Exhibit 99.1




                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST


                 Financial Statements and Supplemental Schedules
                           December 31, 2000 and 1999

                  (With Independent Auditors' Reports Thereon)





                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST


                                                                                              Page
                                                                                          
Independent Auditors' Report of PricewaterhouseCoopers LLP                                       1

Independent Auditors' Report of KPMG LLP                                                         2

Financial Statements:

           Statements of Net Assets Available for Plan Benefits                                  3

           Statements of Changes in Net Assets Available for Plan Benefits                       4

           Notes to Financial Statements                                                         6

           Schedules


              1 - Schedule of Assets Held for Investment Purposes at End of Year                 9

              2 - Schedule of Reportable Transactions                                           10






                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST


                        Report of Independent Accountants

To the Participants and Administrator of
Consumers Water Company Employees' 401(k) Savings Plan and Trust

In our opinion, the accompanying statement of net assets available for benefits
and the related statement of changes in net assets available for benefits
present fairly, in all material respects, the net assets available for benefits
of Consumers Water Company Employees' 401(k) Savings Plan and Trust (the "Plan")
at December 31, 2000, and the changes in net assets available for benefits for
the year then ended in conformity with accounting principles generally accepted
in the United States of America. These financial statements are the
responsibility of the Plan's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with auditing standards generally
accepted in the United States of America, which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.

The financial statements of the Plan as of December 31, 1999 and for the year
then ended were audited by other independent accountants whose report dated June
23, 2000 expressed an unqualified opinion thereon.

Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplemental schedules of Assets Held
for Investment Purposes and Schedule of Reportable Transactions are presented
for the purpose of additional analysis and are not a required part of the basic
financial statements but are supplementary information required by the
Department of Labor's Rules and Regulations for Reporting and Disclosure under
the Employee Retirement Income Security Act of 1974. These supplemental
schedules are the responsibility of the Plan's management. The supplemental
schedules have been subjected to the auditing procedures applied in the audits
of the basic financial statements and, in our opinion, are fairly stated in all
material respects in relation to the basic financial statements taken as a
whole.





/S/ PricewaterhouseCoopers LLP
Philadelphia, Pennsylvania
June 11, 2001



                                       1

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST



                          Independent Auditors' Report

The Pension Committee
Consumers Water Company:

We have audited the accompanying statement of net assets available for plan
benefits of Consumers Water Company Employees' 401(k) Savings Plan and Trust
(the Plan) as of December 31, 1999, and the related statement of changes in net
assets available for plan benefits for the year then ended. These financial
statements are the responsibility of the Plan's management. Our responsibility
is to express an opinion on these financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the net assets available for plan benefits of the Plan as
of December 31, 1999, and the changes in net assets available for plan benefits
for the year then ended, in conformity with generally accepted accounting
principles.





/S/ KPMG LLP
Philadelphia, Pennsylvania
June 23, 2000



                                       2


                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST

              Statements of Net Assets Available for Plan Benefits
                           December 31, 2000 and 1999


                                                      2000              1999
                                                      ----              ----
Investments at fair value-
     Participant directed investments              $17,800,017       $18,108,937
     Employer common stock                          11,836,127         7,224,170
                                                   -----------       -----------

Total Investments                                  $29,636,144       $25,333,107

Cash and cash equivalents                                3,994             1,871

Receivables-
     Employer contributions                              4,416           319,908
     Participants' contributions                        65,100            26,924
                                                   -----------       -----------

Net assets available for plan benefits             $29,709,654       $25,681,810
                                                   ===========       ===========

See accompanying notes to financial statements.

                                       3

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST

         Statement of Changes in Net Assets Available for Plan Benefits
                          Year Ended December 31, 2000


                                                                   Participant Directed    Employer
                                                                        Investments      Common Stock        Total
                                                                        -----------      ------------        -----
                                                                                                   
Additions:

        Investment income                                              $  1,273,026      $    281,276     $  1,554,302
        Realized/unrealized gain (loss) on investments                   (2,093,680)        3,916,465        1,822,785
                                                                       -----------------------------------------------

          Total investment income                                          (820,654)        4,197,741        3,377,087

Contributions:
        Employer                                                                  -           308,311          308,311
        Participants                                                      1,226,151           107,747        1,333,898
                                                                       -----------------------------------------------

          Total contributions                                             1,226,151           416,058        1,642,209

          Net additions                                                     405,497         4,613,799        5,019,296

Deductions:
        Benefits paid to participants                                       762,974           225,598          988,572
        Management fee                                                        2,813                67            2,880
                                                                       -----------------------------------------------

          Net increase (decrease) prior to interfund
          transfers                                                        (360,290)        4,388,134        4,027,844

Interfund transfers                                                          81,785           (81,785)               -
                                                                       -----------------------------------------------

        Net change in plan assets                                          (278,505)        4,306,349        4,027,844

Net assets available for plan benefits:
          Balance at beginning of year                                   18,137,732         7,544,078       25,681,810
                                                                       -----------------------------------------------

          Balance at end of year                                       $ 17,859,227      $ 11,850,427     $ 29,709,654
                                                                       ===============================================

See accompanying notes to financial statements.

                                       4


                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST


         Statement of Changes in Net Assets Available for Plan Benefits
                          Year Ended December 31, 1999


                                                                   Participant Directed    Employer
                                                                        Investments      Common Stock        Total
                                                                        -----------      ------------        -----
                                                                                                   
Additions:

          Investment income                                            $  1,539,718      $    186,850     $  1,726,568
          Realized/unrealized gain (loss) on investments                  1,353,580          (417,290)         936,290
                                                                       -----------------------------------------------

         Total investment income                                          2,893,298          (230,440)       2,662,858

Contributions:
          Employer                                                                -           319,908          319,908
          Participants                                                    1,271,405            97,088        1,368,493
                                                                       -----------------------------------------------

         Total contributions                                              1,271,405           416,996        1,688,401

         Net additions                                                    4,164,703           186,556        4,351,259

Deductions:
         Benefits paid to participants                                    2,825,923           844,113        3,670,036
         Management fee                                                       3,464               250            3,714
                                                                       -----------------------------------------------

         Net increase (decrease) prior to interfund
         transfers                                                        1,335,316          (657,807)         677,509

Interfund transfers                                                        (117,142)          117,142                -
                                                                       -----------------------------------------------

         Net change in plan assets                                        1,218,174          (540,665)         677,509

Net assets available for plan benefits:
          Balance at beginning of year                                   16,919,558         8,084,743       25,004,301
                                                                       -----------------------------------------------

          Balance at end of year                                       $ 18,137,732       $ 7,544,078     $ 25,681,810
                                                                       ===============================================


See accompanying notes to financial statements.

                                       5

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 2000 and 1999

(1)      DESCRIPTION OF PLAN

         The following description of the Consumers Water Company Employee's 401
         (k) Savings Plan and Trust ("the Plan") is provided for general
         information purposes only. Participants should refer to the Plan
         document for more complete information.

         General

         The Plan is a defined contribution plan covering substantially all
         employees of the Consumers Water Company, a wholly owned subsidiary of
         Philadelphia Suburban Corporation ("the Company"). An employee becomes
         eligible to participate on January 1 of the year following the date on
         which his or her employment commenced. The Plan is subject to the
         provisions of the Employee Retirement Income Security Act of 1974, as
         amended (ERISA).

         An employee may not participate in the Plan if the employee is a
         participant of a union with which the Company has a collective
         bargaining agreement directly or through an employee association,
         unless the collective bargaining agreement between the Company and the
         union involved specifically makes the Plan applicable to employees
         covered under such collective bargaining agreements, provided that
         benefits have been a subject of good faith bargaining between the
         Company and its employees.

         Contributions

         Participants may elect to contribute from 1% to 15% of their pretax
         compensation pursuant to a salary deferral election, up to a maximum of
         $10,500 in 2000 and $10,000 in 1999 as determined by Internal Revenue
         Code ss.402(g)(1). Participants may change the rate of their
         contribution or their investment elections. They may also make
         transfers or suspend their contributions at any time. Under the Plan,
         participants may contribute 1% to 9% of their compensation on an
         after-tax basis to their voluntary accounts. In any Plan year, a
         participant's aggregate contributions to the Plan (salary deferral
         amounts plus after-tax voluntary contributions) may not exceed 15% of
         such participant's compensation for the applicable Plan year.

         The Plan provides for the Company to contribute an amount equal to 40%
         of the pretax employee contribution up to $1,040 for each participant.
         The Company's contributions consisted of common stock in the Company.

         Participant Accounts

         Each participant's account is credited with the participant's
         contribution and allocations of (a) the Company's contribution and (b)
         Plan earnings. Allocations are based on participant contributions or
         account balances, as defined by the Plan document.

         Vesting

         Each participant will always be 100% vested in all employee and Company
         contributions.

         Payment of Benefits

         In the event a participant's employment is terminated by reason of
         death, disability or termination of service, a participant's interest
         will be distributed in a lump-sum payment. Withdrawals will be made in
         cash or shares of Company stock, to the extent permitted by law. Under
         certain circumstances, a participant may withdraw all or a portion of
         the employee contributions while employed.

                                       6



                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 2000 and 1999
                                   (Continued)

         Loans Due from Participants

         Participants may borrow funds from their account balance equal to the
         lesser of $50,000 or half of their vested account balance for a period
         not to exceed five years. Repayment is made by payroll deduction.
         During the period covered by the report, all new loans issued after
         January 1, 2000 were issued at the prime rate of interest and prior to
         this loans were issued at 5.5%. The prime rate of interest changed
         during the year. The interest rate on loans outstanding as of December
         31, 2000 ranged from 5.5% to 9.5%.

         Investment Options

         Participants can direct, at the time they enroll in the Plan, that
         their salary deferral and voluntary contributions be invested entirely
         in one of the funds offered by the Plan or divided among the funds.
         Subject to compliance with applicable state and federal securities
         laws, the Plan also permits participants to acquire an interest in
         Company common stock. Participants may change their investment
         instructions and reinvest their contributions in a different fund or
         funds.

         Termination of the Plan

         Although the Company does not intend to terminate the Plan, it may do
         so at its discretion, subject to the provisions of ERISA. All interests
         of the participants would be distributed to them as determined by the
         Committee (as hereinafter defined) and in accordance with applicable
         provisions of the Internal Revenue Code.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Basis of Accounting

         The accompanying financial statements have been prepared using the
         accrual basis.

         Use of Estimates

         The preparation of the financial statements in conformity with
         accounting principles generally accepted in the United States of
         America requires the Plan's management to use estimates and assumptions
         that affect the accompanying financial statements and disclosures.
         Actual results could differ from these estimates.

         Administration

         The Plan is administered by a committee ("the Committee") consisting of
         three or more individuals selected by, and who may be removed at any
         time by, the Board of Directors of PSC. The Committee members may be
         employees of PSC and may be participants in the Plan. The Committee
         members receive no compensation from the Plan for their services in
         such capacity. The Committee has extensive administrative powers in
         connection with the Plan, including authority to interpret the
         provisions of the Plan, to adopt rules for its administration and to
         make other decisions with respect to the Plan.

         The custodian for the Plan's funds invests the funds as directed by the
         participants. The principal duties of the trustees are to receive all
         contributions paid to the Plan and to make investments and pay benefits
         as directed by the Committee. The assets of the Plan are held in the
         name of the Trustees.

         Substantially all of the administrative expenses of the Plan are paid
         by the Company.

                                       7



                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 2000 and 1999
                                   (Continued)


         Reclassification

         Certain prior year amounts have been reclassified to conform to the
         current year's presentation.

         Investment Valuation

         The Plan's investments are stated at fair value. Mutual funds are
         valued at quoted market prices which represents the net asset value of
         shares held by the Plan at year-end. Common/collective trust funds are
         valued at unit value, which represents the fair value of the underlying
         assets as reported by the applicable custodian. Company stock is valued
         at its quoted market price at year-end. Loans to participants,
         short-term investments and cash are valued at cost, which approximates
         fair value.

         Dividend income is recorded on the ex-dividend date and interest income
         is recorded when earned. Realized gains and losses on the sale of the
         Company stock are based on average cost of the securities sold.
         Purchases and sales are recorded on a trade date basis.

(3)      INVESTMENTS

         The fair market values of individual assets that represent 5% or more
         of the Plan's net assets as of December 31, 2000 and 1999 are as
         follows:



         2000
         ----

            Select Fund                              $  8,881,205
            Balanced Fund                            $  2,479,656
            Stable Assets                            $  2,075,430
            Employer Common Stock                    $ 11,836,127


         1999
         ----

            Select Fund                              $ 9,997,086
            Balanced Fund                            $ 2,665,259
            Stable Assets                            $ 1,911,761
            Employer Common Stock                    $ 7,224,170



         Stock Split

         In August 2000, the Company's Board of Director's declared a 5-for-4
         common stock split effected in the form of a stock distribution for all
         common shares outstanding, to shareholders of record on November 15,
         2000. The new shares were distributed on December 1, 2000.

(4)      FEDERAL INCOME TAX CONSEQUENCES

         The Internal Revenue Service issued its latest determination letter
         dated May 3, 1995, which stated that the Plan and related trust, as
         amended, qualified under applicable provisions of the Internal Revenue
         Code (IRC) and, therefore are exempt from federal income taxes. The
         Plan administrator and the Plan's counsel believe that the Plan is
         designed and is currently being operated in compliance with applicable
         requirements of the IRC. Therefore, no provision for income taxes has
         been included in the Plan's financial statements.


                                       8




                                                                      SCHEDULE 1
                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

         Schedule of Assets Held for Investment Purposes at End of Year
                                December 31, 2000


                                        Description
Issuer                                  of Investment                                                 Cost             Current Value
- -------                                ---------------                                                ----             -------------
                                                                                                              
American Century                        Select Fund                                                                     $ 8,881,205
American Century                        Balanced Fund                                                                   $ 2,479,656
American Century                        Vista Fund                                                                      $ 1,391,889
American Century                        Value Fund                                                                      $   731,481
American Century                        Equity Index                                                                    $ 1,094,276
SEI Trust                               Stable Assets                                                                   $ 2,075,430
Philadelphia Suburban Corporation       Common Stock*                                               $ 5,705,549         $11,836,127
                                        Loans due from participants (interest rate 5.5% to 9.5%)*   $ 1,146,080         $ 1,146,080
                                                                                                                        -----------

                                        Total assets held for investment purposes                                       $29,636,144
                                                                                                                        ===========


* Represents a party-in-interest to the Plan.

                                       9




                                                                      SCHEDULE 2
                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                       Schedule of Reportable Transactions
                          Year Ended December 31, 2000


                                     Description of                       Purchase        Selling
Issuer                               Investment                            Price           Price          Cost            Net Gain
- -------                              -----------                           -----          -------         ----            --------
                                                                                                          
Philadelphia Suburban Corporation    Common Stock*    Purchases          $1,298,875       $      -       $1,298,875       $     -
                                                      Sales              $        -       $603,387       $  426,118       $177,269



*Represents a party-in-interest to the Plan

                                       10