As filed with the Securities and Exchange Commission on October 24, 1997

                                              Registration No. 333-________

                     SECURITIES AND EXCHANGE COMMISSION
                            Washington, DC 20549
                                ------------
                                  FORM S-1
                           REGISTRATION STATEMENT
                                   UNDER
                         THE SECURITIES ACT OF 1933
                                ------------
                    AQUAPENN SPRING WATER COMPANY, INC.
           (Exact name of registrant as specified in its charter)

     Pennsylvania                5149                   25-1541772
   (State or other        (Primary Standard            (I.R.S. Employer
   jurisdiction of        Industrial Classification    Identification Number)
   incorporation or       Code Number)
   organization)

                             One AquaPenn Drive
                       Milesburg, Pennsylvania 16853
                               (814) 355-5556
     (Address, including zip code, and telephone number, including area
             code, of registrant's principal executive offices)

                            Edward J. Lauth, III
                             One AquaPenn Drive
                       Milesburg, Pennsylvania 16853
                               (814) 355-5556
         (Name, address, including zip code, and telephone number,
                 including area code, of agent for service)
                             -----------------

                                 Copies to:

    Brian D. Doerner, Esq.                           Gregory M. Shaw, Esq.  
Ballard Spahr Andrews & Ingersoll                   Cravath, Swaine & Moore 
1735 Market Street, 51st Floor                          Worldwide Plaza     
 Philadelphia, PA  19103-7599                          825 Eighth Avenue    
        (215) 665-8500                             New York, NY  10019-7475 
                                                        (212) 474-1000      

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

   Approximate date of commencement of proposed sale to the public: As soon
as practicable after the effective date of this Registration Statement.

   If any of the securities being registered on this Form are to be offered
on a delayed or continuous  basis pursuant to Rule 415 under the Securities
Act of 1933, check the following box. |_| _________

   If this Form is filed to register additional  securities for an offering
pursuant  to Rule  462(b)  under  the  Securities  Act,  please  check  the
following box and list the Securities Act registration  statement number of
the earlier effective registration statement for the same offering.
| |-----------

   If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the  Securities  Act, check the following box and list the Securities
Act  registration  statement number of the earlier  effective  registration
statement for the same offering. |_|__________

   If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.    |_|__________

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

                   CALCULATION OF REGISTRATION FEE
================================================================================
Title of Each Class               Proposed Maxim  Proposed Maximum  Amount of
of Securities       Amount to     Offering Price  Aggregate         Registration
to Be Registered  Be Registered   Per Share (1)   Offering Price    Fee
- --------------------------------------------------------------------------------
Common Stock       4,437,850      $16.00          $71,005,600       $21,517
(no par value)     shares (2)
================================================================================

(1)  Estimated  solely for the purpose of calculation  of the  registration
     fee in accordance  with Rule 457 under the  Securities Act of 1933, as
     amended.

(2)  Includes  578,850  shares  which the  Underwriters  have the option to
     purchase to cover over-allotments, if any.

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

   The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective  date until the Registrant
shall  file  a  further  amendment  which  specifically  states  that  this
Registration Statement shall thereafter become effective in accordance with
Section  8(a) of the  Securities  Act of 1933 or  until  this  Registration
Statement  shall become  effective on such date as the  Commission,  acting
pursuant to said Section 8(a), may determine.





Information  contained  herein is subject to  completion  or  amendment.  A
registration statement relating to these securities has been filed with the
Securities and Exchange  Commission.  These  securities may not be sold nor
may offers to buy be accepted prior to the time the registration  statement
becomes effective. This prospectus shall not constitute an offer to sell or
the  solicitation  of an offer to buy nor shall  there be any sale of these
securities in any State in which such offer,  solicitation or sale would be
unlawful prior to registration or  qualification  under the securities laws
of any such State.

                           SUBJECT TO COMPLETION
               PRELIMINARY PROSPECTUS DATED           , 1997

(LOGO)
                                   Shares

                    AQUAPENN SPRING WATER COMPANY, INC.

                                Common Stock


   Of the Common Stock offered hereby,  2,000,000  shares are being sold by
AquaPenn  Spring Water  Company,  Inc.  ("AquaPenn"  or the  "Company") and
1,859,000 shares are being sold by Weis Markets,  Inc. and its subsidiaries
(the  "Selling  Shareholder").  See  "Principal  Shareholders  and  Selling
Shareholder."  The Company will not receive any  proceeds  from the sale of
Common Stock by the Selling Shareholder.

   Prior to this offering (the "Offering"), there has been no public market
for the Common Stock.  It is currently  estimated  that the Offering  price
will be between $14.00 and $16.00 per share. See "Underwriting" for certain
factors to be considered in  determining  the Offering  price.  The Company
intends  to apply for  listing  of the  Common  Stock on the New York Stock
Exchange ("NYSE") under the symbol "___."

   The shares of Common Stock offered hereby involve a high degree of risk.
See "Risk Factors"  beginning on page 7 of this Prospectus for a discussion
of certain factors that should be considered by prospective investors.


 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
      THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
          COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
            PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                             CRIMINAL OFFENSE.

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

                    Price to  Underwriting    Proceeds to  Proceeds to Selling
                    Public    Discounts and   Company(2)   Shareholder(2)
                              Commissions(1)  
- -------------------------------------------------------------------------------
Per Share........     $         $              $             $
- -------------------------------------------------------------------------------
Total............     $         $              $             $
- -------------------------------------------------------------------------------
Total Assuming Full
Exercise of Over-
  Allotment
Option (3).......     $         $              $             $
===============================================================================

(1) See "Underwriting."
(2) Before deducting expenses  estimated at an aggregate of $750,000,  which
    are payable by the Company and the Selling Shareholder.
(3) Assuming exercise in full of the 30-day option granted by the Company to
    the Underwriters to purchase up to 578,850 additional shares, on the same
    terms, solely to cover over-allotments.  See "Underwriting."



   The shares of Common Stock are offered by the  Underwriters,  subject to
prior sale, when, as and if delivered to and accepted by the  Underwriters,
and subject to their  right to reject any order in whole or in part.  It is
expected  that  delivery of the Common Stock will be made in New York City,
on or about , 1997.


PaineWebber Incorporated

                          Lazard Freres & Co. LLC

                                                              Parker/Hunter
                                                               Incorporated


   The date of this Prospectus is                , 1997





[Photographs with the following captions:]

   1.  (Lauth & Paterno)
       AquaPenn  President  and  founder  Edward  J.  Lauth,  III  with Joe
       Paterno,  Head Coach of the football team at The Pennsylvania  State
       University and AquaPenn  spokesperson and stockholder.  (Mr. Paterno
       makes no  representation,  recommendation  or guarantee to investors
       with regard to the common stock of AquaPenn offered hereby.)

   2.  (Krones Bloc Equipment)
       The Krones Bloc rinses,  fills and caps AquaPenn's PET (polyethylene
       terephthalate)  bottles at the rate of up to 600 bottles per minute.
       AquaPenn's  Milesburg  Facility has two units  installed and a third
       scheduled for delivery in October 1997.

   3.  (Pure American 20 oz. Case)
       Pure  American(R)  Spring  Water is  AquaPenn's  leading name brand.
       AquaPenn's  PET bottle designs in 8 oz., 20.0 oz., 24.9 oz., 1 liter
       and 1.5 liter sizes are proprietary.

   4.  (Young Child With 8 oz. Bottle)
       AquaPenn's  innovative  8 oz. PET bottle is popular  with parents of
       young  children  because  of its  ease of  handling.  Introduced  in
       January 1997, the "single serve  solution" is also served  in-flight
       on two major United States airlines.




CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF
THE COMMON STOCK, INCLUDING OVER-ALLOTMENT, ENTERING STABILIZING BIDS,
EFFECTING SYNDICATE COVERING TRANSACTIONS, AND IMPOSING PENALTY BIDS.
FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."





                             PROSPECTUS SUMMARY

  Unless otherwise  indicated,  all information in this Prospectus  assumes
that the  Underwriters'  over-allotment  option will not be  exercised  and
gives  effect to (a) the  0.6008-for-1  reverse  stock split (the  "Reverse
Stock Split") of each outstanding share of Common Stock of the Company that
will occur  immediately  prior to this  Offering,  (b) an Offering price of
$15.00 per share of Common Stock, (c) no exercise of outstanding options to
purchase  832,108 shares of Common Stock, (d) the exercise of a warrant for
135,180 shares of Common Stock held by the Selling  Shareholder  (the "Weis
Markets Warrant") and no exercise of remaining warrants to purchase 105,140
shares  of  Common  Stock  issuable   pursuant  to  the  Company's  warrant
agreements, (e) no purchase of the 76,254 shares of Common Stock subscribed
for under the  Company's  1996  Employee  Stock  Purchase  Plan (the "Stock
Purchase Plan") and (f) no conversion of the outstanding shares of Series A
Non-Voting  Convertible Preferred Stock (the "Convertible Preferred Stock")
into 1,022,862  shares of Common Stock.  Fiscal year  references are to the
fiscal year ended September 30. Unless  otherwise  provided,  references to
shares  outstanding  and to 1997 fiscal year  results do not give effect to
the  acquisition  on October 15, 1997 of Dunsmuir  Bottling  Company  d/b/a
Castle Rock Spring Water ("Castle  Rock").  All references to the "Company"
or  "AquaPenn"  refer  to  AquaPenn  Spring  Water  Company,  Inc.  and its
subsidiaries.


                                The Company

  AquaPenn produces,  bottles and sells non-sparkling  natural spring water
products to regional and national customers under both retailers' and other
customers'  private  labels and its  proprietary  brands Pure  American(R),
Great  American(R),  AquaPenn(R)  and Castle Rock. The Company,  founded in
1986, is one of the largest producers of private label natural spring water
products  in the  United  States;  private  label  products  accounted  for
approximately  50% of the  Company's  1997  fiscal year net  revenues.  The
Company's private label and branded customers include,  among others, Delta
Air Lines,  Inc., Gerber Products Company,  Sam's Club and Walgreen Co. The
Company's net revenues have grown from $9.3 million in fiscal 1993 to $38.0
million in fiscal 1997,  representing  a compounded  annual  growth rate of
42.3%.  Over the same time period,  the Company's net income has grown from
approximately  $400,000  to  approximately  $2.8  million,  representing  a
compounded annual growth rate of 62.4%.

  According to Beverage Marketing,  the total U.S. market for bottled water
has grown from 1.6 billion gallons sold in 1987 to over 3.1 billion gallons
in 1996, and accounted for  approximately  $3.6 billion in wholesale  sales
during 1996.  Non-sparkling  water  comprises over 87% of the U.S.  bottled
water market and generated $2.7 billion of wholesale  sales in 1996, and is
expected  to  continue  to  grow  in  the  future.   PET  (an  acronym  for
polyethylene  terephthalate,  a premium clear  plastic)  packaged  products
comprise approximately 39% of the domestically produced non-sparkling water
market  and have  grown from  approximately  83 million  gallons in 1987 to
approximately 580 million gallons in 1996, representing a compounded annual
growth rate of  approximately  24%.  PET-packaged  products  accounted  for
approximately $921 million of wholesale sales in 1996. Approximately 81% of
the Company's  1997 net revenues was generated by products  packaged in PET
containers. According to Beverage Marketing, PET bottled water is among the
fastest growing beverage  categories in the United States.  Contributing to
the  growth in  consumption  of  non-sparkling  water are  consumer  trends
including health and fitness awareness, municipal tap water quality concern
and maturing soft drink demand,  as well as consumer demand for convenience
and innovative packaging.

  The Company has adopted a strategy of  producing  regionally  and selling
its natural spring water products to both national and regional  customers.
By  producing  both  private  label and branded  products in a full line of
sizes   and    packaging,    the   Company   can   offer   its    customers
"one-stop-shopping"  supply arrangements.  The Company's advanced packaging
capability  allows it to bottle  natural spring water products in a variety
of innovative packages. The Company maintains  state-of-the-art  production
facilities,  allowing it to achieve  cost  efficiencies,  produce  superior
quality  products,  create  innovative  packaging  and  rapidly  respond to
customer shipment and production

                                    -3-



demands.  The  Company's  sales and  marketing  staff aims to  provide  its
customers with exceptional customer service and market responsiveness.

  AquaPenn's  growth  strategy   includes   increasing  sales  to  existing
customers,  broadening its current  customer base,  adding new distribution
channels and expanding its product line. The Company's  active  acquisition
program includes  obtaining the rights to additional spring water sites and
acquiring natural spring water companies. In accordance with this strategy,
the  Company  recently  acquired  the rights to natural  spring  water from
Ginnie  Springs,  a  spring  located  in  north  central  Florida  ("Ginnie
Springs"),  adjacent to which a new  production  facility is expected to be
constructed  and completed by the Spring of 1998.  In addition,  on October
15, 1997, the Company  acquired  Castle Rock, a bottler and  distributor of
natural  spring  water  products  located  in  northern   California.   The
acquisition of the right to Ginnie Springs spring water and the acquisition
of  Castle  Rock  will  allow  the  Company  to serve  its  customers  more
efficiently.

  The  Company's  executive  offices  are  located at One  AquaPenn  Drive,
Milesburg,  Pennsylvania  16853.  The Company's  telephone  number is (814)
355-5556 and its web site is www.aquapenn.com.


                               The Offering

Common Stock Offered by:
   the Company.....................     2,000,000  shares (1)    
   the Selling Shareholder.........     1,859,000  shares        
Common Stock to be Outstanding after    6,555,888  shares (1)(2) 
Use of Proceeds....................     For capital expenditures, including
                                        funding a portion of the  expansion
                                        of   the    Company's    Milesburg,
                                        Pennsylvania facility and a portion
                                        of the  construction  of the Ginnie
                                        Springs facility, repayment of debt
                                        associated  with the acquisition of
                                        Castle    Rock,     repayment    of
                                        outstanding   balances   under  the
                                        Company's credit facilities and for
                                        other general  corporate  purposes.
                                        See "Use of Proceeds."
Proposed NYSE symbol...............     "___"

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

(1) Excludes the Underwriters' over-allotment option to purchase 578,850
    shares of Common Stock.

(2) Excludes 2,036,364 shares of Common Stock reserved for issuance upon
    exercise of outstanding options, warrants, subscriptions under the 
    Stock Purchase Plan and conversion of the Convertible Preferred Stock.
    See "Management -- Employment Agreements," "Management -- Stock Plans"
    and "Description of Capital Stock."

                                    -4-



                       Summary Financial Information


  The following summary financial information should be read in conjunction
with the  Consolidated  Financial  Statements  of the Company and the notes
thereto,   "Selected   Consolidated   Financial  Data"  and   "Management's
Discussion  and Analysis of Financial  Condition and Results of Operations"
included elsewhere in this Prospectus.



                                                                 Years Ended September 30,
                                           1993         1994          1995           1996         1997
                                                                                

Statement of Operations Data:
  Net revenues.........                $9,275,537   $13,011,744    $22,956,053    $28,240,741  $38,015,315
  Gross profit.........                 2,136,846     3,032,276      4,802,698      6,969,428    9,698,377
  Selling, general and administrative   1,389,220     1,994,812      3,290,609      4,313,480    5,126,583
  Income from operations                  747,626     1,037,464      1,512,089      2,655,948    4,571,794
  Net income...........                $  400,562   $   688,995    $   638,350    $ 1,485,228  $ 2,786,755

  Net income per common share (1)....  $     0.12   $      0.18    $      0.16    $      0.26  $      0.47
  Weighted average number of common
    shares outstanding.                 3,417,391     3,785,102      3,884,708      5,620,741    5,951,844

Other Operations Data:
   EBITDA (2)..........                $1,260,940   $ 1,606,457    $ 2,888,231    $ 4,613,823  $ 7,285,186



                                                     September 30, 1997
                                                Actual         As Adjusted (3)
Consolidated Balance Sheet Data:
  Working capital .........                 $   3,096,318     $  28,281,318
  Total assets.............                    26,580,185        51,765,185
  Notes payable, including                      4,817,467         1,817,467
  current portion
  Shareholders' equity.....                    18,064,347        46,249,347
- --------------------

(1) For information concerning the number of shares used in the computation
    of net  income  per  common  share,  see  Note  1 to  the  Consolidated
    Financial Statements.
(2) "EBITDA"  represents  earnings  before  interest  expense,  income  tax
    expense,  depreciation  and  amortization,  including  amortization  of
    leasehold  improvements,  acquisition and development  costs,  and debt
    expense and discount or premium relating to any indebtedness. EBITDA is
    not presented herein as an alternative measure of operating results (as
    determined in accordance with generally accepted accounting  principles
    ("GAAP")) or cash flow (as determined in accordance with GAAP).
(3) As adjusted to give  effect to the sale of  2,000,000  shares of Common
    Stock  offered by the Company  hereby  assuming  an  Offering  price of
    $15.00 per share and the receipt of proceeds  from the  exercise of the
    Weis  Markets  Warrant  for  135,180  shares of Common  Stock and after
    deducting estimated underwriting discounts and commissions and Offering
    expenses and the  application of the estimated net proceeds  therefrom.
    See "Use of Proceeds" and "Capitalization."

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

  The preceding summary is qualified in its entirety by, and should be read
in  conjunction  with,  the  more  detailed  information  and  Consolidated
Financial  Statements  of the  Company  and  the  notes  thereto  appearing
elsewhere in this  Prospectus.  This  Prospectus  contains  forward-looking
statements  that involve risks and  uncertainties.  Discussions  containing
such  forward-looking  statements  may be found in the  material  set forth
under "Prospectus  Summary," "Risk Factors,"  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" and "Business."
Actual  events or results  could  differ  materially  from those  discussed
herein. Factors that could cause or contribute to such differences include,
but  are  not  limited  to,  those   discussed  under  "Risk  Factors"  and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

                                    -5-



  Unless otherwise noted, the source of statistical information relating to
the  bottled  water  industry  included  in  this  Prospectus  is  Beverage
Marketing  Corporation of New York,  "Bottled Water In The United  States",
1997  Edition,  as updated  periodically  (referred  to herein as "Beverage
Marketing").

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


  Pure  American(R),  Great  American(R)  and  AquaPenn(R)  are  registered
trademarks  of  the  Company.   All  other  trademarks  appearing  in  this
Prospectus are the property of their respective holders.

                                    -6-



                                RISK FACTORS

   An investment in the shares of Common Stock  offered  hereby  involves a
high degree of risk.  Prospective  investors should carefully  consider the
following risk factors,  in addition to the other  information set forth in
this  Prospectus,  before  purchasing  any of the  shares of  Common  Stock
offered hereby.

Competition

   The bottled water industry is highly competitive.  Many of the Company's
competitors  have more  experience in the U.S.  bottled water market,  have
greater  financial  and  management  resources  and have  more  established
proprietary  trademarks  and  distribution  networks than the Company.  The
Company  currently  competes with respect to bottled water with established
national companies such as The Perrier Group of America, Inc. (whose brands
include  Arrowhead  Mountain  Spring Water,  Poland  Spring,  Ozarka Spring
Water,  Great Bear, Deer Park, Ice Mountain and Zephyrhills  Natural Spring
Water) and Great  Brands of Europe  (whose  brands  include  Evian  Natural
Spring Water and Dannon Natural Spring Water), as well as numerous regional
bottled  water  companies  located in the United  States  and  Canada.  The
Company competes not only with other bottled water producers, but also with
producers of other beverages,  including,  but not limited to, soft drinks,
coffee,  juices,  beer,  liquor and wine.  The bottled water  industry also
competes for the same consumer who may, when choosing to drink water, drink
tap water or use a home filtration system to filter tap water for drinking.
There can be no assurance  that the Company can compete  successfully.  See
"Business -- Competition."

Ability to Manage Growth

   In order to achieve continued growth in its bottled water business,  the
Company  must  meet its  strategic  objectives  of  expanding  its  current
capacity to produce  high  quality  spring water  products,  expanding  its
customer  base,  expanding  its  product  line and adding new  distribution
channels.  The Company's ability to meet these objectives  depends upon (a)
the  successful  development  and  construction  of a facility  adjacent to
Ginnie  Springs,  (b)  the  successful  integration  and  operation  of the
Company's recent acquisition,  Castle Rock, (c) the successful expansion of
its Milesburg,  Pennsylvania facility (the "Milesburg  Facility"),  (d) the
securing  of new  sources  of  spring  water  in  strategic  locations  and
identifying  and  successfully  acquiring and  integrating  existing  water
companies,  (e) the degree to which the Company  loses  sales to  competing
water  suppliers,  (f) the availability of capital and (g) general economic
and other  factors  beyond the  Company's  control.  The  Company has never
operated multiple facilities in multiple states and has never completed and
integrated an acquisition of a significant  existing  company;  the Company
may encounter  unexpected  difficulties  operating  multiple  facilities or
integrating Castle Rock or other acquisitions. No assurance can be given as
to the future growth in the Company's  business or as to its profitability.
Further  growth of the Company will require  employment and training of new
personnel,  expansion of facilities and expansion of management information
systems.  If the  Company is unable to manage its growth  effectively,  the
Company's profitability and its ability to achieve its strategic objectives
may likely be materially adversely affected.

Fluctuations in Quarterly Operating Results

   The Company's  revenues are subject to several  factors which may result
in fluctuations in the Company's operating results.  The Company's business
is highly seasonal,  with increased sales during warmer months. In the last
three fiscal years,  an average of 41.5% of the Company's net revenues have
occurred  during June,  July and August.  Inclement  weather may negatively
impact the  Company's  business,  particularly  summers which are unusually
cool or rainy.  Fluctuations  in retail prices and raw material  prices may
produce  corresponding  fluctuations  in the Company's  profits.  See "Risk
Factors -- Raw Material  Prices." In addition,  the Company expects to make
significant investments from time to time in capital improvements to, among
other things,  increase  capacity.  Costs associated with such improvements
may cause an immediate  reduction in profit  margins unless and until sales
volume  increases.  The Company's product and packaging mix may change from
time to time and, depending on certain factors, may negatively

                                    -7-



impact  profit  margins.  The  Company is subject  to  competitive  pricing
pressures which may affect its financial results.  Due to all the foregoing
factors,  it is  possible  that in some  future  quarter or  quarters,  the
Company's  operating  results  would  likely be below the  expectations  of
securities  analysts and investors.  In such event, the price of the Common
Stock would likely be  materially  adversely  affected.  See  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

Dependence on Key Personnel

   The  continued  success  of the  Company  is  largely  dependent  on the
personal  efforts and abilities of senior  management,  including Edward J.
Lauth, III, Chairman, President and Chief Executive Officer of the Company,
and Geoffrey F.  Feidelberg,  Executive  Vice  President,  Chief  Operating
Officer and Chief  Financial  Officer of the Company.  Although the Company
has entered into employment  agreements with Messrs.  Lauth and Feidelberg,
the employment  agreements  may be terminated by either party  effective at
the end of each one-year term upon six months prior notice.  The employment
agreements  contain a  non-compete  provision  which  extends for two years
beyond  termination  of the  employment  agreements.  The  loss  of  either
executive's  services could have a material  adverse effect on the Company.
See "Management -- Employment Agreements."

Dependence upon Natural Spring Sources

   The Company  currently  obtains the natural  spring water bottled at its
Milesburg  Facility from a spring located in Graysville,  Pennsylvania (the
"Graysville Spring"). A natural spring located in Dunsmuir, California (the
"Castle Rock Spring")  provides the natural  spring water for the Company's
west coast operations based in Dunsmuir and Redding,  California.  The loss
of the Graysville  Spring,  which generated  83.0% of the Company's  fiscal
1997 pro forma net  revenues,  or the Castle Rock Spring,  which  generated
17.0% of the  Company's  fiscal 1997 pro forma net  revenues,  would have a
material adverse effect on the business of the Company. The Company expects
to begin  bottling  water from Ginnie  Springs in 1998.  In  addition,  the
Company has  acquired the right to purchase  natural  spring water from the
Bellefonte   Big  Spring  (the  "Big   Spring")   located  in   Bellefonte,
Pennsylvania,  in order to  supplement  or replace the  Graysville  Spring.
Subject to  completion  by the Borough of Bellefonte of a covering over the
spring and the  permitting  and approval  process,  the Company  expects to
begin bottling Big Spring water in 1999.  Occurrences beyond the control of
the Company including,  but not limited to, drought, which prevents natural
springs  from  recharging  themselves,  and  other  occurrences,   such  as
contamination of the springs, geological changes which could interfere with
operation  of the springs or failure of the water supply to comply with all
applicable    governmental    requirements   for   mineral   and   chemical
concentration,  could have a material adverse effect on the business of the
Company. The Company believes that adequate supplemental commercial sources
of spring  water  exist,  but there is no  assurance  that such  commercial
sources will be available in sufficient amounts or if available, obtainable
on commercially reasonable terms. See "Business -- Spring Water Sources."

Agreements for Water Sources

   The Company leases the land on which the  Graysville  Spring is located.
The Company has an agreement  pursuant to which it has access to the source
and  purchases  the natural  spring water it bottles  under the Castle Rock
label,  and has entered into similar  agreements for access and purchase at
Ginnie Springs and the Big Spring.  See "Business -- Spring Water Sources."
These  arrangements  result in the Company exercising less control over its
operations than if the Company had ownership of these assets. If the lessor
of the  Graysville  Spring or the owners of the Castle  Rock Spring were to
become bankrupt or fail to observe the terms of its lease with the Company,
such event  could have a material  adverse  effect on the  business  of the
Company, particularly with respect to the Company's Pennsylvania operations
in the period prior to the time the Big Spring becomes  operational for the
Company.   Castle  Rock  has  an  agreement  with  the  City  of  Dunsmuir,
California,  pursuant to which the City of Dunsmuir  sells  natural  spring
water from the Castle Rock Spring to Castle  Rock.  The City of Dunsmuir is
not the owner of the land on which the Castle Rock  Spring is located.  The
deed in the  chain of title  that  enables  the  City of  Dunsmuir  to sell
natural  spring  water to Castle Rock limits the City of  Dunsmuir's  water
rights to certain specified uses. A third party has questioned

                                    -8-



whether the sale of natural  spring water by the City of Dunsmuir to Castle
Rock is a proper use as defined in the deed.  Castle Rock's  agreement with
the City of Dunsmuir  provides that the City will indemnify Castle Rock for
losses it  sustains  as a result of any claim or  challenge  regarding  the
ability of the City to sell water to Castle Rock. While the Company intends
to vigorously oppose any challenge to the City of Dunsmuir's rights to sell
water to Castle Rock under the  agreement,  there can be no assurance  that
such a claim would not have a material adverse effect on the Company.

Dependence on Key Suppliers

   The majority of the Company's  natural spring water products are offered
in premium PET bottles. PET bottles are manufactured by a limited number of
suppliers.  While the  Company  believes  that its  relationships  with its
suppliers are good, there can be no assurance that the Company will be able
to obtain PET bottles from its suppliers on commercially  reasonable terms,
particularly  at periods of peak  demand.  Failure to obtain the  necessary
packaging materials could have a material adverse effect on the business of
the Company. In order to ensure its supply of PET bottles,  the Company has
entered into an exclusive supply agreement with  Schmalbach-Lubeca  Plastic
Containers  USA, Inc.  ("Schmalbach-Lubeca")  pursuant to which the Company
leases space in its Milesburg facility to Schmalbach-Lubeca for the on-site
production of PET bottles.  Schmalbach-Lubeca has agreed to provide 100% of
the Company's PET bottle  requirements,  except for the bottle requirements
of its Castle Rock  operation.  Castle Rock has entered into a requirements
contract with  Containers  Northwest  Corporation  pursuant to which Castle
Rock  will  purchase  100%  of  its  bottle  requirements  from  Containers
Northwest   Corporation.   In  the   event   that   the   agreements   with
Schmalbach-Lubeca  and Containers Northwest  Corporation were terminated or
the Company's requirements were not met under the agreements,  there may be
a material adverse effect on the Company until alternative  supplies of PET
bottles are found.

Raw Material Prices

   Due to the wide range of  beverages  available to  consumers,  including
bottled water products, the Company has limited ability to raise prices for
its  products.  From time to time,  the Company has been affected by higher
prices for raw materials  including PET resin and corrugated  boxes. In the
past,  the Company  generally  has not passed  such higher  costs on to its
customers and it generally  would be unlikely to do so in  connection  with
any future price increases. As a result, the Company's future profitability
may be adversely affected by future increases in raw material prices.

Product Liability

   The bottling and  distribution of bottled water products  entails a risk
of  product  liability,   including   liability  due  to  the  presence  of
contaminants  in its products.  The Company  maintains  insurance  coverage
against the risk of product  liability  and product  recall.  However,  the
amount of the insurance carried by the Company is limited, the insurance is
subject to certain  exclusions and may or may not be adequate.  In addition
to direct losses resulting from product  liability and product recall,  the
Company may suffer  adverse  publicity and damage to its  reputation in the
event of contamination  which could have a material adverse effect on sales
and profitability.

Dependence on Trademarks

   The Company owns federal  registrations  for many of the  trademarks  it
uses.  The Company  believes that its  registered and common law trademarks
have  significant  value and goodwill and that some of these trademarks are
instrumental  in its  ability  to  create  demand  for  and to  market  its
products. There can be no assurance that the Company's trademarks do not or
will not  violate  the  proprietary  rights of  others,  that they would be
upheld if challenged or that the Company  would,  in such an event,  not be
prevented  from using the  trademarks,  any of which  could have a material
adverse effect on the Company.

                                    -9-



Government Regulation

   The  Company's  operations  are subject to numerous  federal,  state and
local laws and regulations relating to its bottling  operations,  including
the identity,  quality,  packaging and labeling of its bottled water. These
laws and regulations and their  interpretation  and enforcement are subject
to change.  There can be no assurance  that  additional  or more  stringent
requirements will not be imposed on the Company's operations in the future.
Failure  to comply  with such laws and  regulations  could  result in fines
against the Company,  a temporary  shutdown of  production,  recalls of the
product,  loss of  certification  to market  the  product  or,  even in the
absence  of  governmental  action,  loss of  revenue as a result of adverse
market reaction to negative publicity. Any such event could have a material
adverse effect on the Company. See "Business -- Regulation."

Lack of Inventory

   The Company maintains a limited amount of finished product inventory. An
event causing the Company's  Pennsylvania or California  facilities to shut
down,  even  for a short  period,  would  result  in an  inability  to fill
customer orders and accordingly would have a material adverse effect on the
Company's revenues and customer relations.

Consumer Preferences

   The Company  believes  that the most  important  factor in the growth of
natural  spring water  products has been a change in consumer  preferences.
Consumer  preferences may be influenced,  however,  by the availability and
appeal of  alternative  beverages or packaging as well as general  economic
conditions,  among other  things.  No assurance  can be given that consumer
demand for natural  spring water will continue to grow or will not diminish
in the future.

Immediate and Substantial Dilution

  Purchasers of the Common Stock offered hereby will  experience  immediate
and substantial dilution in the pro forma net tangible book value per share
at September 30, 1997 of $7.95 at an assumed  Offering  price of $15.00 per
share, after deducting estimated underwriting discounts and commissions and
after  giving  effect  to the  exercise  of the Weis  Markets  Warrant.  In
addition,  as of  September  30, 1997,  the Company had issued  warrants to
purchase 105,140 shares of Common Stock, options to purchase 832,108 shares
of Common Stock,  Convertible  Preferred Stock  convertible  into 1,022,862
shares of Common  Stock and 76,254  shares of Common Stock  subscribed  for
under the Company's  Stock  Purchase Plan. If such warrants and options are
exercised in full and such  Convertible  Preferred  Stock is converted into
Common Stock,  and assuming that all shares  subscribed for under the Stock
Purchase Plan are purchased and all shares issued into escrow in the Castle
Rock  acquisition  are  released,  purchasers  of the Common Stock  offered
hereby would  experience an immediate and  substantial  dilution in the pro
forma net tangible book value per share of $9.43. See "Dilution."

Arbitrary Determination of Offering Price; Possible Volatility of Stock Price

  The Offering price of the Common Stock has been determined by negotiation
between the Company and the  Underwriters and does not necessarily bear any
relationship to the Company's assets,  book value,  financial  condition or
any other recognized criterion of value. There can be no assurance that the
market price of the Common Stock will not decline below the Offering price.
The market price of the Common Stock could be subject to wide  fluctuations
in response to actual or  anticipated  quarterly  operating  results of the
Company,  announcements  of the Company or its competitors as well as other
factors.  In addition,  the stock market has experienced  from time to time
extreme  price  and  volume  fluctuations  that  may  be  unrelated  to the
operating performance of particular companies.

                                   -10-



No Prior Public Market

   Prior to this Offering,  there has been no public trading market for the
Common Stock. Accordingly, there can be no assurance that an active trading
market in the  Common  Stock  will  develop,  or if such a  trading  market
develops, that it will be sustained.

No Cash Dividends

   Since the Company commenced operations in 1986, the Company has not paid
any cash dividends on its capital stock.  The Company  anticipates that its
future earnings,  if any, will be retained for use in the business,  or for
other corporate purposes, and it is not anticipated that any cash dividends
on the Common Stock will be paid in the foreseeable  future.  See "Dividend
Policy" and "Description of Capital Stock."

Control by Current Shareholders; Anti-Takeover Devices

   Upon the  consummation  of this  Offering,  including the sale of Common
Stock  by  the  Selling  Shareholder,  the  Company's  shareholders  as  of
September 30, 1997 will own 41.1% of the outstanding shares of Common Stock
(39.3% if the  Underwriters'  over-allotment  option is exercised in full).
Accordingly,  such persons,  acting in concert, may be able to elect all of
the  Company's  directors,   increase  the  Company's  authorized  capital,
dissolve,  merge or sell the assets of the Company and generally direct the
affairs of the Company. In addition, the Board of Directors and officers of
the Company will own 18.4% of the outstanding shares of Common Stock (33.4%
upon the  exercise  of  currently  exercisable  options  and  warrants  and
conversion  of the  Convertible  Preferred  Stock  owned  by the  Board  of
Directors  and   officers).   See  "Principal   Shareholders   and  Selling
Shareholder."

   In  addition,   certain   provisions  in  the   Company's   Articles  of
Incorporation  and certain  provisions of applicable  Pennsylvania law may,
under certain circumstances,  have the effect of discouraging,  delaying or
preventing a change in control of the Company.  See "Description of Capital
Stock -- Preferred Stock" and "Description of Capital Stock -- Pennsylvania
Corporate Law Provisions."

Shares Eligible for Future Sale

     After the  completion  of this  Offering,  6,555,888  shares of Common
Stock will be outstanding. Of such shares, the shares sold pursuant to this
Offering  will be  tradable  without  restriction  by  persons  other  than
"affiliates" of the Company. The remaining 2,696,888 shares of Common Stock
to be outstanding  after this Offering are "restricted  securities"  within
the meaning of Rule 144 under the  Securities  Act of 1933, as amended (the
"Securities  Act"),  and may not be publicly  resold,  except in compliance
with the registration  requirements of the Securities Act or pursuant to an
exemption   from   registration,   including  that  provided  by  Rule  144
promulgated under the Securities  Act.       shares of Common Stock will be
available  for  immediate  resale upon the  consummation  of this  Offering
without restriction  pursuant to the exemption provided by Rule 144(k). The
directors and executive  officers of the Company and other  shareholders of
the Company,  who collectively hold      shares, or approximately  % of the
outstanding shares of Common Stock prior to this Offering,  have agreed not
to  offer to sell,  sell,  contract  to sell,  grant  any  option  to sell,
encumber,  pledge or otherwise  dispose of, or exercise  any demand  rights
with  respect  to,  any  Common  Stock or  securities  convertible  into or
exercisable or exchangeable for Common Stock for a period of 180 days after
the  date  of  this  Prospectus   without  the  prior  written  consent  of
PaineWebber Incorporated.  Upon expiration of the 180-day period,    shares
of Common Stock will be eligible for immediate resale under the  Securities
Act, subject, in certain cases, to certain volume, manner of sale and other
requirements of Rule 144 promulgated  under the Securities Act. The Company
may  file  one or more  Registration  Statements  on Form  S-8  immediately
following  this  Offering,  registering  under the Securities Act shares of
Common  Stock  covered by the  Company's  stock  option and stock  purchase
plans.  No  prediction  can be made as to the effect,  if any,  that future
sales of shares,  or the  availability of shares for future sale, will have
on the market price of the Common Stock prevailing from time to time. Sales
of substantial  amounts of Common Stock,  or the perception that such sales
could occur, could adversely affect the prevailing market


                                   -11-




price  of  the  Common  Stock.  See  "Principal  Shareholders  and  Selling
Shareholder," "Shares Eligible for Future Sale" and "Underwriting."

                                   -12-



                              USE OF PROCEEDS


   The net proceeds to the Company from the sale of the 2,000,000 shares of
Common  Stock   offered  by  the  Company   hereby  are   estimated  to  be
approximately  $27.5 million,  after deducting  underwriting  discounts and
commissions and estimated  Offering  expenses,  and, together with $675,000
from the exercise of the Weis Markets Warrant,  result in total proceeds of
$28.2 million. The Company intends to use $19.1 million of such proceeds to
fund a portion of the capital expenditures associated with the expansion of
the Milesburg Facility (the total estimated cost of which is $17.8 million)
and the  construction  of the Ginnie Springs  bottling  facility (the total
estimated  cost of which  is $6.6  million).  The  Company  intends  to use
approximately  $6.0 million of the net proceeds to repay  borrowings  under
its  credit  facilities  used to fund a portion of the  purchase  price and
repay certain  liabilities  associated with the acquisition of Castle Rock.
Net  proceeds  of $3.1  million are  expected  to be used to repay  certain
borrowings  under the Company's  credit  facilities which incur interest at
rates  between  LIBOR plus 1.0% and LIBOR plus 1.7%. At September 30, 1997,
the Company had approximately $3.1 million of such borrowings  outstanding,
$2.9 million of which will begin to amortize in February  1999 and $200,000
of which is due upon demand.  In connection  with the acquisition of Castle
Rock, the Company made additional  borrowings under its credit  facilities.
The balance,  if any, of the net proceeds  from this  Offering will be used
for working capital and general corporate purposes.  Pending such uses, the
total proceeds will be invested in short-term,  interest-bearing investment
grade securities or commercial paper.


                              DIVIDEND POLICY


   The Company  has never  declared  or paid cash  dividends  on its Common
Stock.  The Company  currently  intends to retain its earnings,  if any, to
provide  funds  for  the  operation  and  expansion  of its  business  and,
therefore,  does not  anticipate  declaring or paying cash dividends in the
foreseeable  future.  Any  payment  of  future  dividends  will  be at  the
discretion  of the Board of  Directors  and will depend  upon,  among other
things, the Company's earnings,  financial condition, capital requirements,
level of indebtedness, contractual restrictions with respect to the payment
of dividends and other relevant factors.  Further, pursuant to the terms of
its existing credit facilities, the Company is restricted in its ability to
pay cash dividends on its Common Stock.  See  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations -- Liquidity and
Capital Resources."

                                   -13-



                                  DILUTION


   The difference  between the Offering price per share of Common Stock and
the adjusted  net tangible  book value per share of Common Stock after this
Offering  constitutes  the  dilution to  investors  in this  Offering.  Net
tangible  book value per share on any given date is  determined by dividing
the net tangible book value (total tangible assets less total  liabilities)
of the  Company  on such date by the  number  of  shares  of  Common  Stock
outstanding on such date.

   The net  tangible  book value of the Company at  September  30, 1997 was
approximately  $18.1  million,  or $4.09  per share of  outstanding  Common
Stock, excluding net tangible book value attributable to, and shares issued
in connection  with, the acquisition of Castle Rock. After giving effect to
the sale of the  2,000,000  shares of Common  Stock  being  offered  by the
Company,  the exercise of the Weis Markets  Warrant and the  application of
the net proceeds  therefrom,  the pro forma net tangible  book value of the
Company at  September  30, 1997 would have been $46.2 million, or $7.05 per
share. This represents an immediate  increase in net tangible book value of
$2.96 per share to existing shareholders and an immediate dilution of $7.95
per share to new  shareholders  purchasing  shares of Common  Stock in this
Offering. The following table illustrates this per share dilution:

Assumed Offering price per share..............................          $15.00
  Net tangible book value per share at September 30, 1997.....   $ 4.09
  Increase per share attributable to this Offering............     2.96
                                                                 ------
Net tangible book value per share after this Offering.........            7.05
                                                                        ------
Dilution per share to new shareholders........................          $ 7.95
                                                                        ======

   The  following  table sets  forth the  number of shares of Common  Stock
purchased  from the Company,  the total  consideration  paid to the Company
(including  proceeds from the exercise of the Weis Markets Warrant) and the
average price per share paid by existing shareholders, and by purchasers of
the  shares  offered  hereby,  at an assumed  Offering  price of $15.00 per
share, before deducting underwriting discounts and commissions and Offering
expenses,  and as if this  Offering had occurred as of September  30, 1997.
The  following   table  excludes  shares  issued  in  connection  with  the
acquisition of Castle Rock.

                         Shares Purchased(1)  Total Consideration  Average Price
                         Number     Percent   Amount      Percent    Per Share

Existing shareholders... 4,555,888    69.5%   $12,866,269   30.0%      $ 2.82
New shareholders........ 2,000,000    30.5%    30,000,000   70.0%       15.00
                         ---------   -----    -----------  -----      
                         6,555,888   100.0%   $42,866,269  100.0%
                         =========   =====    ===========  =====
- ---------------
(1)  If the Underwriters'  over-allotment  option is exercised in full, the
     total number of shares  outstanding  after this  Offering  held by new
     investors would increase to 2,578,850 shares,  or approximately  36.1%
     of the total number of shares outstanding after this Offering.

   The above tables  exclude (i) 937,248  shares of Common  Stock  issuable
upon exercise of outstanding options and warrants, (ii) 1,022,862 shares of
Common Stock  reserved  for issuance  upon  conversion  of the  Convertible
Preferred   Stock  and  (iii)  76,254  shares  of  Common  Stock  currently
subscribed  for under the Company's  Stock  Purchase Plan. The exercise and
purchase of the total 2,036,364  shares would result in further dilution of
$1.48  per  share  to  new  shareholders.  See  "Management  --  Employment
Agreements,"  "Management  --  Stock  Plans",  "Certain  Transactions"  and
"Description of Capital Stock."

                                   -14-



                               CAPITALIZATION


   The following table sets forth the  capitalization  of the Company as of
September 30, 1997 on an actual basis and on an as adjusted  basis,  giving
effect  to the sale of  2,000,000  shares of Common  Stock  offered  by the
Company  hereby at an  assumed  Offering  price of $15.00  per  share,  the
exercise of the Weis Markets  Warrant and the  application of the estimated
net proceeds therefrom after deducting estimated underwriting discounts and
commissions and Offering expenses. This table should be read in conjunction
with the  Consolidated  Financial  Statements  of the Company and the notes
thereto included elsewhere in this Prospectus.  See "Description of Capital
Stock."

                                                     September 30, 1997

                                                   Actual     As Adjusted
Notes payable:
  Notes payable, current.................      $   298,966  $     89,944
  Notes payable, excluding current
    portion..............................        4,518,501     1,727,523
                                                 ---------     ---------
    Total notes payable..................        4,817,467     1,817,467

Shareholders' equity:
  Series A Non-Voting Convertible Preferred
  Stock, $1 par value, 2,000,000 shares
  authorized, 1,713,750 shares issued; 
  1,713,750 shares issued, 
    as adjusted..........................        1,713,750     1,713,750
  Common Stock, no par value, 
  100,000,000 shares authorized,
  4,423,712 shares issued; 6,555,888 shares
  issued, as adjusted (1)................            --            --

  Additional paid-in capital.............       12,196,269    40,381,269
  Retained earnings......................        4,242,456     4,242,456
  Less 11,250 shares of preferred
   stock in treasury, at cost............      (    11,250)  (    11,250)
  Less 3,004 shares of common stock
   in treasury, at cost..................      (     5,000)  (     5,000)
  Subscriptions receivable...............      (    71,878)  (    71,878)
    Total shareholders' equity...........       18,064,347    46,249,347
                                                ----------    ----------
       Total capitalization..............      $22,881,814   $48,066,814
                                               ===========   ===========

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

(1)  Excludes (i) 937,248  shares of Common Stock issuable upon exercise of
     outstanding  options and  warrants,  (ii)  1,022,862  shares of Common
     Stock  reserved  for  issuance  upon  conversion  of  the  Convertible
     Preferred  Stock and (iii)  76,254  shares of Common  Stock  currently
     subscribed  for under the Stock  Purchase  Plan.  See  "Management  --
     Employment   Agreements,"   "Management  --  Stock  Plans,"   "Certain
     Transactions" and "Description of Capital Stock."

                                   -15-



                    SELECTED CONSOLIDATED FINANCIAL DATA


     The selected consolidated financial data set forth below as of and for
the years ended September 30, 1993, 1994, 1995, 1996 and 1997 have been
derived from the Company's financial statements, which have been audited by
KPMG Peat Marwick LLP, independent certified public accountants. The
consolidated financial statements of the Company for each of the three
years in the period ended September 30, 1997 and the related balance sheets
at September 30, 1996 and 1997, which have been audited by KPMG Peat
Marwick LLP, have been included elsewhere in this Prospectus. The selected
consolidated financial data set forth below should be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the Consolidated Financial Statements of the
Company and the notes thereto included elsewhere in this Prospectus.



                                            Years Ended September 30,
                                  -----------------------------------------------------------
                                  1993        1994         1995         1996         1997
                                  ----        ----         ----         ----         ----
                                                                        


Statement of Operations Data:
  Net revenues................  $9,275,537  $13,011,744  $22,956,053  $28,240,741  $38,015,315
  Cost of goods sold..........   7,138,691    9,979,468   18,153,355   21,271,313   28,316,938
                                 ---------  -----------  -----------  -----------  -----------

  Gross profit................   2,136,846    3,032,276    4,802,698    6,969,428    9,698,377
  Selling, general and
    administrative............   1,389,220    1,994,812    3,290,609    4,313,480    5,126,583
                                 ---------   ----------  -----------  -----------  -----------

  Income from operations .....     747,626    1,037,464    1,512,089    2,655,948    4,571,794
  Non-operating income
    (expense), net............    (228,664)    (226,469)    (738,739)    (180,720)     119,713
                                 ---------   ----------  -----------  -----------  -----------

  Income before income taxes
    and cumulative effect of
    change in accounting   
    principle ................     518,962      810,995      773,350    2,475,228    4,691,507
  Income tax expense. ........      69,400      122,000      135,000      990,000    1,904,752
                                 ---------   ----------  -----------  -----------  -----------

  Income before cumulative
    effect of change in
    accounting principle .....     449,562      688,995      638,350    1,485,228    2,786,755

  Cumulative effect of change in
    accounting for income taxes
    in accordance with FASB 109     49,000         --           --          --           --
                                 ---------   ----------  -----------  -----------   ----------

  Net income..................   $ 400,562   $  688,995   $  638,350   $1,485,228   $2,786,755
                                 =========   ==========   ==========   ==========   ==========
  Net income per common
    share (1).................   $    0.12   $     0.18   $     0.16   $     0.26   $     0.47
                                 ==========  ==========   ==========   ==========   ==========

  Weighted average number of
    common shares outstanding.   3,417,391    3,785,102    3,884,708    5,620,741    5,951,844

 Other Operations Data:

   EBITDA (2).................  $1,260,940   $1,606,457   $2,888,231   $4,613,823   $7,285,186




                                   -16-






                                                           September 30,
                                     ---------------------------------------------------------------
                                       1993         1994          1995          1996         1997
                                       ----         ----          ----          ----         ----
                                                                               

Consolidated Balance Sheet Data:
  Working capital...............    $  901,761   $1,498,399   $ 2,068,414   $ 2,304,684   $ 3,096,318
  Total assets..................     6,101,103    7,098,447    17,916,037    19,516,355    26,580,185
  Notes payable, including
    current portion.............     2,220,062    2,836,604     2,830,872     1,808,464     4,817,467
  Shareholders' equity..........     2,779,804    3,507,290    12,796,169    14,649,421    18,064,347

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


(1)  For information concerning the number of shares used in the
     computation of net income per common share, see Note 1 to the
     Consolidated Financial Statements.

(2)  "EBITDA" represents earnings before interest expense, income tax
     expense, depreciation and amortization, including amortization of
     leasehold improvements, acquisition and development costs, and debt
     expense and discount or premium relating to any indebtedness. EBITDA
     is not presented herein as an alternative measure of operating results
     (as determined in accordance with GAAP) or cash flow (as determined in
     accordance with GAAP).


                                   -17-




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


     The  following  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations  should be read in conjunction with the
Consolidated  Financial  Statements and the related notes thereto  included
elsewhere in this  Prospectus.  This  Prospectus  contains  forward-looking
statements  regarding  matters that involve  risks and  uncertainties.  The
Company's  actual results may differ  materially from those  anticipated by
the forward-looking  statements as a result of certain factors,  including,
but not limited to, those set forth in Risk  Factors and  elsewhere in this
Prospectus.

Overview

     AquaPenn  produces,  bottles and sells  non-sparkling  natural  spring
water.  The  Company has adopted a strategy  of  producing  regionally  and
selling  its  natural  spring  water  products  to  national  and  regional
customers,  offering both private  label and branded  products to allow its
customers  "one-stop-shopping," creating innovative packaging,  maintaining
state-of-the-art  production  facilities  which  allow it to  achieve  cost
effectiveness  and  producing  superior  quality  products.   Part  of  the
Company's strategy includes acquiring the rights to additional spring water
sites and acquiring natural spring water companies.

     History.  The  Company  commenced  operations  in  fiscal  1987  as  a
distributor of 5 gallon  containers of natural spring water to the home and
office market,  and in fiscal 1988 the Company commenced  manufacturing and
selling spring water ice to  supermarkets  and other  customers.  In fiscal
1989, the Company began to refocus its product and distribution  strategies
by bottling natural spring water in containers for sale directly or through
wholesalers to the  off-premise  retail market in 1 gallon and 2 1/2 gallon
sizes.  In fiscal  1991,  the Company sold assets used in its 5 gallon home
and office  delivery  business,  and in fiscal 1994 the Company sold assets
used in its ice business.  In August 1990, the Company  commenced  shipping
premium PET products, and since that time the Company has primarily focused
its efforts on premium PET natural spring water  products,  which accounted
for  approximately 81% of the Company's net revenues in fiscal 1997. During
fiscal 1995 and 1996, the Company  completed a private  placement of Common
Stock,  with  proceeds  of $8.9  million,  which  were  used to  build  the
Milesburg  Facility.  This facility was expanded in February 1997,  and, as
part of the use of net proceeds from this Offering,  the Company expects to
spend an additional $17.8 million to add additional production capacity and
warehouse space.  The current  expansion is expected to be completed by the
end of the Spring of 1998.

     Factors Affecting  Operating Results.  Because the Company has limited
ability to change the price of its  products,  the  Company's  profits  are
based on generating sufficient sales volume to exceed its costs,  including
its relatively high fixed costs of production. As the Company completes its
capital  expenditures  in the near term,  its profit margins will likely be
negatively  impacted until sales volumes  increase.  The Company's  largest
variable cost is packaging,  principally  PET bottles,  caps and corrugated
boxes.  Variations in raw materials prices may cause the Company's  results
to fluctuate.  The Company maintains a relatively low level of raw material
and finished goods  inventory  averaging $1.5 million in fiscal 1997.  This
inventory consists primarily of raw materials, which the Company finds cost
effective  to purchase in bulk.  The  Company  maintains a limited  product
inventory  because the Company tailors much of its production  specifically
to customer orders.  The Company's PET bottle supplier,  Schmalbach-Lubeca,
produces  PET  bottles as needed for the  Company on site at the  Milesburg
Facility.  Disruptions  in supplies of certain raw materials may negatively
impact the Company's ability to deliver finished products to its customers.
Competitive  pricing  pressures  may also  negatively  impact the Company's
performance.  Finally,  the mix of products and packaging sizes sold by the
Company may change, particularly as new distribution channels are obtained.
Changes in these aspects of the  Company's  sales profile may impact profit
margins.  The Company  does not believe that  inflation  has had a material
effect on the  Company's  operating  results  during the past three  fiscal
years.

     Seasonality.  The  Company's  business  is  highly  seasonal,  with  a
concentration of sales in summer months. In the past, inclement weather has
negatively  impacted the Company's net  revenues,  particularly  in summers
which are  unusually  cool or rainy.  In the last three  fiscal  years,  an
average of 41.5% of the Company's sales have occurred during June, July and
August.


                                   -18-




Results of Operations

     The  following  table sets  forth for the  periods  indicated  certain
financial data as a percentage of net revenues.

                                    Years Ended September 30,
                                    -------------------------
                                      1995    1996    1997
                                      ----    ----    ----

Net revenues....................     100.0%   100.0%  100.0%
Cost of goods sold..............      79.1     75.3    74.5
                                      ----     ----    ----
Gross profit....................      20.9     24.7    25.5
Selling, general and administrative   14.3     15.3    13.5
                                      ----     ----    ----
Income from operations..........       6.6      9.4    12.0
Other income (expense)..........      (3.2)    (0.6)    0.3
                                      ----     ----    ----
Income before income tax expense       3.4      8.8    12.3
Income tax expense..............       0.6      3.5     5.0
                                      ----     ----    ----
Net income......................       2.8%     5.3%    7.3%
                                      ====     ====    ==== 


 Fiscal 1997 Compared with Fiscal 1996

     Net Revenues.  The Company's net revenues increased from $28.2 million
in  fiscal  1996 to $38.0  million  in fiscal  1997,  an  increase  of $9.8
million, or 34.6%. This increase resulted  principally from increased sales
volume to the Company's existing customer base as well as from sales to new
customers.  This  increase  also  resulted  from  the  introduction  of the
Company's new 8 ounce  product  which  accounted for 33.0% of the Company's
fiscal 1997 growth.  During the fourth  quarter of fiscal 1997, the Company
experienced  a decrease in net revenues from the prior  quarter  which,  in
part, was a result of  unseasonably  cool weather in select markets and the
loss of net  revenues  from two  customers  which  were  acquired  by other
entities.

     Gross Profit.  Gross profit increased from $7.0 million in fiscal 1996
to $9.7 million in fiscal 1997.  The gross margin  increased  from 24.7% in
fiscal 1996 to 25.5% in fiscal  1997.  Cost of goods sold  includes  direct
materials,   direct  labor,   overhead,   depreciation,   amortization  and
transportation.  This percentage increase was largely attributable to a new
bottle  supply  contract  which  went  into  effect  on April 1,  1996.  In
addition,  the Company's direct labor costs and overhead were spread over a
greater sales volume, decreasing the cost per unit produced. Transportation
expenses,  which represent  outbound  delivery costs,  remained  relatively
unchanged as a percentage of net revenues.  Depreciation  and  amortization
was $1.8  million in fiscal 1996  compared to $2.4  million in fiscal 1997,
and  decreased  from 6.5% of net  revenues in fiscal 1996 to 6.3% in fiscal
1997.  During the fourth quarter of fiscal 1997, the Company  experienced a
decrease in gross  margins.  Factors  impacting  this  decrease  included a
disproportionate  increase  in certain  expenses  in addition to a shift in
product mix. In particular,  higher transportation  expenses reflected,  in
part,  an increase in deliveries  to the West and  Southwest,  direct labor
expenses were higher due to more  labor-intensive  requirements for certain
packaging  and higher raw  material  expenses  resulted  from PET resin and
corrugated box price increases.  Product mix shifts occurred as the Company
obtained new customers in different  distribution  channels, introduced new
product sizes and sold a different mix of products to existing customers.

     Selling,   General   and   Administrative.    Selling,   general   and
administrative  expenses increased from $4.3 million in fiscal 1996 to $5.1
million in fiscal 1997 but  decreased  from 15.3% of net revenues in fiscal
1996 to 13.5% in fiscal 1997. This decrease was primarily attributable to a
greater percentage increase in net revenues.

     Other Income (Expense). Other income increased from $116,484 in fiscal
1996 to $328,180 in fiscal 1997. Other income consists  primarily of rental
income from the lease of the Company's  former State  College  location and
the  lease of space in the  Milesburg  Facility  to  Schmalbach-Lubeca  for
production of blow-molding products.


                                   -19-




     Interest Expense,  Net. Interest expense,  net decreased from $297,204
in fiscal 1996 to $208,467 in fiscal 1997. This decrease was due to a lower
average  outstanding  revolver  balance and more  favorable  interest  rate
terms.

     Income Tax Expense.  The  Company's  effective  tax rate was 40.0% for
fiscal 1996 and 40.6% for fiscal 1997.

 Fiscal 1996 Compared with Fiscal 1995

     Net Revenues.  The Company's net revenues increased from $23.0 million
in  fiscal  1995 to $28.2  million  in fiscal  1996,  an  increase  of $5.2
million, or 23.0%. This increase resulted  principally from increased sales
volume to existing customers as well as from sales to new customers.

     Gross Profit.  Gross profit increased from $4.8 million in fiscal 1995
to $7.0 million in fiscal 1996.  The gross margin  increased  from 20.9% in
fiscal 1995 to 24.7% in fiscal 1996. This  percentage  increase was largely
due to a  decrease  in cost of  direct  materials  attributable  to the new
bottle  supply   contract   which  went  into  effect  on  April  1,  1996.
Depreciation and amortization increased from $1.4 million in fiscal 1995 to
$1.8 million in fiscal  1996,  and  increased  from 5.9% of net revenues in
fiscal 1995 to 6.5% in fiscal 1996.  Substantially  all of this increase is
attributable to the Milesburg Facility which opened in May 1995.

     Selling,   General   and   Administrative.    Selling,   general   and
administrative  expenses increased from $3.3 million in fiscal 1995 to $4.3
million in fiscal 1996,  and increased from 14.3% of net revenues in fiscal
1995 to 15.3% in fiscal  1996.  This  increase  resulted  primarily  from a
larger percentage increase of sales volume being sold through food brokers,
a greater  percentage  of net revenues  attributable  to sales  rebates and
accruals, and an increase in personnel expenses.

     Other Income  (Expense).  Other income increased from $7,090 in fiscal
1995  to  $116,484  in  fiscal  1996.   This  increase  is  the  result  of
commencement  of the lease of the Company's  former State College  location
and rental income therefrom.

     Interest Expense,  Net. Interest expense,  net decreased from $745,829
in fiscal 1995 to $297,204 in fiscal 1996 as a result of the  repayment  of
an $8.0 million  interim loan from the  proceeds of the  Company's  private
placement of Common Stock in fiscal 1995.

     Income Tax  Expense.  The  Company's  effective  tax rate was 17.5% in
fiscal 1995 and 40.0% in fiscal 1996. The effective tax rate in fiscal 1995
differed  from  the  statutory  tax  rate  primarily  due to the use of net
operating loss carryforwards.  As of September 30, 1995,  substantially all
of the  Company's  federal  net  operating  loss  carryforwards  were fully
utilized.

 Quarterly Results

     The following table sets forth certain  quarterly  information for the
Company's two most recent years. This unaudited  quarterly  information has
been  prepared  on the same  basis as the  audited  Consolidated  Financial
Statements  included  elsewhere in this Prospectus,  and, in the opinion of
the Company,  reflects a fair presentation of the financial results for the
period  covered.   The  table  should  be  read  in  conjunction  with  the
Consolidated Financial Statements of the Company and the notes thereto. The
operating  results for any quarter may not  necessarily  be  indicative  of
results for any future periods.


                                   -20-




                                                               Quarters Ended
                        -----------------------------------------------------------------------------------------------
                        Dec. 31,    March 31,   June 30,   Sept. 30,    Dec. 31,    March 31,    June 30,    Sept. 30,
                          1995        1996        1996        1996        1996        1997         1997         1997
                        ---------   ---------   ---------   ---------   ---------   ---------   ----------   ----------
                                                                                            

Net revenues.          $3,413,572  $5,788,242  $9,173,126  $9,865,801  $5,002,521  $7,419,815  $12,889,053  $12,703,926

Cost of goods sold      3,267,086   4,999,297   6,388,573   6,616,357   4,025,163   5,712,637    9,209,757    9,369,381
                        ---------   ---------   ---------   ---------   ---------   ---------    ---------    ---------
Gross profit.             146,486     788,945   2,784,553   3,249,444     977,358   1,707,178    3,679,296    3,334,545
Selling, general and
 administrative           832,406     876,453   1,258,246   1,346,375     943,952   1,050,679    1,504,633    1,627,319
                        ---------   ---------   ---------   ---------   ---------   ---------    ---------    ---------
Income (loss) from
 operations..            (685,920)    (87,508)  1,526,307   1,903,069      33,406     656,499    2,174,663    1,707,226
Non-operating
 expense (income),
 net.........              71,361      49,211      46,163      13,985     (38,670)    (21,247)     (19,302)     (40,494)
                        ---------   ---------   ---------   ---------   ---------   ---------    ---------    --------- 
Income (loss) before
 income taxes            (757,281)   (136,719)  1,480,144   1,889,084      72,076     677,746    2,193,965    1,747,720
Income tax expense
 (benefit)...            (302,000)    (54,000)    591,000     755,000      32,400     272,600      878,717      721,035
                        ---------   ---------   ---------   ---------   ---------   ---------    ---------    ---------
Net income (loss)       $(455,281)  $ (82,719) $  889,144  $1,134,084  $   39,676  $  405,146   $1,315,248   $1,206,685
                        =========   =========  ==========  ==========  ==========  ==========   ==========   ==========
Net income (loss) per
 common share           $   (0.$1)  $   (0.02) $     0.16  $     0.20  $     0.01  $     0.17   $     0.22   $     0.17
                        =========   =========  ==========  ==========  ==========  ==========   ==========   ==========
Weighted average
 number of common
 shares outstanding(1)  4,226,985   4,259,071   5,624,606   5,642,211   5,806,796   5,811,092    5,919,765    5,951,844
                        =========   =========  ==========  ==========  ==========  ==========   ==========   ==========

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


     (1)  The weighted average number of common shares  outstanding in loss
          periods  does not  include  the  Convertible  Preferred  Stock or
          Common Stock options or warrants  under the treasury stock method
          as  outstanding  since  these  securities  have an  anti-dilutive
          effect on per share information.

     Liquidity and Capital Resources

          The Company's primary capital needs have been to fund its working
     capital  requirements  and capital  expenditures  necessitated  by its
     growth.  The Company's net cash provided by operating  activities  was
     $2.1 million,  $3.6 million and $4.8 million in fiscal 1995,  1996 and
     1997, respectively.

          The Company's capital expenditures totaled $7.9 million in fiscal
     1997,  primarily incurred for the expansion of the Milesburg Facility,
     including the purchase of and progress payments on new equipment.

          The Company's capital expenditures totaled $2.9 million in fiscal
     1996,  primarily incurred for the completion of the Milesburg Facility
     and for the purchase of new box-forming and shrink-wrapping equipment.
     The  Company's  capital  expenditures  totaled $10.4 million in fiscal
     1995 for the  purchase of  property,  plant and  equipment,  primarily
     related to the opening of the Milesburg Facility in May.


                                   -21-




     The  Company  utilized  bridge  debt  financing  as well as other debt
borrowings to finance the  construction  of the Milesburg  Facility and the
procurement  of new equipment.  During  September 1995 and the beginning of
fiscal 1996, the Company  privately placed 1.8 million shares of its Common
Stock in exchange  for an  aggregate  of $8.9  million  (net of $171,042 of
aggregate  offering  costs).  The Company  used the proceeds of the private
placement, together with operating cash flow, to repay substantially all of
the debt  borrowings used to finance the Milesburg  Facility.  In addition,
the  Company  borrowed  $1.8  million  from  the  Pennsylvania   Industrial
Development  Authority,  through  which the  Commonwealth  of  Pennsylvania
provides low cost  financing to  job-creating  enterprises.  This financing
bears  an  annual  fixed  rate of  interest  of 5%,  payable  monthly,  and
amortizes over a 15 year period.

     The  Company's  future  capital  requirements  include $6.6 million to
procure land and spring  water  sources and  construct a new bottled  water
facility in Florida,  $17.8  million to expand the Milesburg  Facility,  to
build additional  warehouse and blow-molding  space, to purchase additional
production  lines and  equipment,  to install a pipeline from Big Spring to
its facility and to purchase other  equipment.  In addition,  the Company's
future  capital  requirements  will  require  the  financing  and growth of
working  capital items such as accounts  receivable  and  inventories.  The
Company  anticipates  that the funds  available  from this Offering  should
support the Company's  existing  operations  at least through  fiscal 1998.
Long-term capital expenditures are expected to be funded through additional
debt borrowings and operating cash flow.

     The Company has $22 million in revolving credit  facilities,  lines of
credit and demand notes which incur  interest at annual rates between LIBOR
plus 1.0% and LIBOR plus 1.7%. At September 30, 1997,  the Company had $3.1
million of such borrowings outstanding which are expected to be repaid with
the proceeds of this Offering.

     Lease of Spring Water Sources and Acquisitions.  On July 10, 1995, the
Company   entered  into  an  agreement  with  the  Borough  of  Bellefonte,
Pennsylvania to purchase natural spring water from the Big Spring. The term
of the Company's  agreement with the Borough of Bellefonte is 50 years with
a five year, automatic renewal unless prior notice of termination is given.
Subject  to  the  Borough  of   Bellefonte   obtaining   certain   permits,
construction of a cover over the spring and all other permits and approvals
being  obtained,  the Company expects to begin bottling Big Spring water in
the Spring of 1999. On July 30, 1997, the Company entered into an agreement
with Seven  Springs  Water Company  ("Seven  Springs") to purchase  natural
spring water from Ginnie  Springs,  and to purchase land adjacent to Ginnie
Springs to construct a new bottling facility.  The Company expects that the
construction of this  state-of-the-art  facility will require approximately
$6.6  million of capital  expenditures  and  production  will be  concluded
during the Spring of 1998. On October 15, 1997, the Company acquired Castle
Rock,  providing a West Coast  production  facility,  natural  spring water
source and brand name. The purchase price for all of the outstanding common
stock of Castle  Rock was $3.0  million,  subject to  certain  post-closing
adjustments,   consisting  of  approximately  $1.45  million  in  cash  and
approximately  $1.55  million in Common  Stock to be valued at 75.0% of the
Offering  price.  One  half of the cash  consideration  and one half of the
Common Stock  consideration were paid into escrow pending adjustments based
on a final determination of Castle Rock's liabilities and the determination
of Offering  price.  As part of the acquisition of Castle Rock, the Company
agreed to pay down a substantial portion of the liabilities of Castle Rock.
The acquisition will be accounted for as a purchase.

Recent Accounting Pronouncements

     The  Company  adopted  Statement  of  Financial  Accounting  Standards
("SFAS") No. 121,  Accounting for the  Impairment of Long-Lived  Assets and
for  Long-Lived  Assets to be Disposed of and SFAS No. 123,  Accounting for
Stock- Based  Compensation  during fiscal 1997. SFAS No. 121 was adopted in
the  beginning  of fiscal 1997 and there was no impact on the  consolidated
statements of operations upon the adoption of this  statement.  The Company
elected to adopt the disclosure  requirements of SFAS No. 123 as allowed by
the Statement.

     In February  1997,  SFAS No. 128,  Earnings Per Share,  was issued and
requires  dual  presentation  of basic and diluted  earnings  per share for
complex  capital  structures on the face of the  consolidated  statement of
operations. According


                                   -22-




to SFAS No. 128, basic earnings per share,  which replaces primary earnings
per  share,  is  calculated  by  dividing  net income  available  to common
stockholders  by the weighted  average number of common shares  outstanding
for the period.  Diluted  earnings per share,  which replaces fully diluted
earnings  per share,  reflects the  potential  dilution for the exercise or
conversion of securities into common stock.  SFAS No. 128 is required to be
adopted for the Company's fiscal 1998 year end financial  statements and it
is  expected  to have no  significant  impact  on the  Company's  financial
position or results of operations.

     In June 1997, SFAS No. 130, Reporting  Comprehensive  Income, and SFAS
No.  131,   Disclosures   about  Segments  of  an  Enterprise  and  Related
Information were issued.  SFAS No. 130 establishes  standards for reporting
and display of comprehensive  income and its components including revenues,
expenses,  gains  and  losses  in a full set of  general-purpose  financial
statements  and requires  that all items that are required to be recognized
under  accounting  standards  as  components  of  comprehensive  income  be
reported  in  a  financial  statement  that  is  displayed  with  the  same
prominence as other  financial  statements.  SFAS No. 130 is required to be
adopted for the Company's fiscal 1999 year end financial statements.

     SFAS No. 131 establishes  standards for the way that public  companies
report information about operating segments in annual financial  statements
and requires  that those  enterprises  report  selected  information  about
operating segments in interim financial reports issued to stockholders.  It
also  establishes  standards  for related  disclosures  about  products and
services,  geographic areas, and major customers.  SFAS No. 131 is required
to be adopted for the  Company's  fiscal  1999  financial  statements.  The
Company is currently evaluating the impact, if any, of the adoption of this
pronouncement on the Company's existing disclosures.


                                   -23-




                                  BUSINESS


The Company

     AquaPenn  produces,  bottles and sells  non-sparkling  natural  spring
water products to regional and national customers under both retailers' and
other customers'  private labels and its proprietary  brands Pure American,
Great American,  AquaPenn and Castle Rock. The Company, founded in 1986, is
one of the largest producers of private label natural spring water products
in the United States;  private label products accounted for over 50% of the
Company's  1997 fiscal year net revenues.  The Company's  private label and
branded  customers  include,  among others,  Delta Air Lines,  Inc., Gerber
Products  Company,  Sam's Club and Walgreen Co. The  Company's net revenues
have grown  from $9.3  million  in fiscal  1993 to $38.0  million in fiscal
1997,  representing a compounded annual growth rate of 42.3%. Over the same
time period, the Company's net income has grown from approximately $400,000
to approximately $2.8 million, representing a compounded annual growth rate
of 62.4%.

Industry Overview

     Market  Overview.  The U.S. bottled water market is comprised of three
segments:  domestically produced non-sparkling water, domestically produced
sparkling water and imported water,  which constituted  approximately  65%,
21% and 14%,  respectively,  of 1996 U.S.  bottled water  wholesale  sales,
according to Beverage Marketing.  The domestically  produced  non-sparkling
water  category  includes  natural  spring water  obtained  from  naturally
occurring springs,  well water,  distilled water and purified water. Unlike
other beverages,  bottled water serves both as a tap water substitute and a
refreshment beverage.

     According  to Beverage  Marketing,  the total U.S.  market for bottled
water has grown from 1.6 billion  gallons  sold in 1987 to over 3.1 billion
gallons in 1996, and accounted for approximately  $3.6 billion in wholesale
sales  during  1996.  Non-sparkling  water  comprises  over 87% of the U.S.
bottled water market and generated $2.7 billion of wholesale sales in 1996,
and is expected to  continue to grow in the future.  PET-packaged  products
comprise approximately 39% of the domestically produced non-sparkling water
market  and have  grown from  approximately  83 million  gallons in 1987 to
approximately 580 million gallons in 1996, representing a compounded annual
growth rate of  approximately  24%.  PET-packaged  products  accounted  for
approximately $921 million of wholesale sales in 1996. Approximately 81% of
the Company's  1997 net revenues was generated by products  packaged in PET
containers. According to Beverage Marketing, PET bottled water is among the
fastest growing beverage categories in the United States.

     Consumer  Trends.   Contributing  to  the  growth  in  consumption  of
non-sparkling  water are  consumer  trends  including  health  and  fitness
awareness,  municipal  tap water  quality  concern and maturing  soft drink
demand,   as  well  as  consumer  demand  for  convenience  and  innovative
packaging. Bottled water, particularly when packaged in premium PET bottles
with sport caps,  appeals to consumers who are sports  enthusiasts or whose
lifestyles  are  oriented  to health and  fitness.  According  to  Beverage
Marketing,  consumers' concern over the quality of municipal water supplies
has contributed to an increase in bottled water consumption.

     Bottled  water has also  become  an  alternative  to other  beverages,
including soft drinks.  According to Information  Resources,  Inc. ("IRI"),
total U.S.  gallons  sold of soft drinks  through  food store  channels has
increased  approximately  10% from 1994  through  1996.  Over the same time
period, gallons sold of ready-to-drink juices have increased  approximately
1%. In contrast,  non-sparkling  bottled water gallons sold have  increased
approximately  21% from  1994 to 1996,  according  to  Beverage  Marketing.
Bottled  spring  water is natural and caffeine  and  additive  free.  These
attributes  and the  increased  availability  of  convenient  packaging for
natural  spring water have  contributed  to the  increase in bottled  water
consumption.


                                   -24-




     Distribution  Channels.  Non-sparkling bottled water is generally sold
to end users through four channels.  According to Beverage  Marketing,  the
total share of the bottled water market for each channel is as follows: (i)
off-premise  retail,  which consists of supermarket,  convenience store and
drug store chains and other similar retail outlets  (44.9%);  (ii) home and
office delivery which primarily  consists of 5 gallon  containers  (39.0%);
(iii) on-premise  retail,  which includes  restaurants,  delicatessens  and
other similar sites (8.3%); and (iv) vending (7.8%).

     Non-sparkling   bottled  water  is  generally  delivered  to  customer
locations through  direct-store-delivery  ("DSD") or warehouse distribution
systems.  DSD  involves  delivery  of the  product  directly to the store's
location where consumers may purchase the product.  Warehouse  distribution
systems  involve the delivery of truckloads  of palletized  products to the
warehouses  of  regional  customers  which,  in turn,  deliver  the product
directly to the customer's retail sales locations.

     Private Label. Private label products have become increasingly popular
among  retailers and other  customers.  For example,  supermarket  sales of
private  label  products grew 8.5% in 1996 versus 1.4% growth among branded
products,  according  to IRI.  Retailers  benefit  from  having  a range of
private  label and branded  products as well as from the customer  affinity
developed  from  the  reinforcement  of the  retailer's  own  brand.  Other
non-retailing  customers find it more  efficient to source  products from a
private label  manufacturer than to produce the products  themselves.  Both
types of customers  often choose  private label bottled water  producers on
the basis of  price,  consistent  product  quality,  packaging  capability,
distribution capability and customer service.

     Consolidation.  The trend toward  consolidation  in the bottled  water
industry  is  evidenced  by the  reduction  in the number of bottled  water
filling locations and the corresponding increase in volume produced at most
locations over the past ten years. According to Beverage Marketing, in 1996
there were  approximately 350 filling locations in the United States versus
approximately  425 in 1986,  a  decrease  of 17.6%.  The  number of filling
locations  with sales over $75 million  doubled to eight from 1995 to 1996.
Larger companies are seeking to expand their share within a market,  obtain
broader  distribution  and achieve  economies  of scale with larger  volume
production.

Strategy

     The Company's  objective is to be the leading  producer and bottler of
natural  spring  water for  customers on a national  basis.  Aspects of the
Company's strategy include the following:

     Focus on Premium PET Packaging.  While the Company uses numerous types
of packaging,  it is focused on bottling its natural  spring water products
in premium PET plastic bottles which accounted for approximately 81% of its
net revenues in fiscal 1997.  According to Beverage  Marketing,  PET is the
fastest  growing  segment of the bottled  water  market,  having grown at a
compounded annual rate of approximately 24% from 1987 to 1996, representing
$921 million of wholesale sales in 1996. The Company currently offers eight
premium PET bottle sizes to its customers, with five of those sizes offered
in the Company's proprietary bottle designs.

     Produce Regionally and Sell to National and Regional  Customers.  With
the acquisition of Castle Rock and the Ginnie Springs  source,  the Company
is implementing its strategy of developing  regional production capacity to
provide   bottled  water  products  to  national  and  regional   customers
throughout  the United  States.  The  ability to  provide  products  to its
customers   from  multiple   sites  allows  the  Company  to  service  more
effectively  national  customers such as supermarket  chains,  drug stores,
convenience  stores,  hotel chains,  airlines and restaurant chains,  while
reducing distribution costs.

     Invest in  State-of-the-Art  Production  Facilities.  The  Company has
invested in  state-of-the-art  production  facilities which it believes are
comparable or superior in  sophistication to those used by its competitors.
These  facilities  allow the Company to produce high quality natural spring
water  products  in a  cost  efficient  manner  while  also  providing  the
flexibility  to respond  rapidly to the changing  shipment  and  production
demands of its customers.


                                   -25-




     Create  Innovative  Packaging.  The  Company  incorporates  innovative
packaging into its natural spring water products in order to  differentiate
its products from those offered by its  competitors  and to better meet its
customers' demands. The Company is a package design leader, having been one
of the first to offer  premium PET bottles with sport caps;  tamper-evident
shrink wrap bands;  20 ounce sports bottles;  8 ounce bottles  designed for
airlines,  food  service and other  distribution  channels;  and 24.9 ounce
bottles designed to compete with the 24 ounce bottle.

     Provide  "One-Stop-Shopping"  to Customers.  By producing both private
label  and  branded  products  in a full line of sizes  and  packages,  the
Company can offer to its customers "one-stop-shopping" supply arrangements.
Customers  are able to stock their  shelves with a variety of branded water
products, while also strengthening their own customer affinity with private
label.  Private  label  customers are able to design their own packaging to
their  specifications.  Additionally,  because the Company  distributes its
products  throughout the continental United States, the Company's customers
need not rely on multiple regional suppliers.

     Provide Superior Customer Service. The Company is focused on providing
the  highest  level of  service  to its  customers.  The  Company  provides
flexibility  to its customers in terms of order size,  delivery  timing and
method,  and,  in the case of private  label,  label  design.  The  Company
believes  that, by remaining  responsive to its customers'  needs,  it will
encourage further sales penetration with existing and new customers.

     Growth  Strategy.  AquaPenn's  growth strategy is to increase sales to
existing customers, broaden its current customer base, add new distribution
channels and expand its product  line.  The  Company's  active  acquisition
program includes  obtaining the rights to additional spring water sites and
acquiring natural spring water companies. In accordance with this strategy,
the  Company  recently  acquired  the rights to natural  spring  water from
Ginnie Springs,  adjacent to which a new production facility is expected to
be  constructed  and  completed  by the Spring of 1998.  In  addition,  the
Company  acquired  Castle Rock, a bottler and distributor of natural spring
water products located in northern California. The acquisition of the right
to Ginnie  Springs  spring  water and the  acquisition  of Castle Rock will
allow the Company to serve its customers more efficiently.

Product Categories

     The Company offers both proprietary  brands and private label products
in each of the  categories  described  below.  The Company  estimates  that
approximately 50% of fiscal 1997 net revenues were derived from its private
label business and  approximately 50% of net revenues were derived from its
proprietary brands.

     Natural Spring Water. The Company's natural spring water is sodium and
chlorine  free.  The Company  estimates  that natural spring water products
accounted for approximately 86% of its net revenues in fiscal 1997.

     Distilled  Water.  The AquaPenn and Great American branded and private
label  distilled water is primarily used by consumers as a water source for
batteries,  humidifiers and irons, and for drinking.  The Company estimates
that distilled water accounted for  approximately 5% of its net revenues in
fiscal 1997.

     Fluoridated  Spring  Water.  The Company has  developed  spring  water
products  containing  fluoride.  AquaPenn  currently  packages  fluoridated
spring  water  for   Beech-Nut   Nutrition   Corporation   under  the  name
Beech-Nut(R)  Spring Water and for Gerber  Products  Company under the name
Gerber(R) Baby Water with Fluoride,  which is marketed primarily to infants
and children.  Fluoride-related  products accounted for approximately 9% of
the Company's net revenues in fiscal 1997.

Distribution

     The Company  distributes nearly all of its products from its Milesburg
Facility by shipping to the regional warehouses of its customers.  Unlike a
DSD  distribution  system in which  products are  delivered via a company's
local delivery


                                   -26-




trucks to individual  outlets,  AquaPenn  distributes  to  warehouses  that
service its  customers.  This approach to  distribution  results in reduced
distribution  costs compared to DSD  distribution  costs,  while  providing
those  companies  that  distribute  via  warehouse  systems,  according  to
Beverage  Marketing,  access  to  nearly  80%  of  all  off-premise  retail
channels.  The Company's  Castle Rock subsidiary  utilizes  primarily a DSD
distribution  system. The Company intends to continue to distribute natural
spring  water  products  under  the  Castle  Rock  label  through  the  DSD
distribution  system and private label and other proprietary brands through
the warehouse  distribution system. In fiscal 1997, sales to Sam's Club and
Walgreen  Co.  accounted  for  approximately  15% and 11% of net  revenues,
respectively;  no  other  customer  accounted  for  more  than  10%  of the
Company's net revenues.  As of September 30, 1997, the Company believes its
products were sold in all 50 states.

Marketing

     The Company  advertises at the  wholesale  level and  participates  in
approximately  20 trade shows  annually.  The  Company's  products are also
marketed through food wholesalers, which deliver to single and chain stores
such as  convenience  stores and  delicatessens,  and through food brokers,
which  receive  commissions  based  on a  percentage  of net  revenues  for
products sold.  When possible,  the Company  attempts to  cross-market  its
private label and branded  products.  

     The Company has full Electronic Data Interchange  ("EDI")  capability.
EDI is a system  which  permits  customers  to  place  orders  and  receive
invoices  electronically.  EDI  reduces  the  administrative  costs  of the
Company's  customers  such as drug store chains and warehouse  retailers by
eliminating  paperwork and reducing  processing time. Certain customers and
potential  customers will only order products from  EDI-capable  suppliers.
The Company  currently  receives  21.3% of its orders via EDI.  The Company
believes that its EDI capability permits it to compete better on a national
level. 

Spring Water Sources

     The  geographical  distribution of the Company's  natural spring water
sources is essential to its strategy of producing regionally and selling to
national and regional  customers.  By developing  sources in the Northeast,
Southeast and West, the Company will be able to distribute more efficiently
to the most significant  population areas in the United States. The Company
believes  that these  sources  provide high quality  natural  spring water.
"Spring  water" is defined by the FDA as water derived from an  underground
formation  from which  water flows  naturally  to the surface of the earth.
Under FDA  guidelines,  bottled water must contain fewer than 500 parts per
million  ("ppm")  in total  dissolved  solids.  Varying  amounts  of solids
provide different "tastes" to water.

     Graysville Spring. The Company's sources include the Graysville Spring
with an estimated  flow of over 500,000  gallons per day, well in excess of
the  Company's  current  and  anticipated  requirements  for the  Milesburg
Facility. The Company has exclusive use of the leased premises and may draw
the full amount of the flow for its bottling needs, except a minimal amount
drawn for use by two existing residences. The total dissolved solids of the
water from this spring is  approximately  120 ppm.  The Company  leases the
spring  from the owner of the land on which the spring is located  pursuant
to a 20 year lease  expiring  in the year 2017.  The  Company  also has the
right of first  refusal to buy or lease the land expiring in the year 2026.
The land abuts state game lands which reduces the risk of  contamination or
pollution from external sources.  The Graysville Spring is approximately 32
miles from the Milesburg  Facility and water is transported from the spring
to the facility in the Company's stainless steel tanker trucks.

     Big Spring. The Company has entered into an agreement with the Borough
of Bellefonte,  Pennsylvania to purchase  natural spring water from the Big
Spring.  The  estimated  total flow of the Big Spring is  approximately  14
million  gallons per day,  and the Company has rights to purchase up to one
million gallons per day. The total dissolved  solids of the water from this
spring is approximately  140 ppm. The term of the Company's  agreement with
the Borough of  Bellefonte is 50 years with a five year  automatic  renewal
unless prior notice of termination is given.  The Company's  rights to draw
water  from the Big Spring are  subject  to the  satisfaction  of the water
demands of the Borough of Bellefonte water system.  There is no restriction
on sale by the Borough of Bellefonte of Big Spring water to other


                                   -27-




purchasers. The Company is working with the Borough of Bellefonte to obtain
the  necessary  permits and approvals to carry out the agreement and enable
the Company to construct an approximately  five-mile  pipeline to transport
water  from  the  Big  Spring  to the  Milesburg  Facility.  As part of the
process,  the  Borough of  Bellefonte  must  obtain a new water  allocation
permit  to  reflect  an  increase  in the draw on Big  Spring  for both the
Borough's  own needs and for the sale of spring  water to the  Company.  In
addition,  subsequent to the signing of the agreement with the Company, the
Borough of Bellefonte has been directed by the  Pennsylvania  Department of
Environmental  Protection  to construct a permanent  cover over Big Spring.
Although  there can be no  assurance  that the Borough of  Bellefonte  will
obtain all  necessary  permits  or  approvals,  or obtain  them in a timely
manner,   the  Company   believes  that  such  permits  and  approvals  are
obtainable, and if obtained, the pipeline will be built and bottling of Big
Spring water will commence in the Spring of 1999.

     Ginnie  Springs.  The Company has entered into an agreement with Seven
Springs to purchase  natural spring water from Ginnie Springs.  Pursuant to
the agreement,  Seven Springs will sell 40 acres of land adjacent to Ginnie
Springs to the Company for the  construction  of a water bottling facility.
The Company also has a ten year option to purchase an  additional 40 acres.
The estimated total daily flow of Ginnie Springs is 25 million gallons, and
pursuant to state  regulations Seven Springs is permitted to sell an annual
average of up to 1.15 million gallons per day. The total  dissolved  solids
of the water from Ginnie Springs is approximately  140 ppm. The term of the
agreement  between the Company and Seven  Springs is 99 years.  The Company
has obtained the necessary  permits from the water management  district and
Gilchrist County and is expected to begin  construction of the new bottling
facility in the near future.  The Company  intends to pipe  natural  spring
water from Ginnie  Springs to the new bottling  facility and begin bottling
water in the Spring of 1998.

     Castle Rock. The Company's wholly owned  subsidiary,  Castle Rock, has
an  agreement  with the City of  Dunsmuir,  California,  pursuant  to which
Castle Rock  purchases  natural  spring  water from the City of  Dunsmuir's
spring source.  The estimated  total daily flow from the Castle Rock Spring
is approximately one million gallons per day and the total dissolved solids
of the water is approximately 95 ppm. The agreement  permits Castle Rock to
capture water from the source, and then pipe it approximately 1,800 feet to
Castle  Rock's  bottling  facility.  The term of the  agreement is 25 years
(until  2015) and Castle Rock has an option to renew for an  additional  25
years.  The Company may purchase not more than 50 million gallons per year,
provided that any daily amount drawn by the Company does not interfere with
the domestic use of the City's current and future  residential  users.  The
deed in the  chain of title  that  enables  the  City of  Dunsmuir  to sell
natural  spring water to Castle Rock  contains  limiting  language that may
restrict  the  City's  ability  to sell  water to the  Company.  See  "Risk
Factors."

Production

     The  Company has fully  equipped,  highly  automated  state-of-the-art
production  facilities  in  Pennsylvania  and  California  and  intends  to
construct a  state-of-the-art  facility in Florida  which is scheduled  for
completion  in the Spring of 1998.  The Company  continuously  upgrades and
improves its production facilities to provide high speed, flexible bottling
capabilities  which  permit the  Company  to be  responsive  to  customers'
shipment and production demands, and to supply a premium quality product.

     Spring Water  Treatment and  Bottling.  Upon delivery to the Company's
Milesburg and Castle Rock facilities,  the spring water is filtered through
0.2 micron  filters and then  ozonated  during  storage in stainless  steel
storage tanks. Ozone is an unbalanced form of oxygen which,  unlike regular
oxygen,  kills  bacteria  and  micro-organisms   3,000  times  faster  than
chlorine.  Unlike chlorine, ozone naturally breaks down to simple oxygen in
a few hours and leaves no traces or residues.  At the  Milesburg  Facility,
when the spring water leaves the storage tanks it is filtered through a one
micron  absolute  filter  and then run  through an  ultraviolet  (UV) light
disinfection  unit.  After exposure to UV light,  the water is treated with
ozone again.  The ozonated  water is then piped to the clean room  bottling
area where the various  products are filled and capped.  The residual ozone
in the bottled  products  sanitizes  the  containers  as well as the water,
making certain the water is pure. The clean room is filled and  pressurized
with air from two high-volume  HEPA  (High-Efficiency  Particulate Air) air
handlers that filter 99.97% of particulates out of the air.


                                   -28-




     Packaging.  The  Company's  160,000  square  foot  Milesburg  bottling
facility  is  equipped  with  stainless  steel  equipment  and has  several
bottling  lines.  The large space provides the Company with the flexibility
to  operate  existing  bottling  lines  at high  speeds.  The  Company  has
equipment for multi-packing and is adding multi-pack shrink wrap equipment.
The Company's  products come in a wide range of bottle sizes  including PET
bottles in 8 ounce, 12 ounce, .5 liter, 20 ounce,  24.9 ounce, 1 liter, 1.5
liter and 2.0 liter sizes, and .5 gallon, 1 gallon, 2.5 gallon and 5 gallon
sizes.  The Company believes that it is an industry leader and innovator in
packaging.

     The   manufacturing   process  is  highly   automated.   Bottles   are
mechanically de-palletized, cleaned, rinsed, filled and capped. The bottles
are automatically  labeled,  tamper banded,  assembled and packed in cases.
After  palletizing  and  stretch  wrapping,  the  product is either  loaded
directly  onto a truck for  immediate  shipment or is stored in a warehouse
for future shipment.  Most products are shipped within 48 to 72 hours after
production via outside carriers.

     Quality  Control.  The Company  maintains  exacting  internal  quality
control standards. Each batch of bottled natural spring water is tested for
at  least  nine   chemical  and  physical   parameters   as  well  as  five
microbiological  parameters.  The  Graysville  Spring  source and  critical
points in the Milesburg  Facility  bottling  process are evaluated  weekly.
Water from the Castle Rock spring is tested daily and the spring  source is
inspected  weekly.  In  addition,  the  Company's  spring  water is  tested
annually for over 140  contaminants by an independent  testing  laboratory.
The Company uses  stainless  steel  equipment in order to maximize  quality
control  and   cleanliness   and  maintains  an  in-house   microbiological
laboratory at both its Milesburg  and Castle Rock  facilities.  The Company
believes  that its quality  control  standards are equal or superior to the
standards of most bottled water producers.

     The  Company's  products  are  certified  by the  National  Sanitation
Foundation (the "NSF"), an independent agency serving industry,  government
and consumers in areas relating to public health and the  environment.  The
NSF conducts annual  unannounced  inspections and extensive product and raw
material testing. The Company was awarded the "excellence in manufacturing"
award   by   the   International  Bottled Water Association, an award which
recognizes  the  Company's  commitment to quality and purity.

Competition

     The  bottled  water  industry  is  highly  competitive.  According  to
Beverage  Marketing,  there are  approximately  350 bottled  water  filling
locations in the United States with sales  increasingly  concentrated among
the larger firms. According to Beverage Marketing,  the ten largest bottled
water companies accounted for approximately 58.4% of wholesale dollar sales
in 1996.  Many of the  Company's  competitors  are more  experienced,  have
greater  financial  and  management  resources  and have  more  established
proprietary  trademarks and  distribution  networks than the Company.  On a
national basis,  the Company  competes with bottled water companies such as
The Perrier  Group of America,  Inc.  (which  includes  Arrowhead  Mountain
Spring Water,  Poland  Spring,  Ozarka Spring  Water,  Zephyrhills  Natural
Spring Water,  Deer Park,  Great Bear and Ice Mountain) and Great Brands of
Europe (which includes Evian Natural Spring Water and Dannon Natural Spring
Water).  The Company also  competes with  numerous  regional  bottled water
companies  located in the United States and Canada.  AquaPenn has chosen to
compete by focusing on innovative packaging, customer service and pricing.

Facilities

     The Company's  Pennsylvania bottling facility,  opened in May 1995 and
expanded in February  1997,  is located in  Milesburg,  Pennsylvania,  on a
30-acre  parcel of land owned by the Company.  The February  1997  addition
expanded the Company's  facility by 52,000 square feet for a total facility
of 160,000 square feet.  This addition has been used for the manufacture of
both PET and high density  polyethylene (1 gallon) bottles.  The Company is
currently  increasing the size of the Milesburg  Facility to 345,000 square
feet. Two new sections measuring 115,000 square feet and 70,000 square feet
will be added to each end of the existing  facility.  These  additions  are
scheduled  to be  completed  by  February  1998.  The  Company  also leases
approximately  11,000  square  feet of  warehouse  space  located  in Boggs
Township, Pennsylvania pursuant to a lease expiring on January 15, 1998.


                                   -29-




     The Company's wholly owned  subsidiary,  Castle Rock,  leases a 26,000
square foot office and warehouse in Redding, California pursuant to a lease
expiring  November 30, 1999. In addition,  Castle Rock owns a 20,000 square
foot bottling facility in Dunsmuir, California. Castle Rock also separately
leases a 2,000 square foot storage space.

     The Company intends to construct, own and operate a 52,500 square foot
expandable state-of-the-art water bottling facility on 40 acres adjacent to
Ginnie  Springs.   The  new  facility  will  feature  all  stainless  steel
production  equipment and computerized systems similar to those in place at
the Milesburg Facility. The Company expects the facility to be completed in
the Spring of 1998.

Management Information Systems

     The Company  utilizes a software package which runs on an IBM platform
and integrates all financial, reporting, warehousing, production, and other
applications   including  EDI  ordering.  The  Company  believes  that  its
management information systems are adequate to handle the Company's current
growth plans.

Trademarks

     The Company has  registrations in the U.S. Patent and Trademark Office
for many of the trademarks  that it uses,  including  Pure American,  Great
American  and  AquaPenn.  The  Company  believes  that its  common  law and
registered  trademarks have significant value and goodwill and that some of
these  trademarks are  instrumental in its ability to create demand for and
market its products.  There can be no assurance  that the Company's  common
law or  registered  trademarks  do not or will not violate the  proprietary
rights of  others,  that they  would be  upheld if  challenged  or that the
Company  would,  in  such  an  event,  not  be  prevented  from  using  the
trademarks, any of which could have an adverse effect on the Company.

Regulation

     The Company's  operations are subject to numerous  federal,  state and
local laws and regulations relating to its bottling  operations,  including
the identity,  quality,  packaging and labeling of its bottled  water.  The
Company's   bottled  water  must  satisfy  FDA  standards,   which  may  be
periodically  revised,  for chemical and biological  purity.  The Company's
bottling operations must meet FDA "good  manufacturing  practices," and the
labels affixed to the Company's products are subject to FDA restrictions on
health and nutritional  claims.  In addition,  bottled water must originate
from an "approved source" in accordance with federal and state standards.

     State health and  environmental  agencies also regulate  water quality
and the manufacturing  practices of producers.  The Pennsylvania Department
of  Environmental  Protection  ("DEP")  requires  the Company to submit one
finished  product sample and one source sample of water from the Graysville
Spring each week to DEP from a certified  microbiological lab for certified
bacteriological analysis. In California,  the Department of Health Services
("DHS") is the  principal  agency with  regulatory  authority  over bottled
water   producers,   and  DHS   regulations   generally   incorporate   FDA
requirements.

     The  Company  is  a  member  of  the   International   Bottled   Water
Associations  ("IBWA"), a trade organization which promulgates  regulations
regarding the quality of water which its members may market. The Company is
currently in compliance with the IBWA regulations; however, there can be no
assurance  that the spring water  sourced by the Company  will  continue to
meet IBWA regulations.

     The Company has satisfied  applicable  state and federal  requirements
and  therefore  is  permitted  to sell its bottled  water in all 50 states.
These laws and regulations are subject to change, however, and there can be
no assurance  that  additional or more stringent  requirements  will not be
imposed on the  Company's  operations  in the future.  Although the Company
believes that its water  supply,  products and bottling  facilities  are in
substantial compliance with all


                                   -30-




applicable governmental  regulations,  failure to comply with such laws and
regulations could have a material adverse effect on the Company.

Legal Proceedings

     The Company is not a party to any material legal proceedings.

Employees

     The Company currently employs  approximately 225 full-time  employees,
including  Castle Rock  employees,  none of whom are covered by  collective
bargaining   agreements.   During  peak  production  periods,  the  Company
supplements its full-time work force with part-time employees.  The Company
believes that its relations with its employees are good.


                                   -31-




                                 MANAGEMENT


Executive Officers and Directors

     The officers and  directors of the Company,  together  with their ages
and business backgrounds, are as follows:

       Name                 Age       Position with Company
       ----                 ---       ---------------------

Edward J. Lauth, III .....   43    Chairman, President, Chief Executive 
                                   Officer and Director

Geoffrey F. Feidelberg ...   42    Executive Vice President, Chief Operating 
                                   Officer and Chief Financial Officer and 
                                   Director

Dennis B. Nisewonger .....   49    Controller and Assistant Secretary

Calvin J. Wagner, Jr.(1) .   38    Secretary and Director

Walter Bruce(2)...........   58    Director

Nancy Jean Davis..........   45    Director

Richard F. DeFluri(1) ....   47    Director

John H. Gutfreund.........   68    Director

James D. Hammond(1).......   63    Director

Robert E. Poole, Jr.(1)...   46    Director

Norman S. Rich(2).........   59    Director

Henry S. Shatkin..........   69    Director

Matthew J. Suhey..........   39    Director

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

(1)  A member of the Compensation Committee.
(2)  Assuming  that the  Selling  Shareholder  sells  all of its  shares of
     Common Stock in this  Offering,  the Selling  Shareholder  shall cause
     Messrs. Bruce and Rich to resign from the Board effective  immediately
     thereafter.

     Edward  J.  Lauth,  III is the  founder  of the  Company  and has been
Chairman,  President, Chief Executive Officer and a director of the Company
since the Company's  founding in 1986.  Prior to founding the Company,  Mr.
Lauth spent several years developing and selling commercial real estate, in
addition  to  founding  and  selling  two   businesses  in  State  College,
Pennsylvania.  Mr. Lauth received a B.S. from Rollins College. Mr. Lauth is
also a member of the Regional  Board of  Directors  of  Mid-State  Bank and
Trust Company ("Mid-State Bank"), a subsidiary of Keystone Financial,  Inc.
Mr. Lauth is responsible for sales, marketing and strategic planning of the
Company.


                                   -32-




     Geoffrey F.  Feidelberg  has been  Executive  Vice President and Chief
Financial  Officer since 1989 and Chief Operating Officer and a director of
the Company since 1993. Prior thereto,  Mr. Feidelberg was a Senior Manager
in the Fort Lauderdale office of Price Waterhouse.  Mr. Feidelberg received
a B.S. in  Accounting  from the State  University of New York at Binghamton
and is a Certified Public Accountant.  Mr. Feidelberg is also currently the
President  and a director of SPE Federal  Credit Union.  Mr.  Feidelberg is
responsible for the Company's  administration,  finance,  manufacturing and
strategic planning.

     Dennis B. Nisewonger has been Controller of the Company since 1993 and
Assistant  Secretary  since  1995.  Prior  to  joining  the  Company,   Mr.
Nisewonger  was the fiscal officer for Dauphin  County.  From 1982 to 1989,
Mr. Nisewonger was controller of Murata Electronics, Inc. Mr. Nisewonger is
responsible for the Company's internal accounting and auditing function.

     Calvin J. Wagner, Jr. has been Secretary and a director of the Company
since 1988. Mr. Wagner is a Certified Public  Accountant and is currently a
partner in the accounting firm of Seligman,  Friedman & Co., P.C. From 1991
to 1994,  Mr. Wagner was a partner in the accounting  firm of Wagner,  Mock
and Martella.

     Walter Bruce has been a director of the Company since 1995.  Mr. Bruce
has  been the Vice  President-Private  Label  for  Weis  Markets,  Inc.,  a
publicly owned supermarket chain, since 1976.

     Nancy Jean Davis has been a director of the Company since 1987.  Since
1986,  Ms. Davis has been the  President  and  Chairman of McArthur  Farms,
Inc., a corporation engaged in the distribution of dairy,  citrus, beef and
feed ingredient commodities.

     Richard F. DeFluri has been a director of the Company since 1987.  Mr.
DeFluri has been a Senior  Associate of the  Pennsylvania  Financial  Group
since 1974. In addition,  Mr.  DeFluri is a director of The Abbey  Company,
Aris Corporation,  Nittany Health Care, Inc., Joyner Sports Medicine,  Inc.
and PFG Capital.

     John H.  Gutfreund,  former  Chairman and Chief  Executive  Officer of
Salomon  Brothers,  Inc.  from  1984 to 1991,  has been a  director  of the
Company  since 1995.  Since  1993,  Mr.  Gutfreund  has been  President  of
Gutfreund  & Company,  a New  York-based  financial  consulting  firm.  Mr.
Gutfreund is also a director of LCA Vision, Inc.

     James D. Hammond, Ph.D. has been a director of the Company since 1994.
Since  1988,  Mr.  Hammond  has been Dean of the Smeal  College of Business
Administration at Pennsylvania State University.  Mr. Hammond is a director
of Atlantic Mutual Insurance  Company and a trustee of the Scudder Variable
Life Fund, the Scudder Pathway Funds and the Scudder Institutional Fund.

     Robert E. Poole, Jr. has been a director of the Company since 1994. He
has been the Chief  Executive  Officer and  President  of S&A Custom  Built
Homes,  Inc.,  one of the 100 largest  homebuilders  in the United  States,
since 1992.  Mr. Poole is also on the Advisory Board of PNC Bank of Central
Pennsylvania.

     Norman S.  Rich,  a  director  of the  Company  since  1989,  has been
President of Weis Markets,  Inc. since 1995. He has served on Weis Markets'
Board  of  Directors  since  1990.  From  1980 to 1995  Mr.  Rich  was Vice
President of Operations for Weis Markets, Inc.

     Henry S.  Shatkin has been a director of the Company  since 1995.  Mr.
Shatkin has been the Chief Executive Officer of Shatkin,  Arbor,  Karlov, a
commodities firm in Chicago, since 1992.

     Matthew J. Suhey has been a director  of the Company  since 1993.  Mr.
Suhey has been an  independent  commodities  trader at the Chicago Board of
Trade since 1990.  In  addition,  Mr.  Suhey has been an  independent  food
broker on behalf of the Company since 1992.


                                   -33-




     The  directors  of the Company  are  elected at the annual  meeting of
shareholders  and each  director so elected  holds  office until his or her
successor  is  elected  and  shall  qualify,  or until  his or her  earlier
resignation or removal.  The executive  officers of the Company are elected
by the  Board of  Directors  and  serve at the  discretion  of the Board of
Directors.  There are no family relationships among any of the directors or
executive officers of the Company.

Committees of the Board of Directors; Compensation Committee Interlocks

     The  Board  of  Directors  will  elect an  Audit  Committee  and has a
standing Compensation Committee. Among other functions, the Audit Committee
will make recommendations to the Board of Directors regarding the selection
of  independent  auditors,  review the  results  and scope of the audit and
other services provided by the Company's independent  auditors,  review the
Company's  financial  statements  and review  and  evaluate  the  Company's
internal control functions. The Compensation Committee periodically reviews
and evaluates  the  compensation  of the  Company's  officers and establish
guidelines for compensation and benefits for the Company's  personnel.  The
Compensation Committee is comprised of Messrs.  DeFluri, Poole, Hammond and
Wagner. Mr. Wagner has a stock  subscription  payable to the Company in the
amount of $71,878.

Compensation of Directors

     Each  director  receives  901  shares  of  Common  Stock per year plus
reimbursement  of reasonable  expenses  incurred to attend  meetings of the
Board of Directors.


                                   -34-



Executive Compensation

     The  following  table  sets  forth a summary  of  certain  information
regarding the  compensation  paid or to be paid by the Company for services
rendered to the Company  during the fiscal  year ended  September  30, 1997
with  respect  to the  Company's  Chief  Executive  Officer  and all  other
executive  officers whose total annual salary and bonus  exceeded  $100,000
for such period (the "Named Executives").

                         Summary Compensation Table

                                                      Long-Term
                               Annual Compensation  Compensation
                               -------------------  ------------
                                                     Securities
                                                     Underlying     All Other
Name and Principal Position   Year      Salary(1)    Options(2)   Compensation
- ---------------------------   ----      ---------   ------------  ------------


Edward J. Lauth, III          1997      $201,250       30,040     $ 41,789(3)
  Chairman, President and 
  Chief Executive Officer

Geoffrey F. Feidelberg,       1997      $161,000       30,040     $ 27,192(4)
  Executive Vice President,
  Chief Operating Officer and
  Chief Financial Officer

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

(1)  Includes deferred income of 15% of each officer's base annual salary.

(2)  Granted  pursuant  to  employment  agreements  which  provide for such
     grants  each  fiscal  year in which the  Company's  after-tax  profits
     exceed $1 million.

(3)  Includes the following amounts: $3,960 (matching 401(k) contribution);
     $5,753 (life insurance premiums); $1,000 (award for annual service for
     10 years);  $21,711  (health  insurance  coverage);  $5,850  (value of
     shares  received  for  Board   membership);   and  $3,515   (long-term
     disability insurance).

(4)  Includes the following amounts: $3,209 (matching 401(k) contribution);
     $4,739 (life insurance premium);  $700 (award for annual service for 7
     years);  $7,537 (health insurance  coverage);  $5,850 (value of shares
     received  for Board  membership);  and  $5,157  (long-term  disability
     insurance).

Option Grants in Last Fiscal Year

     The following table  summarizes  certain  information  with respect to
Company stock  options  granted to the Named  Executives  during the fiscal
year ended September 30, 1997.




                                         Individual Grants
                        ------------------------------------------------------
                                    Percent of
                                      Total                                      Potential Realizable
                        Number of    Options                                       Value at Assumed
                        Securities  Granted to   Exercise                        Annual Rates of Stock
                        Underlying  Employees  or Base Price                    Price Appreciation for
                         Options    in Fiscal       Per                             Option Term(1)
   Name                  Granted    Year 1997      Share       Expiration Date       5%        10%
   ----                 ---------- ----------- -------------   ---------------  ----------  ----------
                                                                           

Edward J. Lauth, III     30,040(2)     50%         $7.07         9/30/2007       $133,757    $338,787
Geoffrey F. Feidelberg   30,040(3)     50%         $7.07         9/30/2007       $133,757    $338,787
- -----------------------



                                   -35-





(1)  This column shows the hypothetical  gains on the options granted based
     on assumed annual compound stock appreciation rates of 5% and 10% over
     the  full  ten-year  term  of  the  options.   The  assumed  rates  of
     appreciation  are mandated by the rules of the Securities and Exchange
     Commission  (the  "Commission")  and do not  represent  the  Company's
     estimate or projection of future Common Stock prices.

(2)  Granted  pursuant to an Employment  Agreement dated September 16, 1994
     between  the Company and Mr.  Lauth which  provides  for a grant of an
     option to purchase 30,040 shares of Common Stock to Mr. Lauth for each
     fiscal  year in which  after-tax  profits  of the  Company  exceed  $1
     million.

(3)  Granted  pursuant to an Employment  Agreement dated September 16, 1994
     between the Company and Mr.  Feidelberg  which provides for a grant of
     an option to purchase 30,040 shares of Common Stock to Mr.  Feidelberg
     for each fiscal year in which after-tax  profits of the Company exceed
     $1 million.

Aggregated  Option Exercises in Last Fiscal Year and Fiscal Year-End Option
Values

     The following table sets forth  information  concerning the number and
value of exercisable and unexercised  options to purchase Common Stock held
by the Named  Executives  as of  September  30,  1997.  No Named  Executive
exercised any options for Company Stock during fiscal 1997.


  Aggregated Option Exercises in the Fiscal Year ended September 30, 1997
                  and Option Values at September 30, 1997




                           Number of Securities             Value of Unexercised
                           Underlying Unexercised               In-the-Money
                        Options at September 30, 1997   Options at September 30,1997(1)
                        -----------------------------   -------------------------------
       Name              Exercisable    Unexercisable    Exercisable  Unexercisable
       ----              -----------    -------------    -----------  -------------
                                                                 

Edward J. Lauth, III           90,120         --         $  939,300      $ --
Geoffrey F. Feidelberg        330,440         --         $4,081,100      $ --

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


(1)  Value  determined  based on the  difference  between an  assumed  fair
     market value on  September  30, 1997 of $15.00 per share (equal to the
     assumed  Offering  price per share) and the option  exercise price for
     each above-stated option.


Employment Agreements

     Edward J. Lauth,  III. In  September  1994,  the Company and Mr. Lauth
entered into an employment agreement pursuant to which Mr. Lauth receives a
salary,  adjusted as of September  1996,  of $175,000 per year and deferred
compensation  in the amount of 15.0% of his annual  salary.  The employment
agreement also provides for Mr. Lauth to receive options to purchase 30,040
shares of Common Stock for each fiscal year in which  AquaPenn's  after-tax
profits  exceed $1 million.  Such  after-tax  profits were attained for the
fiscal  years  ended   September  30,  1996  and  1997.  Such  options  are
immediately  exercisable,  have a term of ten years and an  exercise  price
equal to the fair  market  value of the Common  Stock on the date of grant.
The initial term of the employment  agreement  ended December 31, 1995, but
the employment  agreement  automatically  renews for an unlimited number of
successive  one-year  terms unless six months written notice of termination
is given by either party. The employment  agreement  contains a non-compete
provision which extends for two years beyond  termination of the employment
agreement.

                                   -36-




     The  Company  and Mr.  Lauth  also  entered  into a change in  control
agreement in September  1994,  which provides that if, within one year of a
"change in control" (as defined in the agreement) of AquaPenn, Mr. Lauth is
terminated or resigns because his responsibilities  have diminished or been
significantly  changed or his salary has been  reduced by more than  15.0%,
Mr.  Lauth shall be entitled to receive one year's  salary and benefits and
all  outstanding  stock options held by Mr. Lauth shall become  immediately
exercisable. The change in control agreement terminates if Mr. Lauth ceases
to be employed by the Company prior to a change in control.

     Geoffrey  F.  Feidelberg.  In  September  1994,  the  Company  and Mr.
Feidelberg  entered  into an  employment  agreement,  pursuant to which Mr.
Feidelberg  receives a salary,  adjusted as of September  1996, of $140,000
per year and  deferred  compensation  in the  amount of 15.0% of his annual
salary.  The  employment  agreement  also  provides for Mr.  Feidelberg  to
receive  options to purchase  30,040 shares of Common Stock for each fiscal
year  in  which  AquaPenn's  after-tax  profits  exceed  $1  million.  Such
after-tax  profits were  attained for the fiscal years ended  September 30,
1996 and 1997. Such options are immediately exercisable, have a term of ten
years and an exercise  price  equal to the fair market  value of the Common
Stock on the date of grant.  The initial term of the  employment  agreement
ended December 31, 1995, but the employment agreement  automatically renews
for an  unlimited  number of  successive  one-year  terms unless six months
written  notice of  termination  is given by either party.  The  employment
agreement  contains a  non-compete  provision  which  extends for two years
beyond termination of the employment agreement.

     The  Company and Mr.  Feidelberg  have also  entered  into a change in
control  agreement in September 1994 on substantially the same terms as the
change in control agreement entered into with Mr. Lauth.

Stock Plans

     The Company's  1992 Stock Option Plan (the "Option  Plan") was adopted
by the  Company's  Board of Directors in November  1992 and approved by its
shareholders  in March  1993.  Options  exercisable  for a total of 300,400
shares of Common Stock are issuable  under the Option Plan. The Option Plan
provides  for the grant to employees of either  "incentive  stock  options"
within the meaning of Sections 421 and 422 of the Internal  Revenue Code of
1986, as amended (the "Code"),  or  nonqualified  stock options.  Under the
Option  Plan,  only  employees  (including  officers)  of the  Company  are
eligible to receive  options under the Option Plan.  The exercise  price of
incentive  stock  options must at least equal the fair market value for the
underlying  shares on the date of grant or, in the case of options  granted
to holders of 10.0% or more of the outstanding Common Stock,  110.0% of the
fair market value on the date of grant.  The exercise price of nonqualified
stock options must not be less than the fair market value of the underlying
shares on the date of grant.  To date,  no stock  options have been granted
under the Option Plan.

     The  Option  Plan is  administered  by a  committee  of  four  persons
appointed  by the Board of Directors of the Company  which  determines  the
terms of options  granted  under the Option  Plan,  including  the exercise
price and the number of shares  subject  to the  option.  The  Option  Plan
provides  the Board of Directors  with the  discretion  to  determine  when
options granted thereunder shall become exercisable. Generally, for options
granted to  employees,  such  options may be exercised at any time prior to
expiration,  so  long  as the  optionee  continues  to be  employed  by the
Company.  No option  granted under the Option Plan is  transferable  by the
optionee  other than by will or the laws of descent and  distribution,  and
each  option is  exercisable  during the life of the  optionee  only by the
optionee.

     The Company's  Stock Purchase Plan was adopted by the Company's  Board
of Directors in February  1996 and  approved by its  shareholders  in April
1996. A total of one million  shares of Common Stock are issuable under the
Stock Purchase Plan. No employee will be granted an option if,  immediately
after the option is  granted,  such  employee  will own 5.0% or more of the
total  voting  power or value of all  classes of the  Company's  stock.  In
addition,  no employee will be granted an option if such employee's  rights
to purchase  shares exceeds $25,000 of the fair market value of such shares
for such calendar year.


                                   -37-




     Under the terms of the Stock  Purchase  Plan,  eligible  employees may
purchase  shares of the  Company's  Common  Stock at 85% of the fair market
value at the offering date.  Payment for the shares must be made within one
year of the offering  date. An employee may cancel his or her  subscription
any time prior to payment in full for the shares. No rights under the Stock
Purchase Plan are assignable or transferrable by the employee other than by
will or the laws of descent and  distribution,  and only the  employee  may
exercise  such rights  during his or her lifetime.  The  employee's  rights
under  the  Stock  Option  Plan  terminate  immediately  in the  event  the
employment of the employee is  terminated  for any reason other than death,
temporary  layoff or  retirement  with the  consent  of the  Company.  Upon
termination  due to death or  retirement  with  consent of the  Company the
employee or the  employee's  estate has one year to pay any amounts due for
purchase of shares. If the employee is subjected to temporary layoff and is
subsequently  rehired  within six months,  the employee may continue to pay
for shares subscribed to by such employee.

     At September 30, 1997, approximately 76,254 shares were subscribed for
by eligible employees under the Stock Purchase Plan.


                                   -38-




                            CERTAIN TRANSACTIONS


     The  Company and Matthew J.  Suhey,  a director of the  Company,  have
entered  into  an  agreement  pursuant  to  which  Mr.  Suhey  acts  as  an
independent food broker with the Company.  Mr. Suhey received  compensation
of  $250,000 in fiscal year 1997 for his  services as an  independent  food
broker on behalf of the Company.  In addition,  accrued  commissions to Mr.
Suhey as of September 30, 1997, were $20,833.  In September 1995, the Board
of  Directors  of the  Company  resolved to grant to Mr.  Suhey  options to
purchase  30,040  shares of Common  Stock of the  Company  for each year in
which  AquaPenn's  after-tax  profits  exceed $1  million.  Such  after-tax
profits have been achieved for fiscal years 1996 and 1997.

     Norman S. Rich,  a Director of the Company,  is the  President of Weis
Markets, Inc., the ultimate parent of Aqua Works, Inc., a 42.0% shareholder
of the Company. Weis Markets,  Inc., which owns and operates  supermarkets,
purchases  natural spring water products from the Company at market prices.
Such  purchases  constituted  approximately  2% of the Company's  total net
revenues in fiscal 1997.

     On August 29, 1997 the Company  entered into a Credit  Agreement  with
Mid-State  Bank,  pursuant  to which  Mid-State  Bank has  extended a $10.0
million  revolving  credit  line and a $6.0  million  line of credit to the
Company.  Edward J. Lauth, III, President and a director of the Company, is
on the Regional Board of Directors of Mid-State Bank.

     As of  September  30, 1997,  Calvin J. Wagner,  Jr., a director of the
Company,  had a stock subscription  payable to the Company in the amount of
$71,878.


                                   -39-




               PRINCIPAL SHAREHOLDERS AND SELLING SHAREHOLDER


     The table below sets forth as of October 24, 1997 certain  information
regarding  the  beneficial  ownership of shares of Common Stock (i) by each
director and  executive  officer of the Company,  (ii) by all the directors
and  officers as a group,  (iii) by each person who is known by the Company
to be the owner  (or  beneficial  owner)  of 5.0% or more of the  Company's
outstanding shares of Common Stock and (iv) by one of the Company's current
shareholders who is offering to sell shares in this Offering.




                               Beneficial Ownership(1)                   Beneficial Ownership(1)
                                Prior to the Offering                       After the Offering
                               -----------------------    Shares to      -----------------------
                               Shares          Percent      be sold        Shares        Percent
                               ------          -------      -------        ------        -------
                                                                              

Directors and Officers(2):
Norman S. Rich.....            1,867,587(3)(14)  42.2%     1,859,000           8,587        * %
Edward J. Lauth, III           1,249,592(4)      27.2          --          1,249,592       18.6
Matthew J. Suhey ..              361,231(5)       7.6          --            361,231        5.2
Geoffrey F. Feidelberg           356,876(6)       7.5          --            356,876        5.2
Nancy Jean Davis ..              249,615(7)       5.6          --            249,614        3.8
Calvin J. Wagner, Jr.            127,129(8)       2.9          --            127,129        1.9
Henry S. Shatkin ..               85,013(9)       1.9          --             85,013        1.3
Robert E. Poole ...               38,451(10)      *            --             38,451         *
Richard F. DeFluri                36,048(11)      *            --             36,048         *
James D. Hammond ..               24,107(12)      *            --             24,107         *
John H. Gutfreund .               23,431          *            --             23,431         *
Walter Bruce ......                1,802(13)      *            --              1,802         *
All Directors and Officers as
 a Group (13 persons)              4,426,144     79.8%         --          2,567,145       33.4
Other Principal and Selling
 Shareholder:
Aqua Works, Inc. (14)              1,859,476(14) 42.0%     1,859,000             476         *



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

 * Less than one percent.

(1)  A person is deemed to be the beneficial  owner of securities  that can
     be  acquired  by such  person  within  60 days  from  the date of this
     Prospectus  upon the exercise of options or warrants.  Each beneficial
     owner's percentage ownership is determined by assuming that options or
     warrants that are held by such person (but not those held by any other
     person) and that are exercisable  within 60 days from the date of this
     Prospectus have been exercised.  Unless  otherwise  noted, the Company
     believes  that all  persons  named in the table  have sole  voting and
     investment   power  with   respect  to  all  shares  of  Common  Stock
     beneficially  owned by them.  For  purposes  of the  table,  shares of
     Common  Stock are  considered  beneficially  owned by a person if such
     person has or shares voting or  investment  power with respect to such
     stock.  As a result,  the same security may be  beneficially  owned by
     more than one person and, accordingly,  in some cases, the same shares
     are listed opposite more than one name in the table.

(2)  Address is c/o One AquaPenn Drive, Milesburg, Pennsylvania, 16853.

(3)  Mr. Rich is the President of Aqua Works, Inc. and Weis Markets,  Inc.,
     the  ultimate  parent of Aqua  Works,  Inc.,  the holder of  1,859,476
     shares of Common Stock.  Because as President of Aqua Works,  Inc. and
     Weis


                                   -40-




     Markets,  Inc. Mr. Rich  controls the voting and  investment  power of
     such shares, for purposes of computing beneficial ownership,  Mr. Rich
     is considered to be the  beneficial  owner of the 1,859,476  shares of
     Common Stock held by Aqua Works,  Inc. Mr. Rich  disclaims  beneficial
     ownership of any shares held by Aqua Works, Inc.

(4)  Includes  30,653 shares held by the Lauth Family Limited  Partnership,
     13,067 shares in a Rabbi Trust for the benefit of Mr.  Lauth,  options
     and  warrants to purchase  165,220  shares of Common Stock and 114,512
     shares of Common Stock held by ASW Investors,  a Pennsylvania  general
     partnership  which has  granted  Mr.  Lauth a proxy to vote all of its
     shares.

(5)  Includes options to purchase 330,440 shares of Common Stock and 15,020
     shares of Common Stock held through ASW Investors,  in which Mr. Suhey
     has a 13.1% general partner interest.

(6)  Includes  10,814  shares  in a  Rabbi  Trust  for the  benefit  of Mr.
     Feidelberg,  180  shares  held in trusts for which Mr.  Feidelberg  is
     trustee,   6,008  shares  held  by  his  spouse  and  330,440   shares
     exercisable pursuant to options.

(7)  Includes  39,334 shares and warrants for 21,028 shares of Common Stock
     held by the Nancy Jean Davis Trust and 189,252  shares of  Convertible
     Preferred Stock held by the Nancy Jean Davis Trust.

(8)  Includes  12,617  shares of  Convertible  Preferred  Stock and 114,512
     shares of Common Stock held through ASW Investors, in which Mr. Wagner
     has a 0.3% general partner interest and, as managing partner,  has the
     power to sell all of the shares.

(9)  Includes  10,814  shares of Common  Stock held by M-S Capital Fund and
     15,020 shares of Common Stock held through ASW Investors, in which Mr.
     Shatkin has a 13.1% general partner interest.

(10) Includes   10,814   shares  of  Common  Stock  and  24,032  shares  of
     Convertible Preferred Stock held jointly by Mr. Poole with his spouse.

(11) Includes 9,012 shares of Common Stock held by Adicus,  L.P. and 27,036
     shares of Convertible Preferred Stock held by Adicus, L.P.

(12) Includes  warrants for 9,012 shares of Common Stock,  and 4,731 shares
     of Common Stock and 6,759 shares of Convertible  Preferred  Stock held
     jointly by Mr. Hammond with his spouse.

(13) Mr. Bruce is a Vice  President  of Weis  Markets,  Inc.,  the ultimate
     parent of Aqua Works,  Inc., the holder of 1,859,476  shares of Common
     Stock. Mr. Bruce disclaims  beneficial ownership of any shares held by
     Aqua Works, Inc.

(14) Includes  warrants for 135,180 shares of Common Stock.  The address of
     Aqua  Works,  Inc. is 1000 S. Second  Street,  Sunbury,  Pennsylvania,
     17801-0471.  Weis Markets,  Inc. is the ultimate parent of Aqua Works,
     Inc.


                                   -41-




                        DESCRIPTION OF CAPITAL STOCK


     The  following  description  of the  Company's  capital stock does not
purport  to be  complete  and is  subject  in all  respects  to  applicable
Pennsylvania  law  and  to the  provisions  of the  Company's  Articles  of
Incorporation,  as amended, and By-laws, copies of which have been filed as
exhibits to the Registration Statement of which this Prospectus is a part.

     The  authorized  capital stock of the Company  consists of 100,000,000
shares of Common Stock, no par value,  and 2,000,000  shares of Convertible
Preferred  Stock,  par value  $1.00 per share.  Immediately  following  the
completion  of this  Offering,  the  Company  estimates  that there will be
outstanding an aggregate of 6,555,888  shares of Common Stock and 1,702,500
shares of Convertible  Preferred Stock which are convertible into 1,022,862
shares of Common Stock.

Common Stock

     Holders of the Common  Stock are entitled to one vote per share on all
matters to be voted upon by the  shareholders.  Holders of Common  Stock do
not have cumulative  voting rights,  and therefore holders of a majority of
the  shares  voting  for the  election  of  directors  can elect all of the
directors.  In such event,  the holders of the remaining shares will not be
able to elect any directors.

     Holders of the Common Stock are entitled to receive such  dividends as
may be declared  from time to time by the Board of  Directors  out of funds
legally  available  therefor,  subject  to  the  terms  of  the  agreements
governing the Company's  long-term  debt.  The Company does not  anticipate
paying cash dividends in the foreseeable  future. See "Dividend Policy." In
the event of the liquidation, dissolution or winding up of the Company, the
holders  of Common  Stock  are  entitled  to share  ratably  in all  assets
remaining  after  payment of  liabilities  and  payments  to holders of the
Convertible Preferred Stock.

     Holders  of  the  Common  Stock  have  no  preemptive,  conversion  or
redemption  rights and are not subject to further calls or  assessments  by
the Company.  Immediately  upon  consummation of this Offering,  all of the
then outstanding shares of Common Stock will be validly issued,  fully paid
and nonassessable.

     The   Transfer   Agent  and   Registrar   for  the  Common   Stock  is
______________.

Preferred Stock

     The Board of Directors has the  authority,  without any vote or action
by the shareholders,  to issue Preferred Stock in one or more series and to
fix the designations, preferences, rights, qualifications,  limitations and
restrictions  thereof,   including  the  voting  rights,  dividend  rights,
dividend rate,  conversion rights,  terms of redemption  (including sinking
fund provisions),  redemption price or prices,  liquidation preferences and
the number of shares constituting any series. In addition,  the issuance of
Preferred Stock by the Board of Directors could be utilized,  under certain
circumstances,  as a method of  preventing  a takeover  of the Company at a
premium above the then prevailing market price.

Convertible Preferred Stock

     The  Convertible  Preferred  Stock is convertible at the option of the
holder at any time into shares of Common  Stock at the rate of one share of
Convertible  Preferred Stock into 0.6008 shares of Common Stock. The number
of shares of Common  Stock into which the  Convertible  Preferred  Stock is
converted shall be adjusted to take into account increases or reductions in
the  number  of shares of  outstanding  Common  Stock by reason of a split,
share


                                   -42-




dividend,  merger or consolidation.  The Convertible Preferred Stock has no
redemption features, but does have a preference in liquidation.

Pennsylvania Corporate Law Provisions

     The Company's  Articles of  Incorporation  and By-laws contain certain
provisions  which may have the effect of deterring or  discouraging,  among
other things, a non-negotiated  tender or exchange offer for Company stock,
a proxy  contest for control of the Company,  the  assumption of control of
the  Company by a holder of a large  block of the  Company's  stock and the
removal of the Company's management.  These provisions empower the Board of
Directors, without shareholder approval, to issue Preferred Stock the terms
of which, including voting power, are set by the Board.

     The Pennsylvania  Business Corporation law contains certain provisions
applicable to the Company which may have similar effects. These provisions,
among other things:  (1) require that,  following  any  acquisition  by any
person  or  group  of 20%  of a  public  corporation's  voting  power,  the
remaining  shareholders have the right to receive payment for their shares,
in cash,  from such person or group in an amount  equal to the "fair value"
of the shares,  including an  increment  representing  a proportion  of any
value payable for control of the corporation;  (2) prohibit for five years,
subject to certain exceptions,  a "business  combination" (which includes a
merger or  consolidation of the corporation or a sale, lease or exchange of
assets) with a shareholder or group of shareholders beneficially owning 20%
or more of a public  corporation's  voting  power;  (3)  suspend the voting
rights of the shares acquired by a person or group acquiring 20% or more of
the voting power of the corporation; (4) require that a person or group who
acquired,  offered  to acquire  or  publicly  disclosed  the  intention  of
acquiring  at least 20% of the  voting  power of the  corporation  disgorge
"greenmail"  profits  or  profits  realized  from  the  disposition  of the
corporation's  securities  within 18 months after acquiring at least 20% of
the voting power if the security had been  acquired by such person or group
within 24 months  before or 18 months  after such person or group  acquired
20% of the voting power of the  corporation;  (5) allow the  corporation to
adopt shareholders' rights plans with discriminatory  provisions (sometimes
referred  to as  "poison  pills")  whereby  options  to  acquire  shares of
corporate  assets are created  and issued  which  contain  terms that limit
persons owning or offering to acquire a specified percentage of outstanding
shares from exercising,  converting,  transferring or receiving options and
allow the  exercise of options to be limited to  shareholders  or triggered
based upon control transactions; (6) shareholders of a corporation would no
longer have a statutory  right to call special  meetings of shareholders or
to  propose  amendments  to  the  articles  of  incorporation;  and  (7) in
discharging  the  duties  of  their  respective  positions,  the  board  of
directors,  committees  of the  board  and  individual  directors  may,  in
considering the best interests of the  corporation,  consider to the extent
they deem  appropriate,  (i) the effects of any action  upon  shareholders,
employees,  suppliers,  customers and creditors of the corporation and upon
the communities in which offices or other establishments of the corporation
are  located,   (ii)  the  short-term   and  long-term   interests  of  the
corporation, including benefits that may accrue to the corporation from its
long-term plans and the possibility that these interests may be best served
by the continued  independence  of the  corporation,  (iii) the  resources,
intent and conduct  (past,  stated and  potential) of any person seeking to
acquire control of the corporation,  (iv) and all other pertinent  factors.
Further,  the board of directors,  committees  of the board and  individual
directors  are not  required,  in  considering  the best  interests  of the
corporation or the effects of any action, to regard any corporate  interest
or the  interests  of any  particular  group  affected  by such action as a
dominant  or  controlling  interest  or factor.  The  consideration  of the
foregoing   factors  shall  not  constitute  a  violation  of  the  board's
applicable standard of care.

     Amendment  of Articles of  Incorporation.  The  Pennsylvania  Business
Corporation  Law  provides  that  the  Articles  of   Incorporation   of  a
Pennsylvania  corporation  may be  amended  by the  affirmative  vote  of a
majority of the  outstanding  voting stock of such  corporation,  except as
otherwise provided by such corporation's Articles of Incorporation.


                                   -43-




     General  Effect of  Anti-Takeover  Provisions.  The overall  effect of
these  provisions  and the  existing  change  in  control  agreements  (see
"Management--Employment  Agreements") may be to deter a future tender offer
or other takeover attempt that some shareholders  might view to be in their
best  interests as the offer might  include a premium over the market price
of the Common Stock at that time. In addition,  these  provisions  may have
the effect of assisting the Company's  current  management in retaining its
position  and place it in a better  position to resist  changes  which some
shareholders  may  want to make if  dissatisfied  with the  conduct  of the
Company's business.


                                   -44-





                      SHARES ELIGIBLE FOR FUTURE SALE


     Upon  completion  of this  Offering,  the Company will have  6,555,888
shares of Common Stock issued and outstanding  (assuming the  Underwriters'
over-allotment option is not exercised).  Of these shares, all 3,859,000 of
the shares sold in this Offering (plus any additional  shares sold upon the
exercise  of  the  Underwriters'  over-allotment  option)  will  be  freely
tradable  under  the  Securities  Act,  except  for  shares   purchased  by
"affiliates" of the Company within the meaning of the rules and regulations
under the Securities Act.

     The remaining 2,696,888  outstanding shares (the "Restricted Shares"),
which were issued by the Company in reliance  upon the "private  placement"
exemption  provided by Section 4(2) of the  Securities  Act, will be deemed
restricted securities within the meaning of Rule 144. Restricted Shares may
not be sold unless they are registered under the Securities Act or are sold
pursuant  to  an  applicable  exemption  from  registration,  including  an
exemption under Rule 144.

     In general,  Rule 144 permits  any person who has  beneficially  owned
shares of Common Stock for at least one year to sell without  registration,
within any  three-month  period,  a number of such shares not exceeding the
greater of one percent of the then  outstanding  shares of Common  Stock or
the  average  weekly  trading  volume in the Common  Stock  during the four
calendar weeks  preceding such sale.  Sales under Rule 144 also are subject
to  certain  manner  of  sale  provisions,   notice  requirements  and  the
availability of current public  information  about the Company.  After they
have been paid for and held for more than two years, Restricted Shares held
by  persons  who are not  affiliates  of the  Company  may be sold  without
limitation.

     Certain current  shareholders of the Company who in the aggregate hold
shares of Common Stock have agreed that they will not sell shares of Common
Stock prior to the expiration of 180 days from the date of this  Prospectus
except with the written consent of the Representatives of the Underwriters.
See  "Underwriting."  Commencing     , 1997,      shares  of Common   Stock
held by  such current  shareholders will be eligible for sale in accordance
with Rule 144, subject to the volume limitations thereof.

     Options and warrants  (excluding the Weis Markets Warrant) to purchase
a total of  937,248  shares of Common  Stock  have been  granted to certain
officers, directors and shareholders under pre-existing agreements. A total
of 300,400  shares of Common  Stock are  reserved  for  issuance  under the
Option  Plan,  of which  none  will  have  been  issued on the date of this
Prospectus. A total of 600,800 shares of Common Stock has been reserved for
issuance  under  the  Stock  Purchase Plan and as of     , 1997,     shares
have been purchased  by  employees.  See  "Management  -- Stock Plans." The
Company   may  file   one  or   more   registration  statements on Form S-8
immediately following this Offering,  registering under the  Securities Act
shares  issued  or  to  be issued  pursuant  to  these options or the Stock
Purchase Plan. The holders of the options referred  to  in  this  paragraph
have also agreed that  they  will  not  sell  any  shares  of  Common Stock
acquired by them upon the exercise of their  options  during  the  180  day
period   following   the   date of this Prospectus  except with the written
consent of  the  Representatives  of  the Underwriters.  Thereafter, shares
issued upon exercise of outstanding stock options  generally may be sold in
the open market.

     Prior to this Offering, there has been no market for the Common Stock,
and no precise  prediction  can be made of the effect,  if any, that market
sales of shares  or the  availability  of shares  for sale will have on the
market  price  prevailing  from  time  to  time.  Nevertheless,   sales  of
substantial  amounts  of the  Common  Stock  in  the  public  market  could
adversely affect  prevailing  market prices and limit the Company's ability
to raise additional capital.  See "Risk Factors -- Arbitrary  Determination
of Offering Price; Possible Volatility of Stock Price" and "Risk Factors --
No Prior Public Market."


                                   -45-




                                UNDERWRITING


     The Underwriters named below, acting through PaineWebber Incorporated,
Lazard   Freres   &   Co.   LLC   and   Parker/Hunter   Incorporated   (the
"Representatives"),  have  severally  agreed,  subject  to  the  terms  and
conditions  set  forth  in the  Underwriting  Agreement  by and  among  the
Company, the Selling Shareholder and the Representatives (the "Underwriting
Agreement"), to purchase from the Company and the Selling Shareholder,  and
the  Company  and  the  Selling  Shareholder  have  agreed  to  sell to the
Underwriters,  the number of shares of Common Stock set forth  opposite the
names of such Underwriters below:

                                              Number
  Underwriter                                of Shares
- -------------                                ---------

PaineWebber Incorporated.................
Lazard Freres & Co. LLC..................
Parker/Hunter Incorporated...............    _________

     Total...............................    =========


     The  Underwriting  Agreement  provides  that  the  obligations  of the
Underwriters  to purchase  all of the shares of Common Stock are subject to
certain  conditions.  The Underwriters  are committed to purchase,  and the
Company and the Selling  Shareholder  are obligated to sell,  all shares of
Common  Stock  offered  by this  Prospectus  if any of the shares of Common
Stock being sold pursuant to the Underwriting Agreement are purchased.

     The  Company  has  been  advised  by  the  Representatives   that  the
Underwriters  propose  to offer the  shares of Common  Stock to the  public
initially  at the  Offering  price  set  forth  on the  cover  page of this
Prospectus  and  to  certain  securities  dealers  at  such  price  less  a
concession not in excess of $    per share. The Underwriters may allow, and
such dealers may reallow, a discount not in excess of $    per share. After
the Offering,  the Offering price and the  concessions and discounts may be
changed by the Representatives.

     The  Company has  granted an option to the  Underwriters,  exercisable
during the 30-day period after the date of this Prospectus,  to purchase up
to 578,850 additional shares of Common Stock at the Offering price less the
underwriting  discount and  commissions set forth on the cover page of this
Prospectus.  The  Underwriters  may  exercise  such  option  only to  cover
over-allotments in the sale of the shares that the Underwriters have agreed
to purchase. To the extent that the Underwriters exercise such option, each
of the Underwriters will become obligated,  subject to certain  conditions,
to purchase  approximately the same percentage of such additional shares as
is  approximately  the  percentage  of shares of  Common  Stock  that it is
obligated  to  purchase  of the  total  number  of  the  shares  under  the
Underwriting  Agreement  as  shown  in  the  table  set  forth  above.  The
Underwriters  may  exercise  the option  only for the  purposes of covering
over-allotments,  if any, made in connection  with the  distribution of the
shares of Common Stock to the public.

     The Company and the Selling  Shareholder  have agreed to indemnify the
Underwriters against certain liabilities,  including  liabilities under the
Securities  Act or to  contribute  payments  that the  Underwriters  may be
required to make in respect thereof.

     The  Company,   its  directors  and  executive  officers  and  certain
shareholders,  including the Selling Shareholder, have agreed not to offer,
sell, contract to sell or grant any option to purchase or otherwise dispose
of any shares of Common Stock owned by them prior to the  expiration of 180
days from the date of this  Prospectus,  except:  (i) for  shares of Common
Stock offered  hereby;  (ii) with the prior written  consent of PaineWebber
Incorporated; and


                                   -46-




(iii) in the case of the  Company,  for the  issuance  of  shares of Common
Stock upon the  exercise  of  options  or the grant of options to  purchase
shares of Common Stock.

     Prior to this Offering, there has been no public market for the Common
Stock of the Company. Accordingly, the Offering price will be determined by
negotiations   among  the  Company,   the  Selling   Shareholder   and  the
Representatives of the Underwriters.  Among the factors to be considered in
determining the Offering price will be the Company's  record of operations,
its current financial condition,  its future prospects,  the market for its
products, the experience of its management,  the economic conditions of the
Company's  industry  in  general,  the  general  condition  of  the  equity
securities   market,   the  demand  for  similar  securities  of  companies
considered comparable to the Company and other relevant factors.

     In order to facilitate this Offering,  the  Underwriters may engage in
transactions that stabilize,  maintain or otherwise affect the price of the
Common Stock.  Specifically,  the Underwriters may over-allot in connection
with this Offering, creating a short position in the Common Stock for their
own account.  In addition,  to cover  over-allotments  or to stabilize  the
price of the Common  Stock,  the  Underwriters  may bid for, and  purchase,
shares of the Common Stock in the open market.  The  Underwriters  may also
reclaim  selling  concessions  allowed  to an  underwriter  or a dealer for
distributing  the  Common  Stock  in  transactions  to  cover  their  short
positions,  in  stabilization  transactions  or  otherwise.   Finally,  the
Underwriters  may bid for,  and  purchase,  shares of the  Common  Stock in
market-making  transactions  and impose penalty bids.  These activities may
stabilize  or maintain  the market  price of the Common  Stock above market
levels that may otherwise  prevail.  The  Underwriters  are not required to
engage  in these  activities,  and may end any of these  activities  at any
time.

     The  Underwriters  do not intend to confirm sales to any accounts over
which they exercise discretionary authority.


                               LEGAL MATTERS


     The legality of the shares  offered hereby will be passed upon for the
Company by Ballard Spahr Andrews & Ingersoll,  Philadelphia,  Pennsylvania.
Certain legal matters will be passed upon for the  Underwriters by Cravath,
Swaine & Moore, New York, New York.


                                  EXPERTS


     The audited consolidated financial statements of AquaPenn Spring Water
Company,  Inc. as of September 30, 1996 and 1997, and for each of the years
in  the  three-year  period  ended  September  30,  1997,  included  in the
Prospectus and in the Registration Statement have been audited by KPMG Peat
Marwick LLP,  independent  certified  public  accountants,  as indicated in
their report with respect thereto, and are included herein in reliance upon
the authority of said firm as experts in accounting and auditing.


                           AVAILABLE INFORMATION


     The Company has filed with the Commission a Registration  Statement on
Form  S-1  (together  with  all  amendments   thereto,   the  "Registration
Statement")  under the Securities Act, with respect to the shares of Common
Stock offered hereby.  This  Prospectus,  filed as part of the Registration
Statement,  does  not  contain  all of the  information  set  forth  in the
Registration  Statement  and the exhibits and  schedules  thereto,  certain
portions of which


                                   -47-




have  been  omitted  as  permitted  by the  rules  and  regulations  of the
Commission.  For further  information  with  respect to the Company and the
Common Stock offered hereby,  reference is hereby made to the  Registration
Statement  and the exhibits and schedules  thereto,  which may be inspected
and copied at the public reference facilities  maintained by the Commission
at 450 Fifth Street,  N.W., Room 1024,  Washington  D.C. 20549,  and at the
regional  offices of the  Commission  located at 500 West  Madison  Street,
Suite 1400, Chicago,  Illinois 60661, and 7 World Trade Center, Suite 1300,
New York, New York 10048.  Copies of such material may be obtained from the
Public  Reference  Section of the  Commission  located at 450 Fifth Street,
N.W., Room 1024, Washington, D.C. 20549 at prescribed rates. The Commission
maintains a web site  (http://www.sec.gov) that contains material regarding
issuers that file electronically with the Commission.

     Statements made in this Prospectus as to the contents of any contract,
agreement  or  other  document  referred  to  herein  or  therein,  are not
necessarily  complete,  and in each such instance  reference is made to the
copy of such  contract,  agreement or other document filed as an exhibit to
the  Registration  Statement,  each such statement  being  qualified in all
respects by such reference.

     The Company  intends to furnish its  stockholders  with annual reports
containing financial statements audited by independent accountants and with
quarterly reports containing updated summary financial information for each
of the first three quarters of each fiscal year.


                                   -48-




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                         Page
                                                         ----
Consolidated Financial Statements of AquaPenn Spring 
  Water Company, Inc. and Subsidiaries
  Independent Auditors' Report........................   F-2
  Consolidated Balance Sheets.........................   F-3
  Consolidated Statements of Operations...............   F-4
  Consolidated Statements of Shareholders' Equity.....   F-5
  Consolidated Statements of Cash Flows...............   F-6
  Notes to Consolidated Financial Statements..........   F-7


                                    F-1




Independent Auditors' Report


To the Board of Directors and Shareholders of
AquaPenn Spring Water Company, Inc.:

We have audited the  accompanying  consolidated  balance sheets of AquaPenn
Spring Water Company,  Inc. and  subsidiaries  as of September 30, 1996 and
1997, and the related consolidated statements of operations,  stockholders'
equity, and cash flows for each of the years in the three-year period ended
September  30,  1997.  These  consolidated  financial  statements  are  the
responsibility  of  the  Company's  management.  Our  responsibility  is to
express an opinion on these consolidated  financial statements based on our
audits.

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

In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position  of
AquaPenn  Spring Water Company,  Inc. and  subsidiaries as of September 30,
1996 and 1997, and the results of their operations and their cash flows for
each of the years in the  three-year  period  ended  September  30, 1997 in
conformity with generally accepted accounting principles.


KPMG Peat Marwick LLP
State College, Pennsylvania
October 21, 1997, except for note 15
which is as of October 24, 1997


                                    F-2





            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS


                                              September 30,
                                        -------------------------
                                            1996          1997
     ASSETS

Current Assets:
 Cash and cash equivalents...........   $   185,535    $  687,035
 Accounts receivable, net............     2,794,776     3,604,524
 Inventories.........................     1,331,388     1,533,617
 Prepaid expenses and other current 
   assets                                   278,595       425,279
 Deferred income taxes...............       326,900       243,400
                                        -----------   -----------
   Total current assets..............     4,917,194     6,493,855

Property, plant, and equipment, net..    14,554,929    20,030,909
Other................................        44,232        55,421
                                        -----------    ----------
   Total assets......................   $19,516,355   $26,580,185
                                        ===========   ===========

   LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
 Current portion of notes payable....   $    90,840   $   298,966
 Accounts payable and accrued 
   liabilities                            2,521,670     3,098,571
                                        -----------    ----------
   Total current liabilities.........     2,612,510     3,397,537

Notes payable........................     1,717,624     4,518,501
Deferred income taxes................       536,800       599,800
                                        -----------    ----------
   Total liabilities.................     4,866,934     8,515,838
                                        -----------   -----------

Stockholders' Equity:
 Series A, non-voting convertible 
  preferred stock, $1 par value; 
  2,000,000 shares authorized,
  1,713,750 shares issued............     1,713,750     1,713,750
 Common stock, no par value, 
  100,000,000 shares authorized; 
  4,283,760, and 4,423,712 shares
  issued, respectively ..............         --             --
 Additional paid-in capital..........    11,560,834    12,196,269
 Retained earnings ..................     1,455,701     4,242,456
 Less 11,250 shares of preferred stock 
  in treasury, at cost...............       (11,250)      (11,250)
 Less 3,004 shares of common stock in
  treasury, at cost..................        (5,000)       (5,000)
 Less stock subscriptions receivable.       (64,614)      (71,878)
                                        -----------   -----------
   Total stockholders' equity........    14,649,421    18,064,347
                                        -----------   -----------
   Total liabilities and stockholders' 
     equity$                             19,516,355   $26,580,185
                                        ===========   ===========

See accompanying notes to consolidated financial statements.


                                    F-3




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF OPERATIONS



                                          Years ended September 30,
                                     1995           1996          1997
                                     ----           ----          ----

Revenues:
  Product sales.................  $22,617,746    $27,931,308   $37,526,028
  Other sales...................      338,307        309,433       489,287
                                  -----------    -----------   -----------
Net revenues....................   22,956,053     28,240,741    38,015,315

Cost of goods sold..............   18,153,355     21,271,313    28,316,938
                                  -----------     ----------    ----------
Gross profit....................    4,802,698      6,969,428     9,698,377

Selling, general and 
  administrative                    3,290,609      4,313,480     5,126,583
                                  -----------     ----------    ----------

Income from operations..........    1,512,089      2,655,948     4,571,794
Other income (expense):
  Other income..................        7,090        116,484       328,180
  Interest expense, net.........     (745,829)      (297,204)     (208,467)
                                  -----------     ----------    ----------
                                     (738,739)      (180,720)      119,713
                                  -----------     ----------    ----------

Income before income tax expense      773,350      2,475,228     4,691,507
Income tax expense..............      135,000        990,000     1,904,752
                                  -----------     ----------    ----------
Net income......................  $   638,350     $1,485,228    $2,786,755
                                  ===========     ==========    ==========

Net income per common share.....  $       .16     $      .26    $      .47
                                  ===========     ==========    ==========

Weighted average number of 
common shares
outstanding.....................    3,884,708      5,620,741     5,951,844
                                  ===========     ==========    ==========









        See accompanying notes to consolidated financial statements.


                                    F-4






            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                                               Number of
                                               Shares of
                                   Series A     Common     Additional   Retained
                                   Preferred    Stock       Paid-In     Earnings    Treasury   Subscription
                                     Stock      Issued      Capital     (Deficit)     Stock     Receivable       Total
                                  ----------   ---------   ----------  ----------   --------   ------------   ----------
                                                                                                

BALANCE, SEPTEMBER 30,
  1994........................    $1,713,750   2,424,886   $2,529,881  $(667,877)   $(16,250)    $(52,214)    $3,507,290
  Issuance of Common Stock for
    services rendered by the
    Company's Board of Directors       --         10,814       54,000      --           --           --           54,000
  Common Stock Options
    Exercised.......                   --         24,032       40,000      --           --           --           40,000
  Issuance of Common Stock
    for Private Placement              --      1,748,328    8,562,384      --           --           --        8,562,384
  Interest Accrued on
    Subscription Receivable            --           --           --        --           --         (5,855)        (5,855)
  Net Income........                   --           --           --      638,350        --           --          638,350
                                  ----------   ---------    ---------  ----------    -------     ---------     ----------
BALANCE, SEPTEMBER
  30, 1995..........               1,713,750   4,208,060   11,186,265    (29,527)    (16,250)     (58,069)    12,796,169

  Issuance of Common Stock for
    services rendered by the
    Company's Board of Directors       --         10,814       54,000       --          --           --           54,000
  Issuance of Common Stock
    in Private Placement               --         64,886      320,569       --          --           --          320,569
  Interest Accrued on
    Subscription Receivable            --           --           --         --          --         (6,545)        (6,545)
  Net Income........                   --           --           --    1,485,228        --           --        1,485,228
                                  ----------   ---------    ---------  ----------    -------     ---------     ----------
BALANCE, SEPTEMBER
  30, 1996..........               1,713,750   4,283,760   11,560,834  1,455,701     (16,250)     (64,614)     14,649,421

  Issuance of Common Stock for
    services rendered by the
    Company's Board of Directors       --         10,814       70,200       --          --           --            70,200
  Issuance of Common Stock
    for Employee Stock
    Purchase Plan...                   --        105,256      445,985       --          --           --           445,985
  Issuance of Common Stock
    for Rabbi Trust.                   --         23,882      119,250       --          --           --           119,250
  Interest Accrued on
    Subscription Receivable            --           --           --         --          --        (7,264)          (7,264)
  Net Income........                   --           --           --    2,786,755        --           --         2,786,755
                                  ----------   ---------    ---------  ----------    -------     ---------     ----------
BALANCE, SEPTEMBER
  30, 1997..........              $1,713,750   4,423,712  $12,196,269 $4,242,456    $(16,250)   $(71,878)     $18,064,347




        See accompanying notes to consolidated financial statements


                                    F-5




           AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                    Years ended September 30,
                                                1995       1996        1997
                                                ----       ----        ----

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income..............................   $638,350   $1,485,228  $2,786,755
  Adjustments to reconcile net income to net
   cash provided by operating activities:
   Depreciation and amortization .........  1,352,826    1,831,626   2,385,212
   Provision for doubtful accounts .......     15,000       25,000      --
   Provision for deferred income taxes, net  (194,500)     372,000     146,500
   Issuance of common stock for services .     54,000       54,000      70,200
   (Increase) in accounts receivable .....   (413,298)    (663,986)   (809,748)
   (Increase) decrease in inventories ....   (959,287)     373,407    (202,229)
   (Increase) decrease in prepaid expenses
     and other current assets.............        107     (141,482)   (146,684)
   (Increase) in other assets.............    (13,520)      (4,615)    (11,189)
   Decrease in certificates of deposit -
     pledged..............................     15,814         --          --
   Increase in accounts payable
     and accrued liabilities..............  1,566,843      232,674     576,901
                                            ---------   ----------  ----------
      Net cash provided by operating 
        activities .......................  2,062,335    3,563,852   4,795,718
                                          -----------   ----------  ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property, plant, and 
    equipment ........................... (10,430,942)  (2,949,010) (7,861,192)
                                          -----------   ----------  ----------
      Net cash used in investing 
        activities ...................... (10,430,942)  (2,949,010) (7,861,192)
                                          -----------   ----------  ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from notes payable............  10,925,000    4,913,536   7,301,460
  Repayments of notes payable............ (10,930,732)  (5,935,944) (4,292,457)
  Proceeds from exercise of stock options      40,000       --          --
  Proceeds from issuance of common stock         --         --         565,235
  Proceeds from private stock offering, net 8,562,384      320,569      --
  Interest accrued on stock subscriptions 
    receivable ..........................      (5,855)      (6,545)     (7,264)
                                           -----------   ----------  ----------
     Net cash provided by (used in) 
        financing activities ............   8,590,797     (708,384)  3,566,974
                                          -----------   ----------  ----------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS............................     222,190      (93,542)    501,500

CASH AND CASH EQUIVALENTS AT BEGINNING OF
  YEAR  .................................      56,887      279,077     185,535
                                             --------     --------    --------
CASH AND CASH EQUIVALENTS AT END OF YEAR     $279,077     $185,535    $687,035
                                             ========     ========    ========
Supplemental disclosure of cash flow 
  information:
  Cash paid during the period for interest, 
    net of $101,923 in capitalized interest 
    in 1995 .............................    $762,055     $307,720    $192,299
  Cash paid during the year for income taxes   68,342      174,568   1,627,100

       See accompanying notes to consolidated financial statements.


                                    F-6




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  Summary of Significant Accounting Policies

     Background of Business

     AquaPenn  Spring Water  Company,  Inc.  (the Company), was formed as a
     Pennsylvania corporation during November 1986. The Company bottles and
     distributes non-sparkling natural spring water.

     The  Company's  water  products are sold to both regional and national
     customers  under  retailers' and other  customers'  private labels and
     under its proprietary brand labels.

     Principles of Consolidation

     The consolidated financial statements include the financial statements
     of the Company and its wholly-owned subsidiaries.

     Cash and Cash Equivalents

     For purposes of reporting cash flows, the Company considers all highly
     liquid debt instruments  purchased with an original  maturity of three
     months or less to be cash equivalents.

     Inventories

     Inventories  are  stated  at the  lower of cost or  market  with  cost
     determined using the first-in first-out (FIFO) method.

     Property, Plant, and Equipment

     Property,  plant, and equipment are recorded at cost. Depreciation and
     amortization on property,  plant, and equipment are provided utilizing
     the  straight-line  method  over  the  estimated  useful  lives of the
     related assets.

     Repairs and  maintenance  are charged to expense and  betterments  are
     capitalized; any gain or loss on dispositions is recognized currently.

     The Company adopted  Statement of Financial  Accounting  Standards No.
     121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
     Long-Lived  Assets  to be  Disposed  Of"  (Statement  No.  121) in the
     beginning  of fiscal  1997.  There  was no impact on the  consolidated
     statements of operations upon the adoption of Statement No. 121.

     Revenue Recognition

     Revenue is recognized when products are shipped.


                                    F-7




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  Continued

     Income Taxes

     Income taxes are accounted  for under the asset and liability  method.
     Deferred tax assets and  liabilities are recognized for the future tax
     consequences   attributable  to  differences   between  the  financial
     statement  carrying  amounts of existing  assets and  liabilities  and
     their  respective tax bases.  Deferred tax assets and  liabilities are
     measured  using enacted tax rates  expected to apply to taxable income
     in the years in which those  temporary  differences are expected to be
     recovered   or  settled.   The  effect  on  deferred  tax  assets  and
     liabilities  of a change in tax rates is  recognized  in income in the
     period that includes the enactment date.

     Use of Estimates

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

     Net Income Per Share

     Net income per share is based on the weighted average number of shares
     of  common  stock   outstanding   during  the  periods   increased  by
     convertible  preferred  stock and dilutive  common  stock  equivalents
     using the  treasury  stock  method.  Common  shares  issued  and stock
     options  granted  within  one year  prior to the  Offering  have  been
     included in the calculation of shares used in computing net income per
     common share as if they were outstanding for all periods presented.

     Reclassification

     Certain  prior year  amounts  have been  reclassified  to conform with
     current year presentations.

(2)  Related Party Transactions

     The Company has entered into the following  transactions  with related
     parties:

     o    The Company sold  product to a corporate  investor in the Company
          at normal sales prices in the amount of  approximately  $625,000,
          $696,000   and  $738,000  in  fiscal   1995,   1996,   and  1997,
          respectively. Accounts receivable from this investor at September
          30,  1996  and  1997  were  approximately  $75,000  and  $68,000,
          respectively.

     o    The  Company  recorded  compensation  expense  to a  director  of
          $208,305,  $214,981 and $250,000 in fiscal 1995,  1996, and 1997,
          respectively,  for his  services as an  independent  food broker.
          Accrued  commissions  to this  director at September 30, 1996 and
          1997 were $20,833 each year.

     o    The Company had stock subscriptions receivable from a director of
          $64,614 and $71,878 at September 30, 1996 and 1997, respectively.
          In addition, the Company recorded $23,625 in fees


                                    F-8




   AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(2)  Continued

          relating  to  this  director's   services   associated  with  the
          Company's  private  placement  transaction  (see note 13)  during
          fiscal 1995.

     o    In April 1995, the Company  borrowed  $8,000,000 from a corporate
          investor in the Company.  The loan was repaid in  September  1995
          out of the  proceeds of the private  placement  transaction  (see
          note 13). In addition,  interest expense of $292,000 was incurred
          and paid by the  Company on this loan.  In  connection  with this
          loan, 135,180 common stock warrants were issued to this corporate
          investor exercisable at $4.99 per warrant.  These warrants may be
          exercised in part or in whole at any time. None of these warrants
          were exercised in fiscal 1996 or 1997.

     o    The Company issued 105,140 common stock warrants to the President
          exercisable at $4.99 per warrant. These warrants may be exercised
          in part or in whole at any time.  These  warrants  were issued as
          consideration for the President's  personal  guarantee given on a
          portion of the $8,000,000  borrowing.  During fiscal 1996, 30,040
          of those  warrants  were sold to two  Directors of the Company by
          the President.

(3)  Accounts Receivable

     Accounts receivable consist of the following:

                                                    September 30,
                                                1996             1997

     Accounts receivable - trade.........    $2,868,525      $3,676,555
     Other...............................        26,251          27,969
                                             ----------      ----------
                                              2,894,776       3,704,524
     Less allowance for doubtful accounts       100,000         100,000
                                             ----------      ----------
                                             $2,794,776      $3,604,524
                                             ==========      ==========

(4)  Inventories

     Inventories consist of the following:

                                                    September 30,
                                            ---------------------------
                                                1996             1997
                                                ----             ----
     Raw materials...................       $  910,988       $1,087,507
     Finished goods..................          420,400          446,110
                                            ----------       ----------
                                            $1,331,388       $1,533,617
                                            ==========       ==========


                                    F-9





            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(5)  Property, Plant, and Equipment

     Major classifications of these assets are summarized as follows:


                             Estimated
                              useful
                             lives in             September 30,
                               years     -----------------------------
                             ---------       1996              1997
                                             ----              ----
     Land...................     -       $ 1,140,850      $ 1,190,850
     Land improvements......    20           129,819          154,121
     Buildings..............    30         5,565,101        7,729,748
     Machinery and equipment   3-10        9,532,609       13,941,998
     Transportation equipment   3-5          497,943          497,943
     Construction in progress    -         1,664,776        2,877,630
                                         -----------      -----------
                                          18,531,098       26,392,290
     Less accumulated depreciation
     and amortization......                3,976,169        6,361,381
                                         -----------      -----------
                                         $14,554,929      $20,030,909
                                         ===========      ===========


     Property  held for  rental  is  classified  as  property,  plant,  and
     equipment. This property relates to the Company's former manufacturing
     facility in State College,  Pennsylvania which has a net book value of
     approximately  $1,184,000,  which is net of approximately  $483,000 in
     accumulated depreciation at September 30, 1997.

     Interest costs for the construction and purchase of certain  long-term
     assets   relating  to  the   Company's   new  facility  in  Milesburg,
     Pennsylvania,  were  capitalized  and are  being  amortized  over  the
     related assets'  estimated useful lives.  The Company  capitalized net
     interest  costs of  $101,923  in fiscal 1995 and $0 in fiscal 1996 and
     1997.

     Total depreciation and amortization expense was $1,352,826, $1,831,626
     and $2,385,212 in fiscal 1995, 1996, and 1997, respectively.


                                   F-10




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(6)  Notes Payable

                                                      September 30,
                                              -----------------------------  
                                              1996                     1997
                                              ----                     ----

     Unsecured note payable to a bank,  
     $10,000,000 revolving credit note -
     interest at London Interbank Offered 
     Rate (LIBOR) plus 1.7% (7.325% at
     September 30, 1997), requires 
     interest only through February 1999 
     with principal and interest due 
     monthly thereafter with maturity in 
     2004                                           --             $2,900,000

     Mortgage funding payable in monthly 
     installments of principal and interest 
     to the Pennsylvania Industrial 
     Development Authority at 5%, due
     through May 2011................        1,785,950             1,700,383

     Note payable to a bank, $6,000,000  
     line of credit at LIBOR plus 1.0%
     (6.6875% at September 30, 1997),  
     payable on demand and requires a
     negative pledge on the   
     Company's accounts receivable   
     and inventories                                --               200,000

     Various installment loan obligations 
     at interest rates between 9% and 10%,
     due through September 1999, payable 
     to various companies, secured by
     machinery and equipment.........           22,514                15,624

     Unsecured note payable to a bank, 
     $6,000,000 line of credit,  interest
     at LIBOR plus 1.2% (6.825%
     at September 30,1997), and is due 
     February 1998                                  --                 1,460
                                             1,808,464             4,817,467
     Less portion due within one year           90,840               298,966
                                            ----------             ---------
                                            $1,717,624            $4,518,501
                                            ==========            ==========


     Interest  expense was $762,055,  $306,970 and $208,467 in 1995,  1996,
     and 1997,  respectively,  and is recorded in other income (expense) in
     the consolidated statements of operations.


                                   F-11




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(6)  Continued

     Based on current payment terms,  the required  principal  reduction of
     the above debt is as follows:

               Year ending
              September 30,         Amount
              -------------         ------
                  1998           $ 298,966
                  1999             237,000
                  2000             313,000
                  2001             335,000
                  2002             358,000
            Thereafter           3,275,501
                                ----------
                                $4,817,467
                                ==========


(7)  Accounts Payable and Accrued Liabilities

     Accounts payable and accrued liabilities consist of the following:

                                                September 30,
                                      -------------------------------
                                           1996               1997
                                           ----               ----

     Accounts payable................ $  868,436           $1,021,471
     Accrued expenses................    874,093              860,825
     Accrued payroll.................     96,513              142,224
     Income taxes payable............    595,319              822,322
     Other...........................     87,309              251,729
                                     -----------          -----------
                                      $2,521,670           $3,098,571
                                      ==========           ==========

(8)  Employee Benefit Plan

     Effective  March 1, 1994, the Company adopted a deferred 401(k) Salary
     Savings Plan for the benefit of its employees and their beneficiaries.
     Generally, any employee who has completed six months of service and is
     over 21 years of age is  eligible  to  participate  in the Plan.  Each
     eligible  employee  may  elect to  contribute  up to 15% of his or her
     compensation  for services  rendered in any year. The Company  matches
     employee contributions in an amount equal to 100% of the first 1%, 75%
     of the  second  1%,  and 50% of the  third  1% of  each  participant's
     contributions.  The Company contributed approximately $10,000, $24,000
     and $52,000 in fiscal 1995, 1996, and 1997, respectively.


                                   F-12




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(9)  Sales to Major Customers

     During  fiscal  1995 and 1996,  sales to one  customer  accounted  for
     approximately  17% and  23%,  respectively,  of net  revenues.  During
     fiscal 1997, sales to two customers  accounted for  approximately  15%
     and 11% of net  revenues.  Accounts  receivable  from these  customers
     totaled  approximately   $665,000  and  $459,000,   respectively,   at
     September 30, 1997.

(10) Income Taxes

     The provision for income taxes  attributable to income from operations
     consists of the following:


                                          Years ended September 30,
                                         1995          1996          1997
                                        ----          ----          ----

     Currently payable:
      Federal...................   $ 254,500      $ 483,900      $1,452,000
      State.....................      75,000        134,100         306,252
                                   ---------        -------       ---------
                                     329,500        618,000       1,758,252
                                   ---------        -------       ---------

     Deferred (benefit):
      Federal...................    (153,700)       274,600         108,100
      State.....................     (40,800)        97,400          38,400
                                   ---------        -------      ----------
                                    (194,500)       372,000         146,500
                                   ---------        -------      ----------
                                   $ 135,000      $ 990,000      $1,904,752
                                   =========        =======      ==========


     Total income tax expense was $135,000, $990,000 and $1,904,752 for the
     years ended  September 30, 1995,  1996,  and 1997,  respectively,  and
     differed from the amounts computed by applying the U.S. federal income
     tax rate of 35 percent to pretax income as a result of the following:


                                         Years ended September 30,
                                        1995          1996          1997
                                        ----          ----          ----
     Computed "expected" tax expense   $ 270,500   $ 866,000    $1,642,000
     State income tax, net of federal 
     benefit                              60,000     153,000       227,000
     Change in valuation allowance      (262,500)    (27,000)           --
     Other, net............               67,000      (2,000)       35,752
                                       ---------   ---------    ----------
                                       $ 135,000   $ 990,000    $1,904,752
                                       =========   =========    ==========


                                   F-13





            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(10) Continued

     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and  deferred tax  liabilities  at
     September 30, 1996 and 1997 are presented below:

                                                    September 30,
                                               -----------------------
                                               1996               1997
                                               ----               ----
     Deferred tax assets:
      Accounts receivable, due to 
        allowance for doubtful 
        accounts ....................        $ 40,600           $40,600
      Inventories....................          78,800            70,100
      Deferred compensation..........          44,000            62,500
      Net operating loss carryforwards         39,000             5,300
      Alternative minimum tax credit 
        carryforwards                         104,500                --
      Other, principally due to accruals 
        for financial reporting 
        purposes.....................          72,100           131,500
                                              -------           -------
     Total gross deferred tax assets.         379,000           310,000
     Less valuation allowance........              --                --
                                              -------           -------
     Total deferred tax assets.......         379,000           310,000
                                              -------           -------

     Deferred tax liabilities:
      Plant and equipment, principally 
       due to differences in 
       depreciation..................         580,800           662,400
      Other..........................           8,100             4,000
                                              -------           -------
     Total gross deferred tax liabilities     588,900           666,400
                                              -------           -------
     Net deferred tax liability......       $ 209,900          $356,400
                                            =========          ========

     Deferred tax assets and  liabilities  are reported net within deferred
     income taxes on the consolidated  balance sheets at September 30, 1996
     and 1997.

     Under Statement of Financial  Accounting Standards No. 109 "Accounting
     for Income Taxes" (Statement 109), a valuation allowance is recognized
     if,  based on the weight of the  evidence,  it is more likely than not
     that  some  portion  or all of the  deferred  tax  asset  will  not be
     recognized. Based on the weight of all available evidence, the Company
     concludes that a valuation allowance is not needed.

     At September 30, 1997, the Company has Pennsylvania net operating loss
     carryforwards  for state income tax purposes of approximately  $89,000
     which are available to offset future  Pennsylvania  taxable income, if
     any,  through  the fiscal year ending  September  30, 1998  subject to
     limitation.


                                   F-14





            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(11) Commitments

     The Company rents certain land, office equipment,  and  transportation
     equipment  under  noncancellable  operating  leases.  Rent expense for
     these leases amounted to approximately $127,000, $152,000 and $138,000
     for fiscal 1995,  1996,  and 1997,  respectively.  The future  minimum
     annual  rent  commitments  under  these  leases are  approximately  as
     follows:

               Year ending
              September 30,         Amount
              -------------         ------
                  1998            $110,000
                  1999              63,000
                  2000              41,000
                  2001              15,000
                  2002              16,000
            Thereafter              37,000
                                  --------
                                  $282,000
                                  ========


     At September  30, 1997,  the Company has entered into a commitment  to
     purchase  land and  construct a production  facility in North  Central
     Florida.  The  facility,  which is expected to be  completed in fiscal
     1998, is estimated to cost approximately $6,588,000.

     In addition,  the Company has made certain  commitments  to expand the
     Milesburg  Facility.  These  commitments  are for buildings,  building
     improvements  and  equipment.  As of  September  30,  1997,  the  open
     commitments relating to this facility are approximately $8,250,000.

(12) Shareholders' Equity

     Common Stock

     The Company maintains various stock option agreements and plans. Stock
     options  have been granted at prices at or above the fair market value
     as of the date of the  grant.  Options  vest and expire  according  to
     terms established at the grant date.

     In fiscal year 1997, the Company  adopted the disclosure  requirements
     of Financial Accounting Standards No. 123, "Accounting for Stock-Based
     Compensation"  (Statement  No. 123).  As allowed by Statement No. 123,
     the  Company  has  chosen to  continue  to  account  for  stock  based
     compensation  using  Accounting   Principles  Board  Opinion  No.  25,
     "Accounting    for   Stock   Issued   to   Employees,"   and   related
     interpretations.  Accordingly,  compensation cost for stock options is
     measured as the  excess,  if any,  of the quoted  market  price of the
     Company's  stock at the grant date over the amount  employees must pay
     to  acquire  the stock.  Accordingly,  no  compensation  cost has been
     recognized.  Had  compensation  cost  for  the  Company's  Plans  been
     determined  under  Statement No. 123, the Company's net income and net
     income  per share  would have been  reduced  to the pro forma  amounts
     indicated below:


                                   F-15




            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(12) Continued

                                                 September 30,
                                           -----------------------
                                              1996         1997
                                              ----         ----
 
         Net income as reported......      $1,485,000   $2,787,000
               Pro forma.............       1,104,000    2,396,000

         Net income per share as reported       $0.26        $0.47
               Pro forma.............            0.20         0.40


     The 1996 and 1997 pro forma  amounts  include the effect of the common
     shares issued under the Stock  Purchase Plan as if they were accounted
     for under Statement 123.

     The per share  weighted-average  fair values of stock options  granted
     during fiscal years 1996 and 1997 were $4.54 and $4.41,  respectively,
     on the date of grant using the Black-Scholes option-pricing model with
     the following weighted-average assumptions:  fiscal year 1996 expected
     dividend  yield 0%,  risk-free  interest rate of 5.945%,  a volatility
     factor of the expected  market price of the Company's  common stock of
     .4166, and a weighted-average  expected life of approximately 9 years;
     fiscal year 1997 expected  dividend yield 0%, risk-free  interest rate
     of 5.945%,  a volatility  factor of the  expected  market price of the
     Company's common stock of .4166, and a weighted-average  expected life
     of approximately 10 years.

     The fair  market  value of stock  options  included  in the pro  forma
     amounts for fiscal years 1996 and 1997 is not  necessarily  indicative
     of future effects on net income and net income per share.

     A  summary  of the  status of the  Company's  stock  option  plans and
     changes during the years ended on those dates is presented below:




Fiscal years ended:          September 30, 1995    September 30, 1996    September 30, 1997
                             ------------------    ------------------    ------------------
                                       Weighted              Weighted              Weighted
                                        Average               Average               Average
                                       Exercise              Exercise              Exercise
                             Shares       Price    Shares       Price    Shares       Price
                                                                    

     Outstanding at beginning
      of year........        570,760      $2.18    570,760      $1.89    696,928      $2.45
     Granted.........        300,400       1.87    126,168       4.99    135,180       7.49
     Exercised.......         24,032       1.66         --         --         --         --
     Cancelled.......        276,368       2.50         --         --         --         --
                            --------       ----    -------      -----    -------      -----

     Outstanding at end of 
       year                  570,760       1.89    696,928       2.45    832,108       3.26
                            ========       ====    =======       ====    =======      =====

     Options exercisable at
       year-end......        570,760       1.69    696,928       2.45    832,108       3.26
                            ========       ====    =======       ====    =======      =====




                                   F-16





            AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(12) Continued

     The following table summarizes  information  about the Company's stock
     option plans as of September 30, 1997:

                                Options outstanding        Options exercisable
                                -------------------        -------------------

                       Number    Weighted    Weighted       Number   Weighted
                  Outstanding     Average     Average  Exercisable    Average
      Range of             on   Remaining    Exercise           on   Exercise
      exercise      September Contractual                September
      prices         30, 1997        Life       Price     30, 1997      Price
      ----------  ----------- ------------   --------  ------------  ----------

     $ 1.90           270,360    2 years      $ 1.90       270,360     $ 1.90
       4.99            36,048    3 years        4.99        36,048       4.99
  1.66-1.90           300,400    7 years        1.88       300,400       1.88
       4.99            90,120    9 years        4.99        90,120       4.99
  7.07-8.32           135,180   10 years        7.49       135,180      $7.49
                      -------                              -------
 $1.66-8.32           832,108                              832,108
                      =======                              =======



     Series A Non-Voting Convertible Preferred Stock

     Series A Non-Voting  Convertible Preferred Stock (the Preferred Stock)
     is  convertible at the option of the holder at any time into shares of
     the Company's common stock at the rate of one share of Preferred Stock
     for .6008 shares of common stock (See Note 15).  The  Preferred  Stock
     has no redemption features but does have a preference in liquidation.

(13) Private Placement

     In fiscal 1995, the Company sold 1,748,328  shares of its common stock
     in exchange for $8,562,384,  net of $167,616 of offering costs as part
     of a private placement  transaction.  As part of the private placement
     transaction during fiscal 1996, the Company also sold 64,886 shares of
     its common stock in exchange  for  $320,569.  The offering  under this
     private placement transaction ceased during fiscal 1996.

(14) Stock Purchase Plan

     Under  the  terms  of the  Company's  Stock  Purchase  Plan,  eligible
     employees may purchase shares of the Company's  common stock at 85% of
     the estimated fair market value at the offering date. At September 30,
     1997, there were 89,565 shares set aside for eligible  employees under
     this plan of which 76,254 shares had been  subscribed for at $5.41 per
     share and 6,409  shares were  purchased  by  employees  during  fiscal
     September  30,  1997.  The  remaining  6,902  common  shares  were not
     subscribed for by the eligible  employees.  Payment for the subscribed
     shares  must be made by January 1, 1998.  Employees  may choose to pay
     for their  subscribed  shares by using the  proceeds  from bank  loans
     guaranteed  by the  Company.  The  common  stock  purchased  with  the
     proceeds of the loans will serve as  collateral  for these loans.  The
     loans defer  principal  and  interest  payments for 5 years.

                                    F-17












   AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



(14) Continued

     Under the  terms of the  Company's  Stock  Purchase  Plan,  a total of
     98,847 shares of common stock which were subscribed for in fiscal 1996
     and were issued  during  fiscal 1997 at $4.16 per share for a total of
     $411,312.  Of this  amount,  the  Company is  contingently  liable for
     $385,015 as a result of bank loans guaranteed by the Company.

(15) Reverse Stock Split

     On October 24,  1997,  the  Company's  Board of  Directors  approved a
     0.6008-for-1  reverse stock split of each outstanding  share of Common
     Stock of the Company.  All share and per share data,  including  stock
     option and stock  purchase  plan  information,  have been  restated to
     reflect this split.

(16) Subsequent Event - Acquisition of Dunsmuir Bottling Company, Inc. 
     (Unaudited)

     On October 15, 1997,  the Company  entered into a merger  agreement to
     purchase  all  of  the  stock  of  Dunsmuir  Bottling  Company,   Inc.
     ("Dunsmuir",  also known as Castle Rock Spring Water).  Under terms of
     this  agreement,  the  Company  will buy  Dunsmuir  for  approximately
     $3,000,000 plus the assumption of certain  liabilities.  This purchase
     price consists of a combination of cash and the Company's common stock
     and the assumption of up to $4,650,000 in Dunsmuir's liabilities.

     The following pro forma, condensed, combined balance sheet assumes the
     acquisition  occurred  at  September  30,  1997  and  the  pro  forma,
     condensed,  combined  statement of operations  assumes the acquisition
     occurred at the beginning of fiscal 1997.  This financial  information
     does not purport to be  indicative of what would have occurred had the
     acquisition  been  made at the  beginning  of fiscal  1997,  or of the
     results which may occur in the future.





Proforma Condensed Combined Balance Sheet
(Unaudited)
September 30, 1997

                                                                   Pro Forma       Pro
                                       AquaPenn    Dunsmuir        Adjustments     Forma
                                                                           

Assets:
   Current assets ...................  $ 6,494,000 $ 1,105,000     $(1,500,000)(a) $ 6,099,000
   Property, plant and equipment ....   20,031,000   3,046,000          --          23,077,000
   Other noncurrent assets ..........       55,000      30,000        (150,000)(b)   2,935,000
          ...........................         --          --         3,000,000(a)         --
                                       ----------- -----------      -----------    -----------
          ...........................  $26,580,000 $ 4,181,000     $ 1,350,000     $32,111,000
                                       =========== ===========      ===========    ===========
Liabilities and Stockholders' Equity:
   Current liabilities ..............  $ 3,398,000 $ 2,618,000          -- $         6,016,000
   Long-term liabilities ............    4,519,000   1,542,000          --           6,061,000
   Other noncurrent liabilities .....      599,000        --            --             599,000
   Stockholders' equity                 18,064,000      21,000        (150,000)(b)  19,435,000
          ...........................         --          --         1,500,000(a)         --
                                       ----------- -----------     -----------     -----------
          ...........................  $26,580,000 $ 4,181,000     $ 1,350,000     $32,111,000
                                       =========== ===========     ===========     ===========



                                    F-18












   AQUAPENN SPRING WATER COMPANY, INC. AND SUBSIDIARIES

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





ProForma Condensed Combined Statement of Operations
(Unaudited)
Year Ended
September 30, 1997

                                                  Pro Forma        Pro
                     AquaPenn      Dunsmuir       Adjustments     Forma
                                                      


Sales ............   $38,015,000   $7,771,000         --          $45,786,000
Gross profit......     9,698,000    2,221,000         --           11,919,000
Other costs 
  and expenses         6,911,000    2,517,000       150,000 (b)     9,578,000
                     -----------   ----------     ---------       -----------
Net income (loss).   $ 2,787,000    $(296,000)(c) $(150,000)(b)   $ 2,341,000
                     ===========   ==========     =========       ===========


(a)The  aggregate  purchase  price of  $3,000,000  was  assumed  to be paid
   through the  issuance of shares of the  Company's  Common  Stock and the
   remainder through cash resources.

(b)Since the purchase  price  allocation  will not be  finalized  after the
   Offering and the  determination  of the Offering price,  the approximate
   excess of  purchase  price over  assets  acquired  is  recorded in other
   noncurrent assets.

(c)The net loss of Dunsmuir has been  adjusted for an income tax benefit as
   if its  results  had been  consolidated  with the  Company's  income tax
   provision.


                                    F-19














[Photographs to appear on inside back cover with the following captions:]


1. (Lauth With Pure American Bottles)
   AquaPenn   President  and  founder  Edward  J.  Lauth,   III  was  named
   Entrepreneur  of  the  Year  for  Western  Pennsylvania  in  1996  in  a
   competition   sponsored  by  Ernst  &  Young  LLP  and  its  co-sponsors
   Entrepreneur  of the Year(R)  Institute and the Center for  Entrepreneur
   Leadership at the Ewing Marion Kauffman Foundation.

2. (Gerber Baby Water Bottle)
   AquaPenn was selected by the Gerber  Products  Company,  in June 1996 to
   produce Gerber(R) Baby Water for the United States market.

3. (Steel Silos Against Sky)
   Four   60,000-gallon   stainless  steel  silos  store  spring  water  at
   AquaPenn's Milesburg Facility until it is needed for bottling.

4. (Feidelberg With Pure American Vending Machine)
   Geoffrey F.  Feidelberg,  Chief  Operating  Officer and Chief  Financial
   Officer,   joined   AquaPenn  in  1989   following  13  years  with  the
   international accounting firm of Price Waterhouse.















    No person has been  authorized to give any  information  or to make any
representations in connection with this offering other than those contained
in  this  Prospectus   and,  if  given  or  made,   such   information  and
representations  must not be relied upon as having been  authorized  by the
Company or the  Underwriters.  Neither the delivery of this  Prospectus nor
any  sale  made  hereunder  shall  under  any   circumstances   create  any
implication  that there has been no change in the  affairs  of the  Company
since the date hereof or that the information  contained  herein is correct
as of any time  subsequent to its date. This Prospectus does not constitute
an offer to sell or a  solicitation  of an offer to buy any security  other
than the registered  securities to which it relates.  This  Prospectus does
not constitute an offer to sell or a  solicitation  of an offer to buy such
securities  in any  circumstances  in which such offer or  solicitation  is
unlawful.

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

                            TABLE OF CONTENTS
                                                                    Page

Prospectus Summary...................................................  3
Risk Factors.........................................................  7
Use of Proceeds...................................................... 13
Dividend Policy...................................................... 13
Dilution............................................................. 14
Capitalization....................................................... 15
Selected Consolidated Financial Data................................. 16
Management's Discussion and Analysis
  of Financial Condition and Results of Operations................... 18
Business............................................................. 24
Management........................................................... 32
Certain Transactions................................................. 39
Principal Shareholders and Selling Shareholder....................... 40
Description of Capital Stock......................................... 42
Shares Eligible for Future Sale...................................... 45
Underwriting......................................................... 46
Legal Matters........................................................ 47
Experts.............................................................. 47
Available Information................................................ 47
Index to Consolidated Financial Statements...........................F-1

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

     Until ---------------, 1997, all dealers effecting transactions in the
registered  securities,  whether or not participating in this distribution,
may be  required  to  deliver  a  Prospectus.  This is in  addition  to the
obligation of dealers to deliver a Prospectus  when acting as  underwriters
and with respect to their unsold allotments or subscriptions.



                                 [LOGO]


                                 Shares


                              AQUAPENN SPRING
                            WATER COMPANY, INC.



                                Common Stock


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

                                 PROSPECTUS

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


                         PaineWebber Incorporated

                          Lazard Freres & Co. LLC

                               Parker/Hunter
                               Incorporated


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

                                   , 1997




              PART II - INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution.
                             
  The following table sets forth the estimated  amounts of various expenses
payable by the Company and the Selling  Shareholder in connection  with the
registration  of the Common Stock offered hereby,  other than  underwriting
discounts and commissions: 
                                                               Selling
                                                   Company   Stockholder

       Securities and Exchange Commission fee      $12,504      $9,013
       NASD filing fee..................                 *           *
       New York Stock Exchange listing fee               *           *
       Printing and engraving expenses..                 *           *
       Blue sky fees and expenses.......                 *           *
       Legal fees and expenses..........                 *           *
       Accounting fees and expenses.....                 *           *
       Transfer agent and registrar fees                 *           *
       Miscellaneous....................

         Total..........................           $            $
                                                   =======      ======

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

*  To be provided by amendment.


Item 14.  Indemnification of Directors and Officers.

   The Pennsylvania Business Corporation Law of 1988 authorizes the Company
to indemnify  its  directors  and officers in terms  sufficiently  broad to
permit  indemnification  of such persons  under certain  circumstances  for
liabilities  (including  reimbursement for expenses incurred) arising under
the Securities Act of 1933.

   The Company's By-Laws provide as follows:

   "Section   7.01.   Indemnification   of  Directors  and  Officers.   The
Corporation shall indemnify any director or officer or employee or agent of
the  Corporation  or any of its  subsidiaries  who was or is an "authorized
representative"  of the Corporation  (which shall mean, for the purposes of
this Article, a director or officer of the Corporation, or a person serving
at  the  request  of  the  Corporation  as a  director,  officer,  partner,
fiduciary or trustee of another  corporation,  partnership,  joint venture,
trust,  employee  benefit  plan or  other  enterprise)  and who was or is a
"party"  (which  shall  include for  purpose of this  Article the giving of
testimony or similar  involvement)  or is  threatened to be made a party to
any  "proceeding"  (which  shall  mean for  purposes  of this  Article  any
threatened,  pending or completed action,  suit, appeal or other proceeding
of any nature,  whether civil,  criminal,  administrative or investigative,
whether formal or informal,  and whether  brought by or in the right of the
Corporation, its shareholders or otherwise) by reason of the fact that such
person was or is an authorized  representative  of the  Corporation  to the
fullest   extent   permitted   by  law   including,   without   limitation,
indemnification  against expenses (which shall include for purposes of this
Article,  attorneys' fees and  disbursements),  damages,  punitive damages,
judgments,  penalties,  fines and amounts paid in  settlement  actually and
reasonably incurred by such person in


                                   II-1








connection  with such  proceeding  unless  the act or failure to act giving
rise to the  claim is  finally  determined  by a court to have  constituted
willful misconduct or recklessness.  If an authorized representative is not
entitled to indemnification with respect to a portion of any liabilities to
which  such  person  may be  subject,  the  Corporation  shall  nonetheless
indemnify  such person to the maximum  extent for the remaining  portion of
the liabilities."

Item 15.  Recent Sales of Unregistered Securities.

   Within  the past  three  years,  the  Company  has  issued  and sold the
securities described below in reliance upon the exemption from registration
under Section 4(2) of the Securities  Act of 1933,  except as may otherwise
be noted.

   In October  1994,  the  Company  granted an option to  purchase  270,360
shares at $1.90 per share to  Matthew  J.  Suhey in  consideration  for the
termination  of an  agreement  under  which  Mr.  Suhey  served  as a sales
representative to the Company.

   In December  1994, the Company issued 901 shares of Common Stock to each
of its nine  directors  for a total of 8,111  shares  as  compensation  for
serving on the Board of Directors in 1994.

   In  December  1994,  the Company  granted an option to  purchase  30,040
shares of Common  Stock at $1.66 per  share to  Edward J.  Lauth,  III,  to
replace  shares  previously  transferred  by Mr. Lauth to an individual for
services rendered to the Company.

   In April 1995, the Company  issued a warrant to purchase  105,140 shares
of  Common  Stock  at  $4.99  per  share  to  Edward  J.  Lauth,   III,  in
consideration  for Mr.  Lauth's  guarantee  of a portion  of the  Company's
borrowings.  Mr. Lauth subsequently  assigned the rights to purchase 30,040
shares under the  warrant  to other individuals.  To effect the assignment, 
the Company   issued  a  warrant  in the amount of 75,100 to Mr. Lauth and 
warrants in the amounts of 21,028 and 9,012 to the assigness.

   In April 1995, the Company  issued a warrant to purchase  135,180 shares
of Common Stock at an exercise price of $4.99 per share to AquaWorks,  Inc.
in connection with loans to the Company from AquaWorks, Inc.

   In June 1995,  the Company issued 24,032 shares of Common Stock at $1.66
per share  upon the  exercise  of  options  received  by an  individual  as
compensation for services rendered to the Company.

   In September  1995, the Company issued 2,704 shares of Common Stock to a
former director in consideration for past services as a member of the Board
of Directors.

   In September 1995, the Company issued  1,748,328  shares of Common Stock
at $4.99 per share to purchasers in a private  placement under Section 4(2)
of  the  Securities  Act of  1933  and  Rule  506  of  Regulation  D of the
Securities Act of 1933 for an aggregate price of $8,730,000.

   In September 1995, the Company issued 901 shares of Common Stock to each
of its nine  directors  for a total of 8,111  shares  as  compensation  for
serving on the Board of Directors in 1995.

   In October 1995, the Company issued 21,629 shares of Common Stock for an
aggregate  price of  $108,000  to the Davis  Trust UAD  2/5/77 in a private
placement.

   In December  1995,  the Company  issued 10,814 shares of Common Stock to
M-S Capital Fund for an  aggregate  price of $54,000 in  connection  with a
private placement.

   In January 1996,  the Company issued 21,629 shares of Common Stock to an
individual for an aggregate  price of $108,000 in connection with a private
placement.


                                    II-2






   In June 1996, the Company granted an option to purchase 36,048 shares of
Common  Stock at $4.99  per  share to an  individual  as  compensation  for
services rendered to the Company.

   In July 1996,  the Company  issued 901 shares of Common Stock to each of
its  twelve  directors  for a total of 10,814  shares as  compensation  for
serving on the Board of Directors in 1996.

   In July 1996,  the Company  issued 10,814 shares to  individuals  for an
aggregate price of $54,000 in connection with a private placement.

   In September 1996, the Company granted options to purchase 30,040 shares
of Common  Stock at $4.99 per share to Edward J.  Lauth,  III,  Geoffrey F.
Feidelberg and Matthew J. Suhey in consideration  for services  rendered to
the Company.

   In October 1996, the Company issued 13,068 shares of Common Stock to the
Lauth Rabbi Trust and 10,815 shares of Common Stock to the Feidelberg Rabbi
Trust for an  aggregate  price of  $119,250  in  connection  with  deferred
compensation plans.

   In May 1997,  the Company  issued 901 shares of Common  Stock to each of
its  twelve  directors  for a total of 10,814  shares as  compensation  for
serving on the Board of Directors in 1997.

   From March 1997 until August 1997,  the Company  issued 98,847 shares of
Common Stock at a price of $4.16 per share and 6,409 shares of Common Stock
at $5.41 per share to employees  purchasing  stock under the 1996  Employee
Stock Purchase Plan.

   In September 1997, the Company granted options to purchase 30,040 shares
of Common  Stock at $7.07 per share to Edward J.  Lauth,  III,  Geoffrey F.
Feidelberg and Matthew J. Suhey in consideration  for services  rendered to
the Company.

   In October 1997, the Company  granted  186,163 shares of Common Stock to
selling  shareholders  in  connection  with  a  merger  of a  wholly  owned
subsidiary  of the Company  with and into  another  company  (the number of
shares subject to adjustment  after  completion of the Offering,  currently
estimated at 137,715 shares).

   In October  1997,  the Company  issued  1,803 shares of Common Stock and
options to purchase  12,016 shares of Common Stock at an exercise  price of
$8.32 per share in connection with a real estate transaction.

Item 16.  Exhibits and Financial Statement Schedules.

(a) Exhibit

    Exhibit
    Number

     1    Form of Underwriting Agreement*

     3.1  Restated Articles of Incorporation of the Company*

     3.2  Amended and Restated By-laws of the Company

     4.1  Form of Certificate evidencing Common Stock of the Company*


                                    II-3













     4.2  Registration and Holdback Agreement dated as of October 17, 1997
          between the Company and Weis Markets, Inc., Dutch Valley Foods,
          Inc. and Aqua Works, Inc.

     5    Opinion of Ballard Spahr Andrews & Ingersoll regarding the
          legality of the securities being registered*

     10.1 Termination Agreement dated October 3, 1994 between Matthew J.
          Suhey and the Company

     10.2 1996 Employee Stock Purchase Plan

     10.3 Form of Warrant issued to Edward J. Lauth, III, Nancy Jean Davis
          and James D. Hammond and Marian I. Hammond

     10.4 Employment Agreement dated September 16, 1994 between Edward J.
          Lauth, III, and the Company

     10.5 Employment Agreement dated September 16, 1994 between Geoffrey F.
          Feidelberg and the Company

     10.6 Change in Control Agreement dated September 16, 1994 between
          Edward J. Lauth, III, and the Company

     10.7 Change in Control Agreement dated September 16, 1994 between
          Geoffrey F. Feidelberg and the Company

     10.8 Amendment No. 1 to Employment Agreement dated October __, 1997
          between Edward J. Lauth, III and the Company*

     10.9 Amendment No. 1 to Employment Agreement dated October __, 1997
          between Geoffrey F. Feidelberg and the Company*

     10.10 Agreement of Lease dated July 19, 1996 between Johnson Controls,
           Inc. and the Company+

     10.11 Assignment of Lease dated February 28, 1997 between Johnson
           Controls, Inc. and Schmalbach-Lubeca Plastic Containers USA, Inc.

     10.12 Letter Agreement dated September 10, 1997 between
           Schmalbach-Lubeca Plastic Containers USA, Inc. and the Company+

     10.13 Agreement dated July 30, 1997 between Seven Springs Water Company
           and the Company+

     10.14 Water Agreement dated July 10, 1995 between Bellefonte Borough
           and the Company

     10.15 Amended and Restated Lease Agreement dated October 14, 1997 among
           Roy Bresler and Ida Bresler and the Company+

     10.16 Water Contract dated August 8, 1990 between City of Dunsmuir and
           Dunsmuir Bottling Company


                                    II-4













     10.17 Agreement and Plan of Merger dated October 15, 1997 between the
           Company, Castle Rock Spring Water Company, Inc. and Dunsmuir
           Bottling Company and certain shareholders of Dunsmuir Bottling
           Company

     10.18 1992 Stock Option Plan

     21    Subsidiaries of the Company

     23.1  Consent of KPMG Peat Marwick LLP

     23.2  Consent of Ballard Spahr Andrews & Ingersoll (included in 
           Exhibit 5)*

     24   Power of Attorney (included in signature page)

     27   Financial Data Schedule

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

* To be filed by amendment.
+ Confidential treatment requested

Item 17.  Undertakings.

   The undersigned Registrant hereby undertakes that:

   (1) For purposes of determining  any liability  under the Securities Act
of 1933, the information  omitted from the form of prospectus filed as part
of this registration  statement in reliance upon Rule 430A and contained in
a form of prospectus filed by the Registrant  pursuant to Rule 424(b)(1) or
(4) or 497(h) under the  Securities  Act shall be deemed to be part of this
registration statement as of the time it was declared effective.

   (2) For the purpose of  determining  any liability  under the Securities
Act of  1933,  each  post-effective  amendment  that  contains  a  form  of
prospectus shall be deemed to be a new registration  statement  relating to
the securities offered therein, and the offering of such securities at that
time shall be deemed to be the initial bona fide offering thereof.

   The  undersigned   Registrant   hereby  undertakes  to  provide  to  the
underwriter  at  the  closing  specified  in  the  Underwriting   Agreement
certificates in such denominations and registered in such names required by
the underwriter to permit prompt delivery to each purchaser.

   Insofar as indemnification  for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons
of the Registrant pursuant to the foregoing provisions,  or otherwise,  the
Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore,  unenforceable. In the event that a
claim for indemnification  against such liabilities (other than the payment
by the  Registrant of expenses  incurred or paid by a director,  officer or
controlling  person of the  Registrant  in the  successful  defense  of any
action,  suit or  proceeding)  is  asserted  by such  director,  officer or
controlling person in connection with the securities being registered,  the
Registrant  will,  unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate

                                    II-5






jurisdiction  the question  whether such  indemnification  by it is against
public  policy as  expressed  in the Act and will be  governed by the final
adjudication of such issue.

                                 II-6













                                 SIGNATURES

   Pursuant  to  the  requirements  of the  Securities  Act  of  1933,  the
registrant has duly caused this Registration  Statement to be signed on its
behalf  by  the  undersigned,  thereunto  duly  authorized,  in  Milesburg,
Pennsylvania, on October 24, 1997.


                       AQUAPENN SPRING WATER COMPANY, INC.


                       By:/s/ EDWARD J. LAUTH, III
                          -------------------------
                          Name:  Edward J. Lauth, III
                          Title: President


   Pursuant  to the  requirements  of the  Securities  Act  of  1933,  this
Registration  Statement  has been  signed by the  following  persons in the
capacities and on the dates indicated.

   Each person  whose  signature  appears  below in so signing  also makes,
constitutes  and appoints  Edward J. Lauth,  III and Geoffrey F. Feidelberg
and each of them,  his or her true and lawful  attorney-in-fact,  with full
power of substitution, for him or her in any and all capacities, to execute
and cause to be filed with the Securities  and Exchange  Commission any and
all  amendments  and   post-effective   amendments  to  this   Registration
Statement,   with  exhibits  thereto  and  other  documents  in  connection
therewith and hereby  ratifies and confirms all that said  attorney-in-fact
or his  substitute  or  substitutes  may do or cause  to be done by  virtue
hereof.



/s/ EDWARD J. LAUTH, III   President, Chief Executive     October 24, 1997
- ------------------------   Officer and Director
Edward J. Lauth, III       (principal executive officer)


/s/ GEOFFREY F. FEIDELBERG Executive Vice President,      October 24, 1997
- -------------------------- Chief Financial Officer,
Geoffrey F. Feidelberg     Chief Operating Officer and 
                           Director (principal financial 
                           and accounting officer)


/s/ WALTER BRUCE           Director                       October 24, 1997
- -------------------------
Walter Bruce


/s/ NANCY JEAN DAVIS       Director                       October 24, 1997
- -------------------------
Nancy Jean Davis


/s/ RICHARD F. DeFLURI     Director                       October 24, 1997
- -------------------------
Richard F. DeFluri













/s/ JOHN H. GUTFREUND      Director                       October 24, 1997
- -------------------------
John H. Gutfreund

/s/ JAMES D. HAMMOND       Director                       October 24, 1997
- -------------------------
James D. Hammond


/s/ ROBERT E. POOLE, JR.   Director                       October 24, 1997
- -------------------------
Robert E. Poole, Jr.


/s/ NORMAN S. RICH         Director                       October 24, 1997
- -------------------------
Norman S. Rich


/s/ HENRY S. SHATKIN       Director                       October 24, 1997
- -------------------------
Henry S. Shatkin


/s/ MATTHEW J. SUHEY       Director                       October 24, 1997
- -------------------------
Matthew J. Suhey


/s/ CALVIN J. WAGNER, JR.  Director                       October 24, 1997
- -------------------------
Calvin J. Wagner, Jr.







                               EXHIBIT INDEX


Exhibit
Number                                                             Page

1    Form of Underwriting Agreement*

3.1  Restated Articles of Incorporation of the Company*

3.2  Amended and Restated By-laws of the Company

4.1  Form of Certificate evidencing Common Stock of the Company*

4.2  Registration and Holdback Agreement dated as of October 17, 1997 by
     and between the Company and Weis Markets, Inc., Dutch Valley Foods,
     Inc. and Aqua Works, Inc.

5    Opinion of Ballard Spahr Andrews & Ingersoll regarding the legality of
     the securities being registered*

10.1 Termination Agreement dated October 3, 1994 between Matthew J. Suhey
     and the Company

10.2 1996 Employee Stock Purchase Plan

10.3 Form of Warrant issued to Edward J. Lauth, III, Nancy Jean Davis and
     James D. Hammond and Marian I. Hammond

10.4 Employment Agreement dated September 16, 1994 between Edward J. Lauth,
     III, and the Company

10.5 Employment Agreement dated September 16, 1994 between Geoffrey F.
     Feidelberg and the Company

10.6 Change in Control Agreement dated September 16, 1994 between Edward J.
     Lauth, III, and the Company

10.7 Change in Control Agreement dated September 16, 1994 between Geoffrey
     F. Feidelberg and the Company

10.8 Amendment No. 1 to Employment Agreement dated October __, 1997 between
     Edward J. Lauth, III and the Company*

10.9 Amendment No. 1 to Employment Agreement dated October __, 1997 between
     Geoffrey F. Feidelberg and the Company*

10.10 Agreement of Lease dated July 19, 1996 between Johnson Controls, Inc.
      and the Company+

10.11 Assignment of Lease dated February 28, 1997 between Johnson Controls,
      Inc. and Schmalbach-Lubeca Plastic Containers USA, Inc.






10.12 Letter Agreement dated September 10, 1997 between Schmalbach-Lubeca
      Plastic Containers USA, Inc. and the Company+

10.13 Agreement dated July 30, 1997 between Seven Springs Water Company and
      the Company+

10.14 Water Agreement dated July 10, 1995 between Bellefonte Borough and
      the Company

10.15 Amended and Restated Lease Agreement dated October 14, 1997 among Roy
      Bresler and Ida Bresler and the Company+

10.16 Water Contract dated August 8, 1990 between City of Dunsmuir and
      Dunsmuir Bottling Company

10.17 Agreement and Plan of Merger dated October 15, 1997 by and among the
      Company, Castle Rock Spring Water Company, Inc. and Dunsmuir Bottling
      Company and Certain Shareholders of Dunsmuir Bottling Company.

10.18 1992 Stock Option Plan

21    Subsidiaries of the Company

23.1  Consent of KPMG Peat Marwick

23.2  Consent of Ballard Spahr Andrews & Ingersoll (included in Exhibit 5)*

24    Power of Attorney (included in signature page)

27    Financial Data Schedule

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

* To be filed by amendment.
+ Confidential treatment requested