SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549

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

                                    FORM 10-Q

    (mark one)

    [ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934 for the Quarter Ended September 28, 1996.

    [   ] Transition Report Pursuant to Section 13 or 15(d) of the
          Securities Exchange Act of 1934.

                         Commission File Number 1-12636


                             THERMO REMEDIATION INC.
             (Exact name of Registrant as specified in its charter)

    Delaware                                                       59-3203761
    (State or other jurisdiction of                          (I.R.S. Employer
    incorporation or organization)                        Identification No.)

    1964 South Orange Blossom Trail
    Apopka, Florida                                                     32703
    (Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (617) 622-1000

              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.

                     Class                    Outstanding at October 25, 1996
          ----------------------------        -------------------------------
          Common Stock, $.01 par value                  13,107,409
PAGE

   PART I - FINANCIAL INFORMATION

   Item 1 - Financial Statements


                             THERMO REMEDIATION INC.

                           Consolidated Balance Sheet
                                   (Unaudited)

                                     Assets


                                                   September 28,   March 30,
   (In thousands)                                           1996        1996
   -------------------------------------------------------------------------
   Current Assets:
     Cash and cash equivalents                          $ 19,574    $ 26,247
     Short-term available-for-sale investments,
       at quoted market value (amortized cost
       of $9,102 and $7,007)                               9,111       7,004
     Accounts receivable, less allowances
       of $814 and $786                                   20,667      15,115
     Unbilled contract costs and fees                      4,423       2,094
     Prepaid income taxes                                  1,152       2,836
     Prepaid expenses                                      1,997       2,196
     Due from parent company and Thermo Electron           1,220         564
                                                        --------    --------
                                                          58,144      56,056
                                                        --------    --------

   Property, Plant and Equipment, at Cost                 55,790      52,119

     Less: Accumulated depreciation and amortization      16,378      14,516
                                                        --------    --------
                                                          39,412      37,603
                                                        --------    --------
   Long-term Available-for-sale Investments,
     at Quoted Market Value (amortized cost 
     of $2,108 in fiscal 1996)                                 -       2,098
                                                        --------    --------

   Other Assets                                           15,867      11,724
                                                        --------    --------

   Cost in Excess of Net Assets of Acquired
     Companies (Note 2)                                   30,861      28,321
                                                        --------    --------
                                                        $144,284    $135,802
                                                        ========    ========



                                        2PAGE

                             THERMO REMEDIATION INC.

                     Consolidated Balance Sheet (continued)
                                   (Unaudited)

                    Liabilities and Shareholders' Investment


                                                   September 28,   March 30,
   (In thousands except share amounts)                      1996        1996
   -------------------------------------------------------------------------
   Current Liabilities:
     Notes payable                                      $    501    $      -
     Accounts payable                                      5,464       3,362
     Accrued payroll and employee benefits                 2,781       2,539
     Deferred revenue                                      1,715         936
     Billings in excess of revenues earned                   343         630
     Accrued interest                                        790         776
     Accrued income taxes                                    852          57
     Other accrued expenses                                2,831       1,413
                                                        --------    --------
                                                          15,277       9,713
                                                        --------    --------

   Deferred Income Taxes                                   2,227       2,137
                                                        --------    --------
   Long-term Obligations:
     4 7/8% Subordinated convertible debentures           37,950      37,950
     3 7/8% Subordinated convertible note, due
       to parent company                                   2,650       2,650
     Other                                                    53           -
                                                        --------    --------
                                                          40,653      40,600
                                                        --------    --------
   Shareholders' Investment (Note 2):
     Common stock, $.01 par value, 50,000,000
       shares authorized; 13,270,203 and 12,800,189
       shares issued                                         133         128
     Capital in excess of par value                       85,170      81,353
     Retained earnings                                     2,612       1,910
     Treasury stock at cost, 164,344 and 2,154 shares     (1,794)        (31)
     Net unrealized gain (loss) on available-for-sale
       investments                                             6          (8)
                                                        --------    --------
                                                          86,127      83,352
                                                        --------    --------
                                                        $144,284    $135,802
                                                        ========    ========


   The accompanying notes are an integral part of these consolidated financial
   statements.


                                        3PAGE

                             THERMO REMEDIATION INC.

                        Consolidated Statement of Income
                                   (Unaudited)


                                                      Three Months Ended
                                                 ----------------------------
                                                 September 28,  September 30,
   (In thousands except per share amounts)                1996           1995
   --------------------------------------------------------------------------
   Revenues                                           $27,913        $14,466
                                                      -------        -------
   Costs and Operating Expenses:
     Cost of revenues                                  23,485         10,222
     Selling, general and administrative expenses       2,823          2,037
     New business development expenses                    261            281
                                                      -------        -------
                                                       26,569         12,540
                                                      -------        -------

   Operating Income                                     1,344          1,926

   Interest Income                                        496            733
   Interest Expense (includes $25 and $27 to
     related party)                                      (544)          (543)
   Equity in Earnings of Unconsolidated Subsidiary        280              -
   Loss on Sale of Investments                             (4)             -
                                                      -------        -------
   Income Before Provision for Income Taxes             1,572          2,116
   Provision for Income Taxes                             598            786
                                                      -------        -------
   Net Income                                         $   974        $ 1,330
                                                      =======        =======

   Earnings per Share:
     Primary                                          $   .08        $   .11
                                                      =======        =======
     Fully diluted                                    $   .07        $   .11
                                                      =======        =======

   Weighted Average Shares:
     Primary                                           12,894         12,314
                                                      =======        =======
     Fully diluted                                     13,498         12,787
                                                      =======        =======


   The accompanying notes are an integral part of these consolidated financial
   statements.

                                        4PAGE

                             THERMO REMEDIATION INC.

                        Consolidated Statement of Income
                                   (Unaudited)


                                                       Six Months Ended
                                                 ----------------------------
                                                 September 28,  September 30,
   (In thousands except per share amounts)                1996           1995
   --------------------------------------------------------------------------
   Revenues                                           $51,433        $27,647
                                                      -------        -------
   Costs and Operating Expenses:
     Cost of revenues                                  42,523         19,379
     Selling, general and administrative expenses       5,725          4,203
     New business development expenses                    557            557
                                                      -------        -------

                                                       48,805         24,139
                                                      -------        -------

   Operating Income                                     2,628          3,508

   Interest Income                                        987          1,328
   Interest Expense (includes $51 and $98 to
     related party)                                    (1,094)          (914)
   Equity in Earnings of Unconsolidated Subsidiary        559              -
   Gain on Sale of Investments                            136             80
                                                      -------        -------
   Income Before Provision for Income Taxes             3,216          4,002
   Provision for Income Taxes                           1,214          1,492
                                                      -------        -------
   Net Income                                         $ 2,002        $ 2,510
                                                      =======        =======

   Earnings per Share:
     Primary                                          $   .16        $   .21
                                                      =======        =======
     Fully diluted                                    $   .15        $   .20
                                                      =======        =======

   Weighted Average Shares:
     Primary                                           12,863         12,230
                                                      =======        =======
     Fully diluted                                     13,511         12,707
                                                      =======        =======


   The accompanying notes are an integral part of these consolidated financial
   statements.



                                        5PAGE

                             THERMO REMEDIATION INC.

                      Consolidated Statement of Cash Flows
                                   (Unaudited)

                                                        Six Months Ended
                                                  ----------------------------
                                                  September 28,  September 30,
  (In thousands)                                           1996           1995
  ----------------------------------------------------------------------------
  Operating Activities:
    Net income                                        $  2,002       $  2,510
      Adjustments to reconcile net income to net
        cash provided by operating activities:
          Depreciation and amortization                  3,371          2,705
          Equity in earnings of unconsolidated
            subsidiary                                    (559)             -
          Gain on sale of investments                     (136)           (80)
          Provision for losses on accounts
            receivable                                      95             (3)
          Other noncash expenses                            35             26
          Decrease in deferred income taxes                  -             (2)
          Changes in current accounts, excluding the
            effects of acquisition:
              Accounts receivable                       (4,523)        (1,673)
              Due from parent company and Thermo
                Electron                                  (656)        (5,005)
              Other current assets                      (2,394)           (37)
              Billings in excess of revenues earned       (287)           483
              Accrued interest                              10            762
              Other current liabilities                  4,220            418
                                                      --------       --------
                Net cash provided by operating
                  activities                             1,178            104
                                                      --------       --------
  Investing Activities:
    Acquisition, net of cash acquired (Note 2)          (1,681)             -
    Purchases of available-for-sale investments        (15,759)       (23,248)
    Proceeds from sale and maturities of
      available-for-sale investments                    15,908         11,580
    Purchases of property, plant and equipment          (3,953)        (4,629)
    Proceeds from sale of property, plant and
      equipment                                             59            573
    Purchase of other assets                            (1,178)             -
    Other                                                    -             (4)
                                                      --------       --------
                Net cash used in investing
                  activities                            (6,604)       (15,728)
                                                      --------       --------
  Financing Activities:
    Net proceeds from issuance of subordinated
      convertible debentures                                 -         36,889
    Repayment of note payable to Thermo Electron             -         (4,000)
    Net proceeds from issuance of Company
      common stock                                         172          6,675
    Repurchase of Company common stock                  (1,763)             -
    Dividends paid                                        (450)          (551)
    Other                                                  794              -
                                                      --------       --------
                Net cash provided by (used in)
                  financing activities                $ (1,247)      $ 39,013
                                                      --------       --------
                                        6PAGE

                             THERMO REMEDIATION INC.

                Consolidated Statement of Cash Flows (continued)
                                   (Unaudited)


                                                        Six Months Ended
                                                  ----------------------------
                                                  September 28,  September 30,
  (In thousands)                                           1996           1995
  ----------------------------------------------------------------------------
  Increase (Decrease) in Cash and Cash Equivalents    $ (6,673)      $ 23,389
  Cash and Cash Equivalents at Beginning of Period      26,247            792
                                                      --------       --------

  Cash and Cash Equivalents at End of Period          $ 19,574       $ 24,181
                                                      ========       ========

  Noncash Activities (Note 2):
    Fair value of assets of acquired company          $  6,476       $      -
    Cash paid for acquired company                      (1,705)             -
    Issuance of common stock for acquired company       (2,006)             -
                                                      --------       --------
      Liabilities assumed of acquired company         $  2,765       $      -
                                                      ========       ========

    Dividends reinvested by shareholders into
      Company common stock                            $    850       $    679
                                                      ========       ========


  The accompanying notes are an integral part of these consolidated financial
  statements.









                                        7PAGE

                             THERMO REMEDIATION INC.

                   Notes to Consolidated Financial Statements


    1.   General

         The interim consolidated financial statements presented have been
    prepared by Thermo Remediation Inc. (the Company) without audit and, in
    the opinion of management, reflect all adjustments of a normal recurring
    nature necessary for a fair statement of the financial position at
    September 28, 1996, the results of operations for the three- and
    six-month periods ended September 28, 1996 and September 30, 1995, and
    the cash flows for the six-month periods ended September 28, 1996 and
    September 30, 1995. Interim results are not necessarily indicative of
    results for a full year.

         The consolidated balance sheet presented as of March 30, 1996, has
    been derived from the consolidated financial statements that have been
    audited by the Company's independent public accountants. The consolidated
    financial statements and notes are presented as permitted by Form 10-Q
    and do not contain certain information included in the annual financial
    statements and notes of the Company. The consolidated financial
    statements and notes included herein should be read in conjunction with
    the financial statements and notes included in the Company's Annual
    Report on Form 10-K for the fiscal year ended March 30, 1996, filed with
    the Securities and Exchange Commission.

         Certain amounts in fiscal 1996 have been reclassified to conform to
    the fiscal 1997 financial statement presentation.


    2.   Acquisition

         In September 1996, the Company acquired IEM Sealand Corporation (IEM
    Sealand) for 311,040 shares of the Company's common stock, valued at $2.0
    million, and $1.7 million in cash. The shares of the Company's common
    stock issued in connection with the acquisition are subject to certain
    restrictions on transfer. The restrictions lapse with respect to one
    third of the shares on each of the third, fourth, and fifth anniversaries
    of the closing. IEM Sealand provides construction services for the
    remediation of hazardous wastes under contracts with federal and state
    governments, and other public and private sector clients.

         This acquisition has been accounted for using the purchase method of
    accounting and IEM Sealand's results of operations have been included in
    the accompanying financial statements from the date of acquisition. IEM
    Sealand had a negative book value at the date of acquisition. The cost of
    this acquisition exceeded the estimated fair value of the acquired net
    assets by $5.4 million, which is being amortized over 40 years.
    Allocation of the purchase price for this acquisition was based on an
    estimate of the fair value of the net assets acquired and is subject to
    adjustment. Pro forma data is not presented since this acquisition was
    not material to the Company's results of operations or financial
    position.
                                        8PAGE

                             THERMO REMEDIATION INC.

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

         Forward-looking statements, within the meaning of Section 21E of the
    Securities Exchange Act of 1934, are made throughout this Management's
    Discussion and Analysis of Financial Condition and Results of Operations.
    These statements involve a number of risks and uncertainties, including
    those detailed in Item 5 of this Quarterly Report on Form 10-Q.

    Overview

         The Company is a leading national provider of environmental services
    including industrial remediation, nuclear remediation, hazardous waste
    remedial construction cleanup, soil remediation, and waste fluids
    recycling.

         In December 1995, the Company acquired Remediation Technologies,
    Inc. (ReTec), a provider of consulting, engineering, and on-site services
    to help clients manage problems associated with environmental compliance,
    waste management, and the remediation of industrial sites contaminated
    with organic wastes and residues.

         In September 1996, the Company acquired IEM Sealand Corporation (IEM
    Sealand), a provider of construction services for the remediation of
    hazardous wastes under contracts with federal and state governments, and
    other public and private sector clients. IEM Sealand's business is
    traditionally strongest during the summer and fall seasons.

         The Company's Thermo Nutech division provides services to remove
    radioactive contaminants from sand, gravel, and soil, as well as health
    physics, radiochemistry laboratory, and radiation dosimetry services.

         The Company, through its TPS Technologies Inc. division, is also a
    national leader in the design and operation of nonhazardous soil-
    remediation facilities and operates a network of such facilities serving
    customers in more than a dozen states along the East and West Coasts.

         The Company's Thermo Fluids subsidiary collects, tests, processes,
    and recycles used motor oil and other industrial oils.

         The Company's businesses are affected by several factors,
    particularly extreme weather variations, government spending, economic
    cycles, and regulation and enforcement of remediation activities. In
    addition, certain of the Company's businesses are affected by enactment
    and enforcement of environmental legislation regarding underground
    storage tanks, the availability of federal and state funding for
    environmental cleanup, and local competition. 



                                        9PAGE

                             THERMO REMEDIATION INC.

    Results of Operations

    Second Quarter Fiscal 1997 Compared With Second Quarter Fiscal 1996

         Revenues in the second quarter of fiscal 1997 were $27,913,000,
    compared with $14,466,000 in the second quarter of fiscal 1996, an
    increase of 93%. Revenues increased primarily due to the inclusion of
    $13,700,000 in revenues from ReTec and IEM Sealand, which were acquired
    in December 1995 and September 1996, respectively (Note 2). Revenues from
    nuclear services increased 15% due to higher revenues in fiscal 1997 from
    health physics services. Revenues from soil-remediation services
    decreased 21% resulting from declines in the volume of soil processed due
    to reduced compliance requirements and/or relaxed enforcement activities
    in several states and competitive pricing pressures. Revenues from
    fluids-recycling services increased 39% due to the addition of a new
    facility in Nevada.

         The gross profit margin decreased to 16% in the second quarter of
    fiscal 1997 from 29% in the second quarter of fiscal 1996, due to lower
    volumes of soil processed at the Company's traditionally higher-margin
    soil-remediation centers and, to a lesser extent, lower margins on the
    soil processed due to competitive pricing pressures. The gross profit
    margin also decreased due to the inclusion of lower-margin revenues from
    ReTec. The gross profit margin on nuclear services decreased due to
    higher revenues from lower-margin health physics services.

         Selling, general and administrative expenses as a percentage of
    revenues decreased to 10% in the second quarter of fiscal 1997 from 14%
    in the second quarter of fiscal 1996, primarily due to lower expenses as
    a percentage of revenues at acquired companies.

         Interest income decreased to $496,000 in the second quarter of
    fiscal 1997 from $733,000 in the second quarter of fiscal 1996 as a
    result of lower average invested balances following the acquisition of
    ReTec in December 1995. Interest expense remained constant at $544,000 in
    the second quarter of fiscal 1997 and $543,000 in the second quarter of
    fiscal 1996.

         Equity in earnings of unconsolidated subsidiary in the second
    quarter of fiscal 1997 represents ReTec's proportionate share of income
    from a joint venture.

         The effective tax rates were 38% and 37% in the second quarter of
    fiscal 1997 and 1996, respectively, which are higher than the Company's
    federal statutory income tax rate primarily due to the impact of state
    income taxes.

    First Six Months Fiscal 1997 Compared With First Six Months Fiscal 1996

         Revenues in the first six months of fiscal 1997 were $51,433,000,
    compared with $27,647,000 in the first six months of fiscal 1996, an
    increase of 86%. Revenues increased primarily due to the inclusion of
    $24,194,000 in revenues from ReTec and IEM Sealand, which were acquired
    in December 1995 and September 1996, respectively (Note 2). Revenues from

                                       10PAGE

                             THERMO REMEDIATION INC.

    First Six Months Fiscal 1997 Compared With First Six Months Fiscal 1996
    (continued)

    nuclear services increased 10% due to higher revenues in fiscal 1997 from
    health physics services and, to a lesser extent, from a long-term
    environmental restoration contract for the U.S. Department of Energy's
    (DOE's) Hanford site (Hanford). These increases were largely offset by a
    decrease in radiochemistry laboratory work, reflecting ongoing reductions
    in spending at the DOE, as well as a shift in DOE spending from
    investigative work performed at the Company's laboratories to cleanup
    work. Revenues from soil-remediation services decreased 15% primarily due
    to the reasons discussed in the results of operations for the second
    quarter. Revenues from fluids-recycling services increased 25% due to the
    addition of a new facility in Nevada.

         The gross profit margin decreased to 17% in the first six months of
    fiscal 1997 from 30% in the first six months of fiscal 1996, primarily
    due to lower volumes of soil processed at the Company's traditionally
    higher-margin soil-remediation centers and, to a lesser extent, lower
    margins on the soil processed due to competitive pricing pressures. The
    gross profit margin also decreased due to the inclusion of lower-margin
    revenues from ReTec. The gross profit margin on nuclear services
    decreased due to higher operating costs, declining revenues and margins
    from the traditionally higher-margin radiochemistry laboratory work, and
    increased revenues from the lower-margin Hanford contract.

         Selling, general and administrative expenses as a percentage of
    revenues decreased to 11% in the first six months of fiscal 1997 from 15%
    in the first six months of fiscal 1996, primarily due to lower expenses
    as a percentage of revenues at acquired companies.

         Interest income decreased to $987,000 in the first six months of
    fiscal 1997 from $1,328,000 in the first six months of fiscal 1996 as a
    result of lower average invested balances following the acquisition of
    ReTec in December 1995. Interest expense increased slightly to $1,094,000
    in the first six months of fiscal 1997 from $914,000 in the first six
    months of fiscal 1996, primarily due to the issuance of subordinated
    convertible debentures in May 1995.

         Equity in earnings of unconsolidated subsidiary in the first six
    months of fiscal 1997 represents ReTec's proportionate share of income
    from a joint venture.

         The effective tax rates were 38% and 37% in the first six months of
    fiscal 1997 and 1996, respectively, which are higher than the Company's
    federal statutory income tax rate primarily due to the impact of state
    income taxes.

    Liquidity and Capital Resources

         Working capital, including cash, cash equivalents, and short-term
    available-for-sale investments, was $42,867,000 at September 28, 1996,
    compared with $46,343,000 at March 30, 1996. Cash, cash equivalents, and
    short- and long-term available-for-sale investments were $28,685,000 at
    September 28, 1996, compared with $35,349,000 at March 30, 1996. During

                                       11PAGE

                             THERMO REMEDIATION INC.

    Liquidity and Capital Resources (continued)

    the first six months of fiscal 1997, $1.2 million of cash was provided by
    operating activities. In the first six months of fiscal 1997, the Company
    funded an increase in accounts receivable, primarily due to higher
    revenues at its IEM Sealand, Thermo Nutech, and Thermo Fluids divisions.
    The use of cash was largely offset by an increase in other current
    liabilities, primarily due to a $0.7 million and $0.8 million increase in
    accrued income taxes and deferred revenues, respectively.

         On September 5, 1996, the Company paid a semiannual cash dividend of
    $0.10 per share of common stock, to shareholders of record as of August
    22, 1996. The Company paid approximately $450,000 in connection with such
    dividend. The amount of cash paid by the Company is dependent on the
    number of shareholders participating in the Company's Dividend
    Reinvestment Plan.

         The Company's Board of Directors has authorized the repurchase,
    through September 10, 1997, of up to $10.0 million of its own securities.
    Any such purchases would be funded from working capital. Through
    September 28, 1996, the Company expended $1.8 million under this
    authorization.

         During the six months ended September 28, 1996, the Company expended
    $3,953,000 for purchases of property, plant and equipment. During the
    remainder of fiscal 1997, the Company expects to make capital
    expenditures of approximately $2,000,000, primarily to expand the
    fluids-recycling services business. 

         In September 1996, the Company acquired IEM Sealand Corporation for
    311,040 shares of the Company's common stock, valued at $2.0 million, and
    $1.7 million in cash (Note 2).

         Although the Company has no material commitments for capital
    expenditures, such expenditures will largely be affected by the number of
    complementary businesses that can be acquired or developed during the
    year. The Company believes that it has adequate resources to meet its
    financial needs for the foreseeable future.


    PART II - OTHER INFORMATION

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

         On September 25, 1996, at the Annual Meeting of Shareholders, the
    shareholders elected seven incumbent directors to one-year terms expiring
    in 1997. The directors reelected at the meeting were: John P. Appleton,
    Elias P. Gyftopoulos, Fred Holubow, Theo Melas-Kyriazi, Frank E. Morris,
    Jeffrey L. Powell, and William A. Rainville. Dr. Appleton, 
    Dr. Gyftopoulos, Mr. Melas-Kyriazi, Dr. Morris, and Mr. Rainville each
    received 11,544,985 shares voted in favor of election and 140,097 shares
    voted against. Mr. Holubow and Mr. Powell each received 11,544,685 shares
    voted in favor of election and 140,397 shares voted against. No
    abstentions or broker nonvotes were recorded on the election of
    directors.
                                       12PAGE

                             THERMO REMEDIATION INC.

    Item 4 - Submission of Matters to a Vote of Security Holders (continued)

         The shareholders also approved a proposal to amend the Company's
    Restated Certificate of Incorporation to increase the Company's
    authorized common stock, $.01 par value per share, from 20 million shares
    to 50 million shares as follows: 11,350,632 shares voted in favor,
    234,645 shares voted against, 13,705 shares abstained, and 86,100 broker
    nonvotes were recorded on the proposal.

    Item 5 - Other Information

         In connection with the "safe harbor" provisions of the Private
    Securities Litigation Reform Act of 1995, the Company wishes to caution
    readers that the following important factors, among others, in some cases
    have affected, and in the future could affect, the Company's actual
    results and could cause its actual results in fiscal 1997 and beyond to
    differ materially from those expressed in any forward-looking statements
    made by, or on behalf of, the Company.

         Dependence on Environmental Regulation. Federal, state, and local
    environmental laws govern each of the markets in which the Company
    conducts business, as well as many of the Company's operations. The
    markets for each of the Company's services, including industrial
    remediation services, nuclear remediation services, hazardous waste
    remedial construction services, soil-remediation services, and
    waste-fluids recycling services, and the standards governing most aspects
    of the construction and operation of the Company's facilities were
    directly or indirectly created by, and are dependent on, the existence
    and enforcement of those laws. There can be no assurance that these laws
    and regulations will not change in the future, requiring new technologies
    or stricter standards with which the Company must comply. In addition,
    there can be no assurance that these laws and regulations will not be
    made more lenient in the future, thereby reducing the size of the markets
    addressed by the Company. Any such change in such federal, state, and
    local environmental laws and regulations may have a material adverse
    effect on the Company's business.

         Responsibility for establishing and enforcing certain federal
    policies, such as the federal underground storage tank policy, has been
    delegated to the states, which are not only required to establish
    regulatory programs, but also are permitted to mandate more stringent
    requirements than are otherwise required by federal law. Currently, many
    states are considering adopting a "risk-based" approach to prioritizing
    site cleanups and setting cleanup standards, which attempt to balance the
    costs of remediation against the potential harm to human health and the
    environment from leaving sites unremediated. Although the Company
    believes that it will be able to take advantage of this shift toward a
    risk-based approach, there can be no assurance that these policies, if
    implemented, will not reduce the size of the potential market addressed
    by the Company.

         Potential Environmental Regulatory Liability. The Company's
    operations are subject to comprehensive laws and regulations related to
    the protection of the environment. Among other things, these laws and 

                                       13PAGE

                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    regulations impose requirements to control air, soil, and water
    pollution, and regulate health, safety, zoning, land use, and the
    handling and transportation of hazardous and nonhazardous materials. Such
    laws and regulations also impose liability for remediation and cleanup of
    environmental contamination, both on-site and off-site, resulting from
    past and present operations. These requirements may also be imposed as
    conditions of operating permits or licenses that are subject to renewal,
    modification, or revocation. Existing laws and regulations, and new laws
    and regulations, may require the Company to modify, supplement, replace
    or curtail its operating methods, facilities, or equipment at costs which
    may be substantial, without any corresponding increase in revenue. The
    Company is also potentially subject to monetary fines, penalties,
    remediation, cleanup or stop orders, injunctions, or orders to cease, or
    suspend certain of its practices. The outcome of any proceedings and
    associated costs and expenses could have a material adverse impact on the
    Company's business. In addition, the Company's Thermo Nutech and IEM
    Sealand divisions are subject to numerous laws and regulations related to
    the protection of human health and safety. Such laws and regulations may
    impose liability on the Company for exposure of its employees to
    radiation or other hazardous contamination or failure to isolate and
    remove radioactive or other hazardous contaminants from soil. 

         The Company endeavors to operate its business to minimize its
    exposure to environmental and other regulatory liabilities. In entering
    into contracts with its customers, the Company seeks to maximize its
    insulation from regulatory liabilities associated with the contaminated
    soil, oil, and other wastes it handles. Although no claims giving rise to
    such liabilities have been asserted by the Company's customers or
    employees to date, there can be no assurance that such claims cannot or
    will not be asserted against the Company.

         Uncertainty of Funding. Remediation compliance requirements and
    attendant costs are often beyond the financial capabilities of many
    individuals and small companies. To address this problem, some states
    have established tax-supported trust funds to assist in the financing of
    compliance and site remediation. As a consequence, in many of the states
    in which the Company markets its soil-remediation services, the majority,
    and in some cases virtually all, of the soil remediated by the Company is
    paid for by large companies and/or state trust funds. Any substantial
    decrease in this funding could have a material adverse effect on the
    Company's business and financial performance. Many states have realized
    that the number of sites requiring remediation and the costs of
    compliance are substantially higher than were originally estimated. As a
    result, several states have relaxed enforcement activities and others
    have reduced compliance requirements in order to reduce the costs of
    cleanup. These factors have already resulted in lower levels of cleanup
    activity in some states. Continued de-emphasis on enforcement activities
    and/or further reductions in compliance requirements is having a material
    adverse effect on the Company's business.

         The Company depends on funding from the federal and state
    governments, and their agencies and instrumentalities, for compensation 

                                       14PAGE

                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    for its services. For example, Thermo Nutech provides a large portion of
    its services directly or indirectly to the U.S. Department of Energy
    (DOE). Thermo Nutech has experienced a decrease in its radiochemistry
    laboratory work as a result of ongoing reductions in spending at the DOE
    as well as a shift in DOE spending from investigative work to cleanup
    work. Continued declines in spending by DOE and other governmental
    agencies could have a material adverse effect on the Company's business.

         Competition. The markets for many of the Company's services are
    regional and are characterized by intense competition from numerous local
    competitors. Some of the Company's competitors have greater technical and
    financial resources than those of the Company. As a result, they may be
    able to adapt more quickly to new or emerging technologies and changes in
    customer requirements, or to devote greater resources to the promotion
    and sale of their services than the Company. Competition could increase
    if new companies enter the market or if existing competitors expand their
    service lines. There can be no assurance that the Company's current
    technology, technology under development, or ability to develop new
    technologies will be sufficient to enable it to compete effectively with
    its competitors.

         Seasonal Influences. A majority of the Company's businesses
    experience seasonal fluctuations. A majority of the Company's
    soil-remediation sites, as well as the Company's fluids-recycling sites,
    experience declines in severe weather conditions. Site remediation work
    and certain environmental testing services, such as the services provided
    by ReTec, IEM Sealand, and Thermo Nutech, may decline in winter months as
    a result of severe weather conditions. The Company's operations were
    adversely affected by severe weather in the last quarter of fiscal 1996.

         Possible Obsolescence Due to Technological Change. Technological
    developments are expected to continue at a rapid pace in the
    environmental services industry. The Company's technologies could be
    rendered obsolete or uneconomical by technological advances by one or
    more companies that address the Company's markets or by future entrants
    into the industry. There can be no assurance that the Company would have
    the resources to, or otherwise would be successful in, developing
    responses to technological advances by others.

         Risks Associated with Acquisition Strategy. The Company's strategy
    includes the acquisition of businesses that complement or augment the
    Company's existing services. Promising acquisitions are difficult to
    identify and complete for a number of reasons, including competition
    among prospective buyers and the need for regulatory approvals, including
    antitrust approvals. Any acquisitions completed by the Company may be
    made at substantial premiums over the fair value of the net assets of the
    acquired companies. There can be no assurance that the Company will be
    able to complete future acquisitions or that the Company will be able to
    successfully integrate any acquired businesses. In order to finance such
    acquisitions, it may be necessary for the Company to raise additional
    funds through public or private financings. Any equity or debt financing,
    if available at all, may be on terms which are not favorable to the 

                                       15PAGE

                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    Company and, in the case of equity financing, may result in dilution to
    the Company's stockholders.

         No Assurance of Development and Commercialization of Technology
    Under Development. The Company is currently engaged in the development of
    several technologies which may ultimately be commercialized to provide
    services to customers. For example, the Company's Thermo Fluids division
    is currently engaged in developing technology to enhance the quality of
    the fuel oils produced in its fluids recycling business. There are a
    number of technological challenges that the Company must successfully
    address to complete any of its development efforts. Technology
    development involves a high degree of risk, and returns to investors are
    dependent upon successful development and commercialization of such
    technology. There can be no assurance that any of the technologies
    currently being developed by the Company, or those to be developed in the
    future, will be technologically feasible or accepted by the marketplace,
    or that any such development will be completed in any particular
    timeframe.


    Item 6 - Exhibits

         See Exhibit Index on the page immediately preceding exhibits.















                                       16PAGE

                             THERMO REMEDIATION INC.

                                   SIGNATURES


         Pursuant to the requirements 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 as of the 1st day of November
    1996.

                                            THERMO REMEDIATION INC.



                                            Paul F. Kelleher
                                            --------------------
                                            Paul F. Kelleher
                                            Chief Accounting Officer



                                            John N. Hatsopoulos
                                            --------------------
                                            John N. Hatsopoulos
                                            Vice President and
                                            Chief Financial Officer














                                       17PAGE

                             THERMO REMEDIATION INC.

                                  EXHIBIT INDEX


    Exhibit
    Number       Description of Exhibit                                Page
    -----------------------------------------------------------------------

      3          Certificate of Incorporation, as filed on 
                 September 23, 1993, as amended by Agreement of 
                 Merger, as filed with the Secretary of State of
                 Delaware on November 1, 1993, and as further amended
                 by Certificate of Amendment to Certificate of 
                 Incorporation of the Company, as filed with the 
                 Secretary of State of Delaware on October 31, 1996.

     10          Stock Holdings Assistance Plan and Form of 
                 Promissory Note.

     11          Statement re: Computation of earnings per share.

     27          Financial Data Schedule.