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


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

                       For the Quarter Ended July 31, 2001
                          Commission File No. 333-45226

                           VERMONT PURE HOLDINGS, LTD.

             (Exact name of registrant as specified in its charter)

              Delaware                                         03-0366218
   (State or other jurisdiction of                           (I.R.S. Employer
    incorporation or organization)                           Identification No.)

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

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

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

                  Yes        X                                No
                      ---------------                            ------------

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

                                                                Outstanding at
                  Class                                        September 7, 2001
                  -----                                      -------------------

Common Stock, $.001 Par Value                                     20,668,338





                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                                      INDEX
                                                                     Page Number
Part I - Financial Information

         Item 1.  Financial Statements

                     Consolidated Balance Sheets as of
                     July 31, 2001 (unaudited) and
                     October 31, 2000                                      3

                     Consolidated Statements of Operations
                     and Comprehensive Income (unaudited) for
                     the Nine Months and Three Months ended
                     July 31, 2001 and 2000                                4

                     Consolidated Statements of Cash Flows
                     (unaudited) for the Nine Months ended
                     July 31, 2001 and 2000                                5

                     Notes to Consolidated Financial Statements
                     (unaudited)                                           6-8

         Item 2.     Management's Discussion and Analysis of
                     Financial Condition and Results of
                     Operations                                            9-16

         Item 3.     Quantitative and Qualitative Disclosures
                     About Market Risk                                     17

         Part II - Other Information                                       18-23

         Item 1.     Legal Proceedings

         Item 2.     Changes in Securities

         Item 3.     Defaults upon Senior Securities

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

         Item 5.     Other Information

         Item 6.     Exhibits and Reports on Form 8-K

         Signature                                                         24


                                       2


                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS



                                                                                  July 31,                October 31,
                                                                                    2001                     2000
                                                                              -----------------         ----------------
                                                                                 (unaudited)
                                  ASSETS
CURRENT ASSETS:
                                                                                                
        Cash                                                                $        1,061,190        $       1,408,158
        Investments - Money Market Fund                                                725,000                3,301,064
        Investments - Certificate of Deposit (restricted balance)                      250,000                  975,000
        Accounts receivable - net of allowance                                       8,307,925                6,725,810
        Inventory                                                                    2,989,903                2,778,535
        Current portion of deferred tax asset                                          798,000                  798,000
        Other current assets                                                         1,337,917                1,145,311
                                                                            -------------------       ------------------
          TOTAL CURRENT ASSETS                                                      15,469,935               17,131,878
                                                                            -------------------       ------------------
PROPERTY AND EQUIPMENT - net of accumulated depreciation                            21,226,824               21,052,513
                                                                            -------------------       ------------------
OTHER ASSETS:
        Intangible assets - net of accumulated amortization                         66,649,826               68,469,382
        Deferred tax asset                                                           3,756,000                3,756,000
        Other assets                                                                   592,272                  415,867
                                                                            -------------------       ------------------
          TOTAL OTHER ASSETS                                                        70,998,098               72,641,249
                                                                            -------------------       ------------------
TOTAL ASSETS                                                                $      107,694,857        $     110,825,640
                                                                            ===================       ==================
                   LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
        Accounts payable                                                    $        3,481,706        $       4,535,118
        Current portion of customer deposits                                           169,836                   50,525
        Accrued expenses                                                             2,386,082                2,738,930
        Current portion of long term debt                                            3,541,910                6,821,673
        Current portion of obligations under capital leases                                  -                    9,064
                                                                            -------------------       ------------------
          TOTAL CURRENT LIABILITIES                                                  9,579,534               14,155,310

        Long term debt                                                              49,260,223               51,411,510
        Long term obligations under capital leases                                           -                   16,747
        Line of credit                                                               2,200,000                  460,000
        Customer deposits                                                            2,660,764                2,453,335
                                                                            -------------------       ------------------
          TOTAL LIABILITIES                                                         63,700,521               68,496,902
                                                                            -------------------       ------------------

CONTINGENCIES

STOCKHOLDERS' EQUITY:
        Preferred stock - $.001 par value, 500,000
        authorized shares, none issued and outstanding                                       -                        -
        Common stock - $.001 par value, 50,000,000
        authorized shares, 20,668,338 issued and outstanding
        shares at July 31, 2001 and 20,217,774 at October 31, 2000                      20,668                   20,218
        Paid in capital                                                             55,312,698               54,249,016
        Accumulated deficit                                                        (10,833,676)             (11,940,496)
        Other comprehensive loss                                                      (505,355)                       -

                                                                            -------------------       ------------------
          TOTAL STOCKHOLDERS' EQUITY                                                43,994,336               42,328,738
                                                                            -------------------       ------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                  $      107,694,857        $     110,825,640
                                                                            ===================       ==================



                 See notes to consolidated financial statements

                                        3


                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF OPERATIONS AND

                           COMPREHENSIVE INCOME (LOSS)





                                                           Three months ended July 31,              Nine months ended July 31,
                                                       -------------------------------------   -------------------------------------
                                                              2001                2000                2001                2000
                                                       -----------------    ----------------   -----------------   -----------------
                                                           (unaudited)         (unaudited)         (unaudited)         (unaudited)
                                                                                                        
SALES                                                  $     18,974,434      $   10,158,368    $     48,739,591     $    24,806,803

COST OF GOODS SOLD                                            8,488,534           4,675,045          21,643,564          10,219,169
                                                       -----------------    ----------------   -----------------   -----------------
GROSS PROFIT                                                 10,485,900           5,483,323          27,096,027          14,587,634
                                                       -----------------    ----------------   -----------------   -----------------
OPERATING EXPENSES:
          Selling, general and administrative expenses        6,453,774           4,062,463          17,716,632          11,412,755
          Advertising expenses                                1,142,665             851,867           2,469,025           1,982,896
          Amortization                                          636,594             185,073           1,905,905             526,409
                                                       -----------------    ----------------   -----------------   -----------------
TOTAL OPERATING EXPENSES                                      8,233,033           5,099,403          22,091,562          13,922,060
                                                       -----------------    ----------------   -----------------   -----------------
INCOME FROM OPERATIONS                                        2,252,867             383,920           5,004,465             665,574
                                                       -----------------    ----------------   -----------------   -----------------
OTHER INCOME (EXPENSE):
          Interest                                           (1,241,445)           (442,505)         (3,903,481)         (1,176,779)
          Miscellaneous                                          (2,380)                  -               5,836             272,887
                                                       -----------------    ----------------   -----------------   -----------------
TOTAL OTHER EXPENSE                                          (1,243,825)           (442,505)         (3,897,645)           (903,892)
                                                       -----------------    ----------------   -----------------   -----------------
NET INCOME (LOSS)                                      $      1,009,042     $       (58,585)   $      1,106,820    $       (238,318)
                                                       -----------------    ----------------   -----------------   -----------------
NET INCOME (LOSS) PER SHARE - BASIC                    $           0.05      $        (0.01)   $           0.05     $         (0.02)
                                                       =================    ================   =================   =================
NET INCOME (LOSS) PER SHARE - DILUTED                  $           0.05      $        (0.01)   $           0.05     $         (0.02)
                                                       =================    ================   =================   =================


Weighted Average Shares Used in Computation - Basic          20,516,477          10,290,591          20,307,411          10,290,036
                                                       =================    ================   =================   =================
Weighted Average Shares Used in Computation - Diluted        20,882,987          10,290,591          20,465,869          10,290,036
                                                       =================    ================   =================   =================

NET INCOME (LOSS)                                      $      1,009,042     $       (58,585)   $      1,106,820    $       (238,318)

OTHER COMPREHENSIVE INCOME (LOSS):
     Unrealized losses on derivatives designated as
     cash flow hedges.                                         (121,620)                  -            (505,355)                  -
                                                       -----------------    ----------------   -----------------   -----------------
COMPREHENSIVE INCOME (LOSS)                            $        887,422     $       (58,585)   $        601,465    $       (238,318)
                                                       -----------------    ----------------   -----------------   -----------------



                 See notes to consolidated financial statements
                                        4

                   VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                        Nine months ended July 31,
                                                                                                    --------------------------------
                                                                                                         2001             2000
                                                                                                    ---------------  ---------------
                                                                                                      (unaudited)      (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                                    
     Net income/(loss)                                                                                  $1,106,820        $(238,319)
     Adjustments to reconcile net income (loss) to net cash provided by
       (used in) operating activities:
       Depreciation                                                                                      2,670,509        1,381,523
       Amortization                                                                                      1,905,905          526,409
       Gain on settlement of note receivable                                                                     -         (295,000)
       Loss (Gain) on disposal of property and equipment                                                    56,962          (67,637)

     Changes in assets and liabilities (net of effect of acquisitions):
       Increase in accounts receivable                                                                  (1,582,115)      (1,082,684)
       (Increase) Decrease in inventory                                                                   (211,368)         709,238
       Increase in other current assets                                                                   (192,606)        (511,068)
       Increase in other  assets                                                                          (142,755)      (1,026,004)
       Decrease in accounts payable                                                                     (1,053,411)         (40,153)
       Increase in customer deposits                                                                       326,742          182,969
       (Decrease)  Increase in accrued expenses                                                           (331,000)         274,019
                                                                                                    ---------------  ---------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                                      2,553,683         (186,707)
                                                                                                    ---------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of property, plant and equipment                                                          (2,955,329)      (2,261,856)
     Purchase of property, plant and equipment from bond financing                                               -       (2,390,395)
     Purchase of money market investment from bond                                                               -       (4,125,423)
     Proceeds from sale of money market investment                                                       3,301,064        2,390,395
     Proceeds from sale of fixed assets                                                                     31,700           92,310
     Collection of note receivable                                                                               -        1,270,000
     Cash used for acquisitions - net of cash acquired                                                    (120,000)        (263,983)
                                                                                                    ---------------  ---------------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                                                        257,435       (5,288,952)
                                                                                                    ---------------  ---------------


CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from line of credit                                                                        3,240,000        2,559,208
     Proceeds from debt                                                                                          -        4,295,881
     Payments on line of credit                                                                         (1,500,000)               -
     Principal payments of debt                                                                         (5,237,217)        (475,718)
     Sale of common stock                                                                                  339,131           11,250
                                                                                                    ---------------  ---------------

NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES                                                     (3,158,086)       6,390,621
                                                                                                    ---------------  ---------------

NET (DECREASE) INCREASE  IN CASH                                                                          (346,968)         914,962

CASH - Beginning of year                                                                                 1,408,158          367,018
                                                                                                    ---------------  ---------------

CASH  - End of period                                                                                   $1,061,190      $ 1,281,980
                                                                                                    ===============  ===============

Cash paid for interest                                                                                  $3,467,987      $ 1,046,747
                                                                                                    ===============  ===============

NON-CASH FINANCING AND INVESTING ACTIVITIES:
     Equipment acquired under capital leases                                                            $        -      $   145,844
                                                                                                    ===============  ===============

     Debt converted to common stock                                                                     $  725,000      $         -
                                                                                                    ===============  ===============


                 See notes to consolidated financial statements

                                        5



                  VERMONT PURE HOLDINGS, LTD. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

1.        BASIS OF PRESENTATION

          The accompanying unaudited consolidated financial statements have been
          prepared in accordance with Form 10-Q  instructions and in the opinion
          of  management  contain  all  adjustments  (consisting  of only normal
          recurring   accruals)   necessary  to  present  fairly  the  financial
          position,  results  of  operations,  and cash  flows  for the  periods
          presented.  The results have been determined on the basis of generally
          accepted accounting principles and practices applied consistently with
          the Form 10-K for the year ended October 31, 2000.

          Certain  information  and footnote  disclosures  normally  included in
          financial  statements  presented in accordance with generally accepted
          accounting principles have been condensed or omitted. The accompanying
          consolidated  financial  statements should be read in conjunction with
          the financial  statements and notes thereto  incorporated by reference
          from the  Company's  Annual  Report  on Form  10-K for the year  ended
          October 31, 2000.

2.        RECENT ACCOUNTING PRONOUNCEMENTS

          In July 2001 the Financial Accounting Standards Board issued Statement
          of  Financial   Accounting   Standards   (SFAS)  No.  141,   "Business
          Combinations,"  and  SFAS  No.142,   "Goodwill  and  Other  Intangible
          Assets." These standards  become  effective for fiscal years beginning
          after  December 15, 2001.  For the Company,  that would be fiscal year
          2003.  However,  the Company is considering early  implementation  for
          fiscal year 2002. With the adoption of SFAS No. 142, the Company would
          discontinue the periodic  amortization  of existing  goodwill and test
          the  remaining  value  of  relevant  intangible  assets  for  possible
          impairment within six months,  and periodically  thereafter,  based on
          the  required  valuation  criteria.  Based on the value of  intangible
          assets as of July 31, 2001, application of non-amortization provisions
          would  result in a reduction  of expenses of $2.5 million in the first
          full fiscal  year in which they are  applied.  The new  pronouncements
          require business  combinations after June 30, 2001 to be accounted for
          using the purchase  method of accounting and outlines new criteria for
          purchase price allocation.  Goodwill acquired after June 30, 2001 will
          not be amortized.  No material  transactions have been completed after
          June 30, 2001.

3.        INTEREST RATE HEDGE

          a) On April  2,  2001 and July 24,  2001,  the  Company  entered  into
          separate three year "swap" agreements with Webster Bank to fix a total

                                       6


          of $8,000,000  ($4,000,000 each) of its senior debt with the bank. The
          agreement  fixes the variable  LIBOR rate portion of the debt at 5.28%
          and 5.00%,  respectively.  Under the Company's loan agreement with the
          bank,  the current  applicable  margin is 1.75%  resulting  in a total
          fixed rate of 7.03% and 6.75% for each  respective  agreement  for the
          contract  period.  The  margin  is  subject  to  change  based  on the
          Company's  performance  as outlined in the loan agreement with Webster
          Bank.

          b) The Company adopted  Statements of Accounting  Standards (SFAS) No.
          133 and No. 137 on November 1, 2001. The Company periodically executes
          interest  rate swaps as part of its  strategy to curtail its  interest
          rate risk. Such  instruments are considered  hedges under SFAS No. 133
          and 137.  Moreover,  since the instrument is intended to hedge against
          variable cash flows,  it is considered a cash flow hedge. As a result,
          the change in the fair value of the  derivative  will be recognized as
          comprehensive  income  (loss) until the hedged item is  recognized  in
          earnings.   Cumulatively,  the  fair  value  of  the  Company's  three
          outstanding  swaps  decreased  $121,620 and $505,355 for the three and
          nine months ending July 31, 2001, respectively.

4.        LONG TERM DEBT

          a) Bonds
          On November 1, 2000 the Company paid its obligation under its Series A
          Industrial Revenue Bond issue.  Proceeds for the payment of $3,207,374
          were obtained from the Company's money market investment fund that was
          restricted  for that use  under  the  terms of the  financing  for the
          Crystal Rock merger.

          b) Line of Credit
          During the nine months ending July 31, 2001 the Company borrowed,  net
          of paydowns,  $1,740,000  from its working capital line of credit with
          Webster  Bank.  As of July 31, 2001 the total  obligation  outstanding
          under this facility was $2,200,000.  The line of credit has a limit of
          $5,000,000  and matures on October 5, 2002.  In  addition,  letters of
          credit  totaling  $509,153  secured  by the line  were  issued  on the
          Company's behalf further reducing the availability of the line by that
          amount.

          c) Debt Conversion to Stock

          During the nine months  ending July 31,  2001,  331,562  shares of the
          Company's  common stock were issued in conjunction  with conversion of
          $725,000 of an outstanding  convertible  debenture.  The original face
          amount  of  the  debenture  is  $975,000. As  of  July  31, 2001,  the
          conversion leaves $250,000 to be converted by October 2001.

5.        CONTINGENCIES

          Legal - On July 27,  2000  the  Company  filed a  lawsuit  in  Vermont
          Federal  Court  against   Descartes   Systems/Endgame   Solutions  for
          non-performance of the professional services agreement between the two
          companies.  In the suit  Vermont  Pure  alleges  that  vendor  did not
          adequately   perform  the  services   rendered  in   connection   with
          approximately $500,000 of unpaid billings. Descartes filed a motion to

                                       7


          dismiss the case based on the premise the Vermont Federal Court is not
          the proper  jurisdiction  and that the case  should be  arbitrated  in
          Ontario, Canada.

          In  an  order  dated  April  11,  2001,  the  District  Court  granted
          Descartes' Motion to Dismiss the case. Subsequently,  the parties have
          agreed to  arbitrate  the matter in the state of Florida at a time and
          place uncertain.

          Capital  Expansion - On June 26, 2001 the Company's Board of Directors
          approved a capital  expenditure of $1,042,000 for a second  production
          line at the Randolph,  Vermont location.  As of July 31, 2001 deposits
          totaling  $275,000  had been paid on various  related  equipment.  The
          second production line is expected to be operational in November 2001.

          Acquisition  - The Company has signed a letter of intent and has given
          a deposit of $250,000  for the  purchase of a business by its Home and
          Office  delivery  division.  The  purchase  price  will  primarily  be
          financed  with  additional  debt and  shares of the  Company's  common
          stock.   Webster  Bank  has   committed  to  providing  the  necessary
          financing,  subject to certain  conditions that the Company expects to
          meet.  The  transaction  is  scheduled  to be  completed  on or  about
          November 1, 2001.

                                       8




PART I - Item 2.

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

The following  discussion and analysis  should be read in  conjunction  with the
financial  statements and notes thereto as filed in the Company's  Annual Report
on Form 10-K for the year ended October 31, 2000.

                           Forward-Looking Statements

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

                             Results of Operations

The Company completed a merger with Crystal Rock Spring Water Company in October
2000. This  transaction had a significant  impact on nearly all of the Company's
quantitative   results.  For  comparison  purposes  only,  the  tables  for  the
respective reporting periods set forth,

     (1) the fiscal year 2000 consolidated condensed unaudited operating results
         for Vermont Pure Holdings, Ltd.,

     (2) the fiscal year 2000 consolidated condensed unaudited operating results
     for Crystal Rock Spring Water Company,

     (3) adjustments consistent with the pro forma financial statements
     presented in the Company's Proxy Statement/Prospectus dated September 8,
     2000 with respect to the transaction ("the merger proxy"), as if the merger
     had occurred on October 31, 1999, and

     (4) the "Combined" totals of (1), (2) and (3).

The tables also set forth,

                                       9


     (5) the fiscal year 2001 consolidated condensed unaudited operating results
for Vermont Pure Holdings, Ltd.

Although  they are  derived  from the  financial  statements  of the Company and
Crystal Rock, the figures in the tables,  including without limitation the " Pro
Forma Combined"  column,  are not, and should not be considered to be, financial
statements prepared in accordance with generally accepted accounting principles,
nor are they  necessarily  indicative of future  results.  The table is intended
solely to provide a basis for a more meaningful  comparison of the  consolidated
unaudited  financial  information with the combined unaudited  operating results
for the  Company  for the  respective  reporting  periods  in fiscal  year 2000.
Certain expenses have been  reclassified from operating expense to cost of goods
sold from the Company's operating statement of a year ago to provide consistency
between the two companies and comparison to 2001.




For the Three Months Ending July 31, 2001 (Third Quarter):



(000's of $)                            (1)             (2)             (3)               (4)               (5)

Unaudited                          Three Months     Three Months                     Three Months      Three Months
                                      Ending           Ending                           Ending            Ending
                                  ---------------- --------------- --------------- ------------------ ----------------
                                     July 31,         July 31,                       July 31, 2000     July 31, 2001
                                  ---------------- --------------- --------------- ------------------ ----------------
                                       2000             2000         Pro Forma      FY00 Pro Forma         FY01
                                  ---------------- --------------- --------------- ------------------ ----------------
                                   Vermont Pure     Crystal Rock    Adjustments        Combined        Consolidated
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
                                                                                               
Sales                               $ 10,158          $ 7,083                          $ 17,241            $ 18,974
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Cost of Goods Sold                     5,245            3,146          $   4              8,395               8,489
                                    --------         --------          ------        ----------          ----------
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Gross Profit                           4,913            3,937             (4)             8,846              10,485
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Operating Expenses                     4,529            2,821             324             7,674               8,233
                                    --------         --------        --------        ----------          ----------
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Income (Loss) from Operations            384            1,116           (328)             1,172               2,252
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Interest Expense                         443               76             858             1,377               1,241
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Other (Income) Expense                     -               (5)              -                (5)                 (2)
                                       ------             ----          ------              ----                 ---
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Income (Loss) before Taxes              (59)            1,045         (1,186)             (200)               1,009
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Provision for Income Taxes                -               434           (294)              140                    0
                                     ------           ---------      --------        ----------              -------
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Net Income (Loss)                     $ (59)            $ 611          $(892)           $ (340)             $ 1,009
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------


Sales - Sales  for the third  quarter  of  fiscal  year  2001  were  $18,974,000
compared  to  $17,241,000   for  the  pro  forma   combined   companies  in  the
corresponding period of 2000, an increase of $1,733,000, or 10%.

Sales for the home and office category for the third quarter of fiscal 2001 were
$12,444,000  compared to the combined total of $11,747,000 for the corresponding
period of fiscal year 2000, an increase of $697,000 or 6%. The increase in sales
is  attributable to market growth - a growth rate consistent with current trends
in this industry  category.  Of the total home and office category sales for the
quarter, five gallon water sales totaled $6,425,000, an increase of 17% over the
combined  total for the same period a year ago;  coffee and other  products were
$3,999,000,  a decrease of 8% over the combined total for the same period a year
ago; and equipment rentals were $2,020,000,  an increase of 4% over the combined
total for same period a year ago. In addition to market growth,  the increase in
water sales is indicative  of the  relatively  cooler summer  weather a year ago
compared to warmer  seasonal  weather in the third quarter of the current fiscal

                                       10


year.  The decrease in the sales of other products is due to a shift of the sale
of some of the Company's products to an outside distributor.

Sales for  retail-size  products  for the  third  quarter  of  fiscal  2001 were
$6,530,000  compared to a combined  total of  $5,494,000  for the  corresponding
period of fiscal year 2000,  an increase of  $1,036,000  or 19%. The increase is
attributable  to higher  overall  selling  prices and strong  demand for private
label products. In addition, from a comparative perspective the third quarter of
fiscal year 2000 was weaker because cooler weather lowered demand. For the third
quarter of the year, sales of Vermont Pure and Private Label brands increased 4%
and 73%,  respectively.  Sales of the Hidden  Spring  brand  decreased  10%. The
relatively small increase in the Vermont Pure brand for the period is indicative
of increasing  competitive pressures in the branded market and well as softening
of the retail  market,  in general.  The decrease in sales of the Hidden  Spring
brand is  indicative  of the  competitive  market and the loss of a  significant
customer through bankruptcy. Strong growth of private label brands reflects both
new account acquisitions and market share gains in the established customer base
during the period.  For the quarter,  private  label sales  accounted for 41% of
this category.  Average  selling  prices of  retail-size  products for the three
months ending July 31, 2001  increased 5% from the  corresponding  period of the
previous year.

Cost of Goods Sold/Gross  Profit - For the third quarter of fiscal 2001, Cost of
Goods Sold was $8,489,000 compared to the pro forma combined total of $8,395,000
for the same  period in fiscal  2000.  Gross  Profit for the third  quarter  was
$10,485,000,  or 55% of  sales,  compared  to the pro  forma  combined  total of
$8,846,000,  or 51% of sales,  for the  corresponding  period a year ago.  Gross
profit  increased  as a result of higher  sales.  In addition,  average  selling
prices for retail size products,  which have been  decreasing  over the past few
years, have stabilized. The increase in gross margin as a percentage of sales is
largely  reflective of an increase in sales volume  combined with higher average
selling  prices and a decrease  in cost of goods sold.  The  decrease in cost of
goods sold was generated by increased production volume and efficiency.

Operating  Expenses - For the third quarter of fiscal year 2001 total  operating
expenses  were  $8,233,000  compared  to the pro  forma  combined  total for the
corresponding period in fiscal year 2000 of $7,674,000, an increase of $559,000,
or 7%. Selling,  general and administrative  expenses increased $599,000, or 9%,
for the  quarter  compared  to the pro forma  combined  total for  corresponding
period a year ago.  The  increase  was  primarily  due to  expenses  required to
accommodate the growth in sales.  Advertising and promotional  expense decreased
$14,000,  or 1%, during the third quarter of 2001 compared to the combined total
for the  corresponding  period a year earlier.  Costs  decreased in the home and
office delivery category as a result of the elimination of duplicate advertising
in the same markets after the merger. The Company's advertising and promotion is
predominantly  associated with the sales of the retail-size packages. For retail
size  packages,  the  aggregate per case expense for  advertising  and promotion
decreased  to $.73 in the third  quarter  of 2001  from  $.90 in the  comparable
period  in  the  prior  year.  For  the  third  quarter  of  fiscal  year  2001,
amortization  decreased $26,000 to $637,000 from the pro forma combined total of
$663,000 for the same period a year ago. Amortization  decreased because certain
intangibles  from prior small  acquisitions  were fully  amortized  prior to the
third quarter of fiscal year 2001.

                                       11


Income from  Operations - Income from operations for the third quarter of fiscal
2001 was  $2,252,000 as compared to pro forma  combined  total of $1,172,000 for
the corresponding  period last year, an improvement of $1,080,000.  The increase
is a result of sales growth and cost  savings  derived  from  combining  the two
companies.

Other  Income/Expense  - On a pro forma basis,  net interest  expense  decreased
$136,000 to  $1,241,000  in the third  quarter of fiscal 2001 from the pro forma
combined  total of  $1,377,000  in the third  quarter of fiscal  year 2000.  The
decrease in interest  expense was a result of lower actual  interest  rates than
those assumed in the pro forma results.

Net Income/Loss - On a pro forma basis,  the Company's net income for the second
quarter of fiscal year 2001 was $1,009,000,  or $.05 per share (basic), compared
to a pro forma combined net loss of $340,000, or $.02 per share (basic), for the
corresponding period last year. The improvement of $1,349,000 is attributable to
the  increased  sales and the Company's  ability to implement  cost savings as a
result of the combination.

For the Nine Months Ending July 31, 2001:



- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
(000's of $)                            (1)             (2)             (3)               (4)               (5)
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Unaudited                           Nine Months     Nine Months                       Nine Months       Nine Months
                                      Ending           Ending                           Ending            Ending
                                  ---------------- --------------- --------------- ------------------ ----------------
                                     July 31,         July 31,                       July 31, 2000     July 31, 2001
                                  ---------------- --------------- --------------- ------------------ ----------------
                                       2000             2000         Pro Forma      FY00 Pro Forma         FY01
                                  ---------------- --------------- --------------- ------------------ ----------------
                                   Vermont Pure     Crystal Rock    Adjustments        Combined        Consolidated
                                  ---------------- --------------- --------------- ------------------ ----------------
                                                                                               
Sales                               $ 24,806         $ 19,509                           $44,315            $ 48,740
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Cost of Goods Sold                    12,037            7,908      $      12             19,957              21,644
                                   ---------         --------        --------         ----------          ----------

- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Gross Profit                          12,769           11,601            (12)            24,358              27,096
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Operating Expenses                    12,103            8,404             973            21,480              22,092
                                   ---------         --------        --------        ----------         -----------
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------

Income (Loss) from Operations            666            3,197           (985)             2,878               5,004
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------

Interest Expense                       1,177              244           2,572             3,993               3,903
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------

Other (Income) Expense                (273)               (25)              -              (298)                  6
                                  ----------            ------          -------          -------              ------

- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Income (Loss) before Taxes             (238)            2,978         (3,557)             (817)               1,107
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------

Provision for Income Taxes                -             1,237           (882)              355                    0
                                    -------          ---------      ---------       ----------                 -----

- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------
Net Income (Loss)                    $ (238)           $1,741       $ (2,675)          $(1,171)             $ 1,107
- --------------------------------- ---------------- --------------- --------------- ------------------ ----------------


Sales - Sales for the nine months ending July 31, 2001 were $48,740,000 compared
to $44,315,000 for the pro forma combined companies in the corresponding period
of 2000, an increase of $4,425,000, or 10%.

Sales for the home and office  category for the first nine months of fiscal 2001
were  $34,995,000  compared  to  the  combined  total  of  $32,799,000  for  the
corresponding  period of fiscal year 2000,  an increase of $2,196,000 or 7%. The
increase in sales is  attributable  to market  growth and market  share gains in
core  markets.  Of the total home and office  category  sales for the nine month
period,  five gallon water sales  totaled  $16,827,000,  a 13% increase from the
combined  total for the same period a year ago;  coffee and other  products were
$12,199,000,  an  decrease of 1% over the  combined  total for the same period a
year ago;  and  equipment  rentals were  $5,969,000,  an increase of 6% over the
combined  total for same period a year ago. In  addition to market  growth,  the

                                       12


increase in water sales is indicative of the relatively  cooler summer weather a
year ago compared to warmer seasonal weather in the third quarter of the current
fiscal year.  The  decrease in the sales of other  products is due to a shift of
the sale of some of the Company's products to an outside distributor.

Sales for retail size  products  for the nine  months  ending July 31, 2001 were
$13,745,000  compared to a combined total of $11,516,000  for the  corresponding
period of fiscal  year 2000,  an  increase of  $1,193,000  or 19%.  Sales of the
Vermont  Pure and  Private  Label  brands for the period  increased  8% and 67%,
respectively  and sales of the Hidden Spring brand decreased by 8%. The increase
in the Vermont  Pure brand was  attributable  to market  expansion  and maturing
distributor  relationships  in established  markets.  The decrease of the Hidden
Spring brand is indicative of competitive activity in mature market and the loss
of a major customer through bankruptcy.  Growth of private label brands reflects
both new account acquisitions and market share gains in the established customer
base during the period. For the period, private label sales accounted for 38% of
this category. After falling steadily due to competitive conditions, pricing for
this line of products has stabilized in the current year. Average selling prices
of  retail-size  products for the nine months ending July 31, 2001  increased 1%
from corresponding period the previous year.

Cost of Goods Sold/Gross Profit - For the nine months ending July 31, 2001, Cost
of Goods  Sold was  $21,644,000  compared  to the pro  forma  combined  total of
$19,957,000 for the same period in fiscal 2000.  Gross Profit for the period was
$27,096,000,  or 56% of  sales,  compared  to the pro  forma  combined  total of
$24,358,000,  or 55% of sales,  for the  corresponding  period a year ago. Gross
profit  increased  as result of higher  sales,  an increase  in average  selling
price,  production  efficiency,  and cost savings as a result of the merger.  As
discussed  in the  merger  proxy  and  the  Company's  most  recent  Form  10-K,
management  expects to reduce cost of goods,  as a percentage of sales,  through
increased  purchasing  power as a  result  of the  merger  and  redesigning  and
reconfiguring  its packaging to be less costly and more efficient.  Although the
Company is on schedule with many of these plans,  no assurance can be given that
it will be successful in improving gross profit margins.

Operating  Expenses  - For the  nine  months  ending  July 31,  2001,  operating
expenses  totaled  $22,092,000  compared  to the pro  forma  combined  total  of
$21,480,000  for the  corresponding  period in fiscal year 2000,  an increase of
$612,000,  or 3%.  Selling,  general and  administrative  expenses  increased by
$767,000,  or 5%, for the first nine months of fiscal  2001  compared to the pro
forma combined total for the  corresponding  period a year ago. The increase was
primarily  due to expenses  required  to  accommodate  the growth in sales.  The
percentage increase of these expenses was less than the growth rate of sales for
the  period.  This was a result of  operating  synergies  derived  from  merging
overlapping   distribution   infrastructure,   consolidation  of  administrative
personnel,  and improved economies of scale in certain administrative costs such
as insurance  and employee  benefits.  As of July 31, 2001,  management  had not
completely  implemented its consolidation  plan outlined in the notes to the pro
forma financial statements of the merger proxy. Although the Company is still on
schedule to achieve these  savings,  no assurance can be given that they will be
achieved.

Advertising and promotional expense decreased  $103,000,  or 4%, during the nine
months ended July 31, 2001 compared to the combined total for the  corresponding
period a year earlier.  Costs decreased in the home and office delivery category

                                       13


as a result of the  elimination  of  duplicate  advertising  in the same markets
after the merger.  The  Company's  advertising  and  promotion is  predominantly
associated with the sales of the retail-size  packages.  The Company's aggregate
per case expense for  advertising  and promotion  decreased 9% in the first nine
months  of  2001  from  the  comparable  period  the  prior  year.  The  pricing
environment for these products has changed such that the Company's  distributors
seek price discounts instead of advertising and promotion support.  As a result,
these costs have declined steadily,  in conjunction with average selling prices,
over the last several years.  However, the Company anticipates that it will have
to continue to spend  significant  amounts for promotion and advertising to stay
competitive in the future.

For the nine months  ending July 31,  2001,  amortization  decreased  $52,000 to
$1,907,000 from the pro forma combined total of $1,959,000 for the same period a
year ago.  Amortization  decreased because certain  intangibles from prior small
acquisitions were fully amortized prior to the first half of fiscal year 2001.

Income from  Operations  - Income from  operations  for the first nine months of
fiscal 2001 was $5,004,000 as compared to pro forma combined total of $2,878,000
for the corresponding period last year, an increase of $2,126,000.  The increase
is a result of sales growth and cost  savings  derived  from  combining  the two
companies.

Other  Income/Expense  - On a pro forma basis,  net interest  expense  decreased
$90,000 to $3,903,000 in the first nine months of fiscal 2001 from the pro forma
combined  total of $3,993,000 in the first nine months of fiscal year 2000.  The
decrease in interest expense was a result of lower than expected  interest rates
in the second and third quarters of fiscal 2001.

Net  Income/Loss - On a pro forma basis,  the Company's net income for the first
nine  months of  fiscal  year 2001 was  $1,107,000,  or $.05 per share  (basic),
compared  to a pro  forma  combined  net loss of  $1,171,000,  or $.06 per share
(basic) for the corresponding period last year. The improvement of $2,278,000 is
attributable to the increased sales and the Company's  ability to implement cost
savings as a result of the combination.

Future  Effects/Trends  - In conjunction  with the merger the Company incurred a
significant  amount of goodwill and  substantial  debt. The cost to amortize the
goodwill  and  service  the debt on an annual  basis is  considerable.  Goodwill
amortization  expense as a result of the  transaction  is $2.4 million per year.
Interest in the first year is expected to be $5.1 million.  The Company  expects
continued sales growth and improving operating  efficiencies to more than offset
these  amounts.  Historical  sales trends of the two  companies  support  profit
margin growth that the Company anticipates will more than offset increased costs
resulting from the merger.  However, no assurance can be given that these trends
will continue.

On June 29, 2001 the Financial  Accounting Standards Board approved SFAS 141 and
142 concerning new accounting  procedures for business combinations and goodwill
and intangible assets. The Company plans to adopt these pronouncements  starting
in fiscal year 2002. As a result,  the Company's  financial  statements  will be
materially impacted. Under the new statements, the Company is required to assess
its goodwill to  determine if it is impaired.  If any portion of the goodwill on

                                       14


the books is  determined  to be  impaired,  that total  impaired  amount will be
written  off during the year.  The  Company  has not yet tested its  goodwill to
accordance with the new statements. In addition, in fiscal year 2002 and beyond,
the Company will no longer be  amortizing  goodwill.  Consequently,  eliminating
amortization of goodwill will increase the Company's net income by that amount.

                         Liquidity and Capital Resources

During the nine months ending July 31, 2001, the Company  generated cash through
profitable operations.  Conversely,  cash was used to fund the seasonal increase
in  accounts  receivable  and  inventory  and to pay down  accounts  payable and
accrued expenses.

Cash used for operating  activities  was largely a result of paying down accrued
expenses and accounts payable during the period.  Although cash was used to fund
the more  seasonal  retail  business,  the  Company  has also  used cash to take
advantage of pricing opportunities and enhance vendor relationships. An increase
in accounts receivable and inventory in the first nine months of the fiscal year
is reflective of the seasonal increase in sales in the second half of the year.

The Company used $2,953,000 for capital  expansion  during the year. The Company
used $1,630,000 for the purchase of bottles,  racks,  dispensing equipment,  and
vehicles  to satisfy the  increased  capital  requirements  of a home and office
distribution  system that has more than doubled in size over the last year.  The
Company expanded and upgraded its production line for retail products during the
second quarter of 2001. These capital  improvements  will provide more packaging
options and increase production efficiency and product quality in the future. In
June 2001, the Company committed to a substantial equipment expansion that would
more than double its present  bottling  capacity for its  retail-size  products.
This  project is  expected  to be  completed  by  January  2002 and will cost $1
million. Combined capital spending for production related equipment was $880,000
through July 31, 2001.  As of July 31, 2001,  $275,000 was under deposit for the
purchase of new equipment related to this project. In addition, $220,000 of cash
was used to acquire customer lists and associated equipment during the period.

The source for the cash used for the Company's  operating and capital activities
during the first nine months of the fiscal year was the line of credit  provided
by Webster  Bank.  During the period,  the Company had net  borrowings  totaling
$1,740,000 from the line. As of July 31, 2001 the total  obligation  outstanding
under this facility was $2,200,000. The line of credit has a limit of $5,000,000
and matures October 5, 2002.  Letters of credit totaling $509,000 secured by the
line were also issued on the Company's  behalf further reducing the availability
of the line by that  amount.  The Company  expects that its cash on hand and the
cash generated from its future operations  combined with the commitment from the
bank will provide sufficient capital for the next two fiscal years.  However, no
assurance can be given that this will be the case and that adequate financing at
reasonable interest rates will be secured if more cash is needed either prior to
or subsequent to the maturity of the line.

On  November  1,  2000  the  Company  paid its  obligation  under  its  Series A
Industrial Revenue Bond issue.  Proceeds for the principal payment of $3,195,000
were applied from the Company's money market investment fund that was restricted
for that use under the terms of the  financing  for the Crystal Rock merger.  In

                                       15


addition, the Company repaid principal totaling $1,875,000 on its term note with
Webster Bank during the first six months of its fiscal year.

The Company received  $243,000 in proceeds from the sale of stock as a result of
the exercise of options  related to the Employee  Stock Purchase Plan and option
agreements with employees and directors.

The Company  has signed a letter of intent and given a deposit for the  purchase
of a business in the Home and Office delivery category.  The business is located
in the Company's market area and has sales of approximately $3 million per year.
The purchase price will primarily be financed with additional debt and shares of
the  Company's  stock.  Webster Bank has  committed to providing  the  necessary
financing,  subject the certain  conditions.  The  transaction is expected to be
completed on or about November 1, 2001.


                                       16




PART I - Item 3

            QUANTITIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risks relating to the Company's  operations result primarily from changes
in interest rates and commodity prices.

Interest Rate Risks - At July 31, 2001 the Company had approximately $15,325,000
of long  term  debt  subject  to  variable  interest  rates.  Under the loan and
security  agreement  with Webster Bank the Company  currently pays interest at a
rate of LIBOR plus a margin of 1.75%.  The margin is subject to change  based on
the Company's performance as outlined in the loan agreement with Webster Bank. A
hypothetical  100 basis increase in the LIBOR rate would result in an additional
$153,250 of interest  expense on an annualized  basis. The Company uses interest
rate "swap"  agreements to curtail  interest rate risk. On November 3, 2000, the
Company entered into a swap agreement with Webster Bank to fix $8,000,000 of its
long term debt at 8.32% interest for three years.  On April 2, 2001, the Company
entered into a swap agreement with Webster Bank to fix an additional  $4,000,000
of its long term debt at 7.03%  interest for three years.  On July 24, 2001, the
Company  entered into a swap  agreement  with Webster Bank to fix an  additional
$4,000,000 of its long term debt at 6.75% interest for three years.

Commodity Price Risks

         Plastic - PET

     Although the Company has a three-year  contract  with its vendors that sets
the purchase  price of its PET  bottles,  the vendors are entitled to pass on to
the Company any resin price  increases.  These  prices are related to supply and
demand market factors for PET and, to a lesser  extent,  the price of petroleum,
from which PET is derived. Over the last twelve months prices have fluctuated up
and down within a $.10 per pound range. A  hypothetical  resin price increase of
$.05 per pound would result in an approximate price increase per bottle of $.003
or, at current volume levels, $196,000 a year.

         Coffee

     The cost of the  Company's  coffee  purchases  are  dictated  by  commodity
prices.  It enters into contracts to mitigate market  fluctuation of these costs
by fixing the price for certain periods. Currently it has fixed the price of its
anticipated  supply  through  December  31,  2001 and March 31,  2002 at "green"
prices ranging from $.75-$.91 per pound. The Company is not insulated from price
fluctuations beyond that date. It expects to enter into similar agreements prior
to the  expiration of the current  contracts to continue to fix the price of its
supply.  However,  the prices in future  contracts  are  presently  unknown.  At
existing sales levels,  an increase in pricing of $.10 per pound would result in
approximately  $100,000 of additional cost annually to the Company if it had not
fixed its pricing. In this case, competitors that had fixed pricing might have a
competitive advantage.


                                       17


PART II - Other Information

Item 1 - Legal Proceedings

     In March of 1999, the Company contracted with Descartes Systems Group, Inc.
("Descartes"),  an Ontario corporation, to provide professional services related
to the design,  installation,  maintenance,  operation and training for computer
hardware and  software.  The computer  hardware and software was marketed to the
Company as a product that would provide computerized management of the Company's
direct  distribution  through its delivery network,  and associated  billing and
accounting.

     On July 27, 2000,  the Company  filed a lawsuit  against  Descartes  and an
affiliate of Descartes entitled Vermont Pure Holdings, Ltd. v. Descartes Systems
Group, Inc. and Endgame Systems,  Inc. f/k/a DSD Solutions,  Inc., in the United
States  District  Court for the  District of Vermont.  The action is docketed as
Civil Action No.  2:00-CV-269.  The Company has sought monetary  damages against
Descartes and Endgame in an amount  exceeding  $100,000 for the Company's losses
associated with failures of the systems and services provided by the defendants.
In addition,  the Company has sought a  Declaratory  Judgment  invalidating  the
defendant's demand for payments in the amount of $411,841.10.

     The  defendants  filed a motion in response to the suit to dismiss it based
on the premise that federal  court is not the proper  jurisdiction  and the case
should be arbitrated in Ontario,  Canada.  In an order dated April 11, 2001, the
District Court granted DesCartes' Motion to Dismiss the case. Subsequently,  the
parties have reached an agreement to arbitrate  the case in the state of Florida
at a date uncertain.  The Company intends to vigorously defend its claim through
out this process.

Item 2 - Changes in Securities

          (a) As reported  by the Company in its Annual  Report on Form 10-K for
     fiscal  year 1999,  on October 1, 1999,  the  Company  issued its  $975,000
     non-interest  bearing  Convertible  Debenture  due  September 30, 2001 (the
     "Debenture") to Marcon Capital Corporation, now known as Middlebury Venture
     Partners ("Middlebury"). The transaction was exempt from registration under
     the  Securities  Act of 1933 as a  private  placement  under  Section  4(2)
     thereof. Middlebury is entitled to convert the Debenture into shares of the
     Company's  Common Stock at a  conversion  price equal to 85% of the average
     closing  price of the Common  Stock  during the 20  business  days prior to
     conversion.  If the Debenture is not sooner converted, it shall, subject to
     the satisfaction of various  conditions,  be  automatically  converted into
     Common Stock on the maturity date, September 30, 2001.

          On May 4 and June 20,  2001,  Middlebury  converted  a face  amount of
     $150,000  and  $275,000 of the  Debenture  into 70,422 and 120,087  shares,
     respectively, of the Company's Common Stock. The Debenture was converted at
     respective share prices of $2.13 and $2.29 on May 4 and 20, 2001, or 85% of
     the average  closing  price during the  relevant  measurement  period.  The
     transaction was exempt from  registration  under the Securities Act of 1933
     under Section 3(a)(9) thereof. The remaining outstanding face amount of the
     Debenture is $250,000.


                                       18


         (b)      None

(c)      None

Item 3 - Defaults upon Senior Securities

         None

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

         None

Item 5 - Other Information

         None

Item 6 - Exhibits and Reports on Form 8-K

Exhibit
Number         Description
- ------         -------------
 2.1          Agreement  and  Plan of  Merger  and  Contribution  by and  among
               Vermont Pure Holdings,  Ltd.,  Crystal Rock Spring Water Company,
               VP Merger Parent,  Inc. VP Acquisition Corp. and the stockholders
               named  therein,  dated  as  of  May  5,  2000.  (Incorporated  by
               reference  to Appendix A to the Form S-4  Registration  Statement
               filed by Vermont Pure  Holdings,  Ltd.,  f/k/a VP Merger  Parent,
               Inc.,  File  No.  333-45226,  on  September  6,  2000  (the  "S-4
               Registration Statement").)

 2.2           Amendment to Agreement and Plan of Merger and Contribution by and
               among  Vermont  Pure  Holdings,  Ltd.,  Crystal Rock Spring Water
               Company,  VP Merger Parent,  Inc., VP Acquisition  Corp., and the
               stockholders  named  therein,   dated  as  of  August  28,  2000.
               (Incorporated by reference to Exhibit 2.1 of the S-4 Registration
               Statement.)


 2.3           Amendment to Agreement and Plan of Merger and Contribution by and
               among  Vermont  Pure  Holdings,  Ltd.,  Crystal Rock Spring Water
               Company,  VP Merger Parent,  Inc., VP  Acquisition  Corp. and the
               stockholders  named  therein,  dated as of  September  20,  2000.
               (Incorporated  by  reference  to Exhibit 2.2 of Form 8-K filed by
               Vermont Pure Holdings,  Ltd., f/k/a VP Merger Parent,  Inc., File
               No. 333-45226, on October 19, 2000 (the "Merger 8-K".)

                                       19



 3.1           Certificate of  Incorporation  of the Company.  (Incorporated  by
               reference  to  Exhibit B to  Appendix  A to the  Proxy  Statement
               included in the S-4 Registration Statement.)

 3.2           Certificate of Amendment of Certificate of  Incorporation  of the
               Company filed October 5, 3.2 2000.  (Incorporated by reference to
               Exhibit 4.2 of the Merger 8-K.)

 3.3           By-laws of the Company, amended March 27, 2001

 4.1           Form of Lockup Agreement among the Company, Peter K. Baker, Henry
               E.  Baker,  and John B.  Baker.  (Incorporated  by  reference  to
               Exhibit N to  Appendix A to the Proxy  Statement  included in the
               S-4 Registration Statement.)

 4.2           Registration  Rights Agreement among the Company,  Peter K Baker,
               Henry E. Baker,  John B. Baker, and Ross Rapaport.  (Incorporated
               by reference to Exhibit 4.6 of the Merger 8-K.)


10.1*          1993  Performance  Equity Plan.  (Incorporated  by reference from
               Exhibit 10.9 of Registration Statement 33-72940.)

10.2*          1998 Incentive and  Non-Statutory  Stock Option Plan, as amended.
               (Incorporated  by reference to Appendix C to the Proxy  Statement
               included in the S-4 registration statement.)

10.3*          1999 Employee Stock Purchase Plan.  (Incorporated by reference to
               Exhibit A of the 1999 Proxy  Statement of Vermont Pure  Holdings,
               Ltd. f/k/a Platinum Acquisition Corp.)

10.4           Amended and Restated  Spring Water Licenses and Supply  Agreement
               between Vermont Pure Holdings, Ltd. and Pristine Mountain Springs
               of  Vermont,  Inc  and  Amsource,   LLC  dated  April  13,  1999.
               (Incorporated  by reference  from Exhibit  10.25 of Form 10-K for
               the Year Ended October 30, 1999.)

10.5           Convertible  Debenture Agreement dated September 30, 1999 between
               Vermont Pure Holdings, Ltd. and Middlebury Venture Partners, Inc.
               (f/k/a  Marcon  Capital  Corporation)  in the amount of $975,000.
               (Incorporated  by reference  from Exhibit  10.27 of Form 10-K for
               the Year  Ended  October  30,  1999.)


                                       20


10.6*          Employment  Agreement  between the Company and Timothy G. Fallon.
               (Incorporated   by  reference   to  Exhibit   10.13  of  the  S-4
               Registration Statement.)

10.7*          Employment  Agreement between the Company and Bruce S. MacDonald.
               (Incorporated   by  reference   to  Exhibit   10.14  of  the  S-4
               Registration Statement.)

10.8*          Employment  Agreement  between  the  Company  and Peter K. Baker.
               (Incorporated   by  reference   to  Exhibit   10.15  of  the  S-4
               Registration Statement.)

10.9*          Employment  Agreement  between  the  Company  and John B.  Baker.
               (Incorporated   by  reference   to  Exhibit   10.16  of  the  S-4
               Registration Statement.)

10.10*         Employment  Agreement  between  the  Company  and Henry E. Baker.
               (Incorporated   by  reference   to  Exhibit   10.17  of  the  S-4
               Registration Statement.)


10.11          Lease of Buildings and Grounds in Watertown, Connecticut from the
               Baker's  Grandchildren  Trust.   (Incorporated  by  reference  to
               Exhibit 10.22 of the S-4 Registration Statement.)

10.12          Lease of Grounds in Stamford, Connecticut from the Henry E. Baker
               (Incorporated   by  reference   to  Exhibit   10.24  of  the  S-4
               Registration Statement.)

                                       21


10.13          Lease of Building in Stamford,  Connecticut  from Henry E. Baker.
               (Incorporated   by  reference   to  Exhibit   10.23  of  the  S-4
               Registration Statement.)

10.14          Loan and Security  Agreement between the Company and Webster Bank
               dated  October 5,  2000.  10.14  (Incorporated  by  reference  to
               Exhibit  10.14 of Form 10-K filed  January  29, 2001 for the Year
               Ended October 31, 2000.)

10.15          Term Note from the Company to Webster Bank dated October 5, 2000.
               (Incorporated  by reference  to Exhibit  10.15 of Form 10-K filed
               January 29, 2001 for the Year Ended October 31, 2000.)

10.16          Subordinated  Note  from the  Company  to Henry  E.  Baker  dated
               October  5, 2000.  (Incorporated  10.16 by  reference  to Exhibit
               10.16 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.17          Subordinated Note from the Company to Joan Baker dated October 5,
               2000.  (Incorporated  by 10.17 reference to Exhibit 10.17 of Form
               10-K filed January 29, 2001 for the Year Ended October 31, 2000.)

10.18          Subordinated Note from the Company to John B. Baker dated October
               5, 2000.  (Incorporated  10.18 by reference  to Exhibit  10.18 of
               Form 10-K filed  January 29, 2001 for the Year Ended  October 31,
               2000.)

10.19          Subordinated  Note  from the  Company  to Peter  K.  Baker  dated
               October  5, 2000.  (Incorporated  10.19 by  reference  to Exhibit
               10.19 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.20          Subordinated Note from the Company to Ross S. Rapaport,  Trustee,
               dated  October 5, 2000.  (Incorporated  by  reference  to Exhibit
               10.20 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

                                       22



10.21          Subordination and Pledge Agreement from Henry E. Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.21 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.22          Subordination  and  Pledge  Agreement  from Joan Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.22 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.23          Subordination  and Pledge Agreement from John B. Baker to Webster
               Bank dated October 5, 2000. (Incorporated by reference to Exhibit
               10.23 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.24          Subordination and Pledge Agreement from Peter K. Baker to Webster
               Bank dated October 5,2000.  (Incorporated by reference to Exhibit
               10.24 of Form 10-K  filed  January  29,  2001 for the Year  Ended
               October 31, 2000.)

10.25          Subordination   and  Pledge  Agreement  from  Ross  S.  Rapaport,
               Trustee,  to Webster Bank dated October 5,2000.  (Incorporated by
               reference  to Exhibit  10.25 of Form 10-K filed  January 29, 2001
               for the Year Ended October 31, 2000.)

10.26          Agreement    between    Vermont    Pure    Springs,    Inc.   and
               Zuckerman-Honickman Inc. dated October 15, 1998. (Incorporated by
               reference to the S-4 Registration Statement.

10.27          Loan Purchase  Agreement between Vermont Pure Holdings,  Ltd. and
               Middlebury  Venture  Partners,  Inc.,  dated  September 30, 1999.
               (Incorporated  by reference to Exhibit  10.26 to Form 10K for the
               Year   Ended   October   30,1999.


         *  Relates to compensation

      Reports on Form 8-K (None)






                                       23





                                    SIGNATURE



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




Dated:            September 14, 2001
                  Randolph, Vermont




                                       VERMONT PURE HOLDINGS, LTD.

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






                                       24