borrowers'  Chief  Executive  Officer or
Chief  Financial  Officer,  setting forth the details of such  material  adverse
change and the action which is proposed to be taken with respect thereto.


                                       31

<PAGE>




         SECTION 7.12.                 ERISA.  
The Borrowers shall comply with all applicable provisions of ERISA and the 
Internal Revenue Code with respect to each Plan.

         SECTION  7.13.  Merger or  Consolidation.  Except  for  those  types of
acquisitions  contemplated  within  the  Acquisition  Facility  provided  for by
Article  III of this  Agreement,  the  Borrowers  shall not  become a partner or
participant in any partnership or joint venture, or merge or consolidate with or
into any other  corporation,  or permit any other  corporation to merge into any
Borrower,  or  acquire,  in a  transaction  analogous  in purpose or effect to a
merger or consolidation, all or substantially all of the assets or securities of
any other person, corporation, division, or business enterprise.

         SECTION 7.14. Disposal of Assets. The Borrowers shall not sell, convey,
lease,  assign,  transfer or otherwise dispose of, voluntarily or involuntarily,
all or any portion of their assets,  other than (i) the sale of Inventory in the
ordinary  course of business,  (ii) sales of coolers in the  ordinary  course of
business, and (iii) as permitted pursuant to Section 4.06(b) of this Agreement.

         SECTION  7.15.  Nature of Business.  The  Borrowers  shall not make any
material  change in the nature of their  businesses  as conducted at the date of
this Agreement or, without at least thirty (30) days prior written notice to the
Bank, change their name.

         SECTION 7.16.  Environmental  Laws. The Borrowers shall comply with all
applicable  Environmental  Laws and  shall  immediately  notify  the Bank of any
actual or alleged  failure  to comply  with or  perform,  breach,  violation  or
default under any applicable Environmental Laws.

         SECTION  7.17.  Ownership  of  Stock/Maintenance  of  Management.   The
Borrowers  shall not  cause,  permit,  suffer  or allow to exist  any  Change in
Control, or enter into any agreement  contemplating or providing for a Change in
Control. Notwithstanding the foregoing, if either or both of the Borrowers shall
enter into any agreement  contemplating or providing for a Change in Control, it
is understood and agreed that (so long as no other Potential Default or Event of
Default has then occurred and is continuing)  (i) the  availability  of advances
under the Acquisition Facility shall immediately terminate, without the need for
further  notice from the Bank,  and (ii) the  Borrowers  shall  continue to have
borrowing  availability under the Working Capital Line of Credit at the interest
rate  provided in Section 2.03 hereof,  subject to the terms and  conditions  of
this Agreement  (including but not limited to Section 8.04(b) of this Agreement)
and the Loan Documents;  provided,  however,  that in all cases all Indebtedness
owing to the Bank shall, unless the Bank otherwise agrees in writing, be paid in
full immediately prior to, or simultaneously with, any Change in

                                       32

<PAGE>



Control.  The Borrowers shall also maintain at all times Senior
Management reasonably satisfactory to the Bank.

         SECTION 7.18.  Funded Debt to Cash Flow. The Borrowers  shall maintain,
on a  consolidated  basis, a ratio of Funded Debt to Cash Flow of not more than:
(i) 4.25 to 1 from the date of this Agreement  through July 25, 1998;  (ii) 3.95
to 1 from July 26, 1998, through October 31, 1998; (iii) 3.50 to 1 from November
1, 1998 through  October 30, 1999; and (iv) 3.00 to 1 at October 31, 1999 and at
the end of each fiscal year thereafter.

         SECTION 7.19.                 Cash Flow Coverage.  
The Borrowers shall maintain, a minimum ratio of four (4) quarters Cash Flow to
Fixed Charges of not less than 1.25 to 1.0.

         SECTION 7.20.                 Funded Debt to Capitalization.  
The Borrowers shall maintain, on a consolidated basis, a ratio of Funded Debt to
Capitalization of not more than 2.00 to 1.00.

         SECTION 7.21 Interest  Coverage.  Borrowers shall at all times maintain
Interest Coverage Ratio of not less than 3.25 to 1.0.

         SECTION  7.22  Methodology  for  Calculation.   The  calculations  made
pursuant to Sections 7.18,  7.19, 7.20 and 7.21 shall be tested as of the end of
each fiscal quarter, on a rolling, prior four fiscal quarter basis. For purposes
of the  calculations  in Sections 7.18,  7.19 and 7.21,  Permitted  Acquisitions
consummated during the fiscal quarter will use such Permitted  Acquisitions most
recently ended Adjusted Cash Flow.

         SECTION 7.23. Capital  Expenditures.  With respect to the fixed assets,
including,  for these purposes, water coolers, the Borrowers shall not expend or
become  obligated to expend for fixed assets (by purchase or financing lease) an
amount which would cause the aggregate  amount expended by the Borrowers for the
fixed assets  (including the annual rental  liability for the financing lease of
fixed assets and the annual  deferred  portion of any purchase  price) to exceed
the amount of the VPSI's depreciation for the immediately preceding fiscal year.

         SECTION 7.24. Deposit Accounts. As additional compensation to the Bank,
and in  consideration of the rate of interest and fees being charged by the Bank
to  the  Borrowers  on  and  in  connection   with  this   Agreement  and  other
Indebtedness,  the Borrowers and their  Affiliates  shall maintain their primary
deposit  accounts  with the Bank.  The Bank  agrees that all  charges,  fees and
assessments  levied in connection  with any one or more such  accounts  shall be
consistent with those assessed by the Bank for similar type accounts.



                                       33

<PAGE>



         SECTION 7.25. Dividends, Capital Stock. The Borrowers shall not declare
or pay, directly or indirectly, any dividends, or make any other distribution of
payment (whether in cash,  property,  securities or accommodation  thereof) with
respect to (whether by reduction of capital or otherwise)  any shares of capital
stock of the  Borrowers,  or any  options,  warrants,  rights  or  added  equity
securities or agreements relating to any capital stock, or set apart any sum for
the payment of any of the foregoing purposes.

                                  ARTICLE VIII

                                     DEFAULT

         SECTION 8.01.                 Events of Default. 
 The occurrence of any one or more of the following events shall constitute an 
"Event of Default" under this Agreement:

                  (a) Any Borrower fails to pay the  outstanding  balance of the
Working Capital Line of Credit or any portion of the  Acquisition  Facility when
due, or any other portion of the Indebtedness when due; or

                  (b) Any  Borrower  fails  to  observe  or  perform  any  other
agreements, conditions,  undertakings or covenants in this Agreement or the Loan
Documents to be observed or performed by the Borrowers; or

                  (c) Any  representation  or warranty made in this Agreement or
the Loan Documents,  or furnished by any Borrower in connection with making this
Agreement or the Loan Documents or in compliance with their  provisions,  proves
to have been false or  erroneous  in any  material  respect  when made or deemed
made; or

                  (d) Any  Borrower  becomes  insolvent  or unable to pay its or
their  debts as they  mature,  or files a  voluntary  petition  or  suffers  any
involuntary  petition to be filed  against it or them under any provision of any
state or  federal  bankruptcy  or  insolvency  statute  (and,  in the case of an
involuntary  petition,  such  petition is not  dismissed  within sixty (60) days
after filing), or makes an assignment for the benefit of its or their creditors,
or applies for or consents to the appointment of a receiver or custodian for its
or their assets,  or any attachment or garnishment is initiated or filed against
its or their  properties  or assets  and is not  released  discharged  or bonded
against within thirty (30) days thereafter; or

                  (e) Any Borrower fails to pay any Credit  Obligation  owing by
it in excess of  (whether  individually  or in the  aggregate)  $50,000,  or any
interest or premium thereon, when due (whether such Credit Obligation has become
due by scheduled maturity, by required prepayment, by acceleration, by demand or
otherwise) or fails to perform any term, covenant or agreement on its part to be
performed


                                       34

<PAGE>



under any agreement or instrument evidencing or securing or relating to any such
Credit  Obligation when required to be performed,  if the effect of such failure
is to accelerate the maturity of such Credit Obligation; or

                  (f) Any of the following  events occurs or exists with respect
to any Borrower or any ERISA Affiliate: (i) any Prohibited Transaction involving
any Plan; (ii) any Reportable  Event with respect to any Plan;  (iii) the filing
under  Section 4041 of ERISA of a notice of intent to terminate  any Plan or the
termination of any Plan;  (iv) any event or circumstance  that might  constitute
grounds entitling the PBGC to institute  proceedings under Section 4042 of ERISA
for the termination  of, or for the appointment of a trustee to administer,  any
Plan, or the  institution by the PBGC of any such  proceedings;  (v) complete or
partial withdrawal under Section 4201 or 4202 of ERISA from a Multiemployer Plan
or the reorganization, insolvency, or termination of any Multiemployer Plan; and
in each case above,  such event or condition,  together with all other events or
conditions, if any, could in the opinion of the Bank subject any Borrower to any
tax,  penalty,  or other liability to a Plan, a Multiemployer  Plan, the PBGC or
otherwise  (or any  combination  thereof)  which in the  aggregate  would have a
material adverse effect on the financial connection,  properties,  or operations
of any Borrower; or

                  (g)  Any  one or  more  of  the  Borrowers  terminates  or has
terminated any distributorship or brokerage arrangement representing 15% or more
of the total revenues of such Borrower for the immediately preceding twelve (12)
month  period  unless,  within  forty-five  (45)  days of  receiving  notice  or
obtaining  knowledge  of such  termination,  the  Borrowers  provide to the Bank
projections  (satisfactory  to the Bank) indicating that such lost revenues will
not  cause or  result  in a  Potential  Default  or Event of  Default  (it being
understood that such projections shall include,  among other items, a compliance
certificate  showing  the  anticipated  effect of such  loss on such  Borrower's
revenues, and such projections contain assumptions satisfactory to the Bank); or

                  (h) The Borrowers make  allowance for (or, in accordance  with
GAAP, should make allowance for), any write-down of the value of their assets in
an amount equal to or greater than two and one-half percent (2.50%) of their net
sales, for the applicable fiscal year; or

                  (i) Any Borrower expresses an attempt to terminate,  revoke or
disclaim  responsibility  for any of the Indebtedness,  or their liability under
this Agreement or any of the Loan Documents; or

                  (j)  (i) A  judgment  or  judgments  in  excess  of  $200,000,
individually or in the aggregate,  is entered against any Borrower provided that
such judgment or judgments shall have become final


                                       35

<PAGE>



after the expiration or non-pursuit of available  appeals,  and assuming  during
such appeal  process that execution  upon, or  enforcement  of, such judgment or
judgments has been stayed), or (ii) the property of any Borrower becomes subject
of any  attachment,  garnishment,  levy or lien in excess of  $200,000,  whether
individually or in the aggregate; or

                  (k)  A substantial part of the property of any of the
Borrowers is taken or condemned by any governmental authority, or

                  (l) Except as permitted by this Agreement, any Borrower sells,
assigns  or  otherwise  transfers,  or  attempts  to sell,  assign or  otherwise
transfer any of its right, title or interest in any of its assets of properties,
without the prior written consent of the Bank; or

                  (m)  Any  Borrower  shall  be  in  breach  of,  or  lack  full
compliance with, any law, statute,  rule or regulation  applicable to it or them
which, in the Bank's reasonable judgment,  would impair their ability to perform
their obligations to the Bank;

                  (n) Any  default,  subject to any  applicable  notice and cure
period,  otherwise occurs under the Loan Documents,  which Events of Default are
incorporated by reference in this Agreement; or

                  (o) If the Bank determines, reasonably and in good faith, that
an event or  series  of  events  has  occurred,  or a  condition  or  series  of
conditions exists which has had, or is likely to have, a material adverse effect
on the  financial  condition or credit  worthiness  of any  Borrower,  or on the
ability of any Borrower to perform its  obligations  under this Agreement or any
of the Loan Documents; or

                  (p)  A  default  occurs,  and  after  the  expiration  of  any
applicable  notice and cure  period,  under any other  agreement,  document,  or
instrument  now or  hereafter  executed  and  delivered to the Bank by any other
person or entity  now or  hereafter  liable,  directly  or  indirectly,  for the
Indebtedness.

         SECTION 8.02. Cure of Default. The exercise by the Bank of its remedies
as set forth or  referenced  in Sections 8.03 and 8.04 below shall be subject to
the  Borrower's  right to cure such  default  as, and to the  extent,  set forth
below:

                  (a) With respect to defaults  under  clauses (b), (f), (m) and
(o) in Section  8.01,  above,  the  Borrowers  shall have the right to cure such
defaults (if cure can be effected to the reasonable  satisfaction  the Bank, and
provided  further that the  Borrower is using its best  efforts to  effectuate a
cure) within fifteen (15) days after notice of default with respect  thereto has
been given by the Bank (which notice, if initially given by means other than in


                                       36

<PAGE>



writing, shall be promptly confirmed in writing by the Bank); provided, however,
that no cure period is  available  for the  existence  of an Event of Default by
virtue of (i)  exceeding the  borrowing  limitations  set forth in Article II or
Article III of this  Agreement,  or (ii)  failure to comply  with the  financial
covenants set forth in Sections 7.18,  7.19,  7.20, 7.21, 7.22, 7.23 and 7.25 of
this Agreement.

         During any cure or grace period set forth in the Section 8.02, the Bank
shall  refrain  from the  exercise  of remedies  provided to it upon  default as
provided in Sections 8.03 and 8.04 below; provided,  however, that the Bank may,
during such cure period:

                  (i)      to the extent necessary to protect its security
interest in the Collateral, exercise its right of set-off against
assets or accounts in its possession, custody or control;

             (ii)          refrain from making additional advances under the
Loans; and

            (iii) take all actions with respect to the Collateral  necessary for
the  protection of its interest  therein  including,  if required,  based upon a
reasonable and good faith  determination  made by the Bank that the value of the
Collateral is threatened, the exercise of default remedies set forth in Sections
8.03 and 8.04 below.

                  SECTION 8.03.  Acceleration.  Upon the occurrence of any Event
of Default or at any time during the  continuance  of any Event of Default,  the
Bank may, at its election,  declare all or any portion of the Indebtedness to be
immediately  due and  payable,  without  presentment,  demand,  protest or other
notice of any kind, all of which are expressly waived by the Borrowers.

         SECTION 8.04.                 Remedies Upon Default.

                  (a) Upon the  occurrence of any Event of Default and after the
expiration  of any  applicable  grace  and  cure  periods  (but  subject  to the
provisions of Section 8.02,  above) or at any time during the continuance of any
Event of Default,  the Bank, in addition to the rights  specifically  granted in
this  Agreement  or now or  hereafter  existing in equity,  at law, by virtue of
statute or otherwise, may at its election exercise the rights and remedies under
the Loan Documents, or any other agreement,  document, or instrument between the
Borrowers and the Bank, in accordance with their respective provisions.

                  (b) Upon the  occurrence  and  during the  continuance  of any
Event of Default after the expiration of any applicable  grace and cure periods,
interest  on all of the  Indebtedness  shall  accrue at the Base Rate plus three
percent  (3.00%) per annum (the "Default  Rate");  provided,  however,  that the
Default Rate shall not go into


                                       37

<PAGE>



effect  until  ten days  after the date  upon  which a payment  is due under the
Working  Capital  Line of Credit or the  Acquisition  Facility  if (i) the Sweep
Agreement is in effect,  (ii) the Borrowers have not made such payment due under
the Working Capital Line of Credit or the Acquisition  Facility,  (iii) there is
availability  under the Working Capital Line of Credit which is equal to or more
than the amount  which is due by the  Borrowers at the time the Bank debits from
the Working  Capital  Line of Credit the amount of such  payment  due,  and (iv)
other than non-payment referred to herein, no other Event of Default exists. Any
amounts  debited by the Bank from the Working Capital Line of Credit pursuant to
this Section shall be deemed a Direct Loan.


                                   ARTICLE IX

                                  MISCELLANEOUS

         SECTION 9.01.                 No Waiver; Cumulative Remedies.  
                                       ------------------------------
No course of dealing and no failure or delay of the Bank in exercising any
right, power or remedy under this Agreement or the Loan Document
shall operate as a waiver thereof or shall affect any other or
future exercise thereof or the exercise of any other right, power
or remedy nor shall any single or partial exercise of any such
right, power or remedy or any abandonment or discontinuance of such
exercise preclude any other or further exercise thereof or of any
other right, power or remedy under this Agreement or the Loan
Documents.  The rights, powers and remedies of the Bank in this
Agreement are cumulative and not exclusive of any rights, powers,
or remedies which the Bank may otherwise have.

         SECTION 9.02.  Amendments and Waivers. The provisions of this Agreement
and the Loan  Documents  may be modified or amended only by a written  agreement
entered into by the Borrowers and the Bank,  and may be waived only by a written
waiver signed by the Bank. No waiver,  modification or amendment shall extend to
or affect any obligation not expressly  waived,  modified or amended,  or impair
any right of the Bank related to such obligation.

         SECTION  9.03.  Notices.  All  notices,  requests,  demands  and  other
communications  that this  Agreement  or any other  Loan  Document  requires  or
permits shall be in writing and shall (other than a borrowing requests and other
communications in the ordinary course of the lending relationship),  be given by
hand delivery,  telecopier,  certified  mail,  return receipt  requested,  or by
recognized overnight delivery services to the parties at their address specified
above,  or at such other  address as shall be  designated by a party in a notice
complying with the terms of this Section 9.03.  Notices,  requests,  demands and
other  communications  provided  in  accordance  with  the  provisions  of  this
Agreement shall be effective (i) in the case of hand delivery,  upon delivery of
the notice and receipt of the appropriate signature obtained to the


                                       38

<PAGE>



recipient of such notice,  (ii) if sent by telecopier,  when the transmission is
sent and the appropriate  confirmation  has been received,  (iii) in the case of
certified  mail,  return receipt  requested,  the date upon which the notice has
been accepted by the party receiving notice, and (iv) in the case of delivery by
recognized overnight delivery service, on the next day after the notice has been
given to such service for sending.

         SECTION 9.04. Costs and Expenses. The Borrowers agree to pay on demand:
(a) all  reasonable  costs  and  expenses  of the  Bank in  connection  with the
preparation,  execution, delivery and administration of this Agreement, the Loan
Documents and all other  instruments  and documents to be delivered  under or in
connection  with this  Agreement,  and any waivers or  supplements or amendments
thereto,  including  the  reasonable  fees and  expenses  of  counsel,  fees and
expenses of appraisers,  accountants and other professionals,  costs of property
and lien searches; and (b) all costs and expenses of the Bank in connection with
the enforcement of this Agreement, the Loan Documents, and all other instruments
and  documents  to be  delivered  under or in  connection  with this  Agreement,
including the fees and expenses of counsel and fees and expenses of  appraisers,
accountants, and other professionals.  Such costs and expenses shall include all
costs and  expenses  (including  the fees and  expenses of counsel for the Bank)
incurred in connection with: (A) the protection,  exercise or enforcement of the
Bank's rights, and (B) the assertion, protection, exercise or enforcement of the
Bank's  rights  in any  proceeding  under the  United  States  Bankruptcy  Code,
including  without  limitation the  preparation,  filing and  prosecution of (i)
proofs of claim,  (ii) motions for relief from the automatic stay, (iii) motions
for adequate  protection  and (iv)  complaints,  answers and other  pleadings in
adversary  proceedings  by or against  the Bank or relating in any way to any of
the  Collateral.  With  respect  to any right  granted to the Bank to perform or
cause to be performed  environmental  audits or  assessments  of any of the Real
Property,  it is agreed that costs and  expenses of the nature set forth in this
Section 9.04 shall (i) after the  occurrence  and during the  continance  of any
Event of Default or Potential Default, be borne by the Borrowers, and (ii) if an
Event  of  Default  or  Potential  Default  has  not  occurred  and is not  then
continuing, the Bank shall only be entitled to charge such costs to the Borrower
if, at the time it is requesting such  environmental  audit, it has a good faith
reason to believe that such audit is necessary  under the  circumstances.  As of
the date of this  Agreement,  the Bank has no  reason  to  believe  that such an
environmental audit is currently necessary or advisable.

         SECTION 9.05.                 Miscellaneous Payment Provisions.

                  (a)  All  payments  to be made by the  Borrowers  under  or in
connection  with  the  Indebtedness  shall  be made to the  Bank in  immediately
available funds, without set-off, counterclaim,


                                       39

<PAGE>



deduction or withholding, at such offices of the Bank or at such other places as
may be directed by the Bank.

                  (b) Whenever any payment to be made by the Borrowers  under or
in connection  with the  Indebtedness is stated to be due on a day that is not a
Business Day, such payment shall be made on the next day that is a Business Day,
and such  extension of time shall be involved in the  computation of interest or
fees due from the Borrowers.

                  (c) If at any time any payment made by the Borrowers  under or
in connection  with the  Indebtedness is rescinded or must otherwise be returned
by the Bank for any  reason,  including,  but not  limited  to, the  insolvency,
bankruptcy,  or reorganization of any Borrowers, the rights of the Bank shall be
reinstated as though payment had not been made.

                  (d) If any  payment  to be made by the  Borrowers  under or in
connection with the  Indebtedness is not paid on or before the due date thereof,
then in  addition  to and not in  limitation  of any other  rights  or  remedies
available to the Bank, the Bank may impose a late charge equal to the greater of
$15.00 or one percent (1.00%) of the amount due and not paid on the due date.

                  (e) The  Borrowers  authorize  the Bank to  charge,  when due,
against  any  deposit  account  of any  Borrower  with the  Bank,  any  payments
(including  payments of interest and fees) to be made by the Borrowers  under or
in connection with the Indebtedness.

         SECTION 9.06.  Participation.  The Bank may assign to one or more banks
or other entities all or any part of, or may grant  participation to one or more
banks or other  entities  of all or any part of, the  Indebtedness  and,  to the
extent of any such assignment or participation,  unless otherwise stated in such
assignment or  participation,  the assignee and participant  shall have the same
rights and  benefits  under this  Agreement as it would have if it were the Bank
under this Agreement.

         SECTION 9.07.  Liability of Bank.  The  Borrowers and their  Affiliates
agree that the Bank shall not have any liability (in tort or otherwise)  for any
lost  profits  or  other  consequential  damage  sustained  by any  Borrower  or
Affiliate  as a result of any action  taken or omitted by the Bank or any of its
officers,  agents,  or  employees  in  connection  with  the  administration  or
enforcement of this  Agreement,  or the Loan  Documents,  other than for acts of
gross negligence or willful misconduct.

         SECTION 9.08.  Governing Law. This  Agreement  shall be governed in all
respects  by the laws in effect in the  Commonwealth  of  Pennsylvania  (without
regard to the  principles  of conflicts of law),  and for all purposes  shall be
construed in accordance with such laws.


                                       40

<PAGE>




         SECTION 9.09.  Headings.  The headings  used in this  Agreement are for
convenience  of  reference  only,  and  shall not  affect  the  construction  or
interpretation of this Agreement.  Unless otherwise indicated, all references to
Sections  and  Exhibits  shall be  construed  as  references  to sections of and
exhibits to this Agreement.

         SECTION   9.10.    Continuing    Representations.    All    agreements,
representations,  warranties  and  covenants  made  by  the  Borrowers  in  this
Agreement  or in any  certificate  or other  document  delivered  to the Bank in
connection with this Agreement,  shall be continuing as long as the Indebtedness
shall remain outstanding and unpaid;  provided,  however, that the covenants set
forth in Sections 9.04, 9.07, and 9.13 through 9.15 shall survive the payment of
the Indebtedness.

         SECTION 9.11. Binding Effect.  This Agreement shall be binding upon and
operate  for the benefit of the  Borrowers  and the Bank,  and their  respective
successors and assigns; provided,  however, that the Borrowers may not assign or
delegate any of their rights or obligations without the prior written consent of
the Bank.

         SECTION 9.12. Records. The outstanding balance of the Indebtedness, and
the unpaid interest and fees accrued thereon or in connection  therewith,  shall
at all  times be  ascertained  from the  records  of the  Bank,  which  shall be
conclusive  evidence  thereof absent  protest by the Borrowers,  within ten (10)
days after receipt of any document  which the Borrowers  believe to be in error,
which  protest  shall set forth with  specificity  the error or errors which the
Borrowers believe to exist in the records of the Bank.

         SECTION 9.13.                 Indemnity.

                  (a) The  Borrowers and the Sureties  shall  indemnify the Bank
against any loss or expense which the Bank may sustain or incur as a consequence
of any default by any Borrower or Surety in the performance or observance of any
term, condition, covenant or undertaking contained in this Agreement or the Loan
Documents to be observed or performed by any Borrower or Surety  (including  the
failure to pay when due, by acceleration or otherwise, any principal,  interest,
fees, or other amount due under this Agreement or the other Loan Documents).

                  (b) In addition to and not in limitation of the  provisions of
paragraph (a) of this Section 9.13, and notwithstanding anything to the contrary
contained  in this  Agreement,  if any LIBOR  Loan is repaid in whole or in part
prior  to the  last  day of the  Interest  Period  applicable  thereto,  whether
repayment  is  voluntary or  involuntary,  by  acceleration  or  otherwise,  the
Borrowers  shall  indemnify  and hold  harmless  the Bank from and  against  all
losses, costs, and expenses resulting from such


                                       41

<PAGE>



repayment.  Such  indemnification  shall  include  any loss  (including  loss of
margin) or expense  arising from the  reemployment of funds obtained by the Bank
or from fees payable to terminate  deposits from which such funds were obtained.
For the purpose of calculating  amounts payable to the Bank under this paragraph
(b) the Bank shall be deemed to have actually  funded the LIBOR Loan through the
purchase of a deposit  bearing  interest at the LIBOR Interest Rate in an amount
equal to the amount of the LIBOR Loan and  having a maturity  comparable  to the
applicable Interest Period;  provided,  however,  that the Bank may fund each of
the LIBOR Loans in any manner as it sees fit, and the foregoing assumption shall
be utilized only for the  calculation  of amounts  payable under this  paragraph
(b).

         SECTION  9.14.  Waiver of Jury Trial.  THE  BORROWERS  AND THE SURETIES
WAIVE ANY RIGHT TO A TRIAL BY JURY IN ANY  ACTION OR  PROCEEDING  TO  ENFORCE OR
DEFEND ANY RIGHTS UNDER THIS AGREEMENT OR THE LOAN DOCUMENTS,  OR ANY PROCEEDING
IN ANY WAY  ARISING  OUT OF OR IN  CONNECTION  WITH THIS  AGREEMENT  OR THE LOAN
DOCUMENTS,  WHETHER IN CONTRACT OR TORT, AT LAW OR IN EQUITY,  AND THE BORROWERS
AND THE SURETIES AGREE THAT ANY SUCH ACTION OR PROCEEDING  SHALL BE TRIED BEFORE
A COURT AND NOT BEFORE A JURY.

         SECTION 9.15.  Consent to Jurisdiction.  THE BORROWERS AND THE SURETIES
SUBMIT TO THE  JURISDICTION  OF ANY STATE OR FEDERAL  COURT  LOCATED  WITHIN THE
COMMONWEALTH OF PENNSYLVANIA FOR THE  DETERMINATION  OF ANY CONTROVERSY  ARISING
UNDER OR IN  CONNECTION  WITH  THIS  AGREEMENT  OR THE LOAN  DOCUMENTS,  AND THE
BORROWERS AND THE SURETIES WAIVE PERSONAL SERVICE OF ANY SUMMONS,  COMPLAINT, OR
OTHER  PROCESS IN AN ACTION IN ANY STATE OR  FEDERAL  COURT  LOCATED  WITHIN THE
COMMONWEALTH OF  PENNSYLVANIA  AND AGREE THAT ALL SERVICE THEREOF MAY BE MADE BY
CERTIFIED OR REGISTERED MAIL, RETURN RECEIPT REQUESTED.

         SECTION 9.16. Regulatory Changes. In the event that the introduction of
or any  change  in (i)  the  judicial,  administrative,  or  other  governmental
interpretation  of any law or regulation  or (ii)  compliance by the Bank or any
corporation  controlling the Bank with any guideline or request from any central
bank or other  governmental  authority  (whether or not having the force of law)
has the effect of  requiring  an increase  in the amount of capital  required or
expected to be maintained by the Bank or any  corporation  controlling the Bank,
and the Bank determines  that such increase is based upon its obligations  under
this Agreement,  and other similar  obligations,  the Borrowers shall pay to the
Bank such  additional  amount as shall be certified by the Bank to be the amount
allocable to the Bank's  obligations to the Borrowers under this Agreement.  The
Bank will notify the  Borrowers  of any event  occurring  after the date of this
Agreement  that will entitle the Bank to  compensation  pursuant to this Section
9.16 as promptly as  practicable  after it obtains  knowledge  of such event and
determines to request such compensation. Any determination by the Bank for


                                       42

<PAGE>



purposes  of this  Section  9.16 of the effect of any  increase in the amount of
capital required to be maintained by the Bank and of the amount allocable to the
Bank's  obligations to the Borrowers  under this Agreement  shall be conclusive,
provided that such determination is made on a reasonable basis.

         SECTION 9.17.  Illegality.  Notwithstanding any other provision in this
Agreement or any Loan Document,  if the Bank determines that any applicable law,
rule, or regulation,  or any change therein, or any change in the interpretation
or  administration  thereof by any  governmental  authority,  central  bank,  or
comparable agency charged with the interpretation or administration  thereof, or
compliance  by the Bank (or its lending  officer)  with any request or directive
(whether or not having the force of law) or any such authority, central bank, or
comparable  agency  shall make it  unlawful or  impossible  for the Bank (or its
lending  officer)  to (1)  maintain  its  commitment,  then  upon  notice to the
Borrowers  by the  Bank  the  commitment  of the Bank  shall  terminate;  or (2)
maintain or fund its LIBOR Loans,  then upon notice to the Borrowers by the Bank
the  outstanding  principal  amount of the LIBOR Loans,  together  with interest
accrued thereon,  and any other amounts payable to the Bank under this Agreement
shall be  repaid  (a)  immediately  upon  demand  of the Bank if such  change or
compliance with such request,  in the judgment of the Bank,  requires  immediate
repayment; or (b) at the expiration of the last Interest Period to expire before
the effective date of any such change or request.

         SECTION 9.18.                 Interpretation/Additional Borrowers. 
                                       -----------------------------------
This Agreement and the other Loan Documents shall be construed as one
agreement and shall be interpreted so as to expand, rather than
contract, the rights of the Bank; provided, however, that in the
                                  --------  -------
event of inconsistency, the provisions of this Agreement shall
supersede and control the provisions of the other Loan Documents.
The use of the words "include", "including" and the like are
intended to be used as words of illustration, and shall not
construed as words of limitation.  All references to a Borrower or
Borrowers shall be deemed to be joint and several references to
each of the Borrowers as identified in the Background to this
Agreement.  Any one or more Persons now or hereafter acquired by
any of the Borrowers shall automatically be deemed to be a Borrower
for purposes of this Agreement and all of the Loan Documents. In
order to evidence this undertaking, such newly acquired Persons
shall, within five (5) Business Days of being acquired by any one
or more of the Borrowers, execute the certificate attached as
Exhibit 9.18.

         SECTION 9.19. Integration.  This Agreement and the other Loan Documents
constitute the entire agreement and understanding  between the Borrowers and the
Bank related to the subject  matter of this  Agreement,  and supersede all prior
proposals, negotiations, agreements, and understandings relating to such subject
matter.


                                       43

<PAGE>



The Borrowers  acknowledge  that, in entering into this Agreement,  they are not
relying on any statement,  representation,  warranty,  covenant, or agreement of
any kind made by the Bank or any  employee or agent of the Bank,  other than the
agreements of the Bank set forth in this Agreement.
         IN WITNESS  WHEREOF,  the  parties  have caused  this  Agreement  to be
executed  by their duly  authorized  officers as of the day and year first above
written.


Attest:                                              VERMONT PURE HOLDINGS, LTD.
[Corporate Seal]


                                                     By
                                                     Title


Attest:                                              VERMONT PURE SPRINGS, INC.
[Corporate Seal]


                                                     By:
                                                     Title


                                                     CORESTATES BANK, N.A.


                                                     By
                                                 John T. Haurin, Vice President



         The  Undersigned,  being identified in the above Agreement as Sureties,
do  hereby   confirm   and  agree  to  be  bound  by  all   terms,   conditions,
representations,  warranties, covenants and other matters set forth in the above
Loan and  Security  Agreement  which  refer to them,  in  addition  to the other
undertakings agreed to by the Sureties in the Loan Documents signed by them.


ATTTEST                                       EXCELSIOR SPRINGS WATER COMPANY,
                                                   INC.


__________________                            By: _____________________________

[Corporate Seal]





                                       44

<PAGE>



ATTEST:                                              A. M. FRIDAYS, INC.


__________________                           By: _____________________________

[Corporate Seal]



                                       45

<PAGE>




                                  EXHIBIT 1.01

                             SUBORDINATION AGREEMENT


                                 [See Attached]


                                       46

<PAGE>





                                  EXHIBIT 4.05

                   PLACES OF BUSINESS, LOCATIONS OF COLLATERAL

                                 [See Attached]




                                       47

<PAGE>





                                  EXHIBIT 4.07

                      PATENTS, TRADEMARKS, COPYRIGHTS, ETC.


                                 [See attached]




                                       48

<PAGE>





                                  EXHIBIT 4.09

                            TRADE OR FICTITIOUS NAMES

                  Other than trademarks listed in Exhibit 4.07 to this
Agreement, the licensed names are as follows:  "Happy",
"Greatwater", "Coffee Time" and "AKVA."




                                       49

<PAGE>





                                  EXHIBIT 6.01

                            AFFILIATES AND TRADENAMES

                  Vermont Pure Springs, Inc. is a subsidiary of Vermont
Pure Holdings, Ltd.  A.M. Fridays, Inc. and Excelsior Springs Water
Company, Inc. are wholly owned subsidiaries of Vermont Pure
Springs, Inc.





                                       50

<PAGE>





                                  EXHIBIT 6.05

                                   LITIGATION

                  In February 1996,  VPSI commenced an action  entitled  Vermont
Pure Springs,  Inc. v. Robert Beattie and John Maguire in Orange  Superior Court
in the State of Vermont.  The court assigned the case Docket No. S-33-2-96 Occv.
VPSI alleged that the defendants,  who were former  employees of VPSI,  breached
their contractual and common law obligations  concerning unfair  competition and
preservation  of Company  trade  secrets.  VPSI sought  damages  and  injunctive
relief.  On April 1,  1996,  the Orange  Superior  Court  entered a  preliminary
injunction  against  both  defendants   prohibiting  their  participation  in  a
competing  venture known as Montpelier  Springs or disclosing  any  confidential
information of VPSI to a third party. The court denied VPSI's request for a writ
of  attachment.  Defendant  Maguire has filed a  counterclaim  and a third party
complaint  against VPSI's  president and VPSI seeking  compensatory  damages and
punitive  damages of not less than  $250,000  and  attorneys'  fees for  alleged
breach of contract and unfair trade  competition.  Defendant Beattie has filed a
counterclaim seeking unspecified damages and attorneys' fees. The case is in the
discovery phase and it is unclear when it will proceed to a trial on the merits.
VPSI does not  believe  that the  counterclaims  have any merit and  intends  to
pursue the litigation and defend itself vigorously.

                  In addition,  VPSI has brought suit in Massachusetts against a
company doing business as Vermont Gold for trademark infringement.  Vermont Gold
is a startup  company.  The case is tentatively  scheduled to go to trial in May
and is presently in the discovery phase.

                  Neither  of  these  suits  is  expected  to  have  a  material
financial impact on VPSI.





                                       51

<PAGE>





                                  EXHIBIT 6.07

                             CONTINGENT LIABILITIES

                  VPSI  currently  has an appeal  outstanding  with the  Vermont
Department of Taxes concerning  $220,000 of outstanding use taxes,  interest and
penalties. The issue is that the department does not interpret the manufacturing
exemption  under the code to include  bottling.  VPSI has  rejected a settlement
offer by the commissioner and is considering a counteroffer.  Effective January,
1998,  the statute has been amended to include water  bottling but the change is
not retroactive.  VPSI has not reported this in its financial statements because
most of the total amount  concerns  capital  equipment and would be  depreciated
and, as a result, would be immaterial.

                  Also,  VPSI has two  acquisition  notes  outstanding  that are
based on the performance of the acquired entities.  The first, was due March 10,
1998 to Greatwater Refreshment Services in the amount of $75,000. It is prorated
up or down  based on sales  of  $700,000  for the year  ended  that  date.  VPSI
reported  sales of $670,000 and the former  owner is now  auditing  that number.
Nothing has been paid yet. The second,  a note for $200,000  payable May 1, 1999
to Happy Ice  Corporation  is based on EBITDA of the acquired  company  being at
least $400,000 for the first two years of operation.  Through 21 months,  EBITDA
is  approximately  $50,000.  VPSI does not  anticipate  having to pay any of the
potential liability.




                                       52

<PAGE>





                                  EXHIBIT 6.09

                         EXISTING LIENS AND ENCUMBRANCES



                                 [See Attached]



                                       53

<PAGE>





                                  EXHIBIT 6.11

                                  ERISA MATTERS




                                      None.


                                       54

<PAGE>





                                  EXHIBIT 7.01

                             COMPLIANCE CERTIFICATE



                                 [See Attached]





                                       55

<PAGE>





                                  EXHIBIT 7.02

                           EXISTING INSURANCE COVERAGE



                                 [See Attached]




                                       56

<PAGE>




                                  EXHIBIT 7.05


                              EXISTING INDEBTEDNESS

                                 [See Attached]



                                       57

<PAGE>



                                  EXHIBIT 9.18


                               JOINDER AND CONSENT


         The  undersigned,  having  been  acquired  by  __________  on or  about
____________,  199_, do hereby  execute this Joinder and Consent for purposes of
being  deemed in all  respects a  "Borrower"  pursuant to that Loan and Security
Agreement dated August __, 1997 between  CoreStates Bank, as Lender, and Vermont
Pure Holdings,  Inc. and Vermont Pure Springs,  Inc., as  co-Borrowers,  as that
agreement may have been amended or modified from time to time.  Without limiting
the general nature of the foregoing,  the  undersigned  acknowledged  that their
execution of this  joinder and consent  makes them for all purposes a "Borrower"
under  the  aforementioned   agreement  liable  for  repayment  of  all  of  the
Indebtedness  and  otherwise  obligated  under  all of the Loan  Documents  as a
signatory.  The  undersigned  shall  further  execute  and  deliver to the Bank,
immediately upon request,  such further agreements,  documents or instruments as
the Bank may request to further evidence this joinder and consent.





         By:

         Title:






<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000885040
<NAME>                        Vermont Pure Holdings, LTD.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              OCT-31-1998
<PERIOD-START>                                 OCT-26-1997
<PERIOD-END>                                   APR-25-1998
<EXCHANGE-RATE>                                1
<CASH>                                         300,544
<SECURITIES>                                   0
<RECEIVABLES>                                  3,055,267
<ALLOWANCES>                                   302,929
<INVENTORY>                                    1,233,642
<CURRENT-ASSETS>                               4,808,276
<PP&E>                                         11,054,920
<DEPRECIATION>                                 3,114,820
<TOTAL-ASSETS>                                 20,109,088
<CURRENT-LIABILITIES>                          3,331,085
<BONDS>                                        9,039,145
                          0
                                    0
<COMMON>                                       10,280
<OTHER-SE>                                     6,863,851
<TOTAL-LIABILITY-AND-EQUITY>                   20,109,088
<SALES>                                        10,562,013
<TOTAL-REVENUES>                               10,562,013
<CGS>                                          4,460,310
<TOTAL-COSTS>                                  4,460,310
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               120,827
<INTEREST-EXPENSE>                             345,780
<INCOME-PRETAX>                                (356,887)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (356,887)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (356,887)
<EPS-PRIMARY>                                  (.03)
<EPS-DILUTED>                                  (.03)
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission