SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                            SCHEDULE 14A INFORMATION

                PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

Filed by the Registrant [ X ]
Filed by a Party other than the Registrant [  ]


Check the appropriate box:


[X]  Preliminary Proxy Statement
[ ]  Confidential, for Use of the Commission Only
     (as permitted by Rule 14a-6(e)(2))
[ ]  Definitive Proxy Statement
[ ]  Definitive Additional Materials
[ ]  Soliciting Material Pursuant to ss.240.14a-11(c) or ss.240.14a-12


                              U.S. AGGREGATES, INC.
                      -------------------------------------
                (Name of Registrant as Specified in Its Charter)

            ---------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)


Payment of Filing Fee (Check the appropriate box):

[ ]    No fee required.

[X]    Fee  computed on the table below per Exchange  Act Rules
       14a-6(i)(4)  and 0-11.

       (1)  Title of each class of securities to which transaction applies: N/A

       (2)  Aggregate number of securities to which transaction applies: N/A

       (3)  Per unit price or other  underlying  value of  transaction  computed
            pursuant  to  Exchange  Act Rule 0-11 (Set forth the amount on which
            the filing fee is calculated and state how it was determined): N/A

       (4)  Proposed maximum aggregate value of transaction: $150,000,000

       (5)  Total fee paid: $30,000.00

[ ]    Fee paid previously with preliminary materials.

[ ]    Check box if any part of the fee is offset as provided  by  Exchange  Act
       Rule  0-11(a)(2) and identify the filing for which the offsetting fee was
       paid previously.  Identify the previous filing by registration  statement
       number, or the form or schedule and the date of its filing.

       (1)  Amount Previously Paid: N/A

       (2)  Form, Schedule or Registration Statement No.: N/A

       (3)  Filing Party: N/A

       (4)  Date Filed: N/A








                              U.S. AGGREGATES, INC.
                       400 SOUTH EL CAMINO REAL, SUITE 500
                           SAN MATEO, CALIFORNIA 94402

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS

                                 AUGUST 21, 2001

TO THE STOCKHOLDERS:


     NOTICE IS HEREBY  GIVEN that the Special  Meeting of  Stockholders  of U.S.
Aggregates,  Inc.,  a  Delaware  corporation  (the  "Company"),  will be held on
Tuesday,  August 21, 2001,  at 9:00 a.m.  local time,  at 333 Bush Street,  17th
Floor, San Francisco, California 94104 for the following purposes:

     1.   To approve the sale (the  "Transaction")  of substantially  all of the
          assets of SRM Aggregates,  Inc., Bradley Stone & Sand, Inc., BHY Ready
          Mix, Inc., Mulberry Rock Corporation,  Grove Materials Corporation and
          Bama Crushed Corporation,  each of which are wholly-owned subsidiaries
          of the Company, and DeKalb Stone, Inc., a majority owned subsidiary of
          the Company ("Sellers"), to Florida Rock Industries, Inc. ("Buyer") in
          accordance with the Asset Purchase Agreement between the Company,  the
          Sellers and Florida Rock Industries, Inc., dated as of July 11, 2001.

     2.   To  transact  such other  business  as may  properly  come  before the
          meeting or any adjournment thereof.


     The  foregoing  items of  business  are more fully  described  in the Proxy
Statement accompanying this Notice.

         Only  stockholders  of record at the close of business on July 26, 2001
are entitled to notice of and to vote at the meeting and at any  continuation or
adjournment thereof.

     APPROVAL  OF THE  TRANSACTION  AT  THE  SPECIAL  MEETING  IS  ASSURED.  THE
COMPANY'S  LARGEST  STOCKHOLDER  WHICH  OWNS A  MAJORITY  OF THE  SHARES  OF THE
COMPANY'S  OUTSTANDING  COMMON  STOCK  IS  OBLIGATED  TO  VOTE IN  FAVOR  OF THE
TRANSACTION AT THE SPECIAL  MEETING  PURSUANT TO A VOTING  AGREEMENT DATED AS OF
JULY 11, 2001 BETWEEN SUCH STOCKHOLDER AND THE BUYER.

     The Company intends to mail this notice of special meeting, proxy statement
and proxy on or about August 1, 2001.

                                            By Order of the Board of Directors,



                                            Hobart Richey
                                            Secretary

San Mateo, California
August 1, 2001

ALL STOCKHOLDERS ARE CORDIALLY INVITED TO ATTEND THE MEETING IN PERSON. HOWEVER,
TO ENSURE YOUR  REPRESENTATION AT THE MEETING,  YOU ARE URGED TO VOTE, SIGN, AND
RETURN  THE  ENCLOSED  PROXY AS  PROMPTLY  AS  POSSIBLE  IN THE  POSTAGE-PREPAID
ENVELOPE ENCLOSED FOR THAT PURPOSE.





                                TABLE OF CONTENTS

SUMMARY TERM SHEET............................................................4
FORWARD-LOOKING STATEMENTS-CAUTIONARY STATEMENTS..............................9
QUESTIONS AND ANSWERS ABOUT  THE SPECIAL MEETING AND THE PROPOSED ASSET SALE..9
SPECIAL MEETING OF STOCKHOLDERS AUGUST 21, 2001..............................12
         PURPOSE.............................................................12
         GENERAL.............................................................12
         VOTING AND REVOCABILITY OF PROXIES..................................12
         SOLICITATION........................................................12
         STOCKHOLDER PROPOSALS FOR NEXT ANNUAL MEETING.......................13
         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT......13
THE ASSET SALE...............................................................14
         THE COMPANY.........................................................15
         SIGNIFICANT DEVELOPMENTS IN 2000....................................17
         GOVERNMENTAL AND ENVIRONMENTAL REGULATION...........................18
         PROPERTIES..........................................................19
         LEGAL PROCEEDINGS...................................................20
         MARKET FOR THE COMPANY'S COMMON EQUITY AND RELATED MATTERS..........21
         THE SELLERS.........................................................21
         BUYER...............................................................22
         BACKGROUND OF THE SALE..............................................23
         NEGOTIATIONS RELATING TO THE SALE...................................23
         REASONS FOR THE SALE................................................24
         OPINION OF DEUTSCHE BANC ALEX. BROWN INC............................25
         EFFECT OF THE ASSET SALE............................................30
         DESCRIPTION OF THE COMPANY FOLLOWING THE TRANSACTION................30
         PURCHASED ASSETS....................................................31
         PURCHASE PRICE......................................................31
         ASSUMPTION OF LIABILITIES...........................................31
         REPRESENTATIONS AND WARRANTIES......................................32
         COVENANTS...........................................................32
         CONDITIONS TO CLOSING...............................................32
         VOTING AGREEMENT....................................................32
         TERMINATION.........................................................33
         INDEMNIFICATION.....................................................33
         APPRAISAL RIGHTS....................................................33
         ACCOUNTING TREATMENT................................................33
         FEDERAL TAX CONSEQUENCES............................................34
         GOVERNMENTAL AND REGULATORY APPROVALS...............................34
         ESTIMATED CLOSING...................................................34


                                      -2-



         RECOMMENDATION OF THE BOARD OF DIRECTORS FOR THE TRANSACTION........34
         PRO FORMA FINANCIAL INFORMATION.....................................34
         PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET......................35
         FINANCIAL STATEMENTS................................................41
AVAILABILITY OF 10-K REPORT..................................................42
WHERE YOU CAN FIND MORE INFORMATION..........................................42
OTHER BUSINESS...............................................................42



ANNEX A   CERTAIN FINANCIAL STATEMENTS OF THE COMPANY AND ITS WHOLLY-OWNED
          SUBSIDIARY SRM HOLDINGS
          CORP...............................................................F-1


ANNEX B  -ASSET PURCHASE AGREEMENT, DATED AS OF JULY 11, 2001, BY AND
          AMONG SRM AGGREGATES, INC., BRADLEY STONE & SAND, INC.,
          BHY READY MIX, INC., DEKALB STONE, INC., MULBERRY ROCK
          CORPORATION, BAMA CRUSHED CORPORATION, GROVE MATERIALS
          CORPORATION, U.S. AGGREGATES, INC., AND FLORIDA ROCK
          INDUSTRIES, INC....................................................B-1


ANNEX C  -OPINION OF DEUTSCHE BANC ALEX. BROWN
          INC................................................................C-1





                                      -3-



                               SUMMARY TERM SHEET

         This section summarizes  selected  information about the proposed sale,
contained in this proxy statement (the  "Transaction"),  of substantially all of
the assets of SRM Aggregates,  Inc.,  Bradley Stone & Sand, Inc., BHY Ready Mix,
Inc.,  Mulberry Rock Corporation,  Grove Materials  Corporation and Bama Crushed
Corporation,  each of which are  wholly-owned  subsidiaries of the Company,  and
DeKalb Stone, Inc., a majority owned subsidiary of the Company ("Sellers"). This
section may not  contain all of the  information  that is  important  to you. To
understand the Transaction  fully,  we strongly  encourage you to read carefully
this  entire  proxy  statement.  We have  included a copy of the Asset  Purchase
Agreement in this proxy statement as Annex B.

Time, Place and Date of the   The  special  meeting  will be held at 9:00  a.m.,
Special Meeting (page 12)     local time,  August 21,  2001 at 333 Bush  Street,
                              17th Floor, San Francisco, California 94104.

Purpose of Meeting (page 12)  We are holding  this  meeting to approve and adopt
                              the Asset Purchase  Agreement and to transact such
                              other  business  as may  properly  come before the
                              meeting.

Record Date of Stockholders   You are entitled to vote at the special meeting if
Entitled to Vote (page 12)    you owned  shares of our to Vote  common  stock at
                              the close of business on July 26, 2001, the record
                              date for the  special  meeting.  You will have one
                              vote for each share of our common  stock you owned
                              on the record  date.  As of July 26,  2001,  there
                              were  14,900,593  shares of Company  common  stock
                              entitled  to be  voted  held by  approximately  53
                              stockholders of record.

Vote Required (page 14)       Approval   of   the   Transaction   requires   the
                              affirmative  vote of the  holders of a majority of
                              our outstanding shares of common stock.

The Company (page 15)         U.S.  Aggregates,  Inc.
                              400 South El Camino Real, Suite 500
                              San Mateo, California 94402

                              U.S. Aggregates,  Inc. is a Delaware  corporation.
                              The Company owns all of the outstanding  shares of
                              SRM Holdings Corp. SRM Holdings Corp.  owns all of
                              the outstanding  shares of SRM  Aggregates,  Inc.,
                              which in turn owns all of the  outstanding  shares
                              of  Bradley  Stone & Sand,  Inc.,  BHY Ready  Mix,
                              Inc.,  Mulberry  Rock  Corporation,  Bama  Crushed
                              Corporation,  and Grove Materials Corporation, and
                              a  majority  of the  outstanding  shares of DeKalb
                              Stone,  Inc. The Company is a leading  producer of
                              aggregates.  Aggregates  consist of crushed stone,
                              sand and gravel.  The Company's  products are used
                              primarily  for  construction  and  maintenance  of
                              highways and other infrastructure projects as well
                              as for  commercial and  residential  construction.
                              The Company serves local markets in nine states in
                              two  regions of the United  States,  the  Mountain
                              states and the Southeast.

                                      -4-



Sellers (page 21)             SRM Aggregates,  Inc., Bradley Stone & Sand, Inc.,
                              DeKalb Stone,  Inc.,  Mulberry  Rock  Corporation,
                              Bama Crushed Corporation,  BHY Ready Mix, Inc. and
                              Grove Materials  Corporation  have their principal
                              executive offices located at:

                              4200 Colonnade Parkway, Suite 100
                              Birmingham, Alabama 35243

                              The Sellers  with the  exception of BHY Ready Mix,
                              Inc.  are  producers of  aggregates.  The Sellers'
                              products are used primarily for  construction  and
                              maintenance  of highways and other  infrastructure
                              projects as well as for commercial and residential
                              construction.  The Sellers  serve local markets in
                              the Southeastern United States.

                              BHY Ready Mix,  Inc. is a producer of concrete for
                              use  in  the   construction   and  maintenance  of
                              highways and other infrastructure projects as well
                              as for  commercial and  residential  construction.
                              BHY Ready Mix,  Inc.  operates one ready mix plant
                              located in  Chattanooga,  Tennessee,  which serves
                              the local Chattanooga market with 25 trucks.


Buyer (page 22)               Florida Rock Industries, Inc.
                              155 East 21st Street
                              Jacksonville, Florida 32206-2104

                              Florida  Rock  Industries,   Inc.,  is  a  Florida
                              corporation.  Buyer's  common  stock  is  publicly
                              traded on the New York Stock  Exchange.  The Buyer
                              is a leading producer of construction  aggregates,
                              ready-mix  concrete,  cement,  concrete  block and
                              prestressed  concrete.   The  Buyer  serves  local
                              markets  in  the  States  of   Florida,   Georgia,
                              Virginia,   Maryland,   North   Carolina  and  the
                              District of Columbia.

Reasons for the Sale          In arriving at our determination  that the sale is
(page 24)                     fair  to,  and  in  the  best  interests  of,  our
                              constituents,  the Board of Directors considered a
                              number of factors, including,  without limitation,
                              the  following:


                              o     reduction  of  the  Company's  debt  through
                                    repayment  of a portion  of the  outstanding
                                    principal  owing  under its  senior  secured
                                    credit facilities;

                              o     the   businesses,    financial    condition,
                                    earnings and recent results of operations of
                                    the Company and the Sellers;

                              o     the amount of purchase price; and

                              o     the  opinion  of  the  Company's   financial
                                    advisor   Deutsche  Banc  Alex.  Brown  Inc.
                                    ("DBAB")  as of July 10,  2001,  subject  to
                                    matters  stated in that  opinion,  regarding
                                    the  consideration  to be  received  by  the
                                    Company in the Transaction.


Recommendations of the Board  Our Board of Directors  has  unanimously  approved
of Directors (page 24)        the Asset  Purchase  Agreement and has  determined
                              that the terms of the Transaction are


                                      -5-


                              fair  to,  and  in  the  best  interests  of,  our
                              stockholders.   Our   Board  of   Directors   also
                              unanimously  recommends that you approve the Asset
                              Purchase Agreement and the Transaction.

                              The Asset Purchase  Agreement is attached as Annex
                              B to this proxy  statement.  We  encourage  you to
                              read the Asset  Purchase  Agreement,  as it is the
                              legal document that governs the Transaction.


Management Ownership          As of July 26, 2001,  our  directors and executive
(page 14)                     officers  beneficially owned and have the right to
                              vote, in the  aggregate,  8,309,203  shares of our
                              outstanding   common   stock,    representing   an
                              aggregate   of   approximately    55.8%   of   our
                              outstanding shares.

Assured Approval of           As of the  close of  business  on July  26,  2001,
Transaction (page 32)         Golder,  Thoma,  Cressey,   Rauner  Fund  IV  L.P.
                              ("GTCR") owned  approximately  7,824,997 shares of
                              the Company's  common stock, or 52.5% of the total
                              currently outstanding shares. UNDER THE TERMS OF A
                              VOTING  AGREEMENT  DATED  AS  OF  JULY  11,  2001,
                              BETWEEN GTCR AND BUYER,  GTCR IS OBLIGATED TO VOTE
                              IN  FAVOR  OF  THE   TRANSACTION  AT  THE  SPECIAL
                              MEETING. BECAUSE GTCR OWNS A MAJORITY OF THE TOTAL
                              CURRENTLY   OUTSTANDING  SHARES  OF  THE  COMPANY,
                              APPROVAL OF THE TRANSACTION AT THE SPECIAL MEETING
                              IS ASSURED.

 Opinion of Financial Advisor In connection  with the sale of certain  assets of
 (page 25)                    the  Sellers  to  Buyer,  the  Company's  Board of
                              Directors  received  an  opinion  from  DBAB,  its
                              financial advisor. THE OPINION OF DBAB IS DIRECTED
                              TO THE BOARD OF  DIRECTORS  OF THE  COMPANY AND IS
                              NOT A RECOMMENDATION  TO STOCKHOLDERS WITH RESPECT
                              TO ANY MATTER RELATING TO THE TRANSACTION.

                              The Company  received an oral opinion from DBAB on
                              July 10, 2001, confirmed subsequently by a written
                              opinion on July 11, 2001,  to the effect that,  as
                              of that date and subject to the matters  stated in
                              that opinion,  the consideration to be received by
                              the Company  pursuant to the proposed  Transaction
                              was  fair  from a  financial  point of view to the
                              Company.  We have  included  this  opinion in this
                              proxy  statement as Annex C. THE COMPANY URGES ITS
                              STOCKHOLDERS  TO READ THE  OPINION  OF DBAB IN ITS
                              ENTIRETY.

Effect of the Sale            Upon  completion of the sale, the Company  intends
(page 30)                     to  apply  the  net  proceeds  of the  sale  after
                              deducting Transaction expenses as follows:

                              o     partial  repayment of the  Company's  senior
                                    secured credit facilities;

                              o     depending on the result of negotiations with
                                    the  lenders  of its senior  secured  credit
                                    facilities, working capital; and

                              o     depending on the result of negotiations with
                                    the  lenders  of its senior  secured  credit
                                    facilities,  paying  taxes that will be owed
                                    as a result of the sale, if any.


                                      -6-



Future Operations             The  Company's  ability  to  continue  as a  going
(page 30)                     concern  is  dependent  upon a number of  factors,
                              none of which are assured.  These  include,  among
                              others:

                              o     consummation of the Transaction;

                              o     reaching an agreement with the lenders under
                                    its   senior   secured   credit   facilities
                                    regarding the  allocation of the proceeds to
                                    be  received   upon   consummation   of  the
                                    Transaciton;

                              o     achieving sufficient profitable  operations;
                                    and

                              o     refinancing   or    restructuring   of   the
                                    Company's remaining debt.

                              See   "Description  of the Company  Following  the
                              Transaction" at page 30.



Purchased Assets (page 31)    Buyer  is  purchasing  substantially  all  of  the
                              assets of the Sellers.

Assumption of Liabilities     As of the  Closing of the  Transaction,  the Buyer
(page 31)                     will  assume  certain  liabilities  of the Sellers
                              relating to the assets purchased by Buyer.

Purchase Price (page 31)      The aggregate purchase price to be received by the
                              Sellers   on  the   Closing   will  be   equal  to
                              $150,000,000.  The purchase  price will be paid in
                              cash  less  approximately   $42,000,000  to  cover
                              certain   liabilities  assumed  by  Buyer  or  the
                              payment of such liabilities,  and less $15,000,000
                              to be placed in an escrow account,  to be released
                              upon the receipt of certain  third-party  waivers.
                              There is no  assurance  that such  waivers will be
                              obtained.

Effective Time of the Asset   The Transaction will occur promptly  following the
Sale (page 32)                requisite  stockholder approval and the waiver, or
                              expiration,  of  any  waiting  periods  under  the
                              Hart-Scott-Rodino  Antitrust  Improvements  Act of
                              1976, as amended.

Representations and           The  Asset  Purchase  Agreement  contains  various
Warranties of the Sellers     customary  representations  and warranties made by
(page 32)                     the Sellers.  Such  representations and warranties
                              include,  without limitation,  the solvency of the
                              Sellers following the transaction,  authorization,
                              organization  and  corporate  power,   absence  of
                              conflicts,   financial   statements,   absence  of
                              certain  developments,  real  property,  title  to
                              personal   property,   equipment  leases,   taxes,
                              contracts,   intellectual  property,   litigation,
                              licenses   and  permits,   employees,   affiliated
                              transactions,  compliance with laws, environmental
                              and the absence of undisclosed liabilities.

Representations and           The  Asset  Purchase  Agreement  contains  various
Warranties of the Buyer       customary  representations  and warranties made by
(page 32)                     Buyer. Such representations and warranties include
                              the  authority of the Buyer,  corporate  power and
                              organization, absence of conflicts and the absence
                              of litigation.

Conditions to Consummation    The completion of the Transaction depends upon the
of the Transaction (page 32)  satisfaction   of   a   number    Transaction   of
                              conditions, including, among other things:

                              o     approval of the Asset Purchase  Agreement by
                                    the  stockholders of the Company holding not
                                    less than the  majority  of the  outstanding
                                    shares of common  stock,  which  approval is
                                    assured as a result of the Voting  Agreement
                                    dated as of July 11, 2001  between the Buyer
                                    and GTCR;

                              o     accuracy  in all  material  respects  of the
                                    representations and warranties  contained in
                                    the Asset Purchase Agreement;


                              o     compliance in all material respects with all
                                    agreements  and  obligations  of each of the
                                    Sellers  and Buyer that are  required  to be
                                    complied  with  before  consummation  of the
                                    Transaction;

                              o     receipt of all consents and waivers of third
                                    parties  that are  required

                                      -7-



                                    to be obtained  before the  consummation  of
                                    the Transaction;

                              o     the  expiration  of any  applicable  waiting
                                    periods    under    the    Hart-Scott-Rodino
                                    Antitrust   Improvements  Act  of  1976,  as
                                    amended;


                              o     receipt of legal  opinions  from  counsel to
                                    the Company, Sellers and Buyer as to certain
                                    corporate matters;

                              o     absence of any law or injunction  preventing
                                    the Transaction;

                              o     receipt  of   commitments   to  issue  title
                                    insurance   for   certain   tracts  of  real
                                    property  specified  in the  Asset  Purchase
                                    Agreement; and

                              o     the   inspection   and  testing  to  Buyer's
                                    satisfaction,     in     accordance     with
                                    specifications   set   forth  in  the  Asset
                                    Purchase  Agreement,  of aggregates reserves
                                    at certain  quarries  being sold to Buyer by
                                    Sellers.

                              Both the  Sellers  and  Buyer  can  elect to waive
                              certain conditions to their own performance.

Appraisal Rights (page 33)    The Company is organized  under the corporate laws
                              of the State of  Delaware.  Delaware  law does not
                              provide for appraisal or other similar  rights for
                              dissenting  stockholders  in  connection  with the
                              Transaction.     Accordingly,     the    Company's
                              stockholders  will  have no right to  dissent  and
                              obtain payment for their shares.

Federal Tax                   The Sellers  will  recognize a taxable gain on the
Consequences (page 34)        sale of the assets  which will result in corporate
                              federal tax.  However,  the Company estimates that
                              the  gain  will  be   largely   offset  by  losses
                              available to the Company. Consummation of the sale
                              will not be a taxable  event for the  stockholders
                              of the Company.

Termination of the Asset      The  Sellers  and  Buyer  may  mutually  agree  to
Purchase Agreement (page 33)  terminate the Asset Purchase Agreement at any time
                              before the time the Asset Purchase Sale becomes
                              effective.  The  Sellers may  terminate  the Asset
                              Purchase  Agreement  if the Board of  Directors of
                              any  Seller  determines,   based  on  advice  from
                              counsel,  that it is required by law to  terminate
                              the   Agreement   in  order  to  comply  with  its
                              fiduciary  duties.  In  addition,   the  Buyer  or
                              Sellers may terminate the Asset Purchase Agreement
                              if specified events occur. These include:

                              o     if the  conditions  set  forth in the  Asset
                                    Purchase  Agreement  have not been satisfied
                                    or waived by October 8, 2001;

                              o     if either  party has  failed to comply  with
                                    any of its obligations or covenants and such
                                    failure  has not been  waived  by the  other
                                    party;

                              o     if the Asset Purchase Agreement is deemed to
                                    be   unenforceable   in  any  bankruptcy  or
                                    similar  proceeding  in  which  any  of  the
                                    Sellers is

                                      -8-




                                    the  debtor;  or

                              o     if a majority of the Company's  stockholders
                                    vote against approval of the Transaction.

Termination Fee; Expense      The Asset Purchase  Agreement requires the Sellers
Reimbursement (page 33)       to  pay  Buyer  a  termination  fee  of 2% of  the
                              Purchase  Price plus  third-party  expenses not to
                              exceed  $500,000,  if the Company fails to receive
                              stockholder  approval prior to October 8, 2001, or
                              if any of the  boards  of  directors  of the eight
                              Sellers  terminate  the Asset  Purchase  Agreement
                              based on advice of its counsel that it is required
                              by law to do so, and the  Company  or the  Sellers
                              within  360 days of the  termination  enter into a
                              similar  transaction  to sell to another party the
                              assets  or  stock  of the  Sellers  or to sell the
                              stock or the assets of the Company (as long as the
                              Sellers remain subsidiaries of the Company).

Regulatory Matters (page 34)  The  closing  of the  Transaction  by  Sellers  in
                              accordance  with the terms of the  Asset  Purchase
                              Agreement   is   subject   to  the   filing  of  a
                              notification with the Federal Trade Commission and
                              the Antitrust  Division of the U.S.  Department of
                              Justice, the waiver, or expiration, of any waiting
                              periods in accordance  with the  Hart-Scott-Rodino
                              Antitrust  Improvements  Act of 1976,  as amended,
                              and the  filing of this proxy  statement  with the
                              Securities and Exchange Commission.



                FORWARD-LOOKING STATEMENTS-CAUTIONARY STATEMENTS

         The Company is including  the  following  cautionary  statement in this
proxy  statement  to make  applicable  and take  advantage  of the  safe  harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995 for any
forward-looking  statements  made by, or on behalf of, the  Company.  This proxy
statement contains certain  forward-looking  statements and information based on
management's  belief as well as assumptions  made by and  information  currently
available  to  management.   When  used  in  this  proxy  statement,  the  words
"anticipate," "believe," "estimate," "expect," and "intend" and words or phrases
of similar  import,  as they  relate to the Company or Company  management,  are
intended to identify forward-looking  statements. Such statements are subject to
risks,  uncertainties  and assumptions  including,  among other matters,  future
growth in the construction  industry; the ability of U.S. Aggregates to complete
acquisitions  and  effective   integration  of  acquired  companies  operations;
successful implementation of strategic business alternatives;  and general risks
related to the markets in which U.S. Aggregates operates.  Should one or more of
these risks  materialize,  or should  underlying  assumptions  prove  incorrect,
actual  results  may  differ   materially  from  those   projected.   Additional
information regarding these risk factors and other uncertainties may be found in
the Company's filings with the Securities and Exchange Commission.

                           QUESTIONS AND ANSWERS ABOUT
                 THE SPECIAL MEETING AND THE PROPOSED ASSET SALE

          The following  questions  and answers are intended to address  briefly
some  commonly  asked  questions  regarding  the  Special  Meeting and the Asset
Purchase Agreement between SRM Aggregates, Inc., Bradley Stone & Sand, Inc., BHY
Ready Mix, Inc., Mulberry Rock Corporation,  Bama Crushed Corporation, and Grove
Materials  Corporation,  each wholly owned  subsidiaries of the Company,  DeKalb

                                      -9-




Stone, Inc., a majority owned subsidiary of the Company ("Sellers"), the Company
and Florida Rock Industries,  Inc. ("Buyer"), dated as of July 11, 2001, and the
sale of  substantially  all of the assets of the Sellers.  These  questions  and
answers may not address all questions  that may be important to you as a Company
stockholder.  Please refer to the more detailed information  contained elsewhere
in this proxy statement and the appendices to this proxy statement.

Q:             WHAT PROPOSAL WILL I BE VOTING ON AT THE SPECIAL MEETING?

A:             You will be asked to consider and vote upon a proposal to approve
               the sale of  substantially  all of the assets of the Sellers (the
               "Transaction"),  pursuant to the Asset Purchase Agreement,  dated
               as of July 11, 2001 between the Company,  the Sellers and Florida
               Rock Industries, Inc. The Asset Purchase Agreement is attached to
               this proxy statement as Annex B.

Q:             CAN I STILL SELL MY SHARES?

A:             Neither the  Transaction  nor the Asset  Purchase  Agreement will
               affect your right to sell or  otherwise  transfer  your shares of
               the Company's common stock.


Q:             IF THE  TRANSACTION IS COMPLETED,  WHAT WILL THE SELLERS  RECEIVE
               FOR THE SALE OF SRM AGGREGATES, INC.?

A:             If  the  Transaction  is  completed,  the  Sellers  will  receive
               $150,000,000,  less  approximately  $42,000,000  to cover certain
               liabilities  assumed by Buyer or the payment of such liabilities,
               and less  $15,000,000  to be placed in an escrow  account,  to be
               released to the Sellers  upon the receipt of certain  third-party
               waivers.  There  is  no  assurance  that  such  waivers  will  be
               obtained.

Q:             WILL  ANY  OF  THE  MONEY   RECEIVED  FROM  THE   TRANSACTION  BE
               DISTRIBUTED TO THE COMPANY'S STOCKHOLDERS?

A:             No. The  Company  intends  to use all  proceeds  received  in the
               Transaction  to repay a  portion  of its  senior  secured  credit
               facilities and depending on the result of  negotiations  with the
               lenders under its senior secured credit facilities, the remainder
               will be available  for working  capital and payment of taxes,  if
               any.

Q:             WHAT VOTE IS REQUIRED TO APPROVE THE TRANSACTION?

A:             To approve the  Transaction,  stockholders  holding a majority of
               the outstanding  shares entitled to vote must  affirmatively vote
               to approve the Transaction.

Q:             WHO IS ENTITLED TO VOTE ON THE TRANSACTION?

A:             Only  holders of record of the  Company's  common stock as of the
               close of  business on July 26, 2001 will be entitled to notice of
               and to vote at the special  meeting to approve  the  Transaction.
               Beneficial  holders as of that date who are not holders of record
               will only be allowed to vote in person at the special  meeting if
               they present a letter signed by the record holder  indicating the
               number of shares such beneficial holder is entitled to vote.

                                      -10-




Q:             IS THE APPROVAL OF THE  TRANSACTION  BY THE  STOCKHOLDERS  OF THE
               COMPANY AT THE SPECIAL MEETING ASSURED?

A:             Yes. As of the close of business on July 26, 2001, Golder, Thoma,
               Cressey,   Rauner  Fund  IV  L.P.  ("GTCR")  owned  approximately
               7,824,997  shares of the Company's  common stock, or 52.5% of the
               total currently  outstanding shares.  Under the terms of a Voting
               Agreement dated as of July 11, 2001, between GTCR and Buyer, GTCR
               is obligated to vote in favor of the  Transaction  at the Special
               Meeting.  Because  GTCR owns a  majority  of the total  currently
               outstanding shares of the Company, approval of the Transaction at
               the Special Meeting is assured.

Q:             WHEN AND WHERE IS THE SPECIAL MEETING?

A:             The special meeting will be held on August 21, 2001, at 9:00 a.m.
               local  time,  at 333 Bush  Street,  17th  Floor,  San  Francisco,
               California 94104.

Q:             IF MY SHARES  ARE HELD IN  "STREET  NAME" BY MY  BROKER,  WILL MY
               BROKER VOTE MY SHARES FOR ME?

A:             Your   broker   will  vote  your   shares  only  if  you  provide
               instructions  on how to vote.  You should  follow the  directions
               provided by your broker  regarding how to instruct your broker to
               vote your shares.

Q:             MAY I CHANGE MY VOTE AFTER I HAVE MAILED MY SIGNED PROXY CARD?

A:             Yes. Just send in a written  revocation or a later-dated,  signed
               proxy  card  before  the  special  meeting  or simply  attend the
               special meeting and vote in person.

Q:             WHAT DO I NEED TO DO NOW?

A:             PLEASE VOTE YOUR SHARES AS SOON AS POSSIBLE,  SO THAT YOUR SHARES
               MAY BE  REPRESENTED  AT THE  SPECIAL  MEETING.  You  may  vote by
               signing  your proxy card and  mailing it in the  enclosed  return
               envelope,  or you may  vote in  person  at the  special  meeting.
               Because a vote of a majority of the Company's  outstanding shares
               is required to approve the  Transaction,  your failure to vote is
               the same as your voting against the Transaction.

Q:             WHAT  ARE  CERTAIN   U.S.   FEDERAL  TAX   CONSEQUENCES   OF  THE
               TRANSACTION?

A:             The sale of substantially  all of the assets of Sellers will be a
               taxable  transaction  to the  Sellers for United  States  federal
               tax  purposes  (as  well as for  state,  local  and  foreign  tax
               purposes).  However,  the Company  estimates that any federal tax
               will  be  offset  by  losses   available  to  the  Company.   The
               Transaction  will not be a taxable  transaction for United States
               federal income tax purposes for the Company's stockholders.

Q:             WHOM SHOULD I CALL IF I HAVE QUESTIONS?


A:             If you have questions about the Transaction or the Asset Purchase
               Agreement  you may  call  the  Company's  Secretary  and  General
               Counsel, Hobart Richey at (724) 772-0065.


                                      -11-



                         SPECIAL MEETING OF STOCKHOLDERS

                                 AUGUST 21, 2001

PURPOSE

         The special meeting will be held at 9:00 a.m. on August 21, 2001 at 333
Bush Street,  17th Floor,  San Francisco,  California  94104. We are holding the
meeting:

         1. To  approve  the  sale of  substantially  all of the  assets  of SRM
Aggregates, Inc., Bradley Stone & Sand, Inc., BHY Ready Mix, Inc., Mulberry Rock
Corporation,  Grove Materials Corporation and Bama Crushed Corporation,  each of
which are wholly-owned  subsidiaries of the Company,  and DeKalb Stone,  Inc., a
majority  owned  subsidiary  of  the  Company   ("Sellers"),   to  Florida  Rock
Industries,  Inc. in accordance  with the Asset Purchase  Agreement  between the
Company,  the Sellers and Florida  Rock  Industries,  Inc.  dated as of July 11,
2001.

         2. To  transact  such other  business as may  properly  come before the
meeting.

GENERAL

         The enclosed  proxy is solicited on behalf of the Board of Directors of
U.S.  Aggregates,  Inc., a Delaware  corporation (the  "Company"),  for use at a
special meeting of stockholders  (the "Special  Meeting") to be held on Tuesday,
August 21, 2001,  at 9:00 a.m.  local time, at which  stockholders  of record on
July 26, 2001 will be entitled to vote. On July 26, 2001, the Company had issued
and outstanding 14,900,593 shares of Common Stock, par value $.01 per share. The
special  meeting will be held at 333 Bush  Street,  17th Floor,  San  Francisco,
California 94104.

VOTING AND REVOCABILITY OF PROXIES

         All properly executed proxies that are not revoked will be voted at the
meeting  in  accordance  with  the  instructions   contained  therein.   Proxies
containing no  instructions  regarding  the  proposals  specified in the form of
proxy  will be voted  FOR  approval  of all  proposals  in  accordance  with the
recommendation of the Company's Board of Directors. Any person giving a proxy in
the form  accompanying  this statement has the power to revoke such proxy at any
time before its exercise.  The proxy may be revoked by filing with the Secretary
of the Company at the  Company's  principal  executive  office an  instrument of
revocation or a duly executed  proxy bearing a later date, or by filing  written
notice of  revocation  with the  secretary of the meeting prior to the voting of
the proxy, or by voting the shares subject to the proxy by written ballot.

         Broker  non-votes and shares held by stockholders  present in person or
by proxy at the meeting but abstaining on a vote, will be counted in determining
whether a quorum is present at the Special  Meeting.  The vote  required for the
approval  of the sale of assets is  described  below.  For all other  proposals,
abstentions  by  stockholders  present in person or by proxy at the  meeting are
counted as votes against a proposal for purposes of  determining  whether or not
the proposal has been  approved,  whereas  broker  non-votes are not counted for
purposes of determining whether a proposal has been approved.

         Each  holder of Common  Stock is entitled to one vote for each share of
Common Stock held.

SOLICITATION

         The  Company  will  bear the  entire  cost of  solicitation,  including
preparation, assembly, printing, and mailing of this proxy statement, the proxy,
and any additional material furnished to stockholders.

                                      -12-




Original  solicitation  of proxies  by mail may be  supplemented  by  telephone,
telegram, or personal  solicitation by directors,  officers, or employees of the
Company; no additional  compensation will be paid for any such services.  Except
as described above, the Company does not intend to solicit proxies other than by
mail.  Arrangements will also be made with brokerage firms and other custodians,
nominees and fiduciaries to forward proxy material to certain  beneficial owners
of the Company's  Common Stock,  and the Company will  reimburse  such brokerage
firms,  custodians,   nominees  and  fiduciaries  for  reasonable  out-of-pocket
expenses incurred by them in connection therewith.

STOCKHOLDER PROPOSALS FOR NEXT ANNUAL MEETING

         Proposals  of  stockholders  that are  intended to be  presented at the
Company's 2002 annual meeting of stockholders must be received by the Company no
later than December 31, 2001 in order to be included in the proxy  statement and
proxy  relating to that meeting.  Stockholders  wishing to present a proposal in
person at the Company's 2002 Annual Meeting must give the Company written notice
of their proposal no later than April 6, 2002.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  following  tables,  based in part  upon  information  supplied  by
officers,  directors and principal  stockholders,  set forth certain information
regarding the ownership of the Company's Common Stock as of July 26, 2001 by (i)
all those  known by the Company to be  beneficial  owners of more than 5% of any
class of the Company's voting securities;  (ii) each director;  (iii) each named
executive officer;  and (iv) all executive officers and directors of the Company
as a group. Unless otherwise indicated, each of the stockholders has sole voting
and investment power with respect to the shares beneficially  owned,  subject to
community property laws where applicable.

Security Ownership Of Certain Beneficial Owners(a).




                     NAME AND ADDRESS                AMOUNT OF DIRECT BENEFICIAL  PERCENT   OF
                    OF BENEFICIAL OWNER                        OWNERSHIP            CLASS(b)
                   -------------------                        ---------               -----
                                                                              
Golder, Thoma, Cressey, Rauner Fund IV, L.P.                  7,824,997              52.5%
     6100 Sears Tower
     Chicago, Illinois 60606

Goldman Sachs Asset Management                                1,218,100               8.2%
     1 New York Plaza
     New York, New York 10004

T. Rowe Price Associates, Inc.(c)                             1,070,400               7.2%
     100 E. Pratt Street
     Baltimore, Maryland 21202

Liberty Wagner Asset Management, L.P.                         1,042,700               7.0%
     227 West Monroe Street, Suite 3000
     Chicago, Illinois 60606




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

(a)      Security  ownership  information  for  beneficial  owners is taken from
         statements filed with the Securities and Exchange  Commission  pursuant
         to Sections 13(d),  13(g) and 16(a) and  information  made known to the
         company.

(b)      Calculation  based on 14,900,593  shares of Common Stock outstanding as
         of July 26, 2001.

(c)      These  securities are owned by various  individuals  and  institutional
         investors  which T. Rowe Price  Associates,  Inc.  serves as investment
         adviser with power to direct  investments and/or sole power to vote the
         securities.   For  purposes  of  the  reporting   requirements  of  the
         Securities  Exchange  Act of 1934,  T. Rowe Price  Associates,  Inc.


                                      -13-


         is deemed to be a beneficial owner of such securities; however, T. Rowe
         Price  Associates,  expressly  disclaims  that  it  is,  in  fact,  the
         beneficial owners of such securities.


Security Ownership Of Directors And Executive Officers.



            NAME OF           AMOUNT AND NATURE OF BENEFICIAL       PERCENT OF
        BENEFICIAL OWNER             OWNERSHIP (a)(b)                CLASS(c)
        ----------------            ---------------                 ----------
   Morris L. Bishop, Jr.                 135,560                           *
   Franz L. Cristiani                      3,000(d)                        *
   David A. Donnini                    7,827,997(e)                    52.5%
   Edward A. Dougherty                    23,424(d)(f)                     *
   James A. Harris                       309,940(g)                     2.1%
   Bruce V. Rauner                     7,827,997(e)                    52.5%
   Hobart Richey                          36,116(h)                        *
   Stanford Springel                           0                           *
   Raymond R. Wingard                      3,500(d)                        *
   Daniel W. Yih                       7,824,997(i)                    52.5%
   All Directors and Executive         8,342,537                       56.0%
   Officers as a Group

- - -----------------
* Does not exceed 1% of the referenced class of securities.

(a)      Ownership is direct unless indicated otherwise.

(b)      Includes  shares  beneficially  owned and shares  which may be acquired
         within 60 days from July 26, 2001.

(c)      Calculation  based on 14,900,593  shares of Common Stock outstanding as
         of July 26, 2001.

(d)      Includes  3,000  shares  issuable  upon the  exercise of stock  options
         granted to each Messrs. Cristiani, Dougherty and Wingard.

(e)      Includes  3,000  shares  issuable  upon the  exercise of stock  options
         granted to each Messrs. Donnini and Rauner and 7,824,997 shares held by
         Golder, Thoma, Cressey,  Rauner Fund IV, L.P. to which Messrs.  Donnini
         and Rauner disclaim any beneficial interest.

(f)      Includes  20,424  shares owned by The Edward A.  Dougherty and Linda F.
         Dougherty 1998 Family Trust.

(g)      Includes  49,737  shares  owned  by  the  James  A.  Harris  Charitable
         Remainder Unitrust.

(h)      Owned by Jeanne T. Richey.

(i)      Includes 7,824,997 shares held by Golder, Thoma,  Cressey,  Rauner Fund
         IV, L.P. to which Daniel W. Yih disclaim any beneficial interest.



                                 THE ASSET SALE

         The  following  is a  summary  of the  material  aspects  of  the  sale
("Transaction")  of  substantially  all of the assets of SRM  Aggregates,  Inc.,
Bradley Stone & Sand, Inc., BHY Ready Mix, Inc., Mulberry Rock Corporation, Bama
Crushed  Corporation  and  Grove  Materials  Corporation,   each  of  which  are
wholly-owned  subsidiaries  of the Company,  and DeKalb Stone,  Inc., a majority
owned subsidiary of the Company  ("Sellers"),  to Florida Rock Industries,  Inc.
("Buyer"). This summary and all other discussions of the terms and conditions of
the  Transaction  included  elsewhere in this proxy  statement  are qualified in
their entirety by reference to the Asset Purchase Agreement,  a copy of which is
attached as an Annex hereto and incorporated by reference herein.

         The  affirmative  vote of the  holders of a  majority  of the shares of
common  stock  voting in  person or by proxy on this  proposal  is  required  to
approve the Transaction.

                                      -14-



THE COMPANY

U.S. Aggregates, Inc.


         U.S.  Aggregates,  Inc.  was  founded in January  1994 and is a leading
producer of aggregate  related  products.  Aggregates  consist of crushed stone,
sand and gravel. In 2000, the Company shipped approximately 19.7 million tons of
aggregates,  primarily  to  customers in nine  Southeast  and  Mountain  states,
generating  net sales  and a loss from  operations  of $291.7  million  and $5.0
million,  respectively.  In 2000, approximately 88% of the aggregates shipped by
the company were  processed  materials  consisting  of crushed stone or sand and
gravel, and approximately 12% were unprocessed material.

         The following  table shows,  for the periods  indicated,  the Company's
total shipments of aggregates, asphalt and ready-mix concrete.

                              U.S. AGGREGATES, INC
             SHIPMENTS OF AGGREGATES, ASPHALT AND READY-MIX CONCRETE






                                                                    YEARS ENDED DECEMBER 31,
                               ----------------------------------------------------------------------------------------------------
                                      2000                1999                 1998                1997                1996
                                      ----                ----                 ----                ----                ----
                                                                            (Millions)
                                                                                                   
Tons of aggregates sold:
   Sold directly to customers       15.0                13.7                 11.9                 6.6                 5.1
   Used internally...........        4.7                 5.4                  3.9                 2.9                 2.1
      Total tons of
        aggregates sold......       19.7                19.1                 15.8                 9.5                 7.2
        Percentage of
         aggregates
         used internally for
         asphalt
         and concrete........       23.9%               28.3%                24.7%               30.5%               29.2%
Tons of asphalt sold.........        1.8                 2.2                  1.6                 1.3                 0.9
Yards of ready-mix concrete
   sold                              1.6                 1.8                  1.4                 0.9                 0.9





The  Transaction  will result in a substantial  reduction in the Company's total
sales and aggregate reserves. See the Section below entitled "Description of the
Company Following the Transaction."

         The Company  markets its aggregates  products to customers in a variety
of industries,  including  public  infrastructure,  commercial  and  residential
construction contractors;  producers of asphalt,  concrete,  ready-mix concrete,
concrete blocks, and concrete pipes; and railroads.  In 2000,  approximately 76%
of the  Company's  aggregates  volume was sold  directly to  customers,  and the
balance was used to produce asphalt (which generally  contains 90% aggregates by
volume) and  ready-mix  concrete  (which  generally  contains 80%  aggregates by
volume).  As  a  result  of  dependence  upon  the  construction  industry,  the
profitability  of  aggregates  producers is sensitive to national,  regional and
local  economic  conditions,  and  particularly  to  downturns  in  construction
spending and to changes in the level of  infrastructure  spending  funded by the
public sector. In fact, the Company's performance in the second half of 2000 was
affected by the slowing economy and reduced government  spending,  especially in
its Western operations.  Currently,  the Company does not have any customer that
accounts for more than 10% of sales.

         Also  as a  result  of the  Company's  dependence  on the  construction
industry,  the  Company's  business is seasonal  with peak  revenues and profits
occurring  primarily  in the  months  of April  through  November.  Bad  weather
conditions  during this period can adversely  affect  operating  income and cash
flow and could therefore have a disproportionate impact on the Company's results
for the full year.  Quarterly results have varied  significantly in the past and
are likely to vary  significantly  from quarter to quarter in the future. In the
fourth quarter of 2000, poor weather conditions in Utah negatively  impacted the
Company's sales and profits.

                                      -15-





         Because  of the  high  cost of  transporting  aggregates,  asphalt  and
ready-mix  concrete,  the Company believes that high-quality  aggregate reserves
located near  customers is central to its long-term  success.  Accordingly,  the
Company has focused on the acquisition  and development of aggregate  production
sites and companies  that are well  positioned  to serve growing local  markets.
Since the Company's inception,  the Company completed and integrated 28 business
and  asset  acquisitions,  including  both  operating  companies  and  aggregate
production  facilities.  In 2000,  the  Company  continued  to  expand  into new
geographical  markets  in  the  Southeast,  Utah  and  Nevada.  Distribution  of
aggregate  products in the  Southeast  was expanded  with the startup of a major
distribution yard in Memphis, Tennessee.

         As a result of the Company's ambitious acquisition program, the Company
acquired  certain  non-core assets over the last few years. In 2000, the Company
outlined a plan to sell certain  assets to strengthen  its  strategic  position,
reduce debt and improve  liquidity.  In 2000,  the  Company  sold its  ready-mix
operations in Birmingham and subsequently the remaining  ready-mix  concrete and
concrete  block  operations in the Alabama market to Ready-Mix USA, Inc., one of
the largest  producers of  ready-mix  in Alabama.  The revenues and total assets
related  to  the  sold  properties   represented   approximately   11%  and  4%,
respectively,  of the  Company's  2000  consolidated  totals.  Terms of the sale
include the  establishment  of a long-term  contract  for the Company to provide
Ready-Mix USA with aggregates for its ready-mix operations.

         In 2001,  the  Company  continued  its plan to sell  certain  assets to
improve its strategic position, reduce debt and improve its liquidity. Effective
as of March 30, 2001,  the Company sold  certain of its  operations  in northern
Utah to Oldcastle  Materials,  Inc. The sales proceeds were utilized to pay debt
and certain operating leases and provided the Company with additional liquidity.
In  connection  with the sale,  the Company  entered into a  long-term,  royalty
bearing lease of a quarry to Oldcastle. The revenues and total assets related to
the sold properties represented  approximately 14% and 6%, respectively,  of the
Company's 2000 consolidated totals.

         The localized  nature of the business also limits  competition to those
producers in  proximity to the  Company's  production  facilities.  Although the
Company experiences competition in all of its markets, the Company believes that
it is generally a leading producer in the market areas it serves. Competition is
based primarily on aggregate  production site location and price, but quality of
aggregates and level of customer service are also important factors. The Company
competes  directly with a number of large and small  producers in the markets it
serves.

         A material rise in the price or a material decrease in the availability
of  oil  could  and  did  adversely  affect  operating  results.   The  cost  of
transporting  the Company's  products,  the cost of processing  material and the
cost of asphalt  are all  correlated  to the price of oil.  Any  increase in the
price of oil may and did  reduce  the demand  for the  Company's  products.  The
Company  estimates that in 2000 the total increase in oil, fuel and energy costs
were in excess of $9 million. As a result of competitive pressures,  the Company
was not able to pass through these cost  increases,  and profits were negatively
impacted.

         Environmental   and  zoning   regulations  have  made  it  increasingly
difficult for the construction  aggregates  industry to expand existing quarries
and to develop  new quarry  operations.  Although  it cannot be  predicted  what
policies will be adopted in the future by federal,  state and local governmental
bodies regarding these matters, the Company anticipates that future restrictions
will not have a material adverse effect upon its business.

         As of year-end, the Company employed approximately 1,476 employees,  of
whom  approximately  1,259 are  hourly,  216 are  salaried  and 1 is  part-time.
Approximately  313 of the Company's  employees are  represented by labor unions.
The  expiration  dates of the various  labor union  contracts are from July 2001

                                      -16-





through April 2003.  On July 17, 2001 the Company  reached an agreement on a new
labor union  contract with certain  employees  represented  by a labor union who
since  July 15,  2001 had been  working  without a  contract  as a result of the
contract's expiration.  The Company considers its relations with employees to be
good.

SIGNIFICANT DEVELOPMENTS IN 2001

         As a result of issues raised regarding certain financial and accounting
matters affecting the Company's Western  operations and upon the  recommendation
of the Company's auditors, the Company's Board of Directors authorized its Audit
Committee  to  expand  the  scope of the  year-end  audit  and to  increase  its
oversight  of the  audit  for the  fiscal  year  ended  December  31,  2000.  In
connection with the year-end audit, the Company determined that it was necessary
to restate  the  earnings  for the first three  quarters of 2000.  For the first
quarter, the Company restated its net loss of $2.6 million, or $0.17 per diluted
share, to a net loss of $5.1 million, or $0.34 per diluted share. For the second
quarter,  the  Company  restated  its net income of $6.8  million,  or $0.45 per
diluted share,  to net income of $3.1 million,  or $0.20 per diluted share.  For
the third quarter, the Company restated its net income of $5.5 million, or $0.36
per diluted  share,  to net income of $1.7 million,  or $0.11 per diluted share.
The restatements relate primarily to the reclassification of certain capitalized
items to operating  expenses,  the recognition of certain  additional  operating
expenses,  and an increase of the reserve for self-insurance claims. As a result
of the Audit Committee's review,  certain members of management  resigned,  were
put on administrative leave, or were terminated.

         As a result  of the  Company's  poor  financial  results  in 2000,  the
Company was in default of the covenants in its senior secured credit  facilities
as well as its subordinated debt facilities. The Company entered into amendments
(the Fifth and Sixth  Amendments)  with its senior secured  lenders which waived
all existing covenant defaults,  adjusted future financial  covenants,  deferred
certain  principal  payments  until March 31,  2002,  provided  the Company with
additional  liquidity  upon  the sale of  certain  assets,  established  monthly
interest payment  schedules,  increased interest rates, and provided for certain
fees if the debt is not refinanced by a certain date in the future.  The Company
also  entered  into an  amendment  with its  subordinated  note  holder to waive
existing  covenant  defaults and to accept deferral of interest payments through
May 22,  2002 in  exchange  for  increased  interest  rates,  a deferred  fee of
$900,000 and  warrants  for 671,582  shares with a nominal  exercise  price.  In
connection  with the amendments of the senior  secured  credit  facility and the
subordinated notes,  Golder,  Thoma,  Cressey,  Rauner Fund IV, L.P. ("GTCR Fund
IV"), the Company's largest shareholder, loaned the Company $2 million as junior
subordinated debt. GTCR Fund IV received a deferred fee of $450,000 and warrants
for 435,469  shares with a nominal  exercise price in exchange for its agreement
to provide the Company with the junior subordinated debt.

         On May 30, 2001, the Company  entered into an amendment with its senior
secured creditors (the Seventh  Amendment)  pursuant to which the lenders agreed
to make certain  additional term loans to the Company in an aggregate  amount of
$6,000,000.  In connection  with the  amendment,  the Company  agreed to certain
changes to the senior secured credit facilities  including an agreement to pay a
$1 million success fee upon consummation of the Transaction which is being acted
upon at this meeting, and other matters. The consent of the lenders to the Asset
Purchase Agreement is required under the amendment and has been obtained.

         The Company is  currently  not in  compliance  with  certain  financial
covenants under the senior secured credit facility. While there is no assurance,
based on discussions with the lenders, the Company believes that it will be able
to obtain a waiver of such non-compliance.

                                      -17-



GOVERNMENTAL AND ENVIRONMENTAL REGULATION

         The Company's operations are subject to and affected by federal,  state
and local laws and regulations  relating to the  environment,  health and safety
and other regulatory matters.  Certain of the Company's operations may from time
to time involve the use of substances  that are classified as toxic or hazardous
substances  within  the  meaning of these  laws and  regulations.  Environmental
operating  permits  are,  or may  be,  required  for  certain  of the  Company's
operations,   and  such  permits  are  subject  to  modification,   renewal  and
revocation.  The Company  continually  evaluates whether it must take additional
steps at its locations to ensure compliance with these laws and regulations. The
Company  believes  that  its  operations  are  in  substantial  compliance  with
applicable laws and regulations and that any noncompliance is not likely to have
a material  adverse  effect on its business,  financial  condition or results of
operations.   However,   future   events,   such  as  changes  in  or   modified
interpretations  of existing laws and  regulations or enforcement  policies,  or
further  investigation  or  evaluation of the  potential  health  hazards of its
products or business  activities,  may give rise to  additional  compliance  and
other  costs  that  could  have a material  adverse  effect on the  Company.  In
accordance with the Company's accounting policy for environmental costs, amounts
are  accrued and  included  in the  Company's  financial  statements  when it is
probable  that a liability  has been  incurred and such amount can be reasonably
estimated.  Costs  incurred  by the  Company in  connection  with  environmental
matters in the  preceding  two fiscal years were not  material to the  Company's
operations or financial condition.

         The Company,  as well as other  companies in the  aggregates  industry,
produce  some  products   containing  varying  amounts  of  crystalline  silica.
Excessive and prolonged inhalation of very small particles of crystalline silica
has been associated with non-malignant lung disease. The carcinogenic  potential
of excessive exposure to crystalline silica has been evaluated for over a decade
by a number of research groups including the  International  Agency for Research
on Cancer,  the National  Institute for  Occupational  Safety and Health and the
National  Toxicology  Program,  a part of the  Department  of  Health  and Human
Services.  Results of various studies have ranged from  classifying  crystalline
silica as a probable  to a known  carcinogen.  Other  studies  concluded  higher
incidences of lung cancer in some operations was due to cigarette  smoking,  not
silica.  Governmental  agencies,  including the  Occupational  Safety and Health
Administration  and Mine Safety Health  Administration,  coordinate to establish
standards for controlling permissible limits on crystalline silica. In the early
1990s,  they  considered  lowering  silica exposure limits but decided to retain
existing  limits.  The  Occupational  Safety  and  Health   Administration  held
stakeholder  meetings in the fall of 2000,  relating to the release of new rules
to  implement  more  stringent  regulations  controlling  permissible  limits on
crystalline  silica.  No new  regulations  have been put in place  through March
2001.  The  Company  believes  it  currently  meets  government  guidelines  for
crystalline  silica  exposure  and  will  employ  technologies  as  they  become
available to ensure worker safety and comply with regulations.

         An  operating  subsidiary  of the  Company  has  received  a notice  of
violation regarding the removal and disposal of  asbestos-containing  insulation
from  two  above-ground  asphalt  storage  tanks  at  one  of  the  subsidiary's
facilities  and is the subject of several  related  state and federal  civil and
criminal investigations. The agencies involved include the Federal Environmental
Protection  Agency,  the United States  Department of Justice,  the Occupational
Safety and Health  Administration  and the Utah Department of Air Quality (DAQ).
The site has been fully cleaned under the  supervision  and with the approval of
the Utah DAQ, and costs related to the clean-up have been recorded.  In order to
resolve this matter, the Company (1) has entered into an agreement with the Utah
DAQ  under  which a fine of  $50,000  has been  paid and  certain  environmental
remediation  actions  also worth  $50,000 have been carried out; (2) has entered
into an agreement with the U.S.  Attorney's office for Utah to plead to a felony
and to  pay a  fine  of  $300,000;  and  (3)  is  negotiating  an  environmental
compliance agreement with the Environmental Protection Agency.

                                      -18-





PROPERTIES

         In 2000,  27 of the  Company's  aggregates  production  sites  each had
shipments  of greater  than  100,000  tons.  Of these  sites,  10 are located on
property the Company owns,  two are on land owned in part and leased in part and
15 are on leased  property.  In addition to the Company's  quarry sites, it owns
other real property. As of the date of this proxy statement, the Company owns 60
pieces of real  property  and has  leasehold  or permit or similar  rights to 63
other  pieces  of real  property.  Most of these  properties  are  subject  to a
security  interest  in favor of the  Company's  senior  secured  creditors.  The
Company's significant quarry leases expire between the years 2012 to 2039 and in
some cases are renewable for additional  periods.  The Company  believes that no
single aggregate production site is of major significance to its operations.

         The  Company's  estimated  aggregate  reserve  position  prior  to  the
Transaction exceeds 1.3 billion tons. The Company owns approximately 600 million
tons and  leases  approximately  700  million  tons of its  aggregate  reserves.
Following the  consummation  of the  Transaction,  reserves are estimated at 767
million tons.  The yield from the extraction of reserves is based on an estimate
of the volume of materials which can be  economically  extracted to meet current
market and product  applications.  The aggregate reserves and historical volumes
of sales,  giving effect to the  Transaction are shown on page 30. The Company's
mining plans are developed by experienced  mining and operating  personnel based
on internal and outside  drilling and  geological  studies and surveys.  In some
cases,  zoned properties must be extracted in phases as reserves in a particular
area of the reserve are exhausted.

         Leases of aggregate  reserve sites usually provide for royalty payments
based on revenues from  aggregates sold at a specific  location.  Leases usually
expire after a specific time period and may be renewable for  additional  terms.
Most leases have extension  options providing for at least 20 years of operation
based on 2000 extraction rates. With minor exceptions, where lease options total
less than 20 years, the Company has developed and zoned additional reserves that
will allow it to serve its markets on a  competitive  basis and ensure long term
availability.  Generally,  reserves at the Company's aggregate  production sites
are adequate for in excess of 20 years  production at 2000 rates of  extraction.
At one of the Company's  quarries it is required to extract a minimum  amount of
100,000  tons of  aggregate  per year and at  another  quarry,  500,000  tons of
aggregate  per year in order to  maintain  its rights to mine  reserves on these
leased properties.  The Company anticipates  fulfilling these minimum extraction
requirements during the lease terms.

         The  following  table  presents  the  Company's   current  estimate  of
aggregate reserves (in millions of tons) by market area.

                              U.S. AGGREGATES, INC.
                        AGGREGATE RESERVES BY MARKET AREA

                                            ZONED/
                                           PERMITTED   UNZONED       TOTAL

Alabama* ................................      566          -          566
Eastern Tennessee*.......................       75          -           75
Northern Utah............................      362          -          362
Central Utah.............................      110         54          164
So. Utah/SE Nevada/NW Arizona............      124         83          207
Idaho....................................       34          -           34
                                           -------    --------     --------
   SUBTOTAL..............................    1,271        137        1,408
                                             =====      =====       ======
   RESERVES SOLD.........................      641          -          641
                                               ---     ------         ----
   TOTAL AFTER TRANSACTION...............      630        137          767
                                               ===      =====         ====


          *Quarry sites to be sold in connection with this Transaction.

                                      -19-





The  Transaction  will result in a substantial  reduction in the Company's total
sales and aggregate reserves. See the Section below entitled "Description of the
Company Following the Transaction."

         Management  believes the raw material reserves are sufficient to permit
production at present operational levels for the foreseeable future. The Company
does not anticipate any material  difficulty in obtaining the raw materials that
it uses for production.

         The  Company  is  required  by the laws of  various  states to  reclaim
aggregate  sites after  reserves  have been  depleted.  Each site's  mining plan
includes a reclamation  plan, which has been developed for that site to maximize
the value of the end use of the site.

         The  Company has two  aggregate  production  sites in Georgia.  A major
building  materials  producer  has an option to lease one site under a long-term
lease.  The other  aggregate  production  site is not anticipated to open in the
near future.

LEGAL PROCEEDINGS

         An operating  subsidiary  of the  Company,  which is not a party to the
Transaction,  has  received a notice of  violation  regarding  the  removal  and
disposal of asbestos-containing insulation from two above ground asphalt storage
tanks  at one of the  subsidiary's  facilities  and is the  subject  of  several
related  state and  federal  civil and  criminal  investigations.  The  agencies
involved include the Federal Environmental  Protection Agency, the United States
Department of Justice, the Occupational Safety and Health Administration and the
Utah  Department of Air Quality (DAQ).  The site has been fully cleaned up under
the  supervision  and with the approval of the Utah DAQ and costs related to the
clean up have been  recorded.  In order to resolve this matter,  the Company (1)
has entered  into an  agreement  with the Utah DAQ under which a fine of $50,000
has been paid and certain  environmental  remediation actions also worth $50,000
have been  carried  out;  and (2) has entered  into an  agreement  with the U.S.
Attorney's  office for Utah to plead to a felony and to pay a fine of  $300,000;
and  (3)  is  negotiating  an  environmental   compliance   agreement  with  the
Environmental Protection Agency.

         An operating  subsidiary  of the  Company,  which is not a party to the
Transaction,   was  served   with  a  Civil   Investigative   Demand   appending
interrogatories  and  requests  for the  production  of  documents  requested in
connection with an antitrust investigation by the Utah Attorney General's Office
related to the sale of asphalt,  aggregate,  ready-mix concrete,  concrete block
and related  products  and  services.  The Company has  supplied  the  requested
information to the  satisfaction of the Utah Attorney  General's Office and will
continue  to  cooperate  fully in the course of the  investigation.  The Company
believes there is no merit to this investigation.

         The  Company  was served with a Civil  Investigative  Demand  appending
interrogatories  and requests  for  documents  in  connection  with an antitrust
investigation  by the Utah Attorney  General's  Office  relating to the sale and
lease of certain assets in Northern Utah. The Company has supplied the requested
information to the  satisfaction of the Utah Attorney  General's Office and will
continue  to  cooperate  fully in the course of the  investigation.  The Company
believes there is no merit to this investigation.

         The Company and certain of its officers and directors  were served with
several  complaints  in suits  purported to be class  actions filed on behalf of
plaintiffs and others similarly situated, which allege certain violations of the
federal  securities  laws.  The  complaints  seek damages and other relief.  The
Company has retained counsel and intends to vigorously defend these complaints.


                                      -20-





         From time to time, the Company and its subsidiaries  have been involved
in various legal proceedings relating to it and its subsidiaries' operations and
properties  which,  except  for  the  proceedings   described  in  the  previous
paragraph,  we believe are routine in nature and incidental to the conduct of it
and its subsidiaries' business. The Company and its subsidiaries' ultimate legal
and financial  liability  with respect to these matters cannot be estimated with
certainty,  but we believe,  based on its examination of such matters, that none
of these  proceedings,  if determined  adversely,  would have a material adverse
effect on its business, financial condition or results of operations.

MARKET FOR THE COMPANY'S COMMON EQUITY AND RELATED MATTERS


         The  Company's  Common  Stock is traded on the New York Stock  Exchange
under the symbol "AGA," where it commenced  trading on August 13, 1999 following
the  Company's  initial  public  offering.  As of July 26,  2001,  the number of
shareholders of record approximated 53. The closing price of the Common Stock on
the New York Stock  Exchange on July 26,  2001,  was  $_____.  The prices in the
following table represent the high and low sales prices for the Company's Common
Stock as reported on the New York Stock Exchange:


QUARTER ENDED                                     HIGH        LOW
- - -------------                                     ----        ---
September 30, 1999 (from August 13, 1999)..      $15.46      $11.78
December 31, 1999..........................      $14.96       $9.48
March 31, 2000.............................      $16.22      $11.91
June 30, 2000..............................      $20.22      $12.73
September 30, 2000.........................      $19.21      $14.81
December 31, 2000..........................      $16.31       $6.38
March 31, 2001.............................       $9.06       $5.90
June 30, 2001..............................       $5.00       $0.69


         For each of the first three  quarters of 2000,  the Board of  Directors
authorized a dividend of $0.03 per share of common stock payable April 10, 2000,
July 10, 2000, and October 10, 2000 to holders of record on March 27, 2000, June
26, 2000, and September 26, 2000, respectively.

         The  Company's  policy  is to pay out a  reasonable  share  of net cash
provided by  operating  activities  as  dividends,  consistent  with the goal of
maintaining debt ratios with prudent and generally acceptable limits. The future
payment of  dividends,  however,  is being  restricted  by its  credit  facility
agreements and as such the Company does not anticipate  paying  dividends in the
foreseeable future.

         U.S.  Aggregates  has its principal  executive  offices at 400 South El
Camino  Real,  Suite  500,  San  Mateo,   California  94402  (telephone  number:
650-685-4880).


THE SELLERS

SRM Aggregates, Inc.


         SRM Aggregates, Inc. is an Alabama corporation,  principally engaged in
the mining, processing and sale of aggregates. During 2000, SRM Aggregates, Inc.
completed  construction  of two new  crushing  plants in Alabama,  substantially
increasing capacity and improving its ability to supply rock to the Mississippi,
south Alabama and west Tennessee  markets.  On April 24, 2000,  SRM  Aggregates,
Inc. sold all of its ready-mix  operations  located in Birmingham,  Alabama.  On
December 18, 2000,  SRM  Aggregates,  Inc.  sold the  remainder of its ready-mix
operations  located in the State of Alabama.  SRM Aggregates,  Inc. operates six
aggregate  crushing  plants,  all  located  within  the  State of  Alabama.  SRM
Aggregates,  Inc. has its principal executive offices at 4200 Colonnade Parkway,
Suite 100, Birmingham, Alabama 35243 (telephone number: 205-970-2400).

                                      -21-




Bradley Stone & Sand, Inc.

         Bradley Stone and Sand,  Inc. is a Tennessee  corporation,  principally
engaged in the mining,  processing  and sale of  aggregates.  Bradley  Stone and
Sand,  Inc.  operates  one rock  crushing  plant and two sand plants in the east
Tennessee area near  Chattanooga.  Bradley Stone & Sand,  Inc. has its principal
executive  offices at 4200 Colonnade  Parkway,  Suite 100,  Birmingham,  Alabama
35243 (telephone number: 205-970-2400).

BHY Ready Mix, Inc.

         BHY Ready Mix,  Inc.  is a  Tennessee  corporation  and a  producer  of
concrete  for  use  in  construction  and  maintenance  of  highways  and  other
infrastructure projects as well as for commercial and residential  construction.
BHY Ready  Mix,  Inc.  operates  one ready mix  plant  located  in  Chattanooga,
Tennessee,  which serves the local Chattanooga  market.  BHY Ready Mix, Inc. has
its  principal   executive  offices  at  4200  Colonnade  Parkway,   Suite  100,
Birmingham, Alabama 35243 (telephone number: 205-970-2400).

DeKalb Stone, Inc.

         DeKalb Stone, Inc. is a Georgia  corporation.  SRM Aggregates,  Inc., a
wholly-owned  subsidiary of the Company,  owns 70.67% of the outstanding capital
stock of Dekalb Stone,  Inc. Dekalb Stone,  Inc. owns the rights to a developing
quarry site on the east side of Atlanta. This quarry is not currently operating.
DeKalb  Stone,  Inc.  has its  principal  executive  offices  at 4200  Colonnade
Parkway, Suite 100, Birmingham, Alabama 35243 (telephone number: 205-970-2400).

Mulberry Rock Corporation

         Mulberry Rock  Corporation is a Georgia  corporation  and owns the land
and rights to a developing quarry site on the west side of Atlanta.  This quarry
is not currently  operating and is subject to an option to lease to Blue Circle,
Inc.  Mulberry  Rock  Corporation  has its principal  executive  offices at 4200
Colonnade  Parkway,  Suite 100,  Birmingham,  Alabama 35243  (telephone  number:
205-970-2400).

Bama Crushed Corporation

         Bama Crushed  Corporation is an Alabama corporation and owns the rights
to a developing quarry site on the south side of Birmingham.  This quarry is not
currently  operating.  Bama  Crushed  Corporation  has its  principal  executive
offices  at  4200  Colonnade  Parkway,  Suite  100,  Birmingham,  Alabama  35243
(telephone number: 205-970-2400).

Grove Materials Corporation

         Grove  Materials  Corporation  is an inactive  company  with no assets.
Grove  Materials  Corporation  has  its  principal  executive  offices  at  4200
Colonnade  Parkway,  Suite 100,  Birmingham,  Alabama 35243  (telephone  number:
205-970-2400).

BUYER

Florida Rock Industries, Inc.


         Florida Rock Industries,  Inc., is a Florida  corporation.  The Buyer's
common  stock is publicly  traded on the New York Stock  Exchange.  The Buyer is
principally  engaged in the  production and sale of

                                      -22-




ready mixed  concrete and the mining,  processing  and sale of  aggregates.  The
Buyer also produces and sells concrete block,  prestressed  concrete and calcium
products and sells other  building  materials.  During  fiscal  2000,  the Buyer
completed  construction  of a portland  cement  plant which  produces  and sells
portland and masonry  cement.  Substantially  all of the Buyer's  operations are
conducted within the Southeastern United States, primarily in Florida,  Georgia,
Virginia,  Maryland,  Washington, D.C. and North Carolina. The Buyer also has an
investment  in a stone quarry and a sand and gravel  plant in Charlotte  County,
New Brunswick, Canada. Florida Rock Industries, Inc. has its principal executive
offices at 155 East 21st Street,  Jacksonville,  Florida  32206-2104  (telephone
number: 904-355-0817).

BACKGROUND OF THE SALE

         In the Spring of 2000, DBAB was retained by the Company to assist it in
a review of  strategic  alternatives.  During  the  summer of 2000,  preliminary
discussions  were held with several parties  concerning a potential  transaction
for all of the assets of the  Company  but no  agreement  was  reached  with any
potential  purchaser.  During the  course of these  discussions,  DBAB  received
inquiries from a number of parties interested in a potential transaction for the
Southeastern assets of the Company. As directed by the Board of Directors,  DBAB
informed inquiring parties that the Southeastern  assets of the Company were not
for sale at that time.

         Commencing in the fall of 2000, the Company faced significant operating
challenges  in  its  Western  operations  which  had a  negative  impact  on the
Company's  overall financial  performance.  In April 2001, the Company announced
its financial  results for the fourth quarter and the full year 2000. During the
fourth  quarter of 2000,  total Company  sales  declined 24% from the prior year
while EBITDA was a loss of $14.7 million versus a profit of $11.2 million during
the prior year quarter. In addition, the Company announced that an agreement had
been reached with the Company's  senior secured  creditors to waive all existing
defaults and defer all principal payments until March 2002.

         In the Spring of 2001, the Company received unsolicited  inquiries from
two  parties  regarding  interest  in the  sale  of the  Company's  Southeastern
operations.  The  Company's  management  was  directed to  initiate  preliminary
discussions  with the  parties  to  determine  whether  there  was a basis for a
transaction  on  terms  acceptable  to the  Company.  On May 2,  2001,  DBAB was
contacted  and informed that the Company had recently  received two  unsolicited
proposals  for the  purchase  of some or all of the  Southeastern  assets of the
Company. In addition, DBAB was told that the Company was facing liquidity issues
and was evaluating  alternatives to address its cash requirements  including the
sale of assets. As a result, DBAB was asked to approach  potentially  interested
parties to solicit offers to acquire the Southeastern  assets.  During the first
week of May 2001,  DBAB  contacted a number of parties to determine  interest in
pursuing a  transaction  for the  Southeastern  assets.  The  parties  contacted
indicated varying degrees of willingness to consider a potential transaction and
to work under a rigorous  deadline to complete an evaluation of the assets under
consideration.  Updated  financial  information  was prepared by the Company and
distributed  to  each of the  interested  parties  to  assist  each  prospective
purchaser in its evaluation of a potential transaction.  Each of the parties was
also given the  opportunity to conduct due  diligence.  In late May, the Company
received  detailed  proposals  regarding  a  transaction  from three  interested
parties accompanied with draft purchase and sale agreements.

NEGOTIATIONS RELATING TO THE SALE

         In late May  2001,  the  Buyer  submitted  a  written  offer  letter to
purchase the Southeastern assets of the Company,  including a draft of the Asset
Purchase Agreement. DBAB contacted the Buyer on May 25 to clarify selected terms
of its offer letter and the Asset Purchase  Agreement.  The Buyer was encouraged
to  continue  with its due  diligence  investigation  and the  Company and Buyer
agreed to work  towards a  negotiated  agreement  on selected  open  contractual
issues. During several subsequent  discussions


                                      -23-



between  DBAB,  the Company and the Buyer and their legal  advisors,  sufficient
consensus  on key  terms  was  reached  to  warrant  a  meeting  between  senior
management  of  both  Buyer  and  the  Company  to  finalize  negotiations  on a
definitive purchase agreement.  At a meeting held on June 19, 2001 Buyer and the
Company reached an  understanding on the remaining  outstanding  business issues
subject to  completion  of due  diligence  and the drafting  and  execution of a
definitive  agreement.  Over the following  week,  Buyer  continued with its due
diligence  investigation.  On June 28,  Buyer  informed  the Company that it was
reducing the aggregate  value of its offer from $160 million to $150 million and
would require certain additional  modifications to the Asset Purchase Agreement.
The  Buyer's  stated  reason  for the  purchase  price  reduction  was  that the
financial  performance of the Sellers had weakened since the time of its initial
proposal.  At a meeting of the  Company's  Board of  Directors  held on June 28,
2001, the Board evaluated  Buyer's  revised  proposal and directed the Company's
management and DBAB to work towards a definitive  agreement  with Buyer.  During
the next two weeks, Buyer continued its due diligence  investigation while final
negotiations on the Asset Purchase  Agreement were  completed.  In the immediate
period leading up to the final agreement  between the Company and the Buyer, the
Company  and  DBAB had  further  discussions  with  several  parties  previously
contacted, and determined that there was no party interested in a transaction on
terms superior to the terms proposed by the Buyer. On July 9, both Buyer and the
Sellers had reached substantial agreement on all principal terms of a definitive
agreement documenting the proposed Transaction.  In the afternoon of July 9, the
Company  received  by  facsimile  a  definitive  agreement  for the  Transaction
executed by the Buyer. On July 10, a telephonic  Board of Directors  meeting was
held to review the Transaction.  The Board of Directors approved the Transaction
during this meeting.

REASONS FOR THE SALE

         The Board believes that the Transaction is in the best interests of the
Company and unanimously recommends that the stockholders of the Company vote FOR
approval of the Transaction.

         The following  are material  factors,  among others,  considered by the
Board in reaching its  conclusion  to  recommend  the asset sale:



         o        the purchase  price  offered by Buyer,  considered in light of
                  the  estimated  aggregates  reserves  in  the  quarries  being
                  purchased by Buyer and the  liabilities  of the Sellers  being
                  assumed  by  Buyer;

         o        the  businesses,  financial  condition,  earnings  and  recent
                  results of  operations  of the Company and the Sellers;

         o        the  reduction of the  Company's  debt through  repayment of a
                  portion of the  outstanding  principal  owing under its senior
                  secured credit facilities;  and

         o        the oral opinion and written  opinion of DBAB  provided to the
                  Board on July 10, 2001 stated  that the  purchase  price to be
                  received  pursuant to the Asset  Purchase  Agreement was fair,
                  from a financial point of view, to the Company. A full text of
                  the opinion is attached as Annex C to this proxy statement and
                  is incorporated herein by reference.

         In view of the wide variety of factors  considered in  connection  with
its evaluation of the  Transaction,  the Board did not find it practical to, and
did not,  quantify or  otherwise  assign  relative  weights to specific  factors
considered in reaching its determination.

                                      -24-





OPINION OF DEUTSCHE BANC ALEX. BROWN INC.


         Deutsche  Banc Alex.  Brown Inc. has acted as  financial  advisor to US
Aggregates,  Inc.  in  connection  with the  Transaction.  At the July 10,  2001
meeting of the Company's  Board of Directors,  DBAB  delivered its oral opinion,
subsequently  confirmed in writing on July 11, 2001, to the  Company's  Board of
Directors to the effect  that,  as of the date of such  opinion,  based upon and
subject to the  assumptions  made,  matters  considered and limits of the review
undertaken by DBAB,  the  consideration  to be received by the Sellers was fair,
from a financial point of view, to the Company.

         The full text of DBAB's written opinion, dated July 11, 2001 (the "DBAB
Opinion"),  addressed to, and for the use and benefit of, the Company's Board of
Directors,  which sets forth,  among other things, the assumptions made, matters
considered  and limits on the review  undertaken by DBAB in connection  with the
opinion,  is attached  as Annex C to this proxy  statement  and is  incorporated
herein  by  reference.  The  Company's  stockholders  are urged to read the DBAB
Opinion in its entirety. The summary of the DBAB Opinion set forth in this proxy
statement is qualified in its entirety by reference to the full text of the DBAB
Opinion.

         In connection with DBAB's role as financial advisor to the Company, and
in arriving at its  opinion,  DBAB has,  among other  things,  reviewed  certain
publicly available  financial  information and other information  concerning the
Company and certain internal analyses and other  information  furnished to it by
the  Company.  DBAB  also  held  discussions  with  the  members  of the  senior
management of the Company regarding the businesses and prospects of the Sellers'
assets that are subject to the  Transaction  ("Sellers'  Assets").  In addition,
DBAB (i) compared  certain  financial  information  for the Sellers' Assets with
similar information for selected companies whose securities are publicly traded,
(ii)  reviewed the  financial  terms of selected  recent  transactions  which it
deemed  comparable  in whole or in part,  (iii)  reviewed the terms of the Asset
Purchase Agreement and certain related documents,  and (iv) performed such other
studies and analyses and considered such other factors as it deemed appropriate.

         In preparing its opinion,  DBAB did not assume  responsibility  for the
independent  verification of, and did not independently verify, any information,
whether  publicly   available  or  furnished  to  it,  concerning  the  Sellers,
including,   without  limitation,   any  financial  information,   forecasts  or
projections,  considered  in  connection  with  the  rendering  of its  opinion.
Accordingly,  for  purposes  of its  opinion,  DBAB  assumed and relied upon the
accuracy  and  completeness  of all such  information.  DBAB did not  conduct  a
physical  inspection  of any of the  properties or assets and did not prepare or
obtain  any  independent  evaluation  or  appraisal  of  any of  the  assets  or
liabilities  of the  Sellers.  With  respect  to  the  financial  forecasts  and
projections  made  available to DBAB and used in its analysis,  DBAB has assumed
that they have been reasonably  prepared on bases  reflecting the best currently
available  estimates  and  judgments  of the  management  of the Sellers and the
Company as to the matters  covered  thereby.  In  rendering  its  opinion,  DBAB
expressed no view as to the  reasonableness of such forecasts and projections or
the assumptions on which they were based. The DBAB Opinion was necessarily based
upon economic,  market and other conditions as in effect on, and the information
made available to DBAB as of, the date of such opinion.

         For purposes of rendering  its opinion,  DBAB has assumed  that, in all
respects material to its analysis, the representations and warranties of each of
the Sellers,  the Company and Florida  Rock  Industries,  Inc.  contained in the
Asset Purchase Agreement,  are true and correct,  that the Company and the Buyer
will each  perform all of the  covenants  and  agreements  to be performed by it
under the Asset Purchase  Agreement and all conditions to the obligation of each
of the Company and the Buyer to  consummate  the  Transaction  will be satisfied
without  any  waiver   thereof.   DBAB  has  also   assumed  that  all  material
governmental,  regulatory or other approvals and consents required in connection
with the  consummation  of the  transactions  contemplated by the Asset Purchase
Agreement  will be obtained and

                                      -25-



that in connection  with  obtaining any  necessary  governmental,  regulatory or
other approvals and consents, or any amendments, modifications or waivers to any
agreements,  instruments  or orders to which either the Sellers,  the Company or
the  Buyer  is a party or  subject  or by which  it is  bound,  no  limitations,
restrictions  or  conditions  will be imposed or  amendments,  modifications  or
waivers  made that would  have a material  adverse  effect on the  Sellers,  the
Company or the Buyer or  materially  reduce  the  contemplated  benefits  of the
Transaction to the Company.

         Set  forth  below is a brief  summary  of  certain  financial  analyses
performed by DBAB in connection with its opinion and reviewed with the Company's
Board of Directors at its meeting on July 10, 2001.

Analysis of Selected Publicly Traded Companies.

         DBAB compared certain financial information and commonly used valuation
measurements  for the Sellers'  Assets with the  corresponding  information  and
measurements  for a group of publicly  traded  companies  that  included,  among
others,  Florida Rock Industries,  Inc.,  Martin Marietta  Materials,  Inc., and
Vulcan Materials Company (the "Selected Companies").

         Such financial  information and valuation  measurements of the Selected
Companies   reviewed  by  DBAB  included,   among  other  things:

         o        operating performance;

         o        ratios of  common  equity  market  value as of July 9, 2001 as
                  adjusted  for debt and cash  ("Enterprise  Value")  to  latest
                  twelve  months'  ("LTM")  earnings  before  interest  expense,
                  income taxes and depreciation and amortization ("EBITDA"), and
                  earnings before interest expense and income taxes ("EBIT").

         To calculate  the trading  multiples for the Selected  Companies,  DBAB
used publicly available information  concerning historical financial performance
to determine the LTM EBITDA and LTM EBIT.

         The  range of  EBITDA  and EBIT  multiples  calculated  by DBAB for the
Selected Companies was 7.3x to 11.5x, and 12.2x to 20.4x, respectively.

         Based on its review of historical  and forecast  financial  data of the
Sellers'  Assets  provided by management  of the Company,  DBAB  calculated  the
Enterprise Value to EBITDA and Enterprise Value to EBIT multiples implied by the
Transaction.  DBAB determined that the Enterprise  Value to EBITDA multiples for
the LTM period ending March 31, 2001,  and forecast  fiscal year 2001 to be 8.9x
and 8.6x, respectively,  and the Enterprise Value to EBIT multiples for the same
periods to be 12.3x and 13.2x, respectively.

         None of the  companies  utilized,  as a comparison  is identical to the
Sellers'  Assets.  Accordingly,  DBAB  believes the analysis of publicly  traded
comparable  companies is not simply  mathematical.  Rather,  it involves complex
considerations   and  qualitative   judgments,   reflected  in  DBAB's  opinion,
concerning  differences  in  financial  and  operating  characteristics  of  the
comparable  companies  and other  factors that could  affect the public  trading
value of the comparable companies.

Analysis of Selected Precedent Transactions.


         DBAB reviewed the financial terms, to the extent publicly available, of
selected  proposed,  pending or completed  mergers and acquisition  transactions
since January 1997 involving  companies in

                                      -26-





the  Heavy  Building  Materials  industry  (the  "Selected  Transactions").  The
Selected Transactions reviewed were:





               ACQUIROR                                    TARGET                         DATE ANNOUNCED
- - --------------------------------------- ---------------------------------------------- ----------------------
                                                                                 
CRH plc                                 Mount Hope Rock Products                             04/30/01
Hanson PLC                              Davon Inc                                            01/04/00
Vulcan Materials Company                Titan Cement Company                                 10/04/00
Martin Marietta Materials               Meridian Aggregates Company                          09/06/00
Titan Cement Company                    Tarmac America Inc.                                  08/28/00
CRH plc                                 Northern Ohio Paving Co. and Dolomite Group          06/21/00
CSR Ltd.                                Florida Crushed Stone Company                        06/13/00
CSR Ltd.                                American Limestone Company                           05/29/00
Hanson                                  Pioneer International                                11/29/99
Anglo-American                          Tarmac                                               11/05/99
CRH plc (Oldcastle Materials)           Thompson-McCully Companies                           07/08/99
Hanson Building Materials America       Tidewater Sand & Gravel, Inc. and Moe Sand Co.       07/07/99
CRH plc (Oldcastle Materials)           Millington Quarry and Dell Contractors               07/05/99
Florida Rock Industries, Inc.           Harper Brothers, Inc.                                05/22/99
Aggregate Industries plc                Bill Smith Sand & Gravel Company                     12/28/98
Vulcan Materials Company                CalMat Company                                       11/16/98
Martin Marietta Materials               Meridian Aggregates Company                          11/04/98
Hanson Building Materials America       Becker Minerals, Inc. (Alfred McAlpine Inc.)         10/07/98
Martin Marietta Materials               Redland Stone                                        10/05/98
Blue Circle Americas                    Needler Group                                        06/16/98
CRH plc (Oldcastle Materials)           MA Segale                                            05/02/98
Lafarge Corporation                     Redland Assets                                       03/17/98
Hanson Building Materials America       H.G. Fenton Material Company                         02/17/98
US Aggregates, Inc.                     Monroc                                               01/29/98
Martin Marietta Materials               American Aggregate (CSR America)                     01/31/97



The following tables set forth the transaction multiples calculated by DBAB:


                                   ENTERPRISE VALUE TO
                                       LTM EBITDA
- - ---------------------------------------------------------------------
Selected Transactions

     Adjusted Range                    5.6x   -   11.2x

     Adjusted Median                        7.8x

                                   ENTERPRISE VALUE TO
                                         LTM EBIT
- - ---------------------------------------------------------------------
Selected Transactions

     Adjusted Range                    6.8x   -   16.1x

     Adjusted Median                         12.2x

         All  multiples  for the  Selected  Transactions  were  based on  public
information available at the time of announcement of such transactions,  without
taking into account  differing market and other conditions  during the four-year
period during which the transactions occurred.

         Because  the  reasons  for and  circumstances  surrounding  each of the
Selected  Transactions  analyzed  were  so  diverse,  and  due to  the  inherent
differences  between the operations and financial  conditions of the Company and
the  companies  involved in the  Selected  Transactions,  DBAB  believes  that


                                      -27-





a  comparable  transaction  analysis  is not  simply  mathematical.  Rather,  it
involves complex considerations and qualitative  judgments,  reflected in DBAB's
opinion,  concerning  differences  between the characteristics of these Selected
Transactions  and the  Transaction  that could  affect the value of the Sellers'
Assets and the Company.

Discounted Cash Flow Analysis.


         DBAB performed  discounted cash flow analyses for the Sellers'  Assets.
DBAB  calculated the discounted  cash flow values for the Sellers' Assets as the
sum of the net present values of (i) the estimated future cash flow the Sellers'
Assets will  generate  for the years 2001 through  2005,  plus (ii) the value of
Sellers'  Assets at the end of such period.  The terminal values of the Sellers'
Assets  were  calculated  based  on  projected  EBITDA  for  2005 and a range of
multiples of 6x and 8x. DBAB used  discount  rates  ranging from 12% to 16%. The
discount rates are based on DBAB's  judgment of the required  return expected by
industry  participants  for operations of the size and character of the Sellers'
Assets,  and used  such  terminal  value  multiples  based on its  review of the
trading  characteristics  of the common  stock of the  Selected  Companies.  The
estimated  future  cash flows were based on the  financial  projections  for the
Sellers'  Assets for the years 2001 through 2005.  DBAB performed the discounted
cash flow analyses  based on the above  assumptions  utilizing (a) the Company's
management  financial  projections  for the  Sellers'  Assets for the years 2001
through 2005 (the "Base Case"), and (b) such Base Case projections adjusted by a
constant  EBITDA  margin  assumption  for  the  years  2002  through  2005  (the
"Sensitized  Case"). The Base Case analysis indicated a range of discounted cash
flow  values of  $102.1  million  to  $156.3  million  and the  Sensitized  Case
indicated  a range of  discounted  cash flow  values of $84.4  million to $129.1
million.

Estimated Pro Forma Effects.


         DBAB analyzed  certain  estimated pro forma effects of the Transaction,
including the estimated pro forma effects to pre-tax  income and certain  credit
statistics  for the Company  post  Transaction  assuming  the  adjusted  pre-tax
proceeds from the Transaction  will be allocated for debt  retirement.  Based on
expected  pre-tax  income from the Sellers'  Assets as provided by the Company's
management,  and  the  current  interest  rates  on  the  Company's  outstanding
indebtedness,  DBAB estimated that the impact of the  Transaction on a pro forma
full fiscal 2001 basis would have a positive  pre-tax  benefit to the  Company's
operating  results of $9.4  million,  assuming the full  collection  of escrowed
amounts under the Asset Purchase Agreement.  In addition,  Company's current net
debt to LTM EBITDA  multiple  was  calculated  as 10.0x,  compared to 8.4x after
giving effect to the Transaction. LTM EBITDA to Interest was calculated at 0.9x,
and pro forma LTM EBITDA to Interest after giving effect to the  Transaction was
calculated at 0.9x,  assuming the full collection of escrowed  amounts under the
Asset Purchase Agreement.

         The  foregoing  summary  describes  all  analyses and factors that DBAB
deemed material in its presentation to Company's Board of Directors,  but is not
a comprehensive  description of all analyses performed and factors considered by
DBAB in connection  with  preparing its opinion.  The  preparation of a fairness
opinion is a complex process  involving the  application of subjective  business
judgment in determining the most  appropriate and relevant  methods of financial
analysis and the  application of those methods to the  particular  circumstances
and, therefore, is not readily susceptible to summary description. DBAB believes
that its analyses must be considered as a whole and that considering any portion
of such analyses and of the factors considered without  considering all analyses
and  factors  could  create a  misleading  view of the  process  underlying  the
opinion. In arriving at its fairness determination, DBAB did not assign specific
weights to any particular analyses.

                                      -28-




         In conducting its analyses and arriving at its opinions,  DBAB utilized
a variety of generally accepted  valuation  methods.  The analyses were prepared
solely for the purpose of enabling  DBAB to provide its opinion to the Company's
Board of Directors as to the  fairness to the Company of the  consideration  and
does not purport to be  appraisals  or  necessarily  reflect the prices at which
businesses or securities  actually may be sold, which are inherently  subject to
uncertainty.  In connection  with its analyses,  DBAB made,  and was provided by
Company's  management  with,  numerous  assumptions  with  respect  to  industry
performance, general business and economic conditions and other matters, many of
which are beyond the Company's control. Analyses based on estimates or forecasts
of future results are not necessarily indicative of actual past or future values
or results,  which may be significantly more or less favorable than suggested by
such  analyses.  Because such analyses are  inherently  subject to  uncertainty,
being based upon  numerous  factors or events beyond the control of the Company,
or  DBAB,   neither  the  Company  nor  DBAB  nor  any  other   person   assumes
responsibility if future results or actual values are materially  different from
these forecasts or  assumptions.  DBAB expresses no opinion on the impact of the
Transaction of the financial position, prospects, or solvency of the Company, or
the price at which the common  stock of the  Company  will trade  following  the
Transaction.

         The  terms of the  Transaction  were  determined  through  negotiations
between the Company and the Buyer and were  approved by the  Company's  Board of
Directors.  Although  DBAB provided  advice to the Company  during the course of
these  negotiations,  the decision to enter into the Transaction was solely that
of the  Company's  Board of  Directors.  As  described  above,  the  opinion and
presentation  of DBAB to the  Company's  Board of  Directors  were only one of a
number of factors taken into  consideration  by the Company's Board of Directors
in making its  determination  to approve  the  Transaction.  DBAB's  opinion was
provided to the Company's Board of Directors to assist it in connection with its
consideration of the Transaction and does not constitute a recommendation to any
holder  of the  Company's  Common  Stock as to how to vote with  respect  to the
Transaction.

         The Company  selected DBAB as financial  advisor in connection with the
Transaction based on DBAB's qualifications, expertise, reputation and experience
in mergers and  acquisitions,  historical  relationship  with the  Company,  and
knowledge of the Sellers'  Assets.  The Company has retained  DBAB pursuant to a
letter  agreement  dated  April  17,  2000,  as  amended  on  May 2,  2001  (the
"Engagement Letter"). As compensation for DBAB's services in connection with the
Transaction, the Company will pay DBAB a cash fee of $750,000, of which $100,000
has already has been advanced as a retainer fee. In addition, the Company agreed
to pay an additional  cash fee of $750,000 if the  Transaction  is  consummated.
Regardless of whether the Transaction is consummated,  the Company has agreed to
reimburse DBAB for reasonable fees and  disbursements  of DBAB's counsel and all
of  DBAB's  reasonable  travel  and other  out-of-pocket  expenses  incurred  in
connection  with the  Transaction  or otherwise  arising out of the retention of
DBAB under the Engagement  Letter. The Company has also agreed to indemnify DBAB
and  certain   related  persons  to  the  full  lawful  extent  against  certain
liabilities,  including certain  liabilities  under the federal  securities laws
arising out of its engagement or the Transaction.

         DBAB  is  an   internationally   recognized   investment  banking  firm
experienced in providing  advice in connection with mergers and acquisitions and
related  transactions.  DBAB was the lead manager in connection  with  Company's
August 1999 initial public offering of common stock.  In addition,  from time to
time DBAB has advised the Buyer on certain matters, including the implementation
of the Buyer's  Shareholder  Rights Plan in 1999 for which it received customary
fees.  DBAB and its affiliates  may actively trade  securities of the Company or
the  Buyer  for  their  own  account  or the  account  of their  customers  and,
accordingly,  may  from  time to  time  hold a long or  short  position  in such
securities.


                                      -29-


EFFECT OF THE ASSET SALE



         Following the consummation of the Transaction, the only assets retained
by Sellers will be insurance policies and rights thereunder;  documents relating
to the organization,  maintenance and existence of Sellers' as corporations, all
rights of Sellers'  under the Asset  Purchase  Agreement  and other  Transaction
documents;  any equity interest in the Sellers;  any employee benefit plans; and
all claims, deposits, prepayments,  refunds, causes of action, choses in action,
rights  of set off and  similar  rights  with  respect  to any of the  foregoing
retained  assets  or  any  liabilities  not  assumed  by the  Buyer.  Therefore,
following  the  consummation  of the  Transaction,  the  Sellers  will  have  no
continuing business operations,  other than in connection with the winding up of
their  affairs,  and it is  anticipated  that  each of the  subsidiaries  of SRM
Aggregates,  Inc. will merge into SRM Aggregates,  Inc. and that SRM Aggregates,
Inc. will then merge into its parent, SRM Holdings, Inc.

         Following  consummation  of the  Transaction,  the Company  will retain
substantial  assets in the Western  United  States and the  stockholders  of the
Company  will retain their  equity  interest in the  Company.  The sale will not
result in any changes in the rights of the Company's stockholders.  As indicated
above, the Company will not distribute any of the proceeds derived from the sale
to its stockholders.

DESCRIPTION OF THE COMPANY FOLLOWING THE TRANSACTION


         Following  consummation of the Transaction the Company will continue to
have  a  significant  amount  of  debt.  The  Company   estimates,   subject  to
negotiations with the lenders under its senior secured credit  facilities,  that
it will be able to repay at Closing from  proceeds  received in the  Transaction
approximately $75.5 million of the principal and interest owing under its senior
secured credit facilities.  Assuming repayment of $75.5 million,  as of June 30,
2001,  the  remaining  principal and interest  owing under the Company's  senior
credit facilities will total approximately $78.6 million. In addition, following
the  consummation  of the  Transaction,  as of June 30,  2001,  the Company will
continue to owe $60.7 million,  consisting of principal and interest,  under its
subordinated and other debt  obligations.  The Company's  ability to continue to
operate its  remaining  businesses  is dependent  upon the  consummation  of the
transaction  and  upon  reaching  a  satisfactory  agreement  with  its  lenders
regarding the allocation between such lenders and the Company of the proceeds to
be received upon  consummation of the Transaction.  While there is no assurance,
the Company believes that it will be able to negotiate such an agreement.

         While the  earlier  transactions  (the sale of  Alabama  ready-mix  and
concrete block businesses and certain  operations in Northern Utah) involved the
sale of only 10% combined of the Company's assets,  the sale of the Southeastern
businesses  includes a  substantial  portion of the  Company's  aggregate  sales
tonnage and reserves, as is set forth below on a pro forma basis.

AGGREGATE SALES TONNAGE





                                                                     MILLION TONS
                                                                     ------------
                                               2000         1999          1998         1997         1996
                                               ----         ----          ----         ----         ----
                                                                                     
Total Sales Tonnage.....................        19.7         19.1         15.8          9.5          7.2
Less SRM Aggregates, Inc. Sales Tonnage.         8.5          7.5          6.8          5.4          4.4
                                               -----        -----        -----         -----         ---
Pro Forma Sales Tonnage.................        11.2         11.6          9.0          4.1          2.8


AGGREGATES RESERVES

                                          MILLION TONS
                                          ------------
Total Reserves Tonnage..................       1,408
Less SRM Aggregates, Inc. Reserves Tonnage       641
                                               -----
Remaining Tonnage ......................         767



                                      -30-




         The  remaining  assets of the  Company  following  consummation  of the
Transaction  will  consist  of  aggregates  production   operations,   ready-mix
operations,  concrete block operations, paving operations and asphalt production
operations in the States of Arizona, California, Idaho, Nevada and Utah. The pro
forma book value as of March 31, 2001 (assuming the  Transaction  occurred as of
such date) of such remaining assets following consummation of the Transaction is
estimated to be approximately $306.7 million and the pro forma book value of net
assets (assets minus liabilities) is estimated to be $101.9 million.

         The  Company  following  consummation  of the  Transaction  intends  to
evaluate  various  strategic  options  relating  to  the  Company's   continuing
operations.  Some  of  the  options  to be  evaluated  by  the  Company  include
restructuring the Company's debt by selling off non-strategic  assets,  complete
sale of the Company's assets,  conversion of existing debt to equity and raising
additional equity.  However, there can be no assurance that such options will be
available,  or if available,  on terms acceptable to the Company.  The Company's
ability to continue as a going concern following consummation of the Transaction
is dependent upon the  refinancing or  restructuring  of its remaining  debt. In
addition,  there is no assurance that the Company following  consummation of the
Transaction  will be able  to  achieve  operations  sufficiently  profitable  to
service its remaining debt.

PURCHASED ASSETS

         Pursuant to the Asset  Purchase  Agreement,  the  Sellers  will sell to
Buyer  substantially all of the assets of Sellers.  The purchased assets include
those used in the mining and  processing of aggregates  and the  production  and
delivery  of ready mix  concrete,  which are  located  primarily  in Alabama and
Tennessee,  and  which  are  more  generally  set  forth in the  Asset  Purchase
Agreement as the cash,  cash  equivalents and marketable  securities,  accounts,
notes  and  other  receivables,   inventory,  machinery,  equipment,  furniture,
fixtures, leasehold improvements,  vehicles, tooling and other tangible personal
property, real property,  intellectual property, agreements,  contracts, leases,
licenses,  commitments,  prepayments,  deposits  and certain  prepaid  expenses,
claims, refunds, causes of action, choses in action, rights of recovery,  rights
of set off and rights of recoupment,  franchises,  approvals, permits, licenses,
orders, registrations,  certificates, variances and similar rights obtained from
governments and documents of the Sellers (to the extent transferable).

PURCHASE PRICE

          The aggregate  purchase  price to be paid to the Sellers will be equal
to  $150,000,000.  The  purchase  price will be paid in cash less  approximately
$42,000,000 to cover  operating and capital leases assumed or paid by the Buyer,
and less  $15,000,000 to be placed in an escrow  account,  to be released to the
Sellers upon the receipt of certain third-party  waivers.  There is no assurance
that such waivers will be obtained.

ASSUMPTION OF LIABILITIES

         As of the closing of the  Transaction,  the Buyer will  assume  certain
liabilities of the Sellers. The liabilities being assumed by Buyer are, accounts
payable;  current  liabilities and expenses;  obligations and liabilities  under
agreements,  contracts,  leases,  licenses,  commitments  and  purchase  orders;
obligations  and  liabilities for refunds,  advertising,  coupons,  adjustments,
allowances,  repairs,  exchanges,  returns and warranties,  merchantability  and
other claims;  and certain other  liabilities  arising under debt obligations of
the Sellers.  However,  Buyer will not assume any other liabilities,  including,
without limitation,  with respect to income taxes, intercompany advances, claims
brought by security  holders of the Company  against the Company or the Sellers,
employee  benefit plans,  worker's  compensation  laws,  welfare  benefit plans,
potential  environmental  claims,  promissory  notes,  certain  capital  leases,
contingent liabilities,  and liabilities relating to assets not purchased by the
Buyer.



                                      -31-


REPRESENTATIONS AND WARRANTIES

         The Asset Purchase Agreement contains various customary representations
and warranties of the Sellers and Buyer. Sellers' representations and warranties
include  those  as  to  their  solvency  following  the  transaction,  corporate
authority,  organization and power, absence of conflicts,  financial statements,
absence of certain  developments,  real  property,  title to personal  property,
equipment leases, taxes, contracts,  intellectual property,  litigation, license
and  permits,   employees,   affiliated  transactions,   compliance  with  laws,
environmental and absence of undisclosed  liabilities.  Buyer's  representations
and  warranties  include  those  as  to  its  corporate  authority,   power  and
organization, absence of conflicts and absence of undisclosed liabilities.

COVENANTS

         From the date of the Asset Purchase Agreement through the Closing Date,
the Sellers will not, except as  contemplated  by the Asset Purchase  Agreement,
make any loans or enter into any  transactions  with  insiders  of the  Sellers,
distribute  any cash or pay any dividends  (except for payments to creditors and
dividends or distributions between Sellers), establish or make contributions not
in the  ordinary  course of  business  to  employee  benefit  plans,  enter into
contracts or agreements not in the ordinary course of business. In addition, the
Sellers from the date of the Asset Purchase  Agreement  through the Closing Date
will operate their respective businesses in the ordinary course of business, use
commercially  reasonable efforts to obtain certain title  commitments,  consents
and  estoppels  from third  parties,  cooperate  with Buyer to make all  filings
required  by  law or  the  Asset  Purchase  Agreement  and  to use  commercially
reasonable  efforts to obtain payoff letters for certain debt obligations of the
Sellers.

         From the date of the Asset Purchase  Agreement through the Closing Date
the Buyer will  coordinate with the Sellers all contact or  communications  with
the  employees,  customers or suppliers of the Sellers,  in connection  with the
Transaction,  and will  make all  filings  required  under  the  Asset  Purchase
Agreement or applicable laws.

CONDITIONS TO CLOSING

         The  obligations  of the  Buyer  and  the  Sellers  to  consummate  the
Transaction  are  subject  to the  satisfaction  and  waiver  of  the  following
conditions: (i) there shall have been no material breach by the Buyer or Sellers
in  the  performance  of  their  covenants  and  agreements;  (ii)  each  of the
representations  and  warranties  of the  Buyer  and  Sellers  shall be true and
correct as of the Closing Date, except as permitted or otherwise contemplated by
the Asset Purchase  Agreement or is consented to by the Buyer or Sellers;  (iii)
the  transaction  shall have been  approved  by the holders of a majority of the
Company's outstanding shares of Common Stock; (iv) no court or government agency
shall have issued any order enjoining the Transaction;  (v) commitments to issue
title  insurance  for certain  tracts of real  estate  shall have been issued by
First  American  Title  Insurance  Company;  (vi) all waiting  periods under the
Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as amended,  shall have
expired;  (vii)  certain  third-party  consents  and  waivers  shall  have  been
obtained;  (viii) the receipt of legal  opinions  from  counsel to the  Company,
Sellers  and Buyer as to certain  corporate  matters;  (ix) the  remediation  of
certain  environmental  matters;  and (x) the  inspection and testing to Buyer's
reasonable  satisfaction,  in accordance  with  specifications  set forth in the
Asset Purchase Agreement, of aggregates reserves at quarries being sold to Buyer
by Sellers.

VOTING AGREEMENT


         Under the terms of a Voting Agreement dated July 11, 2001,  between the
Buyer and Golder, Thoma, Rauner Fund IV L.P. ("GTCR"), GTCR is obligated to vote
in favor of the  Transaction  at the

                                      -32-



Special  Meeting.  Because  as of the record  date GTCR owned a majority  of the
outstanding shares of the Company, approval of the Transaction is assured.

TERMINATION

         The Asset Purchase  Agreement may be terminated prior to closing of the
Transaction  under the  following  circumstances:  (i) by mutual  consent of the
parties;  (ii) by the Buyer,  if the Sellers  shall have failed to comply in any
material respect with any of their obligations or covenants and such failure has
not been  waived by the Buyer;  (iii) by the  Sellers,  if the Buyer  shall have
failed to comply in any material  respect with its  obligations or covenants and
such  failure has not been waived by the Sellers;  (iv) by the  Sellers,  if the
board of  directors  of any of the  Sellers  determines,  based on the advice of
counsel, that it is required by law to terminate the Asset Purchase Agreement in
order to comply  with its  fiduciary  duties;  (v) by either the  Sellers or the
Buyer,  if the Asset  Purchase  Agreement is deemed to be  unenforceable  in any
bankruptcy or similar  proceeding in which any of the Sellers is the debtor; and
(vi) by either the Sellers or the Buyer,  if the closing has not  occurred on or
prior to October 8, 2001.

         The  Asset  Purchase  Agreement  requires  the  Sellers  to pay Buyer a
termination  fee of 2% of the Purchase  Price plus  third-party  expenses not to
exceed  $500,000 if the Company fails to receive  stockholder  approval prior to
October 8, 2001 or if any of the  Sellers'  boards of directors  terminates  the
Asset Purchase Agreement,  based on advice of its counsel that it is required by
law to do so, and the Company or the Sellers within 360 days of the  termination
enter  into a similar  transaction  to sell to  another  party the assets of the
Sellers.

INDEMNIFICATION

         The Asset Purchase  Agreement provides that, subject to certain minimum
and maximum limits on liability,  the Company,  Buyer and Sellers will indemnify
each other,  and hold each other  harmless  from any  penalties,  fines,  costs,
amounts paid in settlement,  obligations, expenses, fees, liability, deficiency,
damage or  claim,  including  court  costs and  reasonable  attorneys'  fees and
expenses, as a result of:

         o        the   breach  by  the   Company,   Buyer  or  Sellers  of  any
                  representation  or  warranty  made by the  Company,  Buyer  or
                  Sellers contained in the Asset Purchase Agreement;

         o        the breach by the Company, Buyer or Sellers of any covenant or
                  agreement made by the Company,  Buyer or Sellers  contained in
                  this Agreement; and

         o        in addition,  the Company and Sellers have agreed to indemnify
                  the Buyer for any liabilities not assumed by Buyer,  and Buyer
                  will indemnify the Company and Sellers for liabilities assumed
                  by Buyer.

APPRAISAL RIGHTS


         The  Company  is  organized  under the  corporate  laws of the State of
Delaware.  Delaware law does not provide for appraisal or other  similar  rights
for  dissenting  stockholders  in  connection  with the sale.  Accordingly,  the
Company's  stockholders  will have no right to dissent  and obtain  payment  for
their shares.

ACCOUNTING TREATMENT


         The Transaction  will be treated as a sale for accounting  purposes.  A
book loss (net of tax) will be  recognized  to the extent that the proceeds from
the  Transaction  are less than the sum of (i) the book  value



                                      -33-


of the net assets sold and (ii) transaction  expenses.  Based upon the Pro Forma
Financial  information  contained  elsewhere  herein,  as of March 31,  2001 the
Company estimates that,  excluding the $15 million of contingent  proceeds to be
held in escrow, if the Transaction occurred on such date the Company would incur
a book pre-tax loss and net loss of approximately $15.3 million and $10 million,
respectively. To the extent that the Company satisfies certain conditions as set
forth in the Asset  Purchase  Agreement  related to the escrowed  funds and such
funds, or portion thereof are released to the Company in subsequent  periods the
pre-tax book loss could be reduced by up to a maximum of $15 million.  There can
be no  assurance  that the Company  will be able to satisfy the  conditions  set
forth in the Asset Purchase Agreement to effect a release of all or a portion of
the escrowed funds.

FEDERAL TAX CONSEQUENCES

         As described above,  even though the Sellers will recognize a book loss
on the sale of assets  (excluding  the $15 million of escrowed  funds) they will
recognize  taxable gain on the sale of the assets which will result in corporate
tax. In general,  the Sellers will recognize  gains or losses on the sale of the
assets  equal to the  difference,  if any,  between  the amount  realized by the
Sellers from the sale of each asset less the Sellers' adjusted tax basis in each
such asset.  The amount  realized by the Sellers will be equal to the sum of the
amount of money  received by the Sellers plus the amount of any  liabilities  of
the Sellers that are assumed by the Buyer in consideration  for each such asset.
However,  the Company  estimates  that any federal tax will be largely offset by
losses available to the Company.  Consummation of the sale will not be a taxable
event for United States federal income tax purposes for the  stockholders of the
Company.

GOVERNMENTAL AND REGULATORY APPROVALS


         The Company is aware of no government or regulatory  approvals required
for the  consummation  of the asset sale other than filing this proxy  statement
with the  Securities  and Exchange  Commission  and the filing of a notification
with  the  Federal  Trade  Commission  and the  Antitrust  Division  of the U.S.
Department of Justice,  and the waiver or  expiration of any waiting  periods in
accordance with the Hart-Scott-Rodino Antitrust Act of 1976, as amended.

ESTIMATED Closing

         If the  Company's  stockholders  approve the  Transaction,  the Company
expects that the closing of the  Transaction  will take place on or about August
22, 2001, or at such other time as the Company and the Buyer may agree upon.

RECOMMENDATION OF THE BOARD OF DIRECTORS FOR THE TRANSACTION


          THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  UNANIMOUSLY  APPROVED THE
TRANSACTION.  THE BOARD OF DIRECTORS OF THE COMPANY  RECOMMENDS  APPROVAL OF THE
ASSET  SALE  PURSUANT  TO THE  TERMS  OF THE  ASSET  PURCHASE  AGREEMENT  BY THE
STOCKHOLDERS OF THE COMPANY.

PRO FORMA FINANCIAL INFORMATION


          The pro forma  financial  information set forth below is unaudited and
not  necessarily  indicative of the results that would actually have occurred if
the  transaction  had been  consummated as of January 1, 2001 or January 1, 2000
for income  statement  purposes,  or March 31, 2001 for balance sheet  purposes.
This pro forma  financial  information  is also not  necessarily  indicative  of
results which may be obtained in the future.

                                      -34-




          The pro forma adjustments,  as described in the notes to the pro forma
condensed  consolidated  balance sheet and pro forma consolidated  statements of
operations, are based on available information and upon certain assumptions that
management  believes  are  reasonable.  The  unaudited  pro  forma  consolidated
financial  information  should be read in conjunction with the U.S.  Aggregates,
Inc. financial statements, including the related notes thereto.

          The Company is in the process of finalizing its results for the second
quarter ended June 30, 2001. In that connection and in the context of continuing
to operate its western  businesses,  the Company  believes it will record in the
quarter  ended  June 30,  2001  one-time  non-cash  charges  in the range of $20
million to $25 million relating to asset writedowns,  inventory revaluations and
other  charges  (excluding  the  book  loss  on the  sale  of  the  Southeastern
operations  to Buyer).  The  following  pro forma  financial  statements  do not
reflect such charges.

PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET


          The following unaudited pro forma condensed consolidated balance sheet
at  March  31,  2001 has been  prepared  to  reflect  the  proposed  sale of the
Company's  Southeastern  operations  based on the  assumption  that the sale was
consummated at that date.  The pro forma  condensed  consolidated  balance sheet
should  be  read  in  conjunction  with  the  Company's  consolidated  financial
statements  and notes thereto  included in the  Company's  2000 Annual Report on
Form 10-K and the condensed consolidated financial statements of the Company for
the three months ended March 31, 2001 and 2000 included in the  Company's  March
2001 Quarterly Report on Form 10-Q.




                                  -35-


                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                   (UNAUDITED)



                                                                                        MARCH 31, 2001
                                                                     ----------------------------------------------------------
                                                                     CONSOLIDATED    DISPOSITIONS (a) ADJUSTMENTS (b) PRO FORMA
                                                                     ------------    -------------   -------------   ----------
                                                                                                       
                                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                                          $    1,688     $    (137)      $  10,000(b)     $ 11,551
  Trade accounts receivable, net                                         32,085        (8,969)             --          23,116
  Inventories, net                                                       27,828       (11,154)             --          16,674
  Prepaid expenses and other current assets                               6,567        (2,438)             --           4,129
  Receivable from asset sale                                             22,220            --              --          22,220
                                                                     ----------     ---------       ---------        --------
            Total current assets                                         90,388       (22,698)         10,000          77,690
                                                                     ----------     ---------       ---------        --------
PROPERTY, PLANT AND EQUIPMENT                                           332,034       (83,895)             --         248,139
Less: Accumulated depreciation and depletion                            (42,717)       11,617              --         (31,100)
                                                                     ----------     ---------       ---------        --------
            Net property, plant and equipment                           289,317       (72,278)             --         217,039
                                                                     ----------     ---------       ---------        --------
INTANGIBLE ASSETS, net                                                   18,377       (10,404)             --           7,973
OTHER ASSETS                                                             15,933       (10,744)         (1,142)(e)       4,047
                                                                     ----------     ---------       ---------        --------
             Total assets                                            $  414,015     $(116,124)      $   8,858        $306,749
                                                                     ==========     =========       =========        ========
                      LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES                                                  $   76,181     $ (12,514)      $  (3,356)(b)(h) $ 60,311
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, net of current portion    183,952            --         (75,821)(b)(h)  108,131
DEFERRED INCOME TAXES, net                                               40,481            --          (5,357)(g)      35,124
OTHER                                                                     1,527          (258)             --           1,269
                                                                     ----------     ---------       ---------        --------
           Total liabilities                                            302,141       (12,772)        (84,534)        204,835
                                                                     ----------     ---------       ---------        --------
MINORITY INTEREST, net                                                       11           (11)             --              --
                                                                     ----------     ---------       ---------        --------
SHAREHOLDERS' EQUITY:
          Common stock, $.01 par value, 100,000,000 shares authorized,
          14,908,222 shares outstanding, including 7,629 shares of
               treasury stock                                               149            --              --           149
          Additional paid-in capital                                    123,648            --              --       123,648
          Notes receivable from sale of stock                            (1,267)           --              --        (1,267)
          Treasury stock, at cost                                            (2)           --              --            (2)
          Retained earnings (deficit)                                   (10,665)     (103,341)         93,392       (20,614)
                                                                     ----------     ---------       ---------      --------
             Total shareholders' equity                                 111,863      (103,341)         93,392       101,914
                                                                     ----------     --------        ---------     ---------
             Total liabilities, minority interest and
                shareholders' equity                                 $  414,015     $(116,124)      $   8,858     $ 306,749
                                                                     ==========     =========       =========     =========
Net book value per share                                             $     7.51                                   $    6.84
                                                                     ==========                                   =========
Weighted average common shares outstanding                           14,900,593                                  14,900,593



NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET:
- - -------------------------------------------------------


(a)      To eliminate the balance sheet of the Southeastern  operations from the
         consolidated balance sheet as of March 31, 2001.

(b)      To give effect to the proposed  sale as of March 31,  2001,  reflecting
         the  application,  subject to  negotiation  with the  Company's  senior
         secured lenders, of a portion of the cash proceeds from the sale toward
         the reduction of senior  company  debt  with the balance  available for
         working  capital.  For  purposes  of these  pro forma  statements,  the
         Company has assumed that $10 million of proceeds  will be available for
         working  capital  needs.  The pro forma  loss  applicable  to the above
         proposed sale is as follows:


                                                                                     
         CALCULATION OF PRO FORMA LOSS

           Gross proceeds from the sale..................................................$150,000
           Deferred proceeds............................................................. (15,000)     (c)
                                                                                         --------
                  Net proceeds to the Company.............................................135,000




                                      -36-



                                                                                     
           Net assets sold..............................................................(103,341)
           Pay-off / assumption of off-balance sheet liabilities.........................(41,823)     (d)
           Estimated expenses related to the sale.........................................(4,000)     (e)
           Deferred finance charges written off...........................................(1,142)     (f)
                                                                                        --------
           Pro forma pre-tax loss.......................................................($15,306)
           Tax (provision) benefit........................................................$5,357      (g)
                                                                                        --------
                  Pro forma loss.........................................................($9,949)
                                                                                        =========
         CALCULATION OF NET CASH PROCEEDS
           Net proceeds to the Company..................................................$135,000
           Pay-off / assumption of off-balance sheet liabilities.........................(41,823)     (d)
           Estimated expenses related to the sale.........................................(4,000)     (e)
                                                                                        --------
                  Net cash proceeds to the Company.......................................$89,177
                                                                                        ========
         APPLICATION OF NET CASH PROCEEDS

           Repayment of parent company long-term debt....................................$75,522
           Repayment of the Southeastern debt..............................................3,655      (h)
           Estimated cash available for working capital...................................10,000
                                                                                        --------
                  Net cash proceeds to the Company.......................................$89,177
                                                                                        ========



(c)  A portion of the proceeds are contingent and will therefore be deferred and
     deposited in escrow to be released to the Company only upon the
     satisfaction of certain conditions set forth in the Asset Purchase
     Agreement.

(d)  Off-balance sheet liabilities of $41,823, primarily representing equipment
     operating lease obligations, will either be assumed by the Buyer or paid
     off at closing, thereby reducing the cash proceeds.

(e)  Includes investment banking fees, legal and professional fees, and a $1
     million success fee payable to the senior secured lenders upon consummation
     of the Transaction pursuant to the Seventh Amendment to the Senior Secured
     Credit Agreement.

(f)  Deferred finance charges of $1,142 have been written off in connection with
     the pro forma pay-down of senior debt.

(g)  Income taxes are provided for at a blended federal and state statutory rate
     of 35%.

(h)  Repayment of capital leases and notes not assumed by the Buyer.

                                      -37-



PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


          The  following   unaudited  pro  forma   consolidated   statements  of
operations  for the year ended  December 31, 2000 and for the three months ended
March  31,  2001  have  been  prepared  to  reflect  the  proposed  sale  of the
Southeastern operations, assuming that such sale took place on January 1 of each
2000 and 2001,  respectively.  The statements should be read in conjunction with
the  consolidated  financial  statements  and  notes  thereto  included  in  the
Company's  Form 10-K for the period ended  December  31, 2000 and the  condensed
consolidated  financial statements for the three months ended March 31, 2001 and
2000 in the Company's  Form 10-Q for the quarter  ended March 31, 2001.  The pro
forma  consolidated  statements of operations are not necessarily  indicative of
the results of operations of the Company as they may be in the future or as they
might have been had the sale been effective January 1, 2001 or 2000.

                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                   (UNAUDITED)





                                                               THREE MONTHS ENDED MARCH 31, 2001
                                                  ------------------------------------------------------------
                                                                                      OTHER
                                                                                    PRO FORMA
                                                   CONSOLIDATED    DISPOSITIONS (a) ADJUSTMENTS      PRO FORMA
                                                  -------------   ------------     -----------     -----------
                                                                                        
NET SALES                                         $      43,732    $ (17,270)         $    --       $   26,462
COST OF PRODUCTS SOLD                                    40,746      (13,096)              --           27,650
                                                  -------------    ---------          -------       ----------
         Gross profit                                     2,986       (4,174)              --           (1,188)
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES              8,037       (1,816)              --            6,221
DEPRECIATION, DEPLETION AND AMORTIZATION                  4,418       (1,026)              --            3,392
(GAIN) ON DISPOSAL OF ASSETS                                (49)          --               --              (49)
RESTRUCTURING COSTS                                       1,190           --               --            1,190
                                                  -------------    ---------          -------       ----------
         Loss from operations                           (10,610)      (1,332)              --          (11,942)
OTHER INCOME (EXPENSES):
      Interest and financing, net                        (7,870)         157            1,673(b)(c)     (6,040)
      Other, net                                           (102)          --               --             (102)
                                                  -------------    ---------          -------       ----------
         Loss before income taxes                       (18,582)      (1,175)           1,673          (18,084)
BENEFIT FROM INCOME TAXES                                 6,504          411(d)          (586)(d)        6,329
                                                  -------------    ---------          -------       ----------
         Net loss                                 $     (12,078)   $    (764)         $ 1,087       $  (11,755)
                                                  =============    =========          =======       ==========
Loss per common share--basic
      Net loss available for common shareholders  $       (0.81)                                    $    (0.79)
                                                  =============                                     ==========
      Weighted average common shares outstanding     14,900,593                                     14,900,593

Loss per common share--diluted
      Net loss available for common shareholders  $       (0.81)                                    $    (0.79)
                                                  =============                                     ==========
      Weighted average common shares outstanding     14,900,593                                     14,900,593







                                      -38-


                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (UNAUDITED)








                                                                                   YEAR ENDED DECEMBER 31, 2000
                                                                ------------------------------------------------------------------
                                                                                                        PRO FORMA
                                                                CONSOLIDATED      DISPOSITIONS (a)     ADJUSTMENTS     PRO FORMA
                                                                ------------      ------------         ------------   ------------
                                                                                                          

NET SALES                                                        $  291,689         $ (92,568)        $        --     $    199,121
COST OF PRODUCTS SOLD                                               235,374           (66,172)                 --          169,202
                                                                -----------        ----------          ------------   ------------
                Gross profit                                         56,315           (26,396)                 --           29,919
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                         35,825            (8,362)                 --           27,463
DEPRECIATION, DEPLETION AND AMORTIZATION                             16,816            (4,298)                 --           12,518
GAIN ON DISPOSAL OF ASSETS                                           (2,021)               --                  --           (2,021)
RESTRUCTURING COSTS                                                   2,199                --                  --            2,199
ASSET IMPAIRMENT CHARGE                                               8,447                --                  --            8,447
                                                                -----------        ----------          ------------   ------------
                Income (loss) from operations                        (4,951)          (13,736)                 --         (18,687)
OTHER INCOME (EXPENSES):
        Interest, net                                               (19,964)               --                7,868(b)(c)   (12,096)
        Other, net                                                     (984)              311                  --             (673)
                                                                -----------        ----------          ------------    ------------
                Income (loss) before income taxes,
                        minority interest and extraordinary item    (25,899)          (13,425)               7,868         (31,456)
BENEFIT FROM (PROVISION FOR) INCOME TAXES                             9,065             4,699(d)            (2,754)(d)      11,010
                                                                -----------        ----------          ------------   ------------
                Income (loss) before minority interest and
                        extraordinary item                          (16,834)           (8,726)               5,114         (20,446)
MINORITY INTEREST                                                         1                (1)                 --               --
                                                                 ----------        ----------          ------------    ------------
                Income (loss) before extraordinary item             (16,833)           (8,727)               5,114         (20,446)
EXTRAORDINARY ITEM: Loss on extinguishment of debt,
        less applicable income tax benefit of $175                     (326)               --                  --             (326)
                                                                -----------        ----------          -----------     ------------
                Net income (loss)                               $   (17,159)       $   (8,727)         $     5,114    $    (20,772)
                                                                ===========        ==========          ===========     ============
Loss per common share before extraordinary item--basic
        Loss available for common shareholders                  $     (1.13)                                          $      (1.37)
                                                                ===========                                           ============
        Weighted average common shares outstanding               14,900,593                                             14,900,593

Loss per common share before extraordinary item--diluted
        Loss available for common shareholders                  $     (1.13)                                          $      (1.37)
                                                                ===========                                           ============
        Weighted average common shares outstanding               14,900,593                                             14,900,593




NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS:

(a)      To eliminate the operations of the Southeastern businesses to be sold.

(b)      Historical amortization of deferred finance charges has been reduced by
         $91 for the three  months  ended  March 31,  2001 and $192 for the year
         ended December 31, 2000 in connection  with the pro forma  write-off of
         deferred finance charges resulting from the pay-down of long-term debt.

(c)      Includes  the  interest  savings  which  would  have  occurred  had the
         transaction  taken place  January 1 of each period and pro forma senior
         debt repayments of $75.5 million were made at such dates.

(d)      Adjustment to provision for income taxes as if the sale had occurred on
         January  1 of each  period  subject  to a  blended  federal  and  state
         statutory tax rate of 35%.
                                      -39-




                         SELECTED FINANCIAL INFORMATION

U.S. AGGREGATES, INC. AND SUBSIDIARIES
HISTORICAL SELECTED FINANCIAL DATA




                                                 QUARTERS ENDED
                                                    MARCH 31,                            YEARS ENDED DECEMBER 31,
                                            -----------------------  --------------------------------------------------------------
                                                2001         2000        2000         1999        1998         1997        1996
                                            -----------  ----------  -----------  -----------  -----------   ---------  -----------
                                                                          (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                                                                   
Net Sales                                   $    43,732  $    54,586  $   291,689  $   308,592  $   237,333  $  166,915  $  133,378
Income (loss) before income taxes,
   minority interest and extraordinary item     (18,582)      (7,826)     (25,899)      23,269        8,965       9,512      10,831
Income (loss) before extraordinary item         (12,078)      (5,087)     (16,833)      14,197        4,832       5,505       6,444

Income (loss) before extraordinary
   item available for common shareholders
            per share
              --basic                       $     (0.81) $     (0.34) $     (1.13) $      1.20  $      0.12  $     0.29  $     0.57
              --diluted                     $     (0.81) $     (0.34) $     (1.13) $      1.16  $      0.11  $     0.28  $     0.57
Weighted average common shares outstanding
              --basic                        14,900,593   14,900,593   14,900,593    9,522,156    6,136,630   6,116,718   6,074,704
              --diluted                      14,900,593   14,900,593   14,900,593    9,799,817    6,382,094   6,306,747   6,095,472

Total assets                                $   414,015  $   431,266  $   427,206  $   414,928  $   337,611  $  172,266  $  150,139
Long-term obligations & redeemable
   preferred stock                              183,952      187,798      190,673      160,312      229,353     126,115     110,123
Cash dividends declared per share           $        --  $      0.03  $      0.09  $      0.03  $        --  $       --  $       --




SOUTHEASTERN OPERATIONS
HISTORICAL SELECTED FINANCIAL DATA




                                                    QUARTERS ENDED
                                                       MARCH 31,                        YEARS ENDED DECEMBER 31,
                                                ---------------------  -----------------------------------------------------------
                                                   2001       2000       2000         1999        1998          1997        1996
                                                --------    ---------  --------     --------    ---------     ---------  ---------
                                                                        (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                                                                    
Net Sales                                       $ 17,270    $ 23,575   $ 92,568     $ 92,678    $  84,734     $  73,485   $ 59,217
Income before income taxes
  and minority interest                              773       1,669      9,762       11,825        5,248         5,654      6,637
Net income                                           502       1,085      6,346        7,572        3,434         3,745      4,422
Total assets                                    $116,124    $119,577   $111,977     $110,421    $  88,685      $ 81,138   $ 69,251
Long-term obligations                              2,090       3,380      2,234        1,102        1,102         2,102      3,102
Cash dividends declared per share               $     --    $     --   $     --     $     --    $      --      $     --   $     --


                                      -40-



FINANCIAL STATEMENTS


         Certain  financial  statements  of the  Company  and  its  Southeastern
operations are attached hereto as Annex A.


                           AVAILABILITY OF 10-K REPORT

         THE  COMPANY  FILED ITS  ANNUAL  REPORT ON FORM 10-K FOR THE YEAR ENDED
DECEMBER 31, 2000 WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 18, 2001.
A COPY OF THE REPORT,  INCLUDING ANY FINANCIAL  STATEMENTS AND SCHEDULES,  AND A
LIST  DESCRIBING  ANY EXHIBITS NOT CONTAINED  THEREIN,  MAY BE OBTAINED  WITHOUT
CHARGE BY ANY  STOCKHOLDER.  THE EXHIBITS ARE AVAILABLE  UPON PAYMENT OF CHARGES
WHICH  APPROXIMATE THE COMPANY'S COST OF REPRODUCTION OF THE EXHIBITS.  REQUESTS
FOR  COPIES  OF THE  REPORT  SHOULD  BE  SENT  TO THE  OFFICE  OF THE  CORPORATE
CONTROLLER  AT THE  MAILING  ADDRESS OF THE  COMPANY  LISTED ON PAGE ONE OF THIS
PROXY STATEMENT.

                       WHERE YOU CAN FIND MORE INFORMATION

     U.S. Aggregates, Inc. and Florida Rock Industries, Inc. file annual,
quarterly and current reports, proxy statements and other information with the
SEC. You may read and copy any reports, statements or other information U.S.
Aggregates, Inc. or Florida Rock Industries, Inc. files at the SEC's public
reference rooms in Washington D.C., New York, New York, and Chicago Illinois.
Please call the SEC at 1-800-SEC-0330 for further information on the public
reference rooms. U.S. Aggregates, Inc.'s and Florida Rock Industries, Inc.'s
public filings are also available to the public from document retrieval services
and at the website maintained by the SEC at http: //www.sec.gov.

                                 OTHER BUSINESS

         The  Board  of  Directors  knows  of no  other  business  that  will be
presented  for  consideration  at the  special  meeting.  If other  matters  are
properly brought before the meeting, however, it is the intention of the persons
named in the accompanying proxy to vote the shares  represented  thereby on such
matters in accordance with their best judgment.

                                          By Order of the Board of Directors,


                                          Hobart Richey
                                          Secretary

August 1, 2001


                                      -41-


ANNEX A


                          INDEX TO FINANCIAL STATEMENTS
                          -----------------------------


ITEM                                                                        PAGE
- - ----                                                                        ----

FINANCIAL STATEMENTS OF U.S. AGGREGATES, INC. AND SUBSIDIARIES
- - --------------------------------------------------------------

Condensed Consolidated Balance Sheets (unaudited) as of
   March 31, 2001 and March 31, 2000 ........................................F-1

Condensed Consolidated Statements of Operations (unaudited)
   for the three months ended March 31, 2001 and March 31, 2000..............F-2

Condensed Consolidated Statements of Cash Flows (unaudited)
   for the three months ended March 31, 2001 and March 31, 2000..............F-3

Notes to Condensed Consolidated Financial Statements for
   the three months ended March 31, 2001.....................................F-4

Management's Discussion and Analysis of Financial Condition
   and Results of Operations for the quarter ended March 31, 2001............F-9

Report of Independent Public Accountants....................................F-12

Consolidated Balance Sheets as of December 31, 2000
   and December 31, 1999....................................................F-13

Consolidated Statements of Operations for the year ended
   December 31, 2000, December 31, 1999 and December 31, 1998...............F-14

Consolidated Statements of Cash Flows for the years ended
   December 31, 2000, December 31, 1999 and December 31, 1998...............F-15

Consolidated Statements of Changes in Shareholders' Equity
   for the years ended December 31, 2000 and December 31, 1999..............F-16

Notes to Consolidated Financial Statements for the year ended
   December 31, 2000........................................................F-17

Management's Discussion and Analysis of Financial Condition
   and Results of Operations for the year ended December 31, 2000...........F-35



                          INDEX TO FINANCIAL STATEMENTS
                          -----------------------------


ITEM                                                                        PAGE
- - ----                                                                        ----

Unaudited Financial Statements of SRM Holdings Corp.
- - ---------------------------------------------------

Condensed Consolidated Balance Sheets as of March 31, 2001
   and March 31, 2000.......................................................F-42

Condensed Consolidated Statements of Operations for the three months
   ended March 31, 2001 and March 31, 2000..................................F-43

Condensed Consolidated Statements of Cash Flows for the three months
   ended March 31, 2001 and March 31, 2000..................................F-44

Notes to Condensed Consolidated Financial Statements
  for the three months ended March 31, 2001.................................F-45

Consolidated Balance Sheets as of December 31, 2000
   and December 31, 1999....................................................F-48

Consolidated Statements of Operations for the year ended
   December 31, 2000 and December 31, 1999..................................F-49

Consolidated Statements of Cash Flows for the years ended
   December 31, 2000 and December 31, 1999..................................F-50

Consolidated Statements of Changes in Shareholders' Equity
   for the years ended December 31, 2000 and December 31, 1999..............F-51

Notes to Consolidated Financial Statements for the year ended
   December 31, 2000........................................................F-52



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                             MARCH 31,   MARCH 31,  DECEMBER 31,
                                               2001        2000         2000
                                             ---------   ---------   ---------
                                            (UNAUDITED) (UNAUDITED)
                          ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                  $   1,688   $   4,123   $   5,021
  Trade accounts receivable, net                32,085      41,992      34,860
  Inventories, net                              27,828      31,739      29,795
  Net assets held for sale                          --          --      23,880
  Prepaid expenses and other current assets      6,567       9,075       7,357
  Receivable from asset sale                    22,220          --          --
                                             ---------   ---------   ---------
      Total current assets                      90,388      86,929     100,913
                                             ---------   ---------   ---------

PROPERTY, PLANT AND EQUIPMENT                  332,034     348,568     333,901
Less: Accumulated depreciation and depletion   (42,717)    (35,642)    (41,835)
                                             ---------   ---------   ---------
      Net property, plant and equipment        289,317     312,926     292,066
                                             ---------   ---------   ---------

INTANGIBLE ASSETS, net                          18,377      22,592      18,823

OTHER ASSETS                                    15,933       8,819      15,404
                                             ---------   ---------   ---------
      Total assets                           $ 414,015   $ 431,266   $ 427,206
                                             =========   =========   =========

         LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES                          $  76,181   $  53,719   $  64,850

LONG-TERM DEBT AND CAPITAL LEASE
  OBLIGATIONS, net of current portion          183,952     187,798     190,673
DEFERRED INCOME TAXES, net                      40,481      52,664      47,377
OTHER                                            1,527         117         330
                                             ---------   ---------   ---------
      Total liabilities                        302,141     294,298     303,230
                                             ---------   ---------   ---------

MINORITY INTEREST, net                              11          12          11
                                             ---------   ---------   ---------

SHAREHOLDERS' EQUITY:
  Common stock, $.01 par value,
    100,000,000 shares authorized,
    14,908,222 shares outstanding,
    including 7,629 shares of treasury stock       149         149         149
  Additional paid-in capital                   123,648     123,648     123,648
  Notes receivable from sale of stock           (1,267)     (1,218)     (1,243)
  Treasury stock, at cost                           (2)         (2)         (2)
  Retained earnings (deficit)                  (10,665)     14,379       1,413
                                             ---------   ---------   ---------
      Total shareholders' equity               111,863     136,956     123,965
                                             ---------   ---------   ---------

      Total liabilities, minority interest
        and shareholders' equity             $ 414,015   $ 431,266   $ 427,206
                                             =========   =========   =========


        The accompanying notes are an integral part of these statements.

                                      F-1



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                                         THREE MONTHS ENDED
                                                              MARCH 31,
                                                     --------------------------
                                                         2001           2000
                                                     -----------    -----------
                                                            (UNAUDITED)

NET SALES                                            $    43,732    $    54,586
COST OF PRODUCTS SOLD                                     40,746         45,332
                                                     -----------    -----------
      Gross profit                                         2,986          9,254

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES               8,037          8,995
DEPRECIATION, DEPLETION AND AMORTIZATION                   4,418          4,013
(GAIN) ON DISPOSAL OF ASSETS                                 (49)            --
RESTRUCTURING COSTS                                        1,190             --
                                                     -----------    -----------
      Loss from operations                               (10,610)        (3,754)

OTHER INCOME (EXPENSES):
  Interest and financing, net                             (7,870)        (4,078)
  Other, net                                                (102)             6
                                                     -----------    -----------
      Loss before income taxes                           (18,582)        (7,826)

BENEFIT FROM INCOME TAXES                                  6,504          2,739
                                                     -----------    -----------
      Net loss                                       $   (12,078)   $    (5,087)
                                                     ===========    ===========


Loss per common share--basic
  Net loss available for common shareholders         $     (0.81)   $     (0.34)
                                                     ===========    ===========
  Weighted average common shares outstanding          14,900,593     14,900,593


Loss per common share--diluted
  Net loss available for common shareholders         $     (0.81)   $     (0.34)
                                                     ===========    ===========
  Weighted average common shares outstanding          14,900,593     14,900,593


        The accompanying notes are an integral part of these statements.

                                      F-2



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

                                                         THREE MONTHS ENDED
                                                              MARCH 31,
                                                     --------------------------
                                                        2001            2000
                                                     -----------    -----------
                                                             (UNAUDITED)

NET CASH USED IN OPERATING ACTIVITIES                $   (12,003)   $    (6,731)
                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment              (1,857)        (9,480)
  Proceeds from sale of assets                             2,390             77
                                                     -----------    -----------
        Net cash provided by (used in)
          investing activities                               533         (9,403)
                                                     -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on long-term debt                   (10,263)        (7,810)
  New borrowings                                          18,400         24,000
  Dividends paid                                              --           (447)
  Debt issuance cost                                          --             36
                                                     -----------    -----------
        Net cash provided by financing activities          8,137         15,779
                                                     -----------    -----------

NET DECREASE IN CASH                                      (3,333)          (355)

CASH AND CASH EQUIVALENTS, beginning of period             5,021          4,478
                                                     -----------    -----------
CASH AND CASH EQUIVALENTS, end of period             $     1,688    $     4,123
                                                     ===========    ===========

DISCLOSURE OF SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                         $     6,204    $     4,677
    Income taxes                                             215            693
NON-CASH TRANSACTIONS:
  Dividends declared but not paid                             --            447
  Addition of capital lease obligations                       --         14,224
  Termination of capital lease obligation                    520             --
  Net inventory sold as part of sale of
    Northern Utah assets                                   1,416             --
  Net other assets sold as part of sale of
    Northern Utah assets                                     223             --
  Debt assumed by buyers as part of sale of
    Northern Utah assets                                   1,849             --
  Notes receivable for sale of Northern Utah assets       22,220             --
  Transfer of assets held for sale as part of
    the sale of Northern Utah Assets                      22,381             --


        The accompanying notes are an integral part of these statements.

                                      F-3



    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS
                              ENDED MARCH 31, 2001
                                  (Unaudited)


     1.   Organization and Basis of Presentation

          Founded in 1994, U.S. Aggregates, Inc. ("USAI" or the "Company") is a
leading producer of aggregates. Aggregates consist of crushed stone, sand and
gravel. The Company's products are used primarily for construction and
maintenance of highways, other infrastructure projects, and for commercial and
residential construction. USAI serves local markets in nine states in two
regions of the United States, the Mountain states and the Southeast.

          The accompanying unaudited condensed consolidated financial statements
of U.S. Aggregates, Inc. and subsidiaries have been prepared in accordance with
accounting principles generally accepted in the United States for interim
financial information and with the instructions to the Quarterly Report on Form
10-Q and to Article 10 of Regulation S-X. In the opinion of management, the
interim financial information provided herein reflects all adjustments
(consisting of normal recurring accruals) necessary for a fair presentation of
the results of operations for the interim periods. The results of operations for
the three months ended March 31, 2001, are not necessarily indicative of the
results to be expected for the full year.

          These condensed consolidated financial statements and the notes
thereto should be read in conjunction with the consolidated financial statements
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2000.

     2. Risk Factors

          The Company's business is seasonal with peak revenue and profits
occurring primarily in the months of April through November. Bad weather
conditions during this period could adversely affect operating income and cash
flow and could therefore have a disproportionate impact on the Company's results
for the full year. Quarterly results have varied significantly in the past and
are likely to vary significantly from quarter to quarter in the future.

          A majority of the Company's revenues are from customers who are in
industries and businesses that are cyclical in nature and subject to changes in
general economic conditions. In addition, since operations occur in a variety of
geographic markets, the Company's business is subject to the economic conditions
in each such geographic market. General economic downturns or localized
downturns in the regions where the Company has operations, including any
downturns in the construction industry, could have a material adverse effect on
the Company's business, financial condition and results of operations.

          The Company's operations are subject to and affected by federal, state
and local laws and regulations including such matters as land usage, street and
highway usage, noise level and health, safety and environmental matters. In many
instances, various permits are required. Although management believes that the
Company is in compliance with regulatory requirements, there can be no assurance
that the Company will not incur material costs or liabilities in connection with
regulatory requirements.

          Certain of the Company's operations may from time to time involve the
use of substances that are classified as toxic or hazardous substances within
the meaning of these laws and regulations. Risk of environmental liability is
inherent in the operation of the Company's business. As a result, it is possible
that environmental liabilities will have a material adverse effect on the
Company in the future.

          The Company markets its aggregates products to customers in a variety
of industries, including public infrastructure, commercial and residential
construction contractors; producers of asphaltic concrete, ready-mix concrete,
concrete blocks, and concrete pipes; and railroads. A substantial amount of the
aggregates is used in publicly funded projects. A decrease or delay in
government funding of highway construction and maintenance and other
infrastructure projects could reduce sales and profits.

                                      F-4



          A material rise in the price or a material decrease in the
availability of oil could and did adversely affect operating results. The cost
of asphalt is correlated to the price of oil. Any increase in the price of oil
might result in the Company's customers using less asphalt. A material increase
in the price of oil could also lead to higher gasoline costs, which could
increase the Company's operating costs. These increases may not be accepted by
customers in the form of higher prices.

          The Company believes that its internally generated cash flow,
including the net proceeds from sales of assets, and borrowings under existing
credit facilities (including a new facility to be provided by existing lenders
which is subject to final bank approval and completion of definitive
documentation) is sufficient to meet liquidity requirements necessary to fund
operations, capital requirements and debt service. The Company's new facility,
when completed, will provide additional short-term liquidity to the Company
contingent upon achieving progress on certain asset sales. To the extent the
Company is not able to complete its new facility or to achieve certain asset
sales or the net proceeds from these asset sales fall short of expectations, the
Company may need to obtain additional sources of financing. There can be no
assurance that such financing will be available or, if available, on terms
favorable to the Company. If the Company is unable to obtain such additional
financing, there could be a material adverse effect on the Company's business,
financial condition and results of operation.

     3.   Long-Term Debt

          A summary of long-term debt is as follows:

                                                          MARCH 31   DECEMBER 31
                                                            2001        2000
                                                          --------     --------
                                                          (DOLLARS IN THOUSANDS)
Prudential Insurance subordinated notes,
   net of discount of $553 and $575, respectively         $ 44,447     $ 44,425
Bank of America term loan A                                 29,947       30,900
Bank of America term loan B                                 41,704       43,004
Bank of America revolving loan                              89,000       77,600
Notes payable to former shareholders                         1,645        1,890
Capital lease obligations                                    9,532       11,240
Other                                                        3,120        4,456
                                                          --------     --------
         Total long-term debt and capital obligations      219,395      213,515
Less:  Current portion                                     (35,443)     (22,842)
                                                          --------     --------
         Long-term debt and capital lease obligations,
            net of current portion                        $183,952     $190,673
                                                          --------     --------


          On April 18, 2001, the Company entered into a Sixth Amendment with its
senior secured lenders which waived all existing covenant defaults, adjusted
future financial covenants, deferred certain principal payments until March 31,
2002, modified the debt repayment schedule, established a borrowing base on the
revolver, provided the Company with additional liquidity from the sale of
certain assets, established monthly interest payment schedules and provided for
increased interest rates to Alternate Base Rate plus 5.00% or Eurodollar Rate
plus 6.00%, of which 2.00% is capitalized and added to principal for the period
through March 31, 2002. The Sixth Amendment also provided for a fee of $1.25
million if the senior credit facility is not paid in full by March 31, 2002.

          The Company also entered into an amendment with its subordinated note
holder to waive existing covenant defaults and to accept deferral of interest
payments through May 22, 2002 in exchange for a 2.00% increase in interest
rates, a deferred fee of $0.9 million and warrants for 671,582 shares with a
nominal exercise price.

          In connection with the amendments of the senior secured credit
facility and the subordinated notes, an agreement was entered into with GTCR
Fund IV to loan to the Company $2 million as junior subordinated debt at an
interest rate of 18.00%. The junior subordinated debt does not mature until 120

                                      F-5



days after senior secured facilities and subordinated notes are paid in full.
GTCR Fund IV will receive a deferred fee of $0.45 million and warrants for
435,469 shares with a nominal exercise price in exchange for its agreement to
provide the Company with the junior subordinated debt. This loan was funded on
April 30, 2001.

          USAI is negotiating a short-term agreement with its existing senior
lenders to provide $5.0 million of additional liquidity to the Company and to
defer interest payments at the end of May and June. The additional cash
availability becomes available in three stages beginning May 21, 2001 through
June 4, 2001. This agreement would provide for an interest rate of Alternate
Base Rate plus 7%, a success fee of $1.0 million and an amendment fee of 25
basis points, or approximately $0.4 million. Availability under the agreement is
conditioned upon the Company's making progress with respect to certain asset
sales. All fees and interest payments are deferred until the earlier of July 31,
2001 (expiration of this short-term agreement) or the consummation of asset
sales.

     4.   Shareholders' Equity

The following Statement of Changes in Shareholders' Equity summarizes the
Company's equity transactions between December 31, 2000 and March 31, 2001:



                                                                                   TREASURY STOCK
                                                                                  ----------------
                                                                         NOTES      SHARES
                                        COMMON STOCK       ADDITIONAL RECEIVABLE     HELD             RETAINED      TOTAL
                                    --------------------    PAID-IN    FROM SALE      IN              EARNINGS   SHAREHOLDERS'
                                      SHARES      AMOUNT    AMOUNT     OF STOCK    TREASURY  AMOUNT   (DEFICIT)     EQUITY
                                    ----------   -------  ----------  ----------   --------  ------   ---------  -------------
                                                                                          
BALANCE AT DECEMBER 31, 2OOO        14,908,222   $   149  $  123,648   $  (1,243)    7,629   $   (2)  $  1,413    $  123,965
Notes receivable, net of payments       --          --        --             (24)      --       --        --             (24)
Net loss                                --          --        --           --          --       --     (12,078)      (12,078)
                                    ----------   -------  ---------    ---------     -----   ------   --------    ----------
BALANCE
AT  MARCH 31, 2001                  14,908,222   $   149  $ 123,648    $  (1,267)    7,629   $   (2)  $(10,665)   $  111,863
                                    ==========   =======  =========    =========     =====   ======   ========    ==========


     5.   Restructuring Costs

          During the fourth quarter of 2000, the Company decided to restructure
its business operations through a plan, which provided for the closure of an
asphalt operation in Nevada, the disposition of certain operations in Idaho and
the consolidation of facilities in Utah (the "Restructuring Plan"). The
Restructuring Plan also includes actions intended to achieve an overall
reduction in corporate overhead.

          The Company recorded restructuring charges of $1.2 million, of which,
$0.5 million relates to the loss on sale of operations in Idaho. The cash
charges of $0.7 million relate to severance benefits for terminated employees
and lease obligations relating to the closure of one of its corporate offices.
As of March 31, 2001, $0.1 million have been paid and an accrual in the amount
of $0.6 million related to the restructuring plan is included in the Condensed
Consolidated Balance Sheet.

                                      F-6



     6.   Inventories

          Inventories consist of the following as of:

                                                    March 31        December 31,
                                                      2001              2000
                                                    --------        -----------
                                                       (DOLLARS IN THOUSANDS)
Finished products                                    $25,143            $26,835
Raw Materials                                          1,653              1,892
Supplies and parts                                       815                768
Fuel                                                     217                324
Less:  Allowances                                         --               (24)
                                                     -------            -------
                                                     $27,828            $29,795
                                                     =======            =======

       Inventories are pledged as security under various debt agreements.

     7.   Income per Share



                                                           THREE MONTHS ENDED MARCH 31,
                                   ------------------------------------------------------------------------------
                                                    2001                                      2000
                                   ------------------------------------------------------------------------------
                                                       (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                               PER SHARE                                PER SHARE
                                    INCOME         SHARES        AMOUNT       INCOME         SHARES       AMOUNT
                                   --------      ----------      ------      -------       ----------   ---------
                                                                                         
Basic net loss
  available for common
  shareholders                     $(12,078)     14,900,593      $(0.81)     $(5,087)      14,900,593      $(0.34)
Effect of dilutive securities             --             --          --           --               --          --
                                                 ----------                                ----------
Dilutive net loss
  available for common
  shareholders                     $(12,078)     14,900,593      $(0.81)     $(5,087)      14,900,593      $(0.34)
                                   ========      ==========      ======      =======       ==========      ======


     8.   New Accounting Pronouncements

          In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, Accounting for Derivative
Instruments and Hedging Activities. In June 1999, the FASB issued SFAS No, 137,
Accounting for Derivatives and Hedging Activities - Deferral of the Effective
Date of SFAS No. 133. In June 2000, the FASB issued SFAS No, 138, Accounting for
Certain Derivatives and Certain Hedging Activities, an amendment of FASB
Statement No. 133. Statement 133, as amended, establishes accounting and
reporting standards requiring that every derivative instrument (including
certain derivative instruments embedded in other contracts) be recorded in the
balance sheet as either an asset or liability measured at its fair value. The
Statement requires that changes in the derivative instrument's fair value be
recognized currently in earnings unless specific hedge accounting criteria are
met. Special accounting for qualifying hedges allows a derivative instrument's
gains and losses to offset related results on the hedged item in the income
statement, to the extent effective, and requires that a company must formally
document, designate, and assess the effectiveness of transactions that receive
hedge accounting. The Company has adopted Statement 133 effective January 1,
2001. The Company has applied Statement 133 to only those hybrid instruments
that were issued, acquired, or substantively modified after December 31, 1998.

          The Company has variable rate borrowings tied to the LIBOR rate. To
reduce its exposure to changes in the LIBOR rate, the Company has entered into a
swap contract. The Company is a party to an interest rate swap under which it
exchanges, at specified intervals, the difference between fixed and floating
interest amounts calculated on an agreed-upon notional amount of $37 million.
The interest rate swap contract has a two-year term that ends on December 29,
2002. The swap contract requires the Company's


                                      F-7



counter party to pay it a floating rate of interest based on USD-LIBOR-BBA due
quarterly beginning March 29, 2001. In return, the Company will pay its counter
party a fixed rate of 6.11% interest due quarterly beginning March 29, 2001. The
Company will report all changes in fair value of its swap contract in earnings.
During the first quarter ended March 31, 2001, the Company recorded a decline in
the value of this swap contract of $0.9 million in interest and financing
expenses. The cumulative effect of adopting this standard effective January 1,
2001 was not significant.

     9.   Effective Tax Rate

          The Company uses an effective tax rate based on its best estimate of
the tax rate expected to be applicable for the full fiscal year. This estimated
rate is applied to the current year-to-date results to determine the interim
provision for income taxes.

     10.  Sale of Northern Utah Assets

          In March 2001, the Company sold certain of its construction materials
operations in Northern Utah to Oldcastle Materials, Inc. The proceeds were
utilized to pay-down debt and certain operating leases and provide the Company
with additional liquidity. In connection with the sale, the Company entered into
a long-term, royalty bearing lease of a quarry to Oldcastle. The revenues and
total assets related to the sold properties represented approximately 14% and
6%, respectively, of the Company's 2000 consolidated totals. The Company
recorded a $22.2 million receivable in the Condensed Consolidated Balance Sheet
at March 31, 2001 related to this sale. On April 2, 2001, the Company received
the $22.2 million cash proceeds and applied $14.2 million to the pay-down of its
senior credit facility.

     11.  New Litigation

          On May 1, 2001 a complaint was filed against the Company and certain
of its officers and directors in United District Court for the Northern District
of California. The suit purports to be a class action filed on behalf of the
plaintiff and others similarly situated and alleges certain violations of the
federal securities laws. The complaint seeks damages and other relief. The
Company has retained counsel and intends to vigorously defend the complaint.

                                      F-8



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

INTRODUCTION

          We conduct our operations through the quarrying and distribution of
aggregate products in nine states in two regions of the United States, the
Mountain states and the Southeast. Our operations have the same general economic
characteristics including the nature of the products, production processes, type
and class of customers, methods of distribution and governmental regulations.

          In March 2001, the Company sold certain of its construction materials
operations in Northern Utah to Oldcastle Materials, Inc. The proceeds were
utilized to pay-down debt and certain operating leases and provide the Company
with additional liquidity. In connection with the sale, the Company entered into
a long-term, royalty bearing lease of a quarry to Oldcastle. The revenues and
total assets related to the sold properties represented approximately 14% and
6%, respectively, of the Company's 2000 consolidated totals. The cash proceeds
from this transaction of approximately $22.2 million were recorded as a
receivable from sale of assets in the Company's Condensed Consolidated Balance
Sheet at March 31, 2001. On April 2, 2001, the Company received the $22.2
million cash proceeds and applied $14.2 million to the pay-down of its senior
credit facility.

          The Company's business is seasonal, with peak sales and profits
occurring primarily in the months of April through November. Accordingly,
results of operations for any individual quarter are not necessarily indicative
of results for the full year.

RESULTS OF OPERATIONS

          The following Management's Discussion and Analysis should be read in
conjunction with the MD&A included in our Annual Report on Form 10-K for the
year ended December 31, 2000.

          First Quarter Ended March 31, 2001 Compared to Restated First Quarter
Ended March 31, 2000

          Net sales for the first quarter ended March 31, 2001 decreased 19.9
percent to $43.7 million, compared to $54.6 million for the same period in 2000.
Sales in 2000 included sales from the Company's Alabama concrete operations sold
under two separate transactions in April and December of 2000 and Eastern Idaho
operations sold in December 2000 and sales from the Company's asphalt and
construction operations in Nevada that were closed in November 2000. Excluding
sales from operations that were sold or closed in 2000, the Company's sales were
flat in the first quarter with an increase in sales in the Company's southeast
operations (11%) offsetting a decline in the Company's western operations (7%).
Excluding the effect of these sold or closed operations, aggregate sales
increased $0.9 million. Asphalt, paving and construction sales in the first
quarter of 2001 also increased $0.7 million or 12% over the same period of 2000.
However, these increases were more than offset by a decrease in ready mix
volumes of 9% and the shortfalls in transportation and other sales.

          For the first three months of 2001, the Company reported gross profit
of $3.0 million, 6.8 percent of net sales, compared to $9.3 million, 17.0
percent of net sales, for the first three months of 2000. The decline in gross
profit was due to several factors: $1.5 million relating to the sale and closure
of operations in 2000; increases in fuel, liquid asphalt and energy costs of
$1.2 million; increases in repair and maintenance costs; higher production and
delivery costs for aggregates; and write downs of inventory.

          Selling, general and administrative expenses in the first quarter of
2001 decreased $1.0 million to $8.0 million compared with $9.0 million for the
same period in 2000. This decrease resulted primarily from the sold or
discontinued operations of $1.4 million offset in part by an increase in
professional fees of $0.7 million.

                                      F-9



          As a result of the continued investment in our business in 2000,
depreciation and amortization grew by $0.4 million.

          During the first quarter of 2001, the Company recorded restructuring
costs of $1.2 million, representing the loss on the sale of one of the Company's
operations in Idaho of $0.5 million and cash charges of $0.7 million for
severance benefits to terminated employees and lease obligations relating to the
closure of one of its corporate offices.

          Net interest and financing expenses increased $3.8 million from $4.1
million in 2000 to $7.9 million in 2001. This increase was primarily due to an
increase in debt levels, as well as an increase in interest rates on outstanding
borrowings. The Company also recorded a reduction in the value of its interest
rate swap contract in the amount of $0.9 million.

          Net loss for the first quarter was $12.1 million, or $0.81 per share,
compared with $5.1 million, or $0.34 per share, for the same quarter of 2000.

          The effective tax rate for the quarters ended March 31, 2000 and 2001
was 35.0%.

LIQUIDITY AND CAPITAL RESOURCES

          On April 18, 2001, the Company entered into a Sixth Amendment with its
senior secured lenders which waived all existing covenant defaults, adjusted
future financial covenants, deferred certain principal payments until March 31,
2002, modified the debt repayment schedule, established a borrowing base on the
revolver, provided the Company with additional liquidity from the sale of
certain assets, established monthly interest payment schedules and provided for
increased interest rates to Alternate Base Rate plus 5.00% or Eurodollar Rate
plus 6.00%, of which 2.00% is capitalized and added to principal for the period
through March 31, 2002. The Sixth Amendment also provided for a fee of $1.25
million if the senior credit facility is not paid in full by March 31, 2002.

          The Company also entered into an amendment with its subordinated note
holder to waive existing covenant defaults and to accept deferral of interest
payments through May 22, 2002 in exchange for a 2.00% increase in interest
rates, a deferred fee of $0.9 million and warrants for 671,582 shares with a
nominal exercise price.

          In connection with the amendments of the senior secured credit
facility and the subordinated notes, an agreement was entered into with GTCR
Fund IV to loan to the Company $2 million as junior subordinated debt at an
interest rate of 18.00%. The junior subordinated debt does not mature until 120
days after senior secured facilities and subordinated notes are paid in full.
GTCR Fund IV will receive a deferred fee of $0.45 million and warrants for
435,469 shares with a nominal exercise price in exchange for its agreement to
provide the Company with the junior subordinated debt. This loan was funded on
April 30, 2001.

          USAI is negotiating a short-term agreement with its existing senior
lenders to provide $5.0 million of additional liquidity to the Company and to
defer interest payments at the end of May and June. The additional cash
availability becomes available in three stages beginning May 21, 2001 through
June 4, 2001. This agreement would provide for an interest rate of Alternate
Base Rate plus 7%, a success fee of $1.0 million and an amendment fee of 25
basis points, or approximately $0.4 million. Availability under the agreement is
conditioned upon the Company's making progress with respect to certain asset
sales. All fees and interest payments are deferred until the earlier of July 31,
2001 (expiration of this short-term agreement) or the consummation of asset
sales.

          At March 31, 2001, working capital, exclusive of current maturities of
debt, assets held for sale, note receivable for the proceeds from sale of assets
and cash items, totaled $25.7 million compared to $30.0 million at December 31,
2000.

                                      F-10



          Net cash used in operating activities for the three months ended March
31, 2001 was $12.0 million, compared to the $6.7 million generated during the
same period last year. The increase in the use of cash was due to the increase
in operating loss offset by the reduction of working capital needs. Net cash
provided by investing activities for the three months ended March 31, 2001 was
$0.5 million compared to $9.4 million used in the same period in 2000 due to a
reduction in capital expenditures and an increase in proceeds from sale of
assets. Net cash provided by financing activities was $8.1 million for the three
months ended March 31, 2001 compared to $15.8 million during the same period
last year through increase borrowings under the Company's line of credit.

          The Company believes that its internally generated cash flow,
including the net proceeds from sales of assets, and borrowings under existing
credit facilities (including a new facility to be provided by existing lenders
which is subject to final bank approval and completion of definitive
documentation) is sufficient to meet liquidity requirements necessary to fund
operations, capital requirements and debt service. The Company's new facility,
when completed, will provide additional short-term liquidity to the Company
contingent upon achieving progress on certain asset sales. To the extent the
Company is not able to complete its new facility or to achieve certain asset
sales or the net proceeds from these asset sales fall short of expectations, the
Company may need to obtain additional sources of financing. There can be no
assurance that such financing will be available or, if available, on terms
favorable to the Company. If the Company is unable to obtain such additional
financing, there could be a material adverse effect on the Company's business,
financial condition and results of operation.

FORWARD LOOKING STATEMENTS

         Certain matters discussed in this report contain forward-looking
statements and information based on management's belief as well as assumptions
made by and information currently available to management. Such statements are
subject to risks, uncertainties and assumptions including, among other matters,
future growth in the construction industry; the ability of U.S. Aggregates, Inc.
to complete and effectively integrate its acquired companies operations; to fund
its liquidity needs; and general risks related to the markets in which U.S.
Aggregates, Inc. operates. Should one or more of these risks materialize, or
should underlying assumptions prove incorrect, actual results may differ
materially from those projected. Additional information regarding these risk
factors and other uncertainties may be found in the Company's filings with the
Securities and Exchange Commission.

                                      F-11



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


TO THE SHAREHOLDERS AND THE BOARD OF DIRECTORS OF
U.S. AGGREGATES, INC.:


          We have audited the accompanying consolidated balance sheets of U.S.
Aggregates, Inc. (a Delaware corporation) and Subsidiaries (the Company) as of
December 31, 2000 and 1999, and the related consolidated statements of
operations, shareholders' equity and cash flows for the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

          In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of U.S.
Aggregates, Inc. and Subsidiaries as of December 31, 2000 and 1999, and the
results of its operations and its cash flows for the years then ended in
conformity with accounting principles generally accepted in the United States.


/s/ Arthur Andersen LLP
San Francisco, California
March 21, 2001
(except with respect to the matters discussed in Note 9
as to which the date is April 18, 2001)

                                      F-12



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                                     DECEMBER 31,   DECEMBER 31,
                                                        2000           1999
                                                     -----------    -----------
                                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                          $     5,021    $     4,478
  Trade accounts receivable, net of allowance
    for doubtful accounts of $2,238 and $1,273,
    respectively                                          34,860         52,294
  Notes and other receivables                                928          2,022
  Inventories, net                                        29,795         28,041
  Net assets held for sale                                23,880             --
  Prepaid expenses and other current assets                6,429          5,780
                                                     -----------    -----------
      Total current assets                               100,913         92,615

PROPERTY, PLANT AND EQUIPMENT, net                       292,066        292,910

INTANGIBLE ASSETS, net                                    18,823         22,308

OTHER ASSETS                                              15,404          7,095
                                                     -----------    -----------
        Total assets                                 $   427,206    $   414,928
                                                     ===========    ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
  Trade accounts payable                             $    29,991    $    35,631
  Accrued payroll                                          2,252          2,743
  Other accrued liabilities                                9,765          8,033
  Income tax payable                                          --            886
  Current portion of long-term debt                       22,842          9,298
                                                     -----------    -----------
      Total current liabilities                           64,850         56,591

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS,
  net of current portion                                 190,673        160,312
DEFERRED INCOME TAXES, net                                47,377         55,404
OTHER                                                        330             96
                                                     -----------    -----------
        Total liabilities                                303,230        272,403
                                                     -----------    -----------

MINORITY INTEREST, net                                        11             12
                                                     -----------    -----------


SHAREHOLDERS' EQUITY:
  Common stock, $.01 par value,
    100,000,000 shares authorized,
    14,908,222 shares outstanding,
    including 7,629 shares of treasury stock                 149            149
  Additional paid-in capital                             123,648        123,648
  Notes receivable from sale of stock                     (1,243)        (1,195)
  Treasury stock, at cost                                     (2)            (2)
  Retained earnings                                        1,413         19,913
                                                     -----------    -----------
      Total shareholders' equity                         123,965        142,513
                                                     -----------    -----------

      Total liabilities, minority interest and
        shareholders' equity                         $   427,206    $   414,928
                                                     ===========    ===========

      The accompanying notes are an integral part of these statements.

                                      F-13



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)



                                                             Year Ended December 31,
                                                      ---------------------------------------
                                                         2000          1999          1998
                                                      -----------   -----------   -----------
                                                                         
NET SALES                                             $   291,689   $   308,592   $   237,333
COST OF PRODUCTS SOLD                                     235,374       224,088       176,814
                                                      -----------   -----------   -----------
      Gross profit                                         56,315        84,504        60,519

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES               35,825        32,035        25,001
DEPRECIATION, DEPLETION AND AMORTIZATION                   16,816        12,851        11,098
(GAIN) ON DISPOSAL OF ASSETS                               (2,021)           --            --
RESTRUCTURING COSTS                                         2,199            --            --
ASSET IMPAIRMENT CHARGE                                     8,447            --            --
                                                      -----------   -----------   -----------
      Income (loss) from operations                        (4,951)       39,618        24,420

OTHER INCOME (EXPENSES):
  Interest, net                                           (19,964)      (16,042)      (14,351)
  Other, net                                                 (984)         (307)       (1,104)
                                                      -----------   -----------   -----------
      Income (loss) before income taxes,
        minority interest and extraordinary item          (25,899)       23,269         8,965

BENEFIT FROM (PROVISION FOR) INCOME TAXES                   9,065        (8,499)       (3,748)
                                                      -----------   -----------   -----------
      Income (loss) before minority interest and
        extraordinary item                                (16,834)       14,770         5,217

MINORITY INTEREST                                               1          (573)         (385)
                                                      -----------   -----------   -----------
      Income (loss) before extraordinary item             (16,833)       14,197         4,832

EXTRAORDINARY ITEM: Loss on extinguishment of debt,
  less applicable income tax benefit of $175
  and $161                                                   (326)         (264)         (338)
                                                      -----------   -----------   -----------
      Net income (loss)                               $   (17,159)  $    13,933   $     4,494
                                                      ===========   ===========   ===========

Income (loss) per common share--basic
  Income (loss) before extraordinary item
    available for common shareholders                 $     (1.13)  $      1.20   $      0.12
  Extraordinary item, net of tax                            (0.02)        (0.03)        (0.06)
                                                      -----------   -----------   -----------
  Net income (loss) available for
    common shareholders                               $     (1.15)  $      1.17   $      0.06
                                                      ===========   ===========   ===========
  Weighted average common shares outstanding           14,900,593     9,522,156     6,136,630

Income (loss) per common share--diluted
  Income (loss) before extraordinary item
    available for common shareholders                 $     (1.13)  $      1.16   $      0.11
  Extraordinary item, net of tax                            (0.02)        (0.03)        (0.06)
                                                      -----------   -----------   -----------
  Net income (loss) available for
    common shareholders                               $     (1.15)  $      1.13   $      0.05
                                                      ===========   ===========   ===========
  Weighted average common shares outstanding           14,900,593     9,799,817     6,382,094


        The accompanying notes are an integral part of these statements.

                                      F-14



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)



                                                               YEAR ENDED DECEMBER 31,
                                                       --------------------------------------
                                                          2000          1999          1998
                                                       ----------    ----------    ----------
                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Income (loss) before extraordinary item              $  (16,833)   $   14,197    $    4,832
  Adjustments to reconcile income (loss) before
    extraordinary item to net cash provided by
    operating activities:
      Depreciation, depletion and amortization             16,816        12,851        11,098
      Restructuring charges, net of cash paid               1,272            --            --
      Asset impairment charges                              8,447            --            --
      Provision for doubtful accounts, net                    965           109           (49)
      Deferred income taxes                                (8,027)        7,117         3,226
      Loss (gain) on disposal of fixed assets
        and real estate                                       660          (171)          330
      Minority interest                                        (1)          573           775
      Extraordinary item                                     (326)         (264)         (338)
      Change in operating assets and liabilities:
        Trade accounts, notes and other receivables        17,610        (9,096)      (13,018)
        Inventories                                        (1,754)       (3,665)       (8,280)
        Prepaid expenses and other                        (11,412)       (5,919)        2,890
        Trade accounts payable and accrued liabilities     (3,955)       11,341           347
        Income taxes payable                                 (886)           (4)          916
        Other                                                 234           (96)          454
                                                       ----------    ----------    ----------
          Net cash provided by operating activities         2,810        26,973         3,183
                                                       ----------    ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment              (40,889)      (63,097)      (27,330)
  Acquisition of subsidiaries, net of cash acquired            --          (325)      (83,884)
  Proceeds from sale of property, plant & equipment        14,501         3,455        10,360
                                                       ----------    ----------    ----------
          Net cash used in investing activities           (26,388)      (59,967)     (100,854)
                                                       ----------    ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on long-term debt                    (69,891)     (101,281)      (85,990)
  New borrowings                                           98,100        70,198       185,731
  Proceeds from sale of stock, net                             --        65,706            --
  Dividends paid                                           (1,788)           --            --
  Debt issuance cost                                       (2,300)           --           300
                                                       ----------    ----------    ----------
          Net cash provided by financing activities        24,121        34,623       100,041
                                                       ----------    ----------    ----------

NET INCREASE IN CASH                                          543         1,629         2,370

CASH AND CASH EQUIVALENTS, beginning of period              4,478         2,849           479
                                                       ----------    ----------    ----------
CASH AND CASH EQUIVALENTS, end of period               $    5,021    $    4,478    $    2,849
                                                       ==========    ==========    ==========

DISCLOSURE OF SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                           $   20,741    $   15,684    $   13,364
    Taxes                                                      (5)          600           131
NONCASH TRANSACTIONS:
  Value assigned to warrants                                   --            --           300
  Accretion of preferred stock dividend                        --         2,814         4,097
  Conversion of minority interest to equity                    --         8,273            --
  Conversion of preferred shares and accreted
    dividends to common shares                                 --        46,377            --
  Dividends declared but not paid                              --           447            --
  Addition of capital lease obligations                    15,645            --            --



        The accompanying notes are an integral part of these statements.

                                      F-15



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)





                                                                                        TREASURY STOCK
                                                                              NOTES     --------------
                                              COMMON STOCK      ADDITIONAL  RECEIVABLE  SHARES                          TOTAL
                                           ------------------    PAID-IN    FROM SALE   HELD IN            RETAINED  SHAREHOLDERS'
                                           SHARES      AMOUNT    CAPITAL    OF STOCK   TREASURY   AMOUNT   EARNINGS    EQUITY
                                          ----------   ------   ---------   --------   --------   ------   --------    --------
                                                                                              
BALANCE AT
   DECEMBER 31, 1998                       6,144,250   $ 61   $   2,887    $  (640)     7,629       $  (2)    $ 9,241    $ 11,547
   Notes receivable, net of
     payments                                     --     --          --        (62)        --          --          --         (62)
   Conversion of minority
     interest to equity                      649,363      6       8,760       (493)        --          --          --       8,273
   Issuance of common stock                5,000,000     50      65,656         --         --          --          --      65,706
   Exercise of warrants                       22,800      1          (1)        --         --          --          --          --
   Accretion of mandatory
     redeemable preferred
     stock dividend                               --     --          --         --         --          --      (2,814)     (2,814)
   Conversion of preferred shares
     and accreted dividends to
     common shares                         3,091,809     31      46,346         --         --          --          --      46,377
   Net income                                     --     --          --         --         --          --      13,933      13,933
   Cash dividends declared                        --     --          --         --         --          --        (447)       (447)
                                          ----------   ----   ---------    -------     ------       -----     -------    --------
BALANCE AT
   DECEMBER 31, 1999                      14,908,222    149     123,648     (1,195)     7,629          (2)     19,913     142,513
   Notes receivable, net of
     payments                                     --     --          --        (48)        --          --          --         (48)
   Net loss                                       --     --          --         --         --          --     (17,159)    (17,159)
   Cash dividends declared                        --     --          --         --         --          --      (1,341)     (1,341)
                                          ----------   ----   ---------    -------     ------       -----     -------    --------
BALANCE AT
   DECEMBER 31, 2000                      14,908,222   $149   $ 123,648    $(1,243)     7,629       $  (2)    $ 1,413    $123,965
                                          ==========   ====   =========    =======     ======       =====     =======    ========



       The accompanying notes are an integral part of these statements.

                                      F-16



                     U.S. AGGREGATES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)


1.   BUSINESS

          U.S. Aggregates, Inc. (a Delaware corporation, hereinafter referred to
as "USAI" or "the Company") was incorporated in 1994. USAI is a leading producer
of aggregates, primarily crushed stone, sand and gravel and associated
aggregate-based materials and services. Its products are used primarily for the
construction and maintenance of highways and other infrastructure projects and
for commercial and residential construction, in nine states. The Company
operates through two wholly owned subsidiaries: SRM Holdings Corp. (SRMHC) and
Western Aggregates Holding Corp. (WAHC). The current capital structure of USAI
includes common stock with voting rights.

          The Company conducts its operations through one reportable segment:
the quarrying and distribution of aggregate products. The Company operates in
nine states which have been aggregated for segment reporting purposes.

RISK FACTORS RELATING TO THE COMPANY'S BUSINESS AND INDUSTRY

          The Company's business is seasonal, with peak revenue and profits
occurring primarily in the months of April through November. Bad weather
conditions during this period could and did adversely affect operating income
and cash flow and had a disproportionate impact on the Company's results for the
full year. Quarterly results have varied significantly in the past and are
likely to vary significantly from quarter to quarter in the future.

         A majority of the Company's revenues are from customers who are in
industries and businesses that are cyclical in nature and subject to changes in
general economic conditions. In addition, since operations occur in a variety of
geographic markets, the Company's business is subject to the economic conditions
in each geographic market. General economic downturns or localized downturns in
the regions where the Company has operations, including any downturns in the
construction industry, could and did have a material adverse effect on the
Company's business, financial condition and results of operations.

          The Company's operations are subject to and affected by federal, state
and local laws and regulations including such matters as land usage, street and
highway usage, noise levels and health, safety and environmental matters. In
many instances, various permits are required. Although management believes that
the Company is in compliance with regulatory requirements, there can be no
assurance that the Company will not incur material costs or liabilities in
connection with regulatory requirements.

          Certain of the Company's operations may from time to time involve the
use of substances that are classified as toxic or hazardous within the meaning
of certain federal, state or local laws and regulations. Risk of environmental
liability is inherent in the operation of the Company's business. As a result,
it is possible that environmental liabilities will have a material adverse
effect on the Company in the future.

          The Company markets its aggregates products to customers in a variety
of industries, including public infrastructure, commercial and residential
construction contractors; producers of asphaltic concrete, ready-mix concrete,
concrete blocks, and concrete pipes; and railroads. A substantial amount of the
aggregates is used in publicly funded projects. A decrease or delay in
government funding of highway construction and maintenance and other
infrastructure projects could and did reduce sales and profits.

          A material rise in the price or a material decrease in the
availability of oil could and did adversely affect operating results. The cost
of asphalt is correlated to the price of oil. Any increase in the price of oil
might result in the Company's customers using less asphalt. A material increase
in the price of oil could also lead to higher gasoline costs which could
increase the Company's operating costs. These increases may not be accepted by
customers in the form of higher prices.

                                      F-17



          The Company believes that its internally generated cash flow
(including the sales of assets) and access to existing credit facilities are
sufficient to meet liquidity requirements necessary to fund operations, capital
requirements and debt service. To the extent these sources of liquidity are not
available or fall short of expectations, the Company may need to obtain
additional sources of financing. There can be no assurance that such financing
will be available or, if available, on terms favorable to the Company. If the
Company is unable to obtain such additional financing, there could be a material
adverse effect on the Company's business, financial condition and results of
operation.

2. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

          The consolidated financial statements include the accounts of USAI and
its subsidiaries. All significant intercompany balances and transactions have
been eliminated.

          One of the executives has a minority interest in Dekalb Stone, Inc., a
corporation in which the Company is the majority shareholder.

USE OF ESTIMATES

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

CASH AND CASH EQUIVALENTS

          Cash and cash equivalents represent funds on deposit in non-interest
and interest-bearing operating and/or highly liquid investment accounts, with
original maturities of three months or less.

INVENTORIES

          Inventories are stated at the lower of average manufactured cost
(which approximates the first-in, first-out method of accounting) or market.
Average manufactured cost includes all direct labor and material costs and those
indirect costs specifically related to aggregate production, including indirect
labor, repairs, depreciation and depletion.

INCOME PER SHARE

          In accordance with the Financial Accounting Standards Board Statement
of Financial Accounting Standards No. 128, Earning Per Share, the Company
reports two separate income per share amounts, basic and diluted. Both were
calculated by dividing net income by the weighted average number of shares of
common stock outstanding during the period. Diluted earnings per share includes
the impact of outstanding warrants and stock options, using the treasury stock
method.

PROPERTY, PLANT, AND EQUIPMENT

          Property, plant and equipment are stated at cost. Depreciation is
provided for using the straight-line method over the estimated useful lives of
the assets, which are as follows:

               Buildings                                      40 years
               Plant and equipment                         10-30 years
               Transportation and delivery equipment        4-15 years
               Furniture and fixtures                       5-10 years

                                      F-18


          Expenditures for development, renewals and betterments of developing
quarries and gravel pits are capitalized and amortized on the units-of-
production method over the estimated remaining recoverable reserves or over the
remaining lives of the leases if the properties are leased. Depletion of
acquired or leased mineral deposits is calculated on the units-of-production
method over the estimated remaining recoverable reserves. Repairs and
maintenance that do not improve or extend the lives of the assets are charged
against operations or included in the inventory overhead pool in the year
benefited. When properties are retired or otherwise disposed of, related costs
and accumulated depreciation are removed from the accounts and any resulting
gain or loss is included in operations.

INTANGIBLES

          Goodwill is amortized on a straight-line basis over 40 years.
Covenants not to compete are amortized on a straight-line basis over the life of
the agreement. Deferred finance charges are amortized on a straight-line basis
over the life of the related loan. As of December 31, 2000 and 1999, the
accumulated amortization applicable to the intangible assets was $10,413 and
$8,659, respectively.

ACCRUED SELF-INSURANCE OBLIGATIONS

          It is the policy of the Company to self-insure for employee health and
prescription benefits. Provisions are made for estimated settlements, including
incurred but not reported losses. The methods of making such estimates and
establishing the resulting accrued liabilities are reviewed frequently, and any
adjustments resulting there from are reflected in current earnings. Accrued
liabilities for future claims are not discounted.

RECLASSIFICATIONS

          Certain prior-year amounts have been reclassified to conform with the
current-year presentation.

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS

          The Company accounts for long-lived assets pursuant to Statement of
Financial Accounting Standards ("SFAS") No. 121, Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. The Company
evaluates its plant and other long-term assets for impairment and assesses their
recoverability based upon anticipated future cash flows. If facts and
circumstances lead the Company's management to believe that the cost of one of
its assets may be impaired, the Company will (a) evaluate the extent to which
that cost is recoverable by comparing the future undiscounted cash flows
estimated to be associated with that asset to the asset's carrying amount and
(b) write-down that carrying amount to market value or discounted cash flow
value to the extent necessary. The Company's management has determined that
certain assets held for sale were impaired at December 31, 2000 and have written
down the carrying amount of such assets to market value as discussed in Note 4.

                                      F-19



VALUATION ACCOUNTS

         Below is a summary of the changes in the Company's valuation accounts
for 2000, 1999 and 1998:

                                                Additions
                                 Beginning  ------------------   Deduc-   Ending
                                  Balance   Acquired  Provided   tions   Balance
                                  -------   --------  --------   ------  -------
2000
  Allowance for doubtful accounts  $1,273     $ --     $1,754     $(789)  $2,238
  Inventory valuation reserve          16       --          8        --       24
1999
  Allowance for doubtful accounts  $1,163     $ --     $  580     $(470)  $1,273
  Inventory valuation reserve         500       --         16      (500)      16
1998
  Allowance for doubtful accounts  $  629     $583     $  409     $(458)  $1,163
  Inventory valuation reserve         291       --        500      (291)     500


Deductions include all charges against reserves. These deductions were made in
the normal course of business and only for the specific use for which the
reserve was identified and intended.

RECLAMATION COSTS

          Quarry and pit reclamation costs are treated as normal ongoing costs
and are expensed as incurred.

ENVIRONMENTAL MATTERS

          Remediation costs are accrued based on estimates of known
environmental remediation exposure. Ongoing environmental compliance costs,
including maintenance and monitoring costs, are expensed as incurred. Any other
environmental costs are recorded in the period which the amount can be
reasonably estimated. Among the variables that management must assess in
evaluating costs associated with environmental issues are the evolving
regulatory standards. It is impossible to quantify the impact of all actions
regarding environmental matters, particularly the extent and cost of future
remediation and other compliance efforts. However, the Company currently has no
known material liabilities in connection with expected remediation or other
environmental-related costs.

INCOME TAXES

          USAI accounts for income taxes in accordance with Statement of
Financial Accounting Standards No. 109 (SFAS 109). Under SFAS 109, deferred tax
assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement and tax bases, as
well as the effect of operating loss and tax credit carryforwards. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in the period of change.

REVENUE RECOGNITION

          Revenues are recognized at the time the related products are delivered
or when title passes.

          Contract revenues and costs are recognized under the percentage-of-
completion method, measured by the percentage of costs incurred to date as a
percentage of estimated total costs for each contract.

                                      F-20



Revisions in cost estimates during the course of a contract are reflected in the
accounting period in which the change of costs becomes known. Provision for
estimated losses on incomplete contracts is made in the period in which such
losses become evident.

OFFERING COSTS

          Offering costs of $8,946 were incurred in connection with the
Company's initial public offering. Such costs were treated as a reduction of the
proceeds from the offering.

FINANCIAL INSTRUMENTS

          USAI's financial instruments consist of cash, short-term accounts
receivable, accounts payable and debt for which current carrying amounts are
equal to or approximate fair market value.

INTEREST RATE SWAP

          In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, Accounting for Derivative
Instruments and Hedging Activities. In June 1999, the FASB issued SFAS No, 137,
Accounting for Derivatives and Hedging Activities - Deferral of the Effective
Date of SFAS No. 133. In June 2000, the FASB issued SFAS No, 138, Accounting for
Certain Derivatives and Certain Hedging Activities, an amendment of FASB
Statement No. 133. Statement 133, as amended, establishes accounting and
reporting standards requiring that every derivative instrument (including
certain derivative instruments embedded in other contracts) be recorded in the
balance sheet as either an asset or liability measured at its fair value. The
Statement requires that changes in the derivative instrument's fair value be
recognized currently in earnings unless specific hedge accounting criteria are
met. Special accounting for qualifying hedges allows a derivative instrument's
gains and losses to offset related results on the hedged item in the income
statement, to the extent effective, and requires that a company must formally
document, designate, and assess the effectiveness of transactions that receive
hedge accounting. The Company has adopted Statement 133 effective January 1,
2001. The Company has applied Statement 133 to only those hybrid instruments
that were issued, acquired, or substantively modified after December 31, 1998.
If statement 133 had been applied at December 31, 2000, the change in fair value
would be immaterial.

          The Company has variable rate borrowings tied to the LIBOR rate. To
eliminate its exposure to changes in the LIBOR rate, The Company has entered
into a swap contract. The Company is a party to an interest rate swap under
which it exchanges, at specified intervals, the difference between fixed and
floating interest amounts calculated on an agreed-upon notional amount of $37
million. The interest rate swap contract has a two year term that ends on
December 29, 2002. The swap contract requires the Company's counterparty to pay
it a floating rate of interest based on USD-LIBOR-BBA due quarterly beginning
March 29, 2001. In return, the Company will pay its counterparty a fixed rate of
6.11% interest due quarterly beginning March 29, 2001. The periodic payments
under the swap are with the same frequency as payments required under the
borrowing agreements. Under Statement 133 the Company will designate the
contract as a cash flow hedge. The Company will account for changes in the fair
value of its swap contract with all changes in fair value reported in other
comprehensive income. Amounts in other comprehensive income will be reclassified
into earnings for the ineffective portion of the gain or loss on the derivative
instruments. If statement 133 had been applied at December 31, 2000, the change
in fair value would be immaterial.

COSTS OF START-UP ACTIVITIES

          In April 1998, the American Institute of Certified Public Accountants
(the "AICPA") issued Statement of Position 98-5, Reporting on the Costs of
Start-Up Activities ("SOP 98-5"). Effective January 1, 1999, SOP 98-5 requires
that all costs related to certain start-up activities, including organizational
costs, be expensed as incurred. The cumulative effect of the adoption of SOP
98-5 reduced net earnings by $84, which has been recorded as an expense in the
period ended December 31, 1999.

                                      F-21



NEW ACCOUNTING PRONOUNCEMENTS

          In March 2000, the FASB issued FASB Interpretation No. 44, "Accounting
for Certain Transactions Involving Stock Compensation - an interpretation of APB
Opinion No. 25" (FIN 44). FIN 44 clarifies the application of APB Opinion No.
25, and among other issues clarifies the following: the definition of an
employee for purposes of applying APB Opinion No. 25; the criteria for
determining whether a plan qualifies as a noncompensatory plan; the accounting
consequence of various modifications to the terms of previously fixed stock
options or awards; and the accounting for an exchange of stock compensation
awards in a business combination. FIN 44 is effective July 1, 2000, but certain
conclusions in FIN 44 cover specific events that occurred after either December
15, 1998 or January 12, 2000. The adoption of FIN 44 did not have a material
impact on the Company's consolidated financial statements.

          The Emerging Issues Task Force issued No. 00-10, Accounting for
Shipping and Handing Fees and Costs ("EITF 00-10), which requires that amounts
billed to customers related to shipping and handling be classified as revenue
and that the related costs should be included in costs of goods sold. The
Company previously reported a portion or its shipping revenue as a reduction of
shipping costs. The Company adopted EITF 00-10 in the fourth quarter of 2000 and
has reflected the impact of this pronouncement in the financial statements for
all periods presented herein. The Company reports freight and delivery charges
as sales and the related cost of freight and delivery is reported as cost of
products sold. Gross profit has not changed from amounts that have been reported
prior to the adoption of EITF 00-10. The adoption of this resulted in addition
sales and costs of products sold of $12,833 in 2000, $10,411 in 1999 and $8,595
in 1998.

3.   ACQUISITIONS

          On June 5, 1998, USAI, through WAHC, purchased all of the outstanding
common stock of Monroc, Inc. (Monroc). Monroc's purchase price was approximately
$67,800 in cash plus costs and certain assumed liabilities. The acquisition has
been accounted for under the purchase method of accounting. The amount by which
the total cost exceeded the fair value of the tangible net assets acquired of
$1,135 was recognized as goodwill and is being amortized over 40 years.

          In addition, at various dates during 1998 and 1999 and 2000, USAI,
through its subsidiaries, acquired assets and businesses of several small
companies. The operating results of the acquired businesses are included in the
accompanying financial statements from their respective dates of acquisition.

          The following table reflects supplemental disclosure of noncash
transactions related to these acquisitions for 1998:

          Fair value of assets acquired, including goodwill of $4,132  $139,417
          Liabilities assumed                                           (55,533)
                                                                       --------
          Cash paid for assets                                          $83,884
                                                                       ========

          The following unaudited selected pro forma financial data are
presented as if the acquisitions (excluding Monroc's discontinued operations)
had occurred on January 1, 1998. The pro forma financial information includes
adjustments for amortization of goodwill and accrual of interest expense for the
entire periods presented. The unaudited pro forma information presented below is
not necessarily indicative of what results of operations actually would have
been if the acquisition had occurred on the date indicated. Moreover, they are
not necessarily indicative of future results.

                                      F-22



                                                                        1988
                                                                      ---------
                                                                     (UNAUDITED)
         Net sales                                                    $  249,224
         Income before extraordinary items                                 4,916
         Income before extraordinary items per share                  $     0.13


          Concurrent with the acquisition of Monroc, the Company decided to
dispose of the Precast Division operations of Monroc. The Precast Division
operations concentrated on the production of pre-fabricated concrete products
using its site casts and molds, made to meet existing industry construction
standards. The Company accounted for the acquisition and disposition of this
division as required by purchase accounting and EITF 87-11, "Allocation of
Purchase Price to Assets to Be Sold". This included recording expected
operational income as well as interest on the cost of carrying this division as
an adjustment to the purchase price of Monroc. On December 31, 1998, the Company
sold the Precast Division for $8,637. No gain or loss was recognized on this
disposition. The results of operations from the Precast Division between the
date of acquisition and sale of $1,409 net of tax, and the interest expense
associated with the purchase of the Precast Division of $247 net of tax was
considered in the purchase price allocation. There were no earnings received or
losses funded by Monroc during the operational period.

          Also, concurrent with the acquisition of Monroc, the Company decided
to dispose of a depleted sand and gravel deposit site and an unused ready-mix
plant site. The sites were sold during 1998 for $6,945 and no gain or loss was
recognized on these dispositions.

4.   ASSETS HELD FOR SALE AND ASSET IMPAIRMENT CHARGES

          During the fourth quarter of 2000, the Company made a decision to sell
certain construction materials operations in Idaho and Utah. As a result, an
evaluation for impairment of long-lived assets was performed. Based upon this
analysis, the Company determined that the fair market value of these long-lived
assets was less than the carrying value. Accordingly, during the fourth quarter
of 2000, the Company adjusted the carrying value of these assets to their
estimated fair value (less estimated costs of sale) resulting in a non-cash
impairment charge of $8,447. These assets totaling $22,785 have been classified
as Assets Held for Sale in the consolidated Balance Sheet at December 31, 2000,
and were sold subsequent to year end. Assets held for sale also include $1,095
of assets described below in Note 5.

5.   RESTRUCTURING COSTS

          During the fourth quarter of 2000, the Company decided to restructure
its business operations through a plan, which provided for the closure of an
asphalt operation in Nevada, the disposition of certain operations in Idaho and
the consolidation of facilities in Utah (the "Restructuring Plan"). The
Restructuring Plan also includes actions intended to achieve an overall
reduction in corporate overhead.

          The Company recorded restructuring charges of $2,199, of which, $1,272
relates to non-cash charges for the closure or sale of facilities or operations.
Assets in the amount of $1,095 have been classified as Assets Held for Sale. The
cash charges of $927 relate to site closure costs and severance benefits for
terminated employees. These amounts have been fully paid as of December 31, 2000
and accordingly, there are no accruals related to the restructuring plan
included in the Consolidated Balance Sheet at December 31, 2000.

          In addition to the restructuring charges described above, the Company
has recorded a non-cash charge of $2,250 related to the write-down of a portion
of the inventory value at these sites. This charge has been recorded in costs of
products sold in the Consolidated Statement of Operations.

                                      F-23



          The restructuring charges were determined based on formal plans
approved by the Company's management using the information available at the
time. Additional employee headcount reductions and additional restructuring
charges are anticipated to occur in the first quarter of 2001.

6.   INVENTORIES

          Inventories consist of the following as of December 31:

                                                       2000         1999
                                                     --------     --------
     Finished products                               $ 26,835     $ 24,624
     Raw materials                                      1,892        2,341
     Supplies and parts                                   768          551
     Fuel                                                 324          541
     Less: Allowances                                     (24)         (16)
                                                     --------     --------
                                                     $ 29,795     $ 28,041
                                                     ========     ========

         Inventories are pledged as security under various debt agreements (see
Note 9).

7.   PROPERTY, PLANT AND EQUIPMENT

          Property, plant and equipment consist of the following as of
December 31:

                                                       2000         1999
                                                    ---------    ---------
     Land and improvements                          $  65,977    $  61,400
     Mineral deposits                                  85,267       89,228
     Plant and equipment                              174,146      160,253
     Furniture and fixtures                             7,692        5,391
     Construction in progress                             819        9,056
                                                    ---------    ---------
                                                      333,901      325,328
     Less: Accumulated depreciation and depletion     (41,835)     (32,418)
                                                    ---------    ---------
                                                    $ 292,066    $ 292,910
                                                    =========    =========

          The Company capitalized interest costs of $837 in 2000 and $1,531 in
1999 with respect to qualifying construction projects.

          Property, plant and equipment are pledged as security for various debt
agreements (see Note 9).

                                      F-24



8.   INTANGIBLES

          Intangibles consist of the following as of December 31:

                                                      2000            1999
                                                    -------         -------
     Goodwill                                        12,652          15,920
     Non-Compete                                        162             692
     Deferred Finance Charge                          6,009           5,696
                                                    -------         -------
                                                    $18,823         $22,308
                                                    =======         =======


9.   LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

          Long-term debt and capital lease obligations consists of the following
as of December 31:

                                                            2000         1999
                                                         ---------    ---------
Prudential Insurance subordinated notes,
  net of discount of $575 and $664, respectively         $  44,425    $  44,336
Bank of America term loan A                                 30,900       39,238
Bank of America term loan B                                 43,004       46,404
Bank of America revolving loan                              77,600       30,000
Notes payable to former shareholders                         1,890        4,001
Capital lease obligations                                   11,240
Other                                                        4,456        5,631
                                                         ---------    ---------
    Total long-term debt and capital lease obligations     213,515      169,610
Less: Current portion                                      (22,842)      (9,298)
                                                         ---------    ---------
    Long-term debt and capital lease obligations,
      net of current portion                             $ 190,673    $ 160,312
                                                         =========    =========


PRUDENTIAL INSURANCE COMPANY SUBORDINATED NOTES

          In November 1996 and June 1998, USAI issued $30 million and $15
million respectively in subordinated notes (Subordinated Notes) to the
Prudential Insurance Company of America (Prudential Insurance). Interest is due
quarterly at a rate of 12.00 percent per annum. In addition both subordinated
notes accrue interest at a rate of 2.00 percent per annum, which is not paid in
cash until the maturity of these notes. Accrued interest due under this clause
of the agreement, and included in other long-term liabilities on the
Consolidated Balance Sheet, was $44,425 and $44,336 at December 31, 2000 and
1999, respectively.

          In connection with the issuance of subordinated notes, USAI issued to
Prudential Insurance, warrants to purchase 286,380 shares of the common stock of
USAI at a nominal cost. The estimated fair value of the warrants was $900 ($600
recorded in 1996 and $300 in 1998) and was recorded as a discount on the
subordinated notes, with the offsetting credit to additional paid-in-capital.
The discount is being amortized on a straight-line basis (which approximates the
interest method) over the life of the notes and is included in interest expense
in the Consolidated Statements of Operation.

          The Prudential Insurance notes are subordinated to the bank of America
credit facilities. The Company was in default of certain covenants related to
these notes at December 31, 2000; however, they were amended subsequent to end
of the year as described below.

                                      F-25



BANK OF AMERICA CREDIT FACILITIES

          USAI has a syndicated term loan and a revolving credit facility with
Bank of America NT&SA, as agent, and certain other financial institutions (Bank
of America).

          The term loan facility is comprised of Term loans A and B in the
principal amounts of $30,900 and $43,004, respectively. Term loan A has interest
payments due quarterly and is currently payable at the Eurodollar rate plus 3.50
percent, or approximately 10.00 percent as of December 31, 2000. Term loan B has
interest payments due quarterly and is currently payable at the Eurodollar rate
plus 4.00 percent, or approximately 10.5625 percent as of December 31, 2000.

          The revolving credit facility was increased from $60 million to $90
million on January 13, 2000. Interest on the unpaid principal amount of each
revolving loan is due quarterly and payable at the Eurodollar rate plus a
portion of the alternative reference rate, which were in the range of 10.125
percent to 11.75 percent as of December 31, 2000. Interest and commitment fees
on the unused portion of the revolving loan vary based on certain performance
criteria. However, the rates cannot exceed the Eurodollar rate plus 3.50
percent, the alternative reference rate plus 2.25 percent, or, in relation to
the commitment fees, 0.50 percent of the unused portion of the revolving loan.
Effective September 29, 2000, the revolving credit facility was amended to
include automatic and permanent reductions of the revolving facility to occur on
December 31, 2001 and June 30, 2002 for the amount of $20 million and $10
million, respectively. The revolving loan is to be paid in full by the
termination date in June 2004.

          The Bank of America credit facilities are secured by all assets of
USAI. The Company was in default of certain covenants related to these notes at
December 31, 2000; however, they were amended subsequent to end of the year as
described below.

FINANCIAL COVENANTS

          In connection with both the Subordinated Notes and the Bank of America
Credit Facility, the Company is required to comply with certain financial
covenants. These include a minimum interest coverage ratio, a minimum fixed
charge coverage ratio, a minimum EBITDA amount, a maximum leverage ratio and
limitations on capital expenditures. As a result of amendments made to both the
Subordinated Notes and the Bank of America Credit Facility effective September
29, 2000 (the Fourth Amendment), covenants also include restrictions on the
Company's use of proceeds from the sale of assets and limitations on the
Company's ability to pay dividends. The Company was in default with certain of
these covenants at December 31, 2000; however, subsequent to year-end, waivers
of default have been obtained through the Fourth Amendment to the Subordinated
Notes and the Fifth and Sixth Amendments to the Bank of America Credit
Facilities as described below.

EXTINGUISHMENT OF DEBT

          In connection with the various refinancings of the Company's debt,
previously capitalized fees and costs of $326 and $264, net of a tax benefit of
$175 and $161, were recorded as an Extraordinary Item - Loss on Extinguishment
of Debt in 2000 and 1999, respectively.

NOTES PAYABLE TO FORMER SHAREHOLDERS

          In connection with the acquisition of certain companies, USAI
subsidiaries have issued notes payable to the selling shareholders, several of
whom remain employees and shareholders. These notes payable bear interest at
rates from 8.00 percent to 10.00 percent per annum and have varying maturity
dates through 2005.

                                      F-26



CAPITAL LEASE OBLIGATIONS

          The Company financed equipment purchases through various capital lease
obligations expiring through 2015. These obligations bear interest at various
rates ranging from 7.00 percent and 10.00 percent per annum. At December 31,
2000 and 1999, $11,240 and $0, respectively, had been borrowed and was
outstanding. Excluded from the scheduled payments below is $1,607, which
represents future interest due under the leases.

OTHER DEBT

          Other debt consists of miscellaneous borrowings from banks, generally
secured by equipment. Interest rates range from 6.00 percent to 10.00 percent
per annum and have varying maturity dates through 2018.

SCHEDULED PAYMENTS OF LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

          Scheduled long-term debt and capital lease obligations maturities are
as follows:

Year Ended December 31
- - ----------------------
     2001                                                        $  22,842
     2002                                                           23,252
     2003                                                           19,723
     2004                                                           69,461
     2005                                                            6,398
     Thereafter                                                     72,414
                                                                 ---------
                                                                   214,090
     Less: Unamortized discount                                       (575)
                                                                 ---------
                                                                 $ 213,515
                                                                 =========


SUBSEQUENT AMENDMENTS TO THE SUBORDINATED NOTES AND THE BANK OF AMERICA CREDIT
FACILITY

          Subsequent to year end, the Company entered into amendments (Fifth and
Sixth Amendments) with its senior secured lenders which waive all existing
covenant defaults, adjust future financial covenants, defer certain principal
payments until March 31, 2002, modify the debt repayment schedule, establish a
borrowing base on the revolver, provide the Company with additional liquidity
from the sale of certain assets, establish monthly interest payment schedules,
provide for increased interest rates to Alternate Base Rate plus 5.00% or
Eurodollar Rate plus 6.00%, of which 2.00% is capitalized and added to
principal for the period through March 31, 2002. The Sixth Amendment also
provides for a fee of $1.25 million if the senior credit facility is not paid in
full by March 31, 2002.

          The Company also entered into an amendment with its subordinated note
holder to waive existing covenant defaults and to accept deferral of interest
payments through May 22, 2002 in exchange for a 2.00% increase in interest
rates, a deferred fee of $900 and warrants for 671,582 shares with a nominal
exercise price.

          In connection with the amendments of the senior secured credit
facility and the subordinated notes, GTCR Fund IV has committed to loan to the
Company $2 million as junior subordinated debt at an interest rate of 18.00%.
The junior subordinated debt does not mature until 120 days after senior secured
facilities and subordinated notes are paid in full. GTCR Fund IV will receive a
deferred fee of $450 and warrants for 435,469 shares with a nominal exercise
price in exchange for its agreement to provide the Company with the junior
subordinated debt.

                                      F-27



10.  EMPLOYEE BENEFIT PLANS

U.S. AGGREGATES INC. 401(K) PLAN

          All full-time employees other than certain union employees are
eligible to participate in the U.S. Aggregates, Inc. 401(k) Plan. USAI may make
discretionary contributions each year. Participants increase their vested
interest in these discretionary contributions based upon years of employment in
which at least 1,000 hours are worked, and they become fully vested after five
years. Participants are fully vested in their contributions. For the years ended
December 31, 2000, 1999 and 1998, USAI provided contributions of $0, $359 and
$334, respectively.

SRM

          SRM maintains a benefit plan partially funded by key-man life
insurance for current and former key employees of SRM. Benefits under the plan
are discretionary and are payable over a ten-year period upon retirement at age
65 or upon death. As of December 31, 2000, 1999 and 1998, the present value of
long-term benefits payable are $46, $42 and $76, respectively.

MULTIEMPLOYER PLANS

          The Company participates in various multiemployer union pension plans
through two of its subsidiaries. Contributions to these plans in 2000, 1999 and
1998 were approximately $864, $842 and $586, respectively.

11.  INCOME TAXES

          USAI files a consolidated federal tax return. Its subsidiaries file
tax returns in the states in which they conduct business.

          The provision for income taxes for 2000, 1999 and 1998 is as follows:

                                                    2000       1999       1998
                                                  -------     ------     ------
Current:
  Federal                                         $    --     $1,197     $  884
  State                                                --         24        127
                                                  -------     ------     ------
                                                       --      1,221      1,011
                                                  -------     ------     ------

Deferred:
  Federal                                          (7,949)     6,187      2,197
  State                                            (1,291)       930        328
                                                  -------     ------     ------
                                                   (9,240)     7,117      2,525
                                                  -------     ------     ------
                                                  $(9,240)    $8,338     $3,536
                                                  =======     ======     ======


          The provision for income taxes as reflected in the accompanying
statements of operations includes the following components:


                                                    2000       1999       1998
                                                  -------    -------    -------
(Benefit from) provision for income taxes         $(9,065)   $ 8,499    $ 3,748
Benefit from income taxes on extraordinary item      (175)      (161)      (212)
                                                  -------    -------    -------
                                                  $(9,240)   $ 8,338    $ 3,536
                                                  =======    =======    =======


                                      F-28



         Significant components of the Company's deferred tax assets and
liabilities as of December 31 are as follows:

                                                             2000        1999
                                                           --------    --------
     Deferred tax assets:                                  $  1,000    $    980
       Accruals and reserves                                  3,151       3,040
       Alternative minimum tax credit                        19,797       4,778
       Net operating loss                                        90       1,156
       Other                                               --------    --------
         Total deferred tax assets                           24,038       9,954
                                                           --------    --------

     Deferred tax liabilities:
       Depreciation and depletion                           (37,775)    (30,584)
       Book basis in fixed assets over tax basis            (27,384)    (30,846)
       Other                                                 (6,256)     (3,928)
                                                           --------    --------
         Total deferred tax liabilities                     (71,415)    (65,358)
                                                           --------    --------
         Net deferred tax liability                        $(47,377)   $(55,404)
                                                           ========    ========


          The reconciliation of the statutory rate to the effective rate is as
follows:

                                                   2000       1999       1998
                                                 -------    -------    -------
     Tax at federal statutory rate               $(8,428)   $ 7,995    $ 3,037
     State taxes, net of federal benefit            (839)       742        304
     Effect of tax rate increase to 35 percent        --         --        546
     Depletion                                      (433)      (408)      (491)
     Other                                           460          9        140
                                                 -------    -------    -------
                                                 $(9,240)   $ 8,338    $ 3,536
                                                 =======    =======    =======


          At December 31, 2000 and 1999 the Company had net operating loss
carryforwards of $51,756 and $12,492 available to offset future taxable income.
These carryforwards expire through 2020. Alternative minimum tax credit
carryforwards of $3,151 and $3,040 at December 31, 2000 and 1999 have no
expiration date. Prior to 1998, the Company provided federal income taxes using
a rate of 34%. In the year ended December 31, 1998 this rate was increased to
35% and deferred taxes were adjusted accordingly.

12.  CAPITAL ACCOUNTS

COMMON STOCK

          In August 1999, the company completed its initial public offering of
common stock. The Company sold 5 million shares of common stock.

          At December 31, 2000 and 1999, the Company's $.01 par value common
stock authorized was 100 million, with 14,908,222 shares outstanding, including
7,629 shares of treasury stock.

          The Company had a stock purchase plan periodically made available to
select members of management. Under this formula plan, individuals are allowed
to purchase stock in the Company or its subsidiaries. The Company sold 43,190
shares of its common stock under this program in 1997. Also 50 shares (12,120
equivalent USAI shares) of SRMHC and 2,500 shares (46,757 equivalent USAI
shares) of


                                      F-29



WAHC common stock were sold under this program in 1998. Shares issued under this
program were generally sold for a combination of cash and notes and were subject
to vesting over a 6-year period. The vested and unvested shares were subject to
various call or put options upon termination. The repurchase price was at fair
market value for vested shares or original cost for unvested shares. The total
number of shares outstanding under this program were 43,190 and 17,276 unvested
and vested for the Company, 3,857 (72,136 equivalent USAI shares) and 952
(17,805 equivalent USAI shares) unvested and vested for WAHC and 170 (41,208
equivalent USAI shares) and 67 (16,241 equivalent USAI shares) unvested and
vested for SRM. Immediately prior to the consummation of the initial public
offering, the employees' shares in subsidiary stock were exchanged for stock of
the Company, and the Company's and employees' rights with regard to vested
shares ceased. The plan was terminated.

PREFERRED STOCK

          At December 31, 2000 and 1999, the Company's $.01 par value non-voting
preferred stock authorized was 10 million shares with 0 shares issued and
outstanding. Aggregate and per share cumulative preferred dividends in arrears
as of December 31 are as follows:

                                                      2000      1999      1998
                                                    --------  --------  --------

Aggregate cumulative preferred dividends              $ --     $ --      $13,479

Per preferred share cumulative preferred dividends      --       --       $44.80

          The preferred stock prior to redemption was reflected as Mandatory
Redeemable Preferred Stock on the balance sheet and was not considered a
component of Shareholders' Equity. Dividends were accreted at a compound rate of
10% per annum.

          Accumulated accreted dividends of $16,293 have been charged against
retained earnings through August 18, 1999, the completion of the Company's
initial public offering, at which time all preferred stock with accumulated
dividends were converted into common shares.

WARRANTS

          In connection with the issuance of the subordinated notes, USAI issued
to Prudential Insurance warrants to purchase 286,380 shares of the Company's
common stock at a nominal cost. These warrants were issued in 1998 and 1996. In
September 1999, 22,800 shares were exercised.

          At December 31, 2000 and 1999, there were 263,580 warrants
outstanding.

13.  INCOME / (LOSS) PER SHARE

          Statement of Financial Accounting Standards No. 128, Earnings Per
Share, requires dual presentation of basic and diluted earnings / (loss) per
share on the face of the income statement. The reconciliation between the
computations is as follows:

                                      F-30





                                                                              Year Ended December 31,
                                                ---------------------------------------------------------------------------------
                                                              2000                        1999                     1998
                                                ----------------------------  -------------------------  ------------------------
                                                                       Per                        Per                       Per
                                                                      Share                      Share                     Share
                                                  Loss       Shares   Amount  Income     Shares  Amount  Income    Shares  Amount
                                                --------   ---------- ------  -------  ---------  -----  ------  ---------  -----
                                                                                                 
Income (loss) before extraordinary item         $(16,833)                     $14,197                    $4,832
  Less: Accretion of preferred stock dividend         --                        2,814                     4,097
                                                --------                      -------                    ------
Basic income (loss) before extraordinary item
   available for common shareholders             (16,833)  14,900,593 $(1.13)  11,383  9,522,156  $1.20     735  6,136,630  $0.12
Effect of dilutive securities                                      --                    277,661                   245,464
                                                           ----------                  ---------                 ---------
Dilutive income (loss) before extraordinary
  item available for common shareholders        $(16,833)  14,900,593 $(1.13) $11,383  9,799,817  $1.16  $  735  6,382,094  $0.11
                                                ========   ========== ======  =======  =========  =====  ======  =========  =====



          All common stock equivalents are reflected in the Company's income per
share calculations; the Company had no anti-dilutive common stock equivalent
shares in 1999 and 1998. However in 2000, the Company had 287,418 of
anti-dilutive common stock equivalent shares.

          Net income per share for all periods presented and all share data
reflect the Company's 30.0347 for 1 stock split effective at the time of the
Company's initial public offering of common stock.

14.  CONCENTRATION OF CREDIT RISK

          Financial instruments that potentially subject USAI to concentrations
of credit risk consist primarily of cash and trade receivables.

          USAI places its cash on deposit with credit-worthy financial
institutions, in accounts or instruments with maturities of three months or
less. Concentration of credit risk with respect to trade receivables is limited
due to the large number of customers who service a large base of clients
dispersed across many different industries throughout the southeastern and
southwestern sections of the United States.

15.  COMMITMENTS AND CONTINGENCIES

          USAI and its subsidiaries lease office facilities, trucks, equipment
and certain quarry sites under operating lease arrangements. Lease expense
(other than royalties) was $10,323, $11,154 and $8,951 for the years ended
December 31, 2000, 1999 and 1998, respectively. Total future minimum rentals
under noncancelable operating leases as of December 31, 2000 are:

     2001                                                         $ 14,653
     2002                                                           14,509
     2003                                                           14,708
     2004                                                           13,200
     2005                                                            9,763
     Thereafter                                                     57,643
                                                                  --------
                                                                  $124,476
                                                                  ========

                                      F-31



          The Company operates several quarries on land owned entirely or in
part by unrelated third parties. Pursuant to related agreements, the Company
pays monthly royalties to the owner based on the quantity of aggregates sold.
The initial terms of these agreements range from 5 to 40 years and generally
include renewal options. The minimum royalty payments are included in the above
table. Royalty expenses recorded pursuant to these arrangements in 2000, 1999
and 1998 totaled $7,448, $5,740 and $4,748, respectively.

          USAI and its subsidiaries are subject to various laws and regulations
relating to the protection of the environment. It is not possible to quantify
with certainty the potential impact of actions regarding environmental matters,
particularly any future remediation and other compliance efforts. In the opinion
of management, future compliance with existing environmental protection laws
will not have a material adverse effect on the financial condition or results of
operations of USAI.

          The Company has a quarry under development in DeKalb County, Georgia
which is inactive but currently permitted as a dimensional stone quarry site.
The Company intends to file a lawsuit against the county regarding a dispute
over the issuance of a blasting permit to start a crushed stone operation. The
DeKalb site development-stage activities to date have consisted primarily of
site preparation work such as road construction, the placement of scales and
legal fees. DeKalb has also made advance minimum royalty payments under a
sublease agreement to be applied against payments due upon the commencement of
operations at this site. Capitalized costs as of December 31, 2000 and 1999 in
connection with this site were $1,794 and $1,636, respectively. Management feels
that they will eventually open the quarry; however, in the event that DeKalb is
not permitted to conduct operations at this quarry, the quarry will likely be
leased to a dimensional stone producer.

          USAI is subject to various legal proceedings and claims that have
arisen in the ordinary course of its business and have not been finally
adjudicated. In the opinion of management, the ultimate resolution of these
issues would not have a material adverse effect on USAI's financial condition or
results of operations.

16.  RELATED-PARTY TRANSACTIONS

          In August 1999, immediately prior to the Company's initial public
offering, all notes receivable pertaining to the purchase of SRMHC's and WAHC's
common stock were transferred to USAI.

          Included in long-term debt is $0 and $2,033 as of December 31, 2000
and 1999 that is due to employees or shareholders who were former owners of
acquired companies.

          An executive officer and director of the Company has a minority
interest in Dekalb Stone, Inc., a company in which U.S. Aggregates is the
majority shareholder.

          All related-party transactions are considered to be conducted at arm's
length.

          USAI pays an advisory fee to one of its major shareholders. Such fee
amounted to $0 for the year ended December 31, 2000 and $150 for each of the
years ended December 31, 1999 and 1998. Also, USAI paid advisory and other fees
of approximately $101, $416 and $404 to a common and preferred shareholder of
USAI for each of the years ended December 31, 2000, 1999 and 1998, respectively.
These fees were paid in connection with various financing transactions
undertaken by USAI during these years. The wife of one executive acts as a
financial advisor to the Company. This advisor was paid a total of $125, $144
and $151 in 2000, 1999 and 1998, respectively, for financial advisory services
provided.

17.  U.S. AGGREGATES, INC. LONG-TERM INCENTIVE PLAN

          The Board of Directors and the Company adopted the U.S. Aggregates,
Inc. 1999 Long Term Incentive Plan, whereby the Company is authorized to issue
up to 700,840 shares of the Company at a price equal to the fair market value of
the stock on the date of grant. This plan terminates at the close of business

                                      F-32



on August 10, 2009. The vesting period for options granted under this plan is
three years for employees of the Company and immediately upon the grant date for
outside directors. Options granted under this plan are accounted for in
accordance with APB. No. 25 wherein no compensation expense would be recognized
for options issued to employees.

          In 1999, the compensation committee of the Board of Directors granted
287,836 options under the plan to certain employees of the company and 15,000
options to certain directors. In 2000, 3,000 options were granted to a director.
Pro forma information regarding net earnings and earnings per share is required
by SFAS No. 123, Accounting for Stock-Based Compensation (SFAS 123), and has
been determined as if the Company had accounted for its employee stock options
under the fair value method of that statement. The fair value for options was
estimated at the date of the grant using a Black-Scholes option pricing model
with the following weighted-average assumptions: risk-free interest rate of
5.15%; dividend yield of 0%; volatility factors of the expected market price of
the Company's common stock of 57.1%; and a weighted-average expected life of the
options of three years.

          For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The effects of
applying SFAS 123 on a pro forma basis would have decreased net earnings by
approximately $422 and $229 in 2000 and 1999, respectively. The impact on basic
and diluted earnings per share would have been a $.03 and $.03 decrease,
respectively in 2000, and a $.02 and $.01 decrease, respectively in 1999.

          A summary of the Company's stock option activity, related information
as of December 31, 2000 and 1999 and changes during the years is presented
below:

                                                 2000               1999
                                          -----------------   -----------------
                                                    Weighted            Weighted
                                                     Average             Average
                                                    Exercise            Exercise
                                           Shares     Price    Shares     Price
                                          --------   ------   --------   ------
Outstanding at beginning of year           292,336   $14.73         --   $   --
  Granted at fair value                      3,000   $15.75    302,836   $14.74
  Exercised                                     --   $   --         --   $   --
  Forfeited                                 22,000   $15.00     10,500   $15.00
                                          --------            --------
Outstanding at year end                    273,336   $14.72    292,336   $14.73
                                          ========            ========
Options exercisable at year end            100,612   $14.50         --   $   --
Weighted-average grant date fair value of
  each option granted during the year     $   6.73            $   6.66


                                      F-33



          The following table summarizes information about stock options
outstanding and exercisable at December 31, 2000:

                             OPTIONS OUTSTANDING            OPTIONS EXERCISABLE
                     ----------------------------------     --------------------
                                WEIGHTED
                                 AVERAGE       WEIGHTED                WEIGHTED
                     NUMBER     REMAINING       AVERAGE      NUMBER     AVERAGE
                       of      Contractual     Exercise        of      Exercise
Exercise Price       Shares    Life (Years)      Price       Shares      Price
- - --------------       ------    -----------     --------     -------    ---------
    $11.47           22,500        8.61         $ 11.47      15,000     $ 11.47
    $15.00          247,836        8.61         $ 15.00      82,612     $ 15.00
    $15.75            3,000        8.61         $ 15.75       3,000     $ 15.75
                    -------                                 -------

           Total    273,336        8.61                     100,612     $ 14.50
                    =======                                 =======


18.  QUARTERLY INFORMATION (UNAUDITED)

          These amounts have been restated from those previously reported.

                                               Quarter Ended
                              --------------------------------------------------
                              March 31,    June 30,  September 30,  December 31,
                              ---------    --------  -------------  ------------
2000
Net sales                     $ 54,586     $ 83,423    $ 92,966       $ 60,714
Gross profit                     9,254       21,356      20,153          5,552
Income (loss) before
  extraordinary item            (5,087)       3,105       1,682        (16,533)
Net income (loss)               (5,087)       3,105       1,682        (16,859)

Income (loss) before
  extraordinary item
  available for common
  shareholders per share
    --basic                   $  (0.34)    $   0.21    $   0.11       $  (1.11)
    --diluted                 $  (0.34)    $   0.20    $   0.11       $  (1.11)

1999
Net sales                     $ 51,311     $ 80,366    $ 96,952       $ 79,963
Gross profit                    11,461       23,512      28,986         20,545
Income (loss) before
  extraordinary item            (1,675)       4,799       8,071          3,002
Net income (loss)               (1,675)       4,799       7,807          3,002

Income (loss) before
  extraordinary item
  available for common
  shareholders per share
    --basic                   $  (0.45)    $   0.60    $   0.69       $   0.20
    --diluted                 $  (0.45)    $   0.57    $   0.67       $   0.20


                                      F-34



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

GENERAL

          U.S. Aggregates conducts its operations through the quarrying and
distribution of aggregate products in nine states in the two regions of the
Mountain states and the Southeast. The Company's operations have the same
general economic characteristics including the nature of the products,
production processes, type and class of customers, methods of distribution and
governmental regulations. In 2000, the Company shipped approximately 19.7
million tons of aggregates, primarily to customers in nine Southeast and
Mountain states, generating net sales and loss from operations of $291.7 million
and ($5.0) million, respectively.

          Since U.S. Aggregates' inception, the Company completed and integrated
28 business and asset acquisitions, including both operating companies and
aggregate production facilities. In 2000, U.S. Aggregates, Inc. continued to
expand into new geographical markets in the Southeast, Utah and Nevada.
Distribution of aggregate products in the Southeast was expanded with the
startup of a major distribution yard in Memphis, Tennessee.

          As a result of the Company's ambitious acquisition program, the
Company acquired certain non-core assets over the last few years. In 2000, the
Company outlined a plan to sell certain assets to strengthen its strategic
position, reduce debt and improve liquidity. This year, the Company sold its
ready-mix operations in Birmingham and subsequently the remaining ready-mix
concrete and concrete block operations in the Alabama market to Ready-Mix USA,
Inc. one of the largest producers of ready-mix in Alabama. The revenues and
total assets related to the sold properties represented approximately 11% and
4%, respectively, of the Company's 2000 consolidated totals. Terms of the sale
include the establishment of a long-term contract for U.S. Aggregates to provide
Ready-Mix USA with aggregates for its ready-mix operations.

          In 2001, the Company continued its plan to sell certain assets and
completed the sale of certain of its operations in northern Utah to Oldcastle
Materials, Inc. The proceeds were utilized to pay-down debt and certain
operating leases and provided the Company with additional liquidity. In
connection with the sale, the Company entered into a long-term, royalty bearing
lease of a quarry to Oldcastle. The revenues and total assets related to the
sold properties represented approximate 14% and 6% respectively, of the
Company's 2000 consolidated totals. In order to provide sufficient liquidity to
fund operations, capital requirements and debt service, the Company will need to
continue its plan to sell certain assets (See Liquidity and Capital Resources).

          U.S. Aggregates markets its aggregates products to customers in a
variety of industries, including public infrastructure, commercial and
residential construction contractors; producers of asphalt, concrete, ready-mix
concrete, concrete blocks, and concrete pipes; and railroads. In 2000,
approximately 76% of the Company's aggregates volume was sold directly to
customers, and the balance was used to produce asphalt (which generally contains
90% aggregates by volume) and ready-mix concrete (which generally contains 80%
aggregates by volume). As a result of dependence upon the construction industry,
the profitability of aggregates producers is sensitive to national, regional and
local economic conditions, and particularly to downturns in construction
spending and to changes in the level of infrastructure spending funded by the
public sector. In fact, the Company's performance in the second half of 2000 was
affected by the slowing economy and reduced government spending, especially in
the Western operations. Currently, the Company does not have any customer that
accounts for more than 10% of sales.

          Also as a result of the Company's dependence on the construction
industry, the Company's business is seasonal with peak revenue and profits
occurring primarily in the months of April through November. Bad weather
conditions during this period can adversely affect operating income and cash
flow and could therefore have a disproportionate impact on the Company's results
for the full year. Quarterly results have varied significantly in the past and
are likely to vary significantly from quarter to quarter in the future. In the
fourth quarter of 2000, poor weather conditions in Utah negatively impacted the
Company's sales and profits.

          A material rise in the price or a material decrease in the
availability of oil could and did adversely affect operating results. The cost
of transporting the Company's products, the cost of processing material and the
cost of asphalt are all correlated to the price of oil. Any increase in the
price of oil may and did reduce the demand for the Company's products. In 2000,
the Company estimates that the total increase in oil, fuel and energy costs were
in

                                      F-35



excess of $9 million. As a result of competitive pressures, the Company was not
able to pass through these cost increases and profits were negatively impacted.

RESULTS OF OPERATIONS

          The following table presents net sales, gross profit, selling, general
and administrative expenses, depreciation, depletion and amortization, gain on
disposal of assets, restructuring charges, asset impairment charges
income/(loss) from operations, and net interest expense for U.S. Aggregates:

                                         YEARS ENDED DECEMBER 31,
                          -----------------------------------------------------
                               2000               1999               1998
                          ---------------    ---------------    ---------------
                                          (DOLLARS IN THOUSANDS)

Net sales                 $291,689  100.0%   $308,592  100.0%   $237,333  100.0%
Gross profit                56,315   19.3      84,504   27.4      60,519   25.5
Selling, general and
  administrative expenses   35,825   12.3      32,035   10.4      25,001   10.5
Depreciation, depletion
  and amortization          16,816    5.8      12,851    4.2      11,098    4.7
(Gain) on disposal
  of assets                 (2,021)   0.7          --     --          --     --
Restructuring costs          2,199    0.8          --     --          --     --
Asset impairment charge      8,447    2.9          --     --          --     --
Income (loss) from
  operations                (4,951)   1.7      39,618   12.8      24,420   10.3
Interest expense, net       19,964    6.8      16,042    5.2      14,351    6.0


2000 COMPARED TO 1999

          NET SALES. Net sales decreased by $16.9 million, or 5.5% from $308.6
million in 1999 to $291.7 million in 2000. This decline was primarily isolated
to the fourth quarter of the year. Through the first nine months of the 2000,
the Company's net sales total of $230.1 million was slightly higher than the
total of $228.6 through the same period of the prior year. However, during the
fourth quarter of 2000 the Company's net sales declined by approximately $19.2
million, as processed aggregates, asphalt, and ready mix shipments declined by
16.0%, 45.5%, and 18.2%, respectively. This decrease in sales was partially
caused by adverse weather conditions affecting the Western operations, as
extremely wet weather, combined with early snow falls in Utah, contributed to
the significant decline in activity during the quarter. Increased competition,
particularly in Las Vegas, and unexpected delays in the ramp-up of TEA-21
spending further contributed to the decrease in asphalt, paving and construction
sales in 2000. In the fourth quarter of 2000, the Company also felt the effects
of the general slowing of the economy. For the full year, processed aggregates
shipments and pricing increased by 3.2% and 3.1%, respectively, resulting in an
increase of processed aggregates sales of $10.9 million for the year. However,
this increase was more than offset by the declines in the asphalt, paving and
construction business in 2000, which experienced an $18.2 million, or 17.5%
decline in sales during the year. Ready-mix volume decreased by 8.4%, resulting
in a $9.6 million decline in sales of this product in 2000. However, this
decline was primarily related to the sale of the Company's ready-mix operations
in Birmingham, Alabama in the first quarter of 2000. Excluding the impact of the
sold businesses, ready-mix volumes decreased by 0.7%.

          GROSS PROFIT. Gross profit decreased by $28.2 million, or 33.4% from
$84.5 million in 1999 to $56.3 million in 2000. This represented a decline in
gross margin from 27.4% in 1999 to 19.3% in 2000. Gross profit from the
Company's asphalt, paving and construction business declined $12.5 million,
caused primarily by the increased competition in the marketplace and increased
fuel, energy and liquid asphalt costs. In total, the Company experienced an
increase in the cost of fuel, energy, and liquid asphalt in 2000 of $9.6 million
($4.5 million of which related to the aforementioned asphalt, paving and
construction business). Heightened production costs in the Company's quarries
also contributed to the decline in gross profit during the year. The Company
also recorded a charge of $2.3 million within cost of sales which related to the
write-off of inventory related to the restructuring plan

                                      F-36



implemented during the year. These inventories were abandoned as a result of the
closure of several facilities. These factors, combined with the decline in sales
for 2000, were the primary causes of the decline in gross profit for the year.

          SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $3.8 million, or 5.5% from $32.0 million in
1999 to $35.8 million in 2000. This increase was primarily attributable to (i) a
$1.2 million increase in bad debt expense relating to collection issues
identified in 2000, (ii) $0.9 million in expense for asbestos-related clean-up
costs and litigation settlement, (iii) $0.4 million in data conversion costs in
connection with system integration, (iv) an increase of $0.6 million in
corporate overhead primarily related to additional public company expenses as
the Company was public for a full year in 2000 and an increase of $0.4 million
in professional fees related to the restatement of the 2000 quarterly results
and (v) an increase in expenses in the regional operating units where the
Company added personnel in 1999 and 2000 to meet the increased demand for
materials and services.

          GAIN ON DISPOSAL OF ASSETS. The Company recorded a $2.0 million gain
on the two sales of the Company's ready-mix operations in Alabama in 2000.

          RESTRUCTURING CHARGES. During the fourth quarter of 2000, the Company
began execution of its restructuring plan, which was comprised of four
components: (i) closing an asphalt operation in Nevada; (ii) disposing of
certain operations in Idaho; (iii) consolidating certain operations in Utah; and
(iv) reducing corporate overhead. In conjunction with this plan, the Company
recorded an asset write-down of $1.1 million related to the decision to close
certain facilities. In addition, the Company recorded $1.0 million of facility
closure costs and $0.1 million of severance costs associated with the
restructuring plan, resulting in a total charge of approximately $2.2 million in
the fourth quarter of 2000. All of these costs have been paid as of year end.

          ASSET IMPAIRMENT CHARGES. During the fourth quarter of 2000, the
Company made its decision to sell certain construction materials operations in
Utah and Idaho. In conjunction with this decision, the Company performed an
analysis of the carrying value of its related long-lived assets, and determined
that the carrying value exceeded the fair market value of the assets by
approximately $8.4 million. The Company therefore recorded an impairment charge
to write-down these assets to their estimated fair market value during the
fourth quarter of 2000. These assets were sold subsequent to year-end.

          DEPRECIATION, DEPLETION and AMORTIZATION. Depreciation, depletion and
amortization increased $3.9 million from $12.9 million in 1999 to $16.8 million
in 2000. This increase was primarily due to the additional capital investments
made by the Company in 1999 and 2000.

          INCOME/(LOSS) FROM OPERATIONS. The Company reported a net loss from
operations of $5.0 for the year ended December 31, 2000 compared with operating
income of $39.6 million reported for 1999. However, this loss from operations
included several unusual charges incurred in 2000, primarily the restructuring
charge of $2.2 million, the asset write-down of $8.4 million, and the
restructuring-related inventory write-off of $2.3 million described above.

          INTEREST EXPENSE, NET. Net interest expense increased $3.9 million
from $16.0 million in 1999 to $19.9 million in 2000. This increase was primarily
due to an increase in debt levels, as well as an increase in interest rates on
outstanding borrowings during the year.

1999 COMPARED TO 1998

          NET SALES. Net sales for 1999 increased by $71.3 million, or 30.0%
from $237.3 million in 1998 to $308.6 million in 1999. This increase consisted
of $39.5 million in additional net sales generated from the 1998 acquired
businesses, and an increase in net sales from existing businesses of $31.8
million. The increase in sales from existing businesses was due to strong demand
for the Company's aggregates and related products. Total shipments of aggregates
increased to 19.1 million tons for 1999, from 15.8 million tons in 1998, an
increase of 20.9%. Revenues were further enhanced by 32.8% and 24.7% increases
in asphalt and ready-mix volumes,

                                      F-37



respectively. The Company also experienced an increase in selling prices of
approximately 4% for its aggregates and related products.

          GROSS PROFIT. Gross profit for 1999 increased 39.6% to $84.5 million
from $60.5 million for 1998. The increase consisted of $6.6 million additional
gross profit from its 1998 acquired businesses and an increase in gross profit
from its existing business of $17.4 million, a 34.6% increase. The increase in
gross profit at its existing business was attributable to higher volumes and
improved production efficiencies. Overall gross margins increased to 28.3% in
1999 from 26.5% in 1998. Gross margins from its existing business were 30.6% in
1999, compared to 26.5% in 1998. Margins from existing businesses increased due
to higher selling prices and the leverage gained on fixed costs due to higher
sales.

          SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased to $32.0 million for 1999 from $25.0 million
for 1998, due to the inclusion of the 1998 acquired businesses and increased
selling and administrative costs at existing businesses. As a percentage of net
sales, selling, general and administrative expenses decreased to 10.7% for 1999
from 10.9% for 1998, due to the leveraging of these costs over a larger sales
base.

          DEPRECIATION, DEPLETION AND AMORTIZATION. Depreciation, depletion and
amortization increased to $12.9 million for 1999 from $11.1 million for 1998,
primarily as a result of the inclusion of the 1998 acquired businesses and
additional capital expenditures made in 1999. As a percentage of net sales, its
depreciation, depletion and amortization expenses decreased to 4.3% from 4.9%
for the same periods primarily due to the leveraging of these costs over a
larger sales base.

          INCOME FROM OPERATIONS. Income from operations in 1999 increased 62.2%
to $39.6 million compared to $24.4 million for 1998 because of the factors
discussed above.

          INTEREST EXPENSE, NET. Net interest expense increased to $16.0 million
for 1999 from $14.4 million for 1998 as a result of the inclusion of a full year
of interest expense on the purchase of the 1998 acquired businesses in mid year
of 1998 and other expansion and capital needs, offset by the debt reduction as a
result of the 1999 initial public offering.

LIQUIDITY AND CAPITAL RESOURCES

          From its inception in 1994, the Company has financed its operations
and growth from the issuance of preferred and common stock, sales of assets,
debt and operating cash flow. It has also used operating leases to finance the
acquisition of equipment used in the business. In 2000, the Company began a
strategy of evaluating and selling certain assets in order to improve the
Company's liquidity.

          At December 31, 2000, the Company has $213.5 million of long-term debt
outstanding. This debt level increased from $169.6 million outstanding as of
December 31, 1999. The debt is primarily used to finance working capital and
capital expansion. The terms of the Company's debt agreements are discussed
further below and in Note 9 to the consolidated financial statements included
herein. The Company leases aggregate production sites, facilities, and equipment
under operating leases with terms generally ranging from 5 to 40 years. The
future minimum commitment under these leases was $124.5 million in 2000, $104.7
million in 1999 and $67.9 million in 1998.

          During 2000, the Company generated $2.8 million of cash from
operations, a $24.2 million reduction from the $27.0 million generated in 1999.
This decrease was primarily due to the decrease in operating income and the
increase in interest expense incurred in 2000. In 1998, the Company generated
$3.2 million of cash flow from operations, $23.8 million less than the total
generated in 1999. The improvement in 1999 over 1998 was primarily due to
improvements in earnings and a decrease in working capital requirements during
the period. As of December 31, 2000 and 1999, working capital, exclusive of
current maturities of debt, assets held for sale and cash items, totaled $30.0
million and $40.8 million, respectively.

          Net cash used in investing activities for 2000 was $26.4 million. The
Company expended $40.9 million for the additions to property, plant and
equipment, offset by proceeds of $14.5 million on the two sales of the

                                      F-38



Company's ready-mix operations in Alabama. A substantial portion of the capital
expenditures related to the completion of the new facility at O'Neal, and
expanded capacity and material handling capability at Pride. In addition, the
Company made extensive improvements related to the expansion of the Mountain
state quarries, including Point of the Mountain, Beck Street, Ekins, and Lehi.
Net cash used in investing activities was $60.0 million in 1999. Of this amount,
$63.1 million was for the additions to property, plant and equipment and $0.3
million was used for acquisitions, offset by proceeds of $3.4 million from the
sale of assets. Net cash used in investing activities in 1998 totaled $100.9
million. Of this amount, $83.9 million was used for acquisitions, $67.8 million
of which was for the purchase of Monroc. Additionally, $27.3 million of the 1998
investing expenditures were for the purchase of property, plant and equipment
offset by proceeds of $10.4 million from the sale of certain properties,
including a depleted sand and gravel deposit and an unused ready-mix plant site
at Monroc.

          Cash provided by financing activities was $24.1 million in 2000, $34.6
million in 1999 and $100.0 million in 1998. During 2000, $28.2 million of cash
was generated from additional borrowings offset by $2.3 million of additional
debt issuance costs and $1.8 million for dividends paid. During 1999, $65.7
million of cash was generated from the sale of stock through the initial public
offering, which was used to reduce the Company's total debt. All of the cash
provided by financing in 2000 and 1998 was from increased borrowings under
existing or restructured debt agreements.

          In January 2000, the Company entered into a Third Amendment to its
senior secured credit facility, which increased the revolving loan facility from
$60 million to $90 million.

          In November 2000, the Company entered into a Fourth Amendment with the
existing lenders pursuant to its senior secured credit facility effective
September 29, 2000. The agreement amended, amongst other things, (i) the
automatic and permanent reduction of the revolving facility to occur on December
31, 2001 and June 30, 2002 for the amount of $20 million and $10 million,
respectively, (ii) all existing financial covenants, (iii) limitations on
capital expenditures and acquisitions, (iv) the use of proceeds from the sale of
assets, and (v) limitations on the Company's ability to pay dividends.

          The Company also similarly amended its agreements with the holders of
its existing senior subordinated notes to parallel the covenants in the Fourth
Amendment to the Bank of America credit facilities.

          The Company was in compliance with all existing debt covenants at
December 31, 1998 and 1999. At December 31, 2000, the Company was in default of
the covenants in its Fourth Amendment to the senior credit facility as well as
its subordinated debt facility. However, the Company entered into amendments
(Fifth and Sixth Amendments) with its senior secured lenders which waive all
existing covenant defaults, adjust future financial covenants, defer certain
principal payments until March 31, 2002, modify the debt repayment schedule,
establish a borrowing base on the revolver, provide the Company with additional
liquidity from the sale of certain assets, establish monthly interest payment
schedules, provide for increased interest rates to Alternate Base Rate plus
5.00% or Eurodollar Rate plus 6.00%, of which 2.00% is capitalized and added to
principal for the period through March 31, 2002. The Sixth Amendment also
provides for a fee of $1.25 million if the senior credit facility is not paid in
full by March 31, 2002.

          The Company also entered into an amendment with its subordinated note
holder to waive existing covenant defaults and to accept deferral of interest
payments through May 22, 2002 in exchange for a 2.00% increase in interest
rates, a deferred fee of $900,000 and warrants for 671,582 shares with a nominal
exercise price.

          In connection with the amendments of the senior secured credit
facility and the subordinated notes, GTCR Fund IV has committed to loan to the
Company $2 million as junior subordinated debt at an interest rate of 18.00%.
The junior subordinated debt does not mature until 120 days after senior secured
facilities and subordinated notes are paid in full. GTCR Fund IV will receive a
deferred fee of $450,000 and warrants for 435,469 shares with a nominal exercise
price in exchange for its agreement to provide the Company with the junior
subordinated debt.

          On December 22, 2000, the Company entered into a derivative in order
to fix interest rate risks on $37 million of its senior credit facility
borrowings. An interest rate swap contract, which will expire in two years,

                                      F-39



hedges the exposure related to interest rate risk. As of December 31, 2000, the
difference between the contract amounts and fair value was immaterial.

          The Company believes that its internally generated cash flow
(including the sales of assets) and access to existing credit facilities are
sufficient to meet liquidity requirements necessary to fund operations, capital
requirements and debt service. To the extent these sources of liquidity are not
available or fall short of expectations, the Company may need to obtain
additional sources of financing. There can be no assurance that such financing
will be available or, if available, on terms favorable to the Company. If the
Company is unable to obtain such additional financing, there could be a material
adverse effect on the Company's business, financial condition and results of
operation.

EFFECT OF INFLATION

          Management believes that inflation has not had a material effect on
U.S. Aggregates.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

          In April 1998, the American Institute of Certified Public Accountants
issued Statement of Position 98-5, Reporting on the Costs of Start-Up Activities
("SOP 98-5"). Effective January 1, 1999, SOP 98-5 requires that all costs
related to start-up activities, including organizational costs, be expensed as
incurred. The cumulative effect of the adoption of SOP 98-5 impacted its net
earnings by $84, which has been recorded as a nonoperating expense in the first
quarter of 1999.

          In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, Accounting for Derivative
Instruments and Hedging Activities. In June 1999, the FASB issued SFAS No, 137,
Accounting for Derivatives and Hedging Activities - Deferral of the Effective
Date of SFAS No. 133. In June 2000, the FASB issued SFAS No, 138, Accounting for
Certain Derivatives and Certain Hedging Activities, an amendment of FASB
Statement No. 133. Statement 133, as amended, establishes accounting and
reporting standards requiring that every derivative instrument (including
certain derivative instruments embedded in other contracts) be recorded in the
balance sheet as either an asset or liability measured at its fair value. The
Statement requires that changes in the derivative instrument's fair value be
recognized currently in earnings unless specific hedge accounting criteria are
met. Special accounting for qualifying hedges allows a derivative instrument's
gains and losses to offset related results on the hedged item in the income
statement, to the extent effective, and requires that a company must formally
document, designate, and assess the effectiveness of transactions that receive
hedge accounting. The Company has adopted Statement 133 effective January 1,
2001. The Company has applied Statement 133 to only those hybrid instruments
that were issued, acquired, or substantively modified after December 31, 1998.
On December 22, 2000, the Company entered into a derivative in order to fix
interest rate risks on $37 million of its senior credit facility borrowings. An
interest rate swap contract, which will expire in two years, hedges the exposure
related to interest rate risk. This instrument will be accounted for under the
provisions of this statement in 2001. If statement 133 had been applied at
December 31, 2000, the change in fair value would be immaterial.

          In March 2000, the FASB issued FASB Interpretation No. 44, "Accounting
for Certain Transactions Involving Stock Compensation - an interpretation of APB
Opinion No. 25" (FIN 44). FIN 44 clarifies the application of APB Opinion No.
25, and among other issues clarifies the following: the definition of an
employee for purposes of applying APB Opinion No. 25; the criteria for
determining whether a plan qualifies as a noncompensatory plan; the accounting
consequence of various modifications to the terms of previously fixed stock
options or awards; and the accounting for an exchange of stock compensation
awards in a business combination. FIN 44 is effective July 1, 2000, but certain
conclusions in FIN 44 cover specific events that occurred after either December
15, 1998 or January 12, 2000. The adoption of FIN 44 did not have a material
impact on the Company's consolidated financial statements.

          The Emerging Issues Task Force issued No. 00-10, Accounting for
Shipping and Handing Fees and Costs ("EITF 00-10), which requires that amounts
billed to customers related to shipping and handling be classified as revenue
and that the related costs should be included in costs of goods sold. The
Company previously reported a portion or its shipping revenue as a reduction of
shipping costs. The Company adopted EITF 00-10 in the fourth

                                      F-40



quarter of 2000 and has reflected the impact of this pronouncement in the
financial statements for all periods presented herein. The Company reports
freight and delivery charges as sales and the related cost of freight and
delivery is reported as cost of products sold. Gross profit has not changed from
amounts that have been reported prior to the adoption of EITF 00-10. The
adoption of this resulted in addition sales and costs of products sold of
$12,833 in 2000, $10,411 in 1999, $8,595 in 1998, $3,672 in 1997, and $1,668 in
1996.

FORWARD LOOKING STATEMENTS

         Certain matters discussed in this report contain forward-looking
statements and information based on management's belief as well as assumptions
made by and information currently available to management. Such statements are
subject to risks, uncertainties and assumptions including, among other matters,
future growth in the construction industry; the ability of U.S. Aggregates, Inc.
to complete and effectively integrate its acquired companies operations; to fund
its liquidity needs; and general risks related to the markets in which U.S.
Aggregates, Inc. operates. Should one or more of these risks materialize, or
should underlying assumptions prove incorrect, actual results may differ
materially from those projected. Additional information regarding these risk
factors and other uncertainties may be found in the Company's filings with the
Securities and Exchange Commission.

                                      F-41



                               SRM HOLDINGS CORP.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                                         MARCH 31,     MARCH 31,    DECEMBER 31,
                                           2001          2000          2000
                                        -----------   -----------   -----------
                                        (UNAUDITED)   (UNAUDITED)   (UNAUDITED)
                               ASSETS
CURRENT ASSETS:
  Cash and cash equivalents             $       137   $       468   $       549
  Trade accounts receivable, net              8,969        11,712         6,169
  Inventories, net                           11,154         8,197        10,357
  Prepaid expenses and other
    current assets                            2,438         2,262         2,235
                                        -----------   -----------   -----------
      Total current assets                   22,698        22,639        19,310
                                        -----------   -----------   -----------

PROPERTY, PLANT AND EQUIPMENT                83,895        91,693        82,897
Less: Accumulated depreciation
  and depletion                             (11,617)      (12,905)      (10,750)
                                        -----------   -----------   -----------
      Net property, plant and equipment      72,278        78,788        72,147
                                        -----------   -----------   -----------

INTANGIBLE ASSETS, net                       10,404        11,778        10,542

OTHER ASSETS                                 10,744         6,372         9,978
                                        -----------   -----------   -----------
      Total assets                      $   116,124   $   119,577   $   111,977
                                        ===========   ===========   ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES                     $    14,786   $    11,776   $    15,680

LONG-TERM DEBT AND CAPITAL LEASE
  OBLIGATIONS, net of current portion         2,090         3,380         2,234
DEFERRED INCOME TAXES, net                   12,024        10,397        11,773
OTHER                                           258           117           213
                                        -----------   -----------   -----------
      Total liabilities                      29,158        25,670        29,900
                                        -----------   -----------   -----------

DUE TO USAI                                  41,816        54,519        37,429
                                        -----------   -----------   -----------

MINORITY INTEREST, net                           11            12            11
                                        -----------   -----------   -----------


SHAREHOLDERS' EQUITY:
  Common stock                                   --            --            --
  Additional paid-in capital                 13,597        13,597        13,597
  Preferred Stock                                 1             1             1
  Retained earnings                          31,541        25,778        31,039
                                        -----------   -----------   -----------
      Total shareholders' equity             45,139        39,376        44,637
                                        -----------   -----------   -----------

      Total liabilities, intercompany
        accounts, minority interest
        and shareholders' equity        $   116,124   $   119,577   $   111,977
                                        ===========   ===========   ===========


        The accompanying notes are an integral part of these statements.

                                      F-42



                               SRM HOLDINGS CORP.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)


                                                           THREE MONTHS ENDED
                                                                MARCH 31,
                                                         ----------------------
                                                           2001         2000
                                                         ---------    ---------
                                                                (UNAUDITED)

NET SALES                                                $  17,270    $  23,575
COST OF PRODUCTS SOLD                                       13,096       16,359
                                                         ---------    ---------
      Gross profit                                           4,174        7,216

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                 1,816        2,852
DEPRECIATION, DEPLETION AND AMORTIZATION                     1,026        1,077
                                                         ---------    ---------
      Income from operations                                 1,332        3,287

OTHER EXPENSES:
  Interest and financing, net                                 (472)      (1,205)
  Management fee                                               (87)        (413)
  Other, net                                                    --           --
                                                         ---------    ---------
      Income before income taxes                               773        1,669

PROVISION FOR INCOME TAXES                                    (271)        (584)
                                                         ---------    ---------
      Net income                                         $     502    $   1,085
                                                         =========    =========


        The accompanying notes are an integral part of these statements.

                                      F-43



                                  SRM HOLDINGS CORP.
                    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (IN THOUSANDS)

                                                         THREE MONTHS ENDED
                                                             MARCH 31,
                                                     --------------------------
                                                        2001           2000
                                                     -----------    -----------
                                                             (UNAUDITED)

NET CASH USED IN OPERATING ACTIVITIES                $    (3,637)   $    (1,189)
                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment              (1,018)        (2,580)
                                                     -----------    -----------
           Net cash used in investing activities          (1,018)        (2,580)
                                                     -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on long-term debt                      (144)          (207)
  Intercompany activities                                  4,387          3,768
                                                     -----------    -----------
         Net cash provided by financing activities         4,243          3,561
                                                     -----------    -----------

NET DECREASE IN CASH                                        (412)          (208)

CASH AND CASH EQUIVALENTS, beginning of period               549            676
                                                     -----------    -----------
CASH AND CASH EQUIVALENTS, end of period             $       137    $       468
                                                     ===========    ===========

DISCLOSURE OF SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                         $       157    $       106
    Income taxes                                              --             71


           The accompanying notes are an integral part of these statements.

                                      F-44



              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2001
                                  (Unaudited)

     1.   Organization and Basis of Presentation

          SRM Holdings Corp. ("SRM Holdings" or "the Company") is a wholly owned
subsidiary of U.S. Aggregates, Inc. (a Delaware corporation, hereinafter
referred to as "USAI"). SRM Holdings owns all of the outstanding shares of SRM
Aggregates, Inc., which in turn owns all of the outstanding shares of Bradley
Stone & Sand, Inc., BHY Ready Mix, Inc., Mulberry Rock Corporation, Bama Crushed
Corporation, and Grove Materials Corporation, and a majority of the outstanding
shares of DeKalb Stone, Inc. The Company's primary business is producing and
selling aggregates, primarily crushed stone, sand and gravel and associated
aggregate-based materials.

          The accompanying unaudited condensed consolidated financial statements
of SRM Holdings and subsidiaries have been prepared in accordance with the
requirements for interim financial information. In the opinion of management,
the interim financial information provided herein reflects all adjustments
(consisting of normal recurring accruals) necessary for a fair presentation of
the results of operations for the interim periods. The results of operations for
the three months ended March 31, 2001, are not necessarily indicative of the
results to be expected for the full year.

          These condensed consolidated financial statements and the notes
thereto should be read in conjunction with the consolidated financial statements
for the year ended December 31, 2000.

     2.   Risk Factors

          A majority of the Company's revenues are from customers who are in
industries and businesses that are cyclical in nature and subject to changes in
general economic conditions. In addition, since operations occur in a variety of
geographic markets, the Company's business is subject to the economic conditions
in each such geographic market. General economic downturns or localized
downturns in the regions where the Company has operations, including any
downturns in the construction industry, could have a material adverse effect on
the Company's business, financial condition and results of operations.

          The Company's operations are subject to and affected by federal, state
and local laws and regulations including such matters as land usage, street and
highway usage, noise level and health, safety and environmental matters. In many
instances, various permits are required. Although management believes that the
Company is in compliance with regulatory requirements, there can be no assurance
that the Company will not incur material costs or liabilities in connection with
regulatory requirements.

          Certain of the Company's operations may from time to time involve the
use of substances that are classified as toxic or hazardous substances within
the meaning of these laws and regulations. Risk of environmental liability is
inherent in the operation of the Company's business. As a result, it is possible
that environmental liabilities will have a material adverse effect on the
Company in the future.

          The Company markets its aggregates products to customers in a variety
of industries, including public infrastructure, commercial and residential
construction contractors; producers of asphaltic concrete, ready-mix concrete,
concrete blocks, and concrete pipes; and railroads. A substantial amount of the
aggregates is used in publicly funded projects. A decrease or delay in
government funding of highway construction and maintenance and other
infrastructure projects could reduce sales and profits.

                                      F-45



          A material rise in the price or a material decrease in the
availability of oil could and did adversely affect operating results. The cost
of asphalt is correlated to the price of oil. Any increase in the price of oil
might result in the Company's customers using less asphalt. A material increase
in the price of oil could also lead to higher gasoline costs, which could
increase the Company's operating costs. These increases may not be accepted by
customers in the form of higher prices.

          The Company believes that its internally generated cash flow,
including the net proceeds from sales of assets, and borrowings under existing
credit facilities (including a new facility to be provided by existing lenders
which is subject to final bank approval and completion of definitive
documentation) is sufficient to meet liquidity requirements necessary to fund
operations, capital requirements and debt service. The Company's new facility,
when completed, will provide additional short-term liquidity to the Company
contingent upon achieving progress on certain asset sales. To the extent the
Company is not able to complete its new facility or to achieve certain asset
sales or the net proceeds from these asset sales fall short of expectations, the
Company may need to obtain additional sources of financing. There can be no
assurance that such financing will be available or, if available, on terms
favorable to the Company. If the Company is unable to obtain such additional
financing, there could be a material adverse effect on the Company's business,
financial condition and results of operation.

     3.   Long-Term Debt

          A summary of long-term debt is as follows:

                                                          MARCH 31   DECEMBER 31
                                                            2001         2000
                                                          ----------------------
                                                          (DOLLARS IN THOUSANDS)
Notes payable to former shareholders                           833       1,000
Capital lease obligations                                    2,720       2,876
Other                                                          102         102
                                                           -------     -------
       Total long-term debt and capital obligations          3,655       3,978
Less:  Current portion                                      (1,565)     (1,744)
                                                           -------     -------
       Long-term debt and capital lease obligations,
       net of current portion                              $ 2,090     $ 2,234
                                                           =======     =======

     4.   Shareholders' Equity

The following Statement of Changes in Shareholders' Equity summarizes the
Company's equity transactions between December 31, 2000 and March 31, 2001:



                             Preferred Stock       Common Stock   Additional               Total
                            -----------------   -----------------   Paid-in   Retained  Shareholders'
                             Shares    Amount    Shares    Amount   Capital   Earnings     Equity
                            -------   -------   -------   -------   -------   -------     -------
                                           (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                                                      
BALANCE AT
   DECEMBER 31, 2000        105,000   $     1    10,259        --    13,597    31,039      44,637

   Net income                    --        --        --        --        --       502         502
                            -------   -------   -------   -------   -------   -------     -------
BALANCE AT
   MARCH 31, 2001           105,000   $     1    10,259   $    --   $13,597   $31,541     $45,139
                            =======   =======   =======   =======   =======   =======     =======


                                      F-46



     5.   Inventories

          Inventories consist of the following as of:

                                                   March 31         December 31,
                                                     2001              2000
                                                    -------           -------
                                                      (DOLLARS IN THOUSANDS)
Finished products                                   $10,629           $ 9,830
Raw Materials                                            94                93
Supplies and parts                                      405               395
Fuel                                                     26                39
                                                    -------           -------
                                                    $11,154           $10,357
                                                    =======           =======

          Inventories are pledged as security under various USAI debt
agreements.

     6.   Effective Tax Rate

          The Company uses an effective tax rate based on its best estimate of
the tax rate expected to be applicable for the full fiscal year. This estimated
rate is applied to the current year-to-date results to determine the interim
provision for income taxes.

                                      F-47



                               SRM HOLDINGS CORP.
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

                                                     December 31,   December 31,
                                                        2000           1999
                                                     -----------    -----------
                                     ASSETS                  (Unaudited)
CURRENT ASSETS:
  Cash and cash equivalents                          $       549    $       676
  Trade accounts receivable, net of allowance
    for doubtful accounts of $219 and $240,
    respectively                                           6,169         11,095
  Notes and other receivables                                399            343
  Inventories, net                                        10,357          6,782
  Prepaid expenses and other current assets                1,836          1,688
                                                     -----------    -----------
      Total current assets                                19,310         20,584

PROPERTY, PLANT AND EQUIPMENT, net                        72,147         72,567

INTANGIBLE ASSETS, net                                    10,542         11,920

OTHER ASSETS                                               9,978          5,350
                                                     -----------    -----------
      Total assets                                   $   111,977    $   110,421
                                                     ===========    ===========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Trade accounts payable                             $    12,538    $     9,216
  Accrued payroll                                            261            650
  Other accrued liabilities                                  975            170
  Income tax payable                                         162             64
  Current portion of long-term debt                        1,744             --
                                                     -----------    -----------
      Total current liabilities                           15,680         10,100

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS,
  net of current portion                                   2,234          1,102
DEFERRED INCOME TAXES, net                                11,773         10,068
OTHER                                                        213             97
                                                     -----------    -----------
      Total liabilities                                   29,900         21,367
                                                     -----------    -----------
Due to USAI                                               37,429         50,751
                                                     -----------    -----------
MINORITY INTEREST, net                                        11             12
                                                     -----------    -----------

SHAREHOLDERS' EQUITY:
  Common stock                                                --             --
  Additional paid-in capital                              13,597         13,597
  Preferred Stock                                              1              1
  Retained earnings                                       31,039         24,693
                                                     -----------    -----------
      Total shareholders' equity                          44,637         38,291
                                                     -----------    -----------
      Total liabilities, intercompany accounts,
        minority interest and shareholders' equity   $   111,977    $   110,421
                                                     ===========    ===========

            The accompanying notes are an integral part of these statements.

                                      F-48



                               SRM HOLDINGS CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)

                                                       YEAR ENDED DECEMBER 31,
                                                     --------------------------
                                                         2000           1999
                                                     -----------    -----------
                                                             (Unaudited)

NET SALES                                            $    92,568    $    92,678
COST OF PRODUCTS SOLD                                     66,172         60,717
                                                     -----------    -----------
     Gross profit                                         26,396         31,961

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES               8,362         10,432
DEPRECIATION, DEPLETION AND AMORTIZATION                   4,298          3,588
                                                     -----------    -----------
     Income from operations                               13,736         17,941

OTHER INCOME (EXPENSES):
  Interest, net                                           (2,068)        (4,477)
  Management fee                                          (1,595)        (1,645)
  Other, net                                                (311)             6
                                                     -----------    -----------
     Income before income taxes and
       minority interest                                   9,762         11,825

PROVISION FOR INCOME TAXES                                (3,417)        (4,252)
                                                     -----------    -----------
     Income before minority interest                       6,345          7,573

MINORITY INTEREST                                              1             (1)
                                                     -----------    -----------
     Net income                                      $     6,346    $     7,572
                                                     ===========    ===========

        The accompanying notes are an integral part of these statements.

                                      F-49



                               SRM HOLDINGS CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

                                                        Year Ended December 31,
                                                       ------------------------
                                                          2000          1999
                                                       ----------    ----------
CASH FLOWS FROM OPERATING ACTIVITIES:                         (Unaudited)
  Net income                                           $    6,346    $    7,572
  Adjustments to reconcile net income
    to net cash provided by operating activities:
      Depreciation, depletion and amortization              4,298         3,588
      Provision for doubtful accounts, net                    (21)           77
      Deferred income taxes                                 1,705         3,228
      Gain on disposal of fixed assets and real estate     (2,022)          (54)
      Minority interest                                        (1)            1
      Change in operating assets and liabilities:
        Trade accounts, notes and other receivables         4,891          (690)
        Inventories                                        (3,575)       (2,452)
        Prepaid expenses and other                         (4,881)       (4,537)
        Trade accounts payable and accrued liabilities      3,638         1,107
        Income taxes payable                                   97           244
        Other                                                 416           (96)
                                                       ----------    ----------
          Net cash provided by operating activities        10,891         7,988
                                                       ----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment              (10,121)      (16,448)
  Acquisition of subsidiaries, net of cash acquired            --        (1,076)
  Proceeds from sale of property, plant & equipment        14,078           592
                                                       ----------    ----------
          Net cash provided by (used in)
            investing activities                            3,957       (16,932)
                                                       ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal payments on long-term debt                     (1,654)       (1,000)
  Proceeds from sale of stock, net                             --         1,076
  Intercompany activities                                 (13,321)        9,010
                                                       ----------    ----------
          Net cash (used in) provided by
            financing activities                          (14,975)        9,086
                                                       ----------    ----------
NET (DECREASE) INCREASE IN CASH                              (127)          142

CASH AND CASH EQUIVALENTS, beginning of period                676           534
                                                       ----------    ----------
CASH AND CASH EQUIVALENTS, end of period               $      549    $      676
                                                       ==========    ==========
DISCLOSURE OF SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest                                           $      579    $      744
    Taxes                                                      87            96


        The accompanying notes are an integral part of these statements.

                                      F-50



                               SRM HOLDINGS CORP.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (Unaudited)



                                          Preferred Stock         Common Stock     Additional                             Total
                                        -------------------     -----------------    Paid-in     Notes       Retained  Shareholders'
                                         Shares      Amount      Shares    Amount    Capital   Receivable    Earnings     Equity
                                        -------     -------     -------    ------  ----------  ----------    --------  -------------
                                                                                                  
BALANCE AT
   DECEMBER 31, 1998                    105,000     $     1      10,259     $--      $12,521     $  (100)     $17,121     $29,543
   Additional investment                     --          --          --       --       1,076         100           --       1,176
   Net income                                --          --          --       --          --          --        7,572       7,572
                                        -------     -------     -------     ----     -------     -------      -------     -------
BALANCE AT
   DECEMBER 31, 1999                    105,000           1      10,259       --      13,597          --       24,693      38,291
   Net income                                --          --          --       --          --          --        6,346       6,346
                                        -------     -------     -------     ----     -------     -------      -------     -------
BALANCE AT
   DECEMBER 31, 2000                    105,000     $     1      10,259     $--      $13,597     $    --      $31,039     $44,637
                                        =======     =======     =======     ====     =======     =======      =======     =======


        The accompanying notes are an integral part of these statements.

                                      F-51



                               SRM HOLDINGS CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (Unaudited)

1.   BUSINESS

          SRM Holdings Corp. ("SRM Holdings" or "the Company") is a wholly owned
subsidiary of U.S. Aggregates, Inc. (a Delaware corporation, hereinafter
referred to as "USAI"). SRM Holdings owns all of the outstanding shares of SRM
Aggregates, Inc., which in turn owns all of the outstanding shares of Bradley
Stone & Sand, Inc., BHY Ready Mix, Inc., Mulberry Rock Corporation, Bama Crushed
Corporation, and Grove Materials Corporation, and a majority of the outstanding
shares of DeKalb Stone, Inc. The Company's primary business is producing and
selling aggregates, primarily crushed stone, sand and gravel and associated
aggregate-based materials.

RISK FACTORS RELATING TO THE COMPANY'S BUSINESS AND INDUSTRY

          A majority of the Company's revenues are from customers who are in
industries and businesses that are cyclical in nature and subject to changes in
general economic conditions. In addition, since operations occur in a variety of
geographic markets, the Company's business is subject to the economic conditions
in each geographic market. General economic downturns or localized downturns in
the regions where the Company has operations, including any downturns in the
construction industry, could and did have a material adverse effect on the
Company's business, financial condition and results of operations.

          The Company's operations are subject to and affected by federal, state
and local laws and regulations including such matters as land usage, street and
highway usage, noise levels and health, safety and environmental matters. In
many instances, various permits are required. Although management believes that
the Company is in compliance with regulatory requirements, there can be no
assurance that the Company will not incur material costs or liabilities in
connection with regulatory requirements.

          Certain of the Company's operations may from time to time involve the
use of substances that are classified as toxic or hazardous within the meaning
of certain federal, state or local laws and regulations. Risk of environmental
liability is inherent in the operation of the Company's business. As a result,
it is possible that environmental liabilities will have a material adverse
effect on the Company in the future.

          The Company markets its aggregates products to customers in a variety
of industries, including public infrastructure, commercial and residential
construction contractors; producers of asphaltic concrete, ready-mix concrete,
concrete blocks, and concrete pipes; and railroads. A substantial amount of the
aggregates is used in publicly funded projects. A decrease or delay in
government funding of highway construction and maintenance and other
infrastructure projects could and did reduce sales and profits.

          A material rise in the price or a material decrease in the
availability of oil could and did adversely affect operating results. The cost
of asphalt is correlated to the price of oil. Any increase in the price of oil
might result in the Company's customers using less asphalt. A material increase
in the price of oil could also lead to higher gasoline costs which could
increase the Company's operating costs. These increases may not be accepted by
customers in the form of higher prices.

          The Company believes that its internally generated cash flow
(including the sales of assets) and access to existing credit facilities are
sufficient to meet liquidity requirements necessary to fund operations, capital
requirements and debt service. To the extent these sources of liquidity are not
available or fall short of expectations, the Company may need to obtain
additional sources of financing. There can be no assurance that such financing

                                      F-52



will be available or, if available, on terms favorable to the Company. If the
Company is unable to obtain such additional financing, there could be a material
adverse effect on the Company's business, financial condition and results of
operation.

2.   BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

          The consolidated financial statements include the accounts of SRM
Holdings and its subsidiaries. All significant intercompany balances and
transactions have been eliminated.

          One of the executives has a minority interest in Dekalb Stone, Inc., a
corporation in which the Company is the majority shareholder.

USE OF ESTIMATES

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

CASH AND CASH EQUIVALENTS

          Cash and cash equivalents represent funds on deposit in non-interest
and interest-bearing operating and/or highly liquid investment accounts, with
original maturities of three months or less.

INVENTORIES

          Inventories are stated at the lower of average manufactured cost
(which approximates the first-in, first-out method of accounting) or market.
Average manufactured cost includes all direct labor and material costs and those
indirect costs specifically related to aggregate production, including indirect
labor, repairs, depreciation and depletion.

PROPERTY, PLANT, AND EQUIPMENT

          Property, plant and equipment are stated at cost. Depreciation is
provided for using the straight-line method over the estimated useful lives of
the assets, which are as follows:

                Buildings                                 40  years
                Plant and equipment                     10-30 years
                Transportation and delivery equipment    4-15 years
                Furniture and fixtures                   5-10 years

          Expenditures for development, renewals and betterments of developing
quarries and gravel pits are capitalized and amortized on the
units-of-production method over the estimated remaining recoverable reserves or
over the remaining lives of the leases if the properties are leased. Depletion
of acquired or leased mineral deposits is calculated on the units-of-production
method over the estimated remaining recoverable reserves. Repairs and
maintenance that do not improve or extend the lives of the assets are charged
against operations or included in the inventory overhead pool in the year
benefited. When properties are retired or otherwise disposed of, related costs
and accumulated depreciation are removed from the accounts and any resulting
gain or loss is included in operations.

                                      F-53



INTANGIBLES

          Goodwill is amortized on a straight-line basis over 40 years.
Covenants not to compete are amortized on a straight-line basis over the life of
the agreement. Deferred finance charges are amortized on a straight-line basis
over the life of the related loan. As of December 31, 2000 and 1999, the
accumulated amortization applicable to the intangible assets was $3,061 and
$2,391, respectively.

ACCRUED SELF-INSURANCE OBLIGATIONS

          It is the policy of the Company to self-insure for employee health and
prescription benefits. Provisions are made for estimated settlements, including
incurred but not reported losses. The methods of making such estimates and
establishing the resulting accrued liabilities are reviewed frequently, and any
adjustments resulting there from are reflected in current earnings. Accrued
liabilities for future claims are not discounted.

RECLASSIFICATIONS

          Certain prior-year amounts have been reclassified to conform with the
current-year presentation.

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS

          The Company accounts for long-lived assets pursuant to Statement of
Financial Accounting Standards ("SFAS") No. 121, Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. The Company
evaluates its plant and other long-term assets for impairment and assesses their
recoverability based upon anticipated future cash flows. If facts and
circumstances lead the Company's management to believe that the cost of one of
its assets may be impaired, the Company will (a) evaluate the extent to which
that cost is recoverable by comparing the future undiscounted cash flows
estimated to be associated with that asset to the asset's carrying amount and
(b) write-down that carrying amount to market value or discounted cash flow
value to the extent necessary.

VALUATION ACCOUNTS

          Below is a summary of the changes in the Company's valuation accounts
for 2000 and 1999:

                                             Additions
                             Beginning  ------------------               Ending
                              Balance   Acquired  Provided  Deductions  Balance
                              -------   --------  --------  ----------  -------
2000
  Allowance for
    doubtful accounts           $240      $ --      $  1      $ (22)      $219
1999
  Allowance for
    doubtful accounts           $163      $ --      $186      $(109)      $240


Deductions include all charges against reserves. These deductions were made in
the normal course of business and only for the specific use for which the
reserve was identified and intended.

RECLAMATION COSTS

          Quarry and pit reclamation costs are treated as normal ongoing costs
and are expensed as incurred.

ENVIRONMENTAL MATTERS

          Remediation costs are accrued based on estimates of known
environmental remediation exposure. Ongoing environmental compliance costs,
including maintenance and monitoring costs, are expensed as incurred. Any other
environmental costs are recorded in the period which the amount can be
reasonably estimated. Among the variables

                                      F-54



that management must assess in evaluating costs associated with environmental
issues are the evolving regulatory standards. It is impossible to quantify the
impact of all actions regarding environmental matters, particularly the extent
and cost of future remediation and other compliance efforts. However, the
Company currently has no known material liabilities in connection with expected
remediation or other environmental-related costs.

INCOME TAXES

          The Company accounts for income taxes in accordance with Statement of
Financial Accounting Standards No. 109 (SFAS 109). Under SFAS 109, deferred tax
assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement and tax bases, as
well as the effect of operating loss and tax credit carryforwards. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in the period of change.

REVENUE RECOGNITION

          Revenues are recognized at the time the related products are delivered
or when title passes.

FINANCIAL INSTRUMENTS

          The Company's financial instruments consist of cash, short-term
accounts receivable, accounts payable and debt for which current carrying
amounts are equal to or approximate fair market value.

COSTS OF START-UP ACTIVITIES

          In April 1998, the American Institute of Certified Public Accountants
(the "AICPA") issued Statement of Position 98-5, Reporting on the Costs of
Start-Up Activities ("SOP 98-5"). Effective January 1, 1999, SOP 98-5 requires
that all costs related to certain start-up activities, including organizational
costs, be expensed as incurred.

NEW ACCOUNTING PRONOUNCEMENTS

          The Emerging Issues Task Force issued No. 00-10, Accounting for
Shipping and Handing Fees and Costs ("EITF 00-10), which requires that amounts
billed to customers related to shipping and handling be classified as revenue
and that the related costs should be included in costs of goods sold. The
Company previously reported a portion or its shipping revenue as a reduction of
shipping costs. The Company adopted EITF 00-10 in the fourth quarter of 2000 and
has reflected the impact of this pronouncement in the financial statements for
all periods presented herein. The Company reports freight and delivery charges
as sales and the related cost of freight and delivery is reported as cost of
products sold. Gross profit has not changed from amounts that have been reported
prior to the adoption of EITF 00-10. The adoption of this resulted in addition
sales and costs of products sold of $12,833 in 2000 and $10,411 in 1999.

3.   INVENTORIES

          Inventories consist of the following as of December 31:

                                                                2000       1999
                                                              -------     ------
Finished Products                                             $ 9,830     $5,747
Raw Materials                                                      93        694
Supplies and parts                                                395        253
Fuel                                                               39         88
                                                              -------     ------
                                                              $10,357     $6,782
                                                              -------     ------

                                      F-55



          Inventories are pledged as security under various USAI debt
agreements.

4.   PROPERTY, PLANT AND EQUIPMENT

          Property, plant and equipment consist of the following as of
December 31:

                                                             2000        1999
                                                           --------    --------
Land and improvements                                      $ 11,076    $ 10,569
Mineral deposits                                              7,467       6,197
Plant and equipment                                          59,459      56,323
Furniture and fixtures                                        4,095       2,495
Construction in progress                                        800       9,040
                                                           --------    --------
                                                             82,897      84,624
Less: Accumulated depreciation and depletion                (10,750)    (12,057)
                                                           --------    --------
                                                           $ 72,147    $ 72,567
                                                           ========    ========

          The Company capitalized interest costs of $817 in 2000 and $987 in
1999 with respect to qualifying construction projects.

          Property, plant and equipment are pledged as security under various
USAI debt agreements.

5.   INTANGIBLES

          Intangibles consist of the following as of December 31:

                                                             2000        1999
                                                           --------    --------
Goodwill                                                   $  8,761    $  9,493
Non-Compete                                                      89         249
Deferred Finance Charge                                       1,692       2,178
                                                           --------    --------
                                                           $ 10,542    $ 11,920
                                                           ========    ========

6.   LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

         Long-term debt and capital lease obligations consists of the following
as of December 31:

                                                             2000        1999
                                                           --------    --------
Notes payable to former shareholders                       $  1,000    $  1,000
Capital lease obligations                                     2,876          --
Other                                                           102         102
                                                           --------    --------
    Total long-term debt and capital lease obligations        3,978       1,102
Less: Current portion                                        (1,744)         --
                                                           --------    --------
    Long-term debt and capital lease obligations,
      net of current portion                               $  2,234    $  1,102

NOTES PAYABLE TO FORMER SHAREHOLDERS

          In connection with the acquisition of certain companies, the Company
has issued notes payable to the selling shareholders. These notes payable bear
interest at the rate of 8.00 percent per annum and mature in 2001.

                                      F-56



CAPITAL LEASE OBLIGATIONS

          The Company financed equipment purchases through various capital lease
obligations expiring through 2003. These obligations bear interest at various
rates ranging from 6.4 percent and 8.2 percent per annum.

OTHER DEBT

          Other debt consists of a subordinated promissory note in the amount of
$102 payable by Dekalb to one of its former minority investors. Interest at a
rate of 10 percent per annum is payable at maturity.

SCHEDULED PAYMENTS OF LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

          Scheduled long-term debt and capital lease obligations maturities are
as follows:

Year Ended December 31
- - ----------------------
2001                                                                  $ 1,744
2002                                                                      955
2003                                                                    1,177
2004                                                                       --
2005                                                                       --
Thereafter                                                                102
                                                                      -------
                                                                      $ 3,978
                                                                      =======

7.   EMPLOYEE BENEFIT PLANS

U.S. AGGREGATES INC. 401(K) PLAN

          All full-time employees other than certain union employees are
eligible to participate in the U.S. Aggregates, Inc. 401(k) Plan. USAI may make
discretionary contributions each year. Participants increase their vested
interest in these discretionary contributions based upon years of employment in
which at least 1,000 hours are worked, and they become fully vested after five
years. Participants are fully vested in their contributions. For the years ended
December 31, 2000 and 1999, USAI provided contributions of $0 and $359,
respectively.

SRM

          SRM maintains a benefit plan partially funded by key-man life
insurance for current and former key employees of SRM. Benefits under the plan
are discretionary and are payable over a ten-year period upon retirement at age
65 or upon death. As of December 31, 2000 and 1999, the present value of
long-term benefits payable are $46 and $42, respectively.

8. INCOME TAXES

          The Company files a consolidated return with its parent company. The
tax provision is recorded at the consolidated entities effective rates.

          Significant components of the Company's deferred tax assets and
liabilities include accruals and reserves, alternative minimum tax credit, net
operating loss, depreciation ad depletion, and book basis in fixed assets over
tax basis.

                                      F-57



9.   COMMITMENTS AND CONTINGENCIES

          The Company leases office facilities, trucks, equipment and certain
quarry sites under operating lease arrangements. Lease expense (other than
royalties) was $3,857 and $2,864 for the years ended December 31, 2000 and 1999,
respectively. Total future minimum rentals under noncancelable operating leases
as of December 31, 2000 are:

2001                                                                  $   6,895
2002                                                                      7,005
2003                                                                      6,929
2004                                                                      6,648
2005                                                                      5,287
Thereafter                                                               46,365
                                                                      ---------
                                                                      $  79,129
                                                                      =========

          The Company operates several quarries on land owned entirely or in
part by unrelated third parties. Pursuant to related agreements, the Company
pays monthly royalties to the owner based on the quantity of aggregates sold.
The initial terms of these agreements range from 5 to 40 years and generally
include renewal options. The minimum royalty payments are included in the above
table. Royalty expenses recorded pursuant to these arrangements in 2000 and 1999
totaled $5,423 and $4,393, respectively.

          The Company is subject to various laws and regulations relating to the
protection of the environment. It is not possible to quantify with certainty the
potential impact of actions regarding environmental matters, particularly any
future remediation and other compliance efforts. In the opinion of management,
future compliance with existing environmental protection laws will not have a
material adverse effect on the financial condition or results of operations of
the Company.

          The Company has a quarry under development in DeKalb County, Georgia
which is inactive but currently permitted as a dimensional stone quarry site.
The Company intends to file a lawsuit against the county regarding a dispute
over the issuance of a blasting permit to start a crushed stone operation. The
DeKalb site development-stage activities to date have consisted primarily of
site preparation work such as road construction, the placement of scales and
legal fees. DeKalb has also made advance minimum royalty payments under a
sublease agreement to be applied against payments due upon the commencement of
operations at this site. Capitalized costs as of December 31, 2000 and 1999 in
connection with this site were $1,794 and $1,636, respectively. Management feels
that they will eventually open the quarry; however, in the event that DeKalb is
not permitted to conduct operations at this quarry, the quarry will likely be
leased to a dimensional stone producer.

          The Company is subject to various legal proceedings and claims that
have arisen in the ordinary course of its business and have not been finally
adjudicated. In the opinion of management, the ultimate resolution of these
issues would not have a material adverse effect on the Company's financial
condition or results of operations.

10.  RELATED-PARTY TRANSACTIONS

          An executive officer and director of the Company has a minority
interest in Dekalb Stone, Inc., a company in which U.S. Aggregates is the
majority shareholder.

          All related-party transactions are considered to be conducted at arm's
length.

                                      F-58




                                     ANNEX B
                                     -------






                            ASSET PURCHASE AGREEMENT

                                  BY AND AMONG

                              SRM AGGREGATES, INC.,
                           BRADLEY STONE & SAND, INC.,
                              BHY READY MIX, INC.,
                               DEKALB STONE, INC.,
                           MULBERRY ROCK CORPORATION,
                            BAMA CRUSHED CORPORATION,
                           GROVE MATERIALS CORPORATION

                                       and

                              U.S. AGGREGATES, INC.

                                       AND

                          FLORIDA ROCK INDUSTRIES, INC.




                            DATED AS OF JULY 11, 2001





                                TABLE OF CONTENTS
                                -----------------

                                                                            PAGE
                                                                            ----
ARTICLE I BASIC TRANSACTION..................................................  1

   1.1      Purchase and Sale of Assets.  ...................................  1
   1.2      Excluded Assets.  ...............................................  2
   1.3      Assumption of Liabilities........................................  3
   1.4      Excluded Liabilities.............................................  4
   1.5      Nonassignable Contracts; Minority Stock Interests................  5
   1.6      Purchase Price for Acquired Assets...............................  6
   1.7      Closing Transactions.............................................  8


ARTICLE II CONDITIONS TO CLOSING.............................................  9

   2.1      Conditions to Buyer's Obligations................................  9
   2.2      Conditions to Sellers' Obligations.  ............................ 11


ARTICLE III COVENANTS PRIOR TO CLOSING....................................... 13

   3.1      Affirmative Covenants of Sellers.  .............................. 13
   3.2      Negative Covenants of Sellers.  ................................. 14
   3.3      Shareholders' Meeting; Proxy Material. .......................... 14


ARTICLE IV COVENANTS OF BUYER................................................ 15

   4.1      Access to Books and Records.  ................................... 15
   4.2      Notification.  .................................................. 15
   4.3      [Intentionally Omitted.]......................................... 15
   4.4      Regulatory Filings.  ............................................ 15
   4.5      Conditions.  .................................................... 15
   4.6      Contact with Customers and Suppliers.  .......................... 15


ARTICLE V REPRESENTATIONS AND WARRANTIES..................................... 16

   5.1      Organization and Corporate Power.  .............................. 16
   5.2      Authorization of Transactions.  ................................. 16
   5.3      [Intentionally Omitted.]......................................... 16
   5.4      [Intentionally Omitted.]......................................... 17
   5.5      Subsidiaries.  .................................................. 17
   5.6      Absence of Conflicts.  .......................................... 17
   5.7      Financial Statements.  .......................................... 17
   5.7A     Books and Records. .............................................. 18

                                       i



                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                            PAGE
                                                                            ----
   5.8      Absence of Certain Developments.  ............................... 18
   5.9      Real Property.................................................... 19
   5.9A     Equipment Leases.  .............................................. 20
   5.10     Title to Personal Property.  .................................... 21
   5.11     Taxes............................................................ 21
   5.12     Contracts and Commitments........................................ 22
   5.13     Intellectual Property.  ......................................... 23
   5.14     Litigation; Proceedings.  ....................................... 23
   5.15     Brokerage.  ..................................................... 23
   5.16     Governmental Licenses and Permits................................ 23
   5.17     Employee Matters................................................. 24
   5.18     Affiliate Transactions.  ........................................ 24
   5.19     Compliance with Laws.  .......................................... 24
   5.20     Environmental Matters............................................ 25
   5.21     Disclosure....................................................... 25
   5.22     Undisclosed Liabilities.  ....................................... 26


ARTICLE VI REPRESENTATIONS AND WARRANTIES OF BUYER........................... 26

   6.1      Corporate Organization and Power.  .............................. 26
   6.2      Authorization.  ................................................. 26
   6.3      Absence of Conflicts.  .......................................... 27
   6.4      Litigation.   ................................................... 27
   6.5      [Intentionally Omitted.]......................................... 27
   6.6      Brokers' Fees.  ................................................. 27
   6.7      Financing.  ..................................................... 27


ARTICLE VII TERMINATION...................................................... 27

   7.1      Termination.  ................................................... 27
   7.2      Effect of Termination.  ......................................... 28
   7.3      Termination Fee.  ............................................... 28


ARTICLE VIII INDEMNIFICATION AND RELATED MATTERS............................. 29

   8.1      Survival.  ...................................................... 29
   8.2      Indemnification.................................................. 29
   8.3      Exclusive Remedy................................................. 31
   8.4      Disclosure Generally.  .......................................... 32
   8.5      Acknowledgment by Buyer.  ....................................... 32
   8.6      Arbitration Procedures........................................... 32

                                       ii



                                TABLE OF CONTENTS
                                -----------------
                                   (continued)

                                                                            PAGE
                                                                            ----
ARTICLE IX ADDITIONAL AGREEMENTS............................................. 34

   9.1      Tax Matters.  ................................................... 34
   9.2      Employee and Employee Benefit Matters.  ......................... 35
   9.3      Press Releases and Announcements.  .............................. 35
   9.4      Further Transfers.  ............................................. 35
   9.5      Investigation and Confidentiality................................ 35
   9.6      Expenses.  ...................................................... 36
   9.7      Exclusivity.  ................................................... 37
   9.8      Books and Records.  ............................................. 37
   9.9      Accounts Receivable.  ........................................... 37


ARTICLE X MISCELLANEOUS...................................................... 37

   10.1     Amendment and Waiver.  .......................................... 37
   10.2     Notices.  ....................................................... 38
   10.3     Binding Agreement; Assignment.  ................................. 39
   10.4     Severability.  .................................................. 39
   10.5     No Strict Construction.  ........................................ 39
   10.6     Captions.  ...................................................... 39
   10.7     Entire Agreement.  .............................................. 39
   10.8     Counterparts.  .................................................. 39
   10.9     Governing Law.  ................................................. 39
   10.10     Parties in Interest.  .......................................... 39
   10.11     Knowledge. ..................................................... 40

                                      iii



                            ASSET PURCHASE AGREEMENT

      This ASSET PURCHASE  AGREEMENT  (this  "Agreement") is made as of July 11,
2001 by and among SRM AGGREGATES, INC., an Alabama corporation,  BRADLEY STONE &
SAND,  INC.,  a  Tennessee  corporation,   BHY  READY  MIX,  INC.,  a  Tennessee
corporation,   DEKALB  STONE,  INC.,  a  Georgia   corporation,   MULBERRY  ROCK
CORPORATION,  a  Georgia  corporation,  BAMA  CRUSHED  CORPORATION,  an  Alabama
corporation,   GROVE  MATERIALS   CORPORATION,   a  Georgia   corporation  (each
individually a "Seller" and collectively "Sellers"), and U.S. AGGREGATES,  INC.,
a Delaware corporation ("Parent"), and FLORIDA ROCK INDUSTRIES,  INC., a Florida
corporation ("Buyer").

      Sellers are engaged in the  business of  producing  ready mix concrete and
aggregates  consisting of crushed stone, sand and gravel at the  below-described
Facilities (the "Business").

      Subject to the terms and conditions set forth in this  Agreement,  Sellers
desire to sell to Buyer,  and Buyer desires to acquire from Sellers,  all of the
assets of the Business  (other than the Excluded Assets (as that term is defined
in SECTION 1.2 below)), and Sellers desire to assign to Buyer, and Buyer desires
to assume from Sellers, certain of the liabilities of the Business.

      NOW,  THEREFORE,  in  consideration  of the premises  and mutual  promises
herein  made  and  other  good  and  valuable  consideration,  the  receipt  and
sufficiency of which are hereby acknowledged,  the parties hereto,  intending to
be legally bound, agree as follows

                                   ARTICLE I

                                BASIC TRANSACTION

            1.1   PURCHASE  AND SALE OF ASSETS.  On and subject to the terms and
conditions of this  Agreement,  at the Closing (as hereinafter  defined),  Buyer
shall  purchase  from  Sellers,  and Sellers  shall sell,  transfer,  convey and
deliver to Buyer,  all  right,  title and  interest  of Sellers in and to all of
their assets and property (other than the Excluded Assets) to the extent related
to the Business (the "Acquired Assets"), including, without limitation:

                  (a)   all cash, cash equivalents and marketable securities;

                  (b)   all accounts,  notes and other receivables to the extent
relating to the Business;

                  (c)   all  raw  materials  and  supplies,   manufactured   and
purchased  parts,  work-in-process,  finished goods and other items of inventory
relating to the Business;

                  (d)   all machinery, equipment, furniture, fixtures, leasehold
improvements,  vehicles,  tooling,  molds,  dies  and  other  tangible  personal
property  located  at the

                                       1



below-described  Facilities and owned by any of the Sellers,  including  without
limitation the tangible  personal  property  listed on SCHEDULE  1.1(c) attached
hereto;

                  (e)   all fee,  leasehold and other interests in real property
set forth on the Owned Real  Property  Schedule  (as defined in SECTION 5.9) and
the Leased Real Property Schedule (as defined in SECTION 5.9) (collectively, the
"Facilities") attached hereto;

                  (f)   all  Intellectual  Property  (as  hereinafter  defined),
trade  secrets,  know-how,  technology,  designs,  formulae  and  other  similar
intangible  assets,  goodwill  associated  therewith,  licenses and  sublicenses
granted  and  obtained  with  respect  thereto and rights  thereunder,  remedies
against  infringements  thereof and rights to  protection  of interests  therein
under  the laws of all  jurisdictions,  in each  case,  relating  solely  to the
Business;

                  (g)   all    agreements,    contracts,    leases,    licenses,
commitments,  purchase orders and other similar  arrangements  (x) referenced on
the Contracts  Schedule (as defined in SECTION  5.12) and (y) not  referenced on
the Contracts Schedule due solely to the specific dollar threshold  contained in
SECTION 5.12 below;

                  (h)   all prepayments,  deposits and prepaid expenses relating
to the  Business to the extent any benefit  therefrom  inures to Buyer after the
Closing;

                  (i)   all claims, refunds, causes of action, choses in action,
rights of recovery,  rights of set off and rights of  recoupment  of any kind to
the extent  relating to the Business  (other than those  related to the Excluded
Assets or Excluded Liabilities), including all claims of Sellers with respect to
prospective sites to be acquired for the Business;

                  (j)   all franchises,  approvals,  permits,  licenses, orders,
registrations,   certificates,   variances  and  similar  rights  obtained  from
governments  and  governmental  agencies  relating solely to the Business to the
extent transferable; and

                  (k)   all   books,   records,   ledgers,   files,   documents,
correspondence, lists, drawings, and specifications, advertising and promotional
materials,  studies,  reports,  and other  printed or written  materials  to the
extent relating to the Business.

            1.2   EXCLUDED ASSETS.  Notwithstanding the foregoing  provisions of
SECTION 1.1 above,  the Acquired  Assets shall not include any of the  following
assets and  property  of Sellers  (the  "Excluded  Assets"),  which shall not be
conveyed to Buyer:

                  (a)   [Intentionally omitted.]

                  (b)   Sellers' insurance policies and rights thereunder;

                  (c)   Sellers' corporate  charters and bylaws,  qualifications
to conduct  business  as a foreign  corporation,  arrangements  with  registered
agents  relating to foreign  qualifications,  taxpayer and other  identification
numbers, seals, minute books, stock transfer books, blank stock certificates and
other  documents  relating to the  organization,  maintenance,  and existence of
Sellers as corporations;

                                       2



                  (d)   all claims,  deposits,  prepayments,  refunds, causes of
action, choses in action,  rights of recovery,  rights of set off, and rights of
recoupment  with  respect  to  any  Excluded  Asset  or  a  Excluded   Liability
(including,  without  limitation,  with respect to insurance policies and Income
Taxes);

                  (e)   all rights of Sellers  arising under this  Agreement and
under any other  agreement  between Buyer and Sellers entered into in connection
with this Agreement;

                  (f)   any equity interest in Sellers;

                  (g)   any  asset of the  Business  that is  consumed,  sold or
disposed of in the ordinary course of business prior to the Closing Date; and

                  (h)   any  "employee  benefit  plan,"  any  "employee  welfare
benefit  plan" and any "employee  pension  benefit plan" of the Sellers (as that
term is defined in Sections 3(1), 3(2) and 3(3) of ERISA).

            1.3   ASSUMPTION  OF  LIABILITIES.  On and  subject to the terms and
conditions  of this  Agreement,  at the  Closing,  Buyer  (or such  wholly-owned
subsidiaries of Buyer as the Buyer may identify prior to the Closing Date) shall
expressly assume each of the following  liabilities and obligations,  whether or
not accrued, whether arising before, on or after the Closing Date, regardless of
when  asserted  (the  "Assumed   Liabilities"),   but  not  including   Excluded
Liabilities, in each case, to the extent relating to the Business:

                  (a)   all  accounts  payable  to the  extent  set forth on the
Closing Balance Sheet (as that term is defined in SECTION 1.6(c)(II) below) (the
"Accounts Payable");

                  (b)   all current  liabilities  and expenses to the extent set
forth on the Closing Balance Sheet;

                  (c)   all obligations and liabilities of the Sellers under the
agreements,  contracts, leases, licenses, commitments, purchase orders and other
similar  arrangements  (x)  referenced  on the  Contracts  Schedule,  or (y) not
referenced  on the  Contract  Schedule  due to the  specific  dollar  thresholds
contained in SECTION 5.12 below (including,  without limitation,  the obligation
to perform under such agreements,  contracts, leases, licenses,  commitments and
other similar arrangements),  to the extent such obligations and liabilities are
attributable  to periods from and after the Closing Date or are reflected on the
Closing Balance Sheet;

                  (d)   all obligations and liabilities of the Sellers under the
Leases  (as  that  term  is  defined  in  SECTION  5.9(b))  (including,  without
limitation,  the  obligation  to perform  under such  Leases) to the extent such
obligations  and  liabilities  are  attributable  to periods  from and after the
Closing Date or are reflected on the Closing Balance Sheet;

                  (e)   all    obligations    and   liabilities   for   refunds,
advertising,  coupons, adjustments,  allowances, repairs, exchanges, returns and
warranty,  merchantability  and other  claims  to the  extent  reflected  on the
Closing Balance Sheet;

                                       3



                  (f)   all liabilities  arising under the debt  obligations and
leases set forth on SCHEDULE  1.3(f)  attached  hereto to the extent not paid or
prepaid at Closing (all  liabilities  described in this SECTION  1.3(f) that are
not paid or prepaid at the Closing hereinafter  collectively called the "Assumed
Indebtedness"); and

                  (g)   all other  liabilities  and  obligations  of the Sellers
relating to the Business  set forth on the  Schedules  attached  hereto (as such
schedules  may be amended,  with the consent of the Buyer,  prior to the Closing
Date) to the extent such obligations and liabilities are attributable to periods
from and after the Closing Date or are reflected on the Closing Balance Sheet.

            1.4   EXCLUDED LIABILITIES. Notwithstanding anything to the contrary
contained in this Agreement or any of the schedules attached hereto, Buyer shall
not assume or be liable for any  obligations or liabilities of Sellers or Parent
other than the  Assumed  Liabilities  (the  "Excluded  Liabilities"),  including
without limitation the following obligations and liabilities:

                  (a)   any  liabilities  for Income Taxes (as defined below) of
Parent or Sellers  arising from the operation of the Business on or prior to the
Closing Date;

                  (b)   any liability for intercompany  advances from Sellers to
the Business;

                  (c)   all  liabilities to the extent  relating to any Excluded
Asset;

                  (d)   any obligation or liability of Parent or Sellers arising
under this  Agreement  and under any other  agreement  between Buyer and Sellers
entered into in connection with this Agreement;

                  (e)   all liabilities arising from or related to any claims or
actions asserted against Parent and/or its Subsidiaries (as that term is defined
in SECTION  5.5 below) by or on behalf of  holders  of  securities  of Parent in
connection with the ownership of such securities;

                  (f)   all  liabilities  of Parent or the  Sellers  (i) arising
from the offsite disposal of Hazardous  Substances generated or used on or prior
to the Closing Date by Sellers or any of their  predecessors  or (ii) arising in
connection with any violation of any Environmental  Requirement (as that term is
defined in SECTION  5.20)  arising  from or relating  to any former  facility or
former property of the Sellers or any of their predecessors;

                  (g)   except for the indebtedness and liabilities set forth in
SCHEDULE 1.3(f),  all indebtedness or other obligations of Parent or the Sellers
for  borrowed  money  and all  obligations  of the  Sellers  arising  under  any
promissory notes or capital leases (other than the Leases);

                  (h)   all liabilities of Parent or the Sellers arising from or
related to the following  lawsuit:  CHARLES  SMITH,  ET AL. V. U.S.  AGGREGATES,
INC., ET AL., No. CV-2000-291, in the Circuit Court of Colbert County, Alabama;

                                       4



                  (i)   all liabilities of Parent or the Sellers arising from or
related to any  "employee  benefit plan" as that term is defined in Section 3(3)
of ERISA;

                  (j)   all liabilities of the Sellers for all claims, costs and
assessments under worker's compensation laws that are made or incurred by any of
the  Employees  (as that term is defined in SECTION  5.17(a))  after the Closing
Date but made with respect to injuries  incurred by the  Employees  prior to the
Closing Date; and

                  (k)   all liabilities of the Sellers for all "welfare  benefit
claims,"  costs and  assessments  under any welfare  benefit plan (as defined in
Section 3(1) of ERISA) which provides  medical,  health,  disability,  accident,
life  insurance,  death,  dental  or  other  welfare  benefits,   including  any
post-employment benefits or retiree medical, health, disability,  accident, life
insurance or other such benefits and claims under a "cafeteria  plan" as defined
in Section  125(d) of the Internal  Revenue Code of 1986,  as amended,  that are
made or incurred by any of the Employees  prior to the Closing Date but that are
payable to any of the Employees on or after the Closing Date.

For purposes of this SECTION  1.4,  "Income Tax" shall mean any federal,  state,
county, local or foreign income, franchise,  alternative minimum, add-on minimum
or other Tax measured by net income,  together with all  interest,  penalties or
additions to Tax or other  assessments  imposed with respect thereto  (including
any transferee or secondary  liability for any Income Tax and any liability with
respect  thereto arising as a result of being (or ceasing to be) a member of any
affiliated,  consolidated,  combined  or unitary  group (or being  included,  or
required to be included,  in any Tax Return  relating  thereto),  as well as any
liability under any tax sharing agreement with respect thereto)

            1.5   NONASSIGNABLE CONTRACTS; MINORITY STOCK INTERESTS.

                  (a)   Notwithstanding   anything   set  forth  herein  to  the
contrary, no contracts,  properties,  rights or other assets of Sellers shall be
deemed to be sold,  transferred  or assigned to Buyer pursuant to this Agreement
if the  attempted  sale,  transfer or  assignment  thereof to Buyer  without the
consent or approval of another party or governmental entity would be ineffective
or would constitute a breach of contract or a violation of any law or regulation
or would in any other way materially and adversely  affect the rights of Sellers
(or Buyer as  transferee  or  assignee)  and such  consent  or  approval  is not
obtained on or prior to the Closing Date (the  "Unobtained  Consents").  In such
case, to the extent reasonably  possible:  (a) the beneficial  interest in or to
such  contracts,  properties  or other  assets  (collectively,  the  "Beneficial
Rights")  shall in any event  pass as of the  Closing  Date to Buyer  under this
Agreement,  and (b) pending  such  consent or  approval,  Buyer shall  assume or
discharge the liabilities of Sellers under such  Beneficial  Rights as agent for
Sellers,  and  Sellers  shall act as Buyer's  agent in receipt of any  benefits,
rights or interests received from the Beneficial Rights. Buyer and Sellers shall
use reasonable best efforts (and bear their respective costs) without payment of
any material  fees,  penalties or other  amounts to any third party to obtain or
secure any and all  consents or  approvals  that may be  necessary to effect the
legal and valid sale, transfer or assignment of contracts, properties, rights or
other assets underlying the Beneficial  Rights.  Buyer and Sellers shall make or
complete such  transfers as soon as reasonably  practicable  and cooperate  with
each other in any other reasonable  arrangement to which the Buyer has consented
and which is  designed  to provide  for Buyer the  Beneficial  Rights  including

                                       5



enforcement  at the cost and for the  account  of Buyer of any and all rights of
Sellers  against the other party  thereto,  and to provide for the  discharge by
Buyer of any liability under such contracts, properties or other assets.

                  (b)   In the event that it appears likely that on or after the
Closing Date there will be any material  Unobtained  Consent, at the election of
Buyer and upon notification by the Buyer to the Sellers,  the Sellers and Parent
will cause the shareholders of the Sellers (the "Contract Sellers") that are the
owners or holders of the interests in or to the  contracts,  properties or other
assets to which the  Unobtained  Consent  relates to transfer  the stock of such
Contract Sellers to the Buyer for no additional consideration.

                  (c)   At the request of the Buyer, the portion of the stock of
DeKalb Stone, Inc. owned by any of the Sellers shall be transferred to the Buyer
in lieu of the Acquired Assets that are owned by DeKalb Stone, Inc.

            1.6   PURCHASE PRICE FOR ACQUIRED ASSETS.

                  (a)   PURCHASE PRICE. The aggregate  purchase price to be paid
to Sellers for the Acquired  Assets will be equal to  $150,000,000.00,  less (a)
$15,000,000.00 to be deposited in escrow pursuant to the terms of SECTION 1.6(b)
below (the  "Escrow  Deposit"),  and (b) the amount of the Assumed  Indebtedness
based on the payoff values set forth on SCHEDULE 1.3(f) (the "Purchase  Price").
The Purchase Price shall be adjusted pursuant to SUBSECTION (c) below.

                  (b)   ESCROW ARRANGEMENT.  At the Closing,  the Escrow Deposit
shall be deposited with an escrow agent that is mutually  agreeable to the Buyer
and the Sellers (the "Escrow Agent"), under an Escrow Agreement in substantially
the form attached  hereto as EXHIBIT A (the "Escrow  Agreement").  The Buyer and
the Sellers agree that the Escrow Deposit shall be disbursed in accordance  with
the Escrow Agreement and in accordance with the provisions set forth in SCHEDULE
1.6(b) attached hereto.

                  (c)   DETERMINATION  OF CERTAIN  PURCHASE  PRICE  ADJUSTMENTS.

                        (i)   Within five (5) business days prior to the Closing
Date,  Sellers and Buyer shall  jointly and in good faith prepare an estimate of
the Closing  Balance Sheet (as defined in SUBSECTION (ii) below) (the "Estimated
Closing  Balance  Sheet")  based on the  Sellers'  books and  records  and other
information then available,  to determine  Estimated Closing Working Capital and
Buyer shall be given access to such books and records and other  information and
the  opportunity  to consult  with the Sellers for  purposes  of  preparing  the
Estimated  Closing Balance Sheet.  For purposes hereof,  (a) "Estimated  Closing
Working Capital" means the GAAP book value of the Sellers' total cash,  accounts
receivable,  notes  receivable  and inventory  less the Sellers'  total accounts
payable and accrued expenses (other than the current portion of any intercompany
accounts) (any of which amounts may be a negative  number),  in each case to the
extent that any of such liabilities  constitute Assumed Liabilities,  determined
from the  Estimated  Closing  Balance  Sheet as of the Closing  Date;  provided,
however,  that if  Buyer  and the  Sellers  are  unable  to  agree on any of the
Estimated  Closing Working  Capital,  such disputed  amounts shall be determined
based  on  the  amounts  set  forth  on the  Sellers'  balance  sheet  as of the
month-ending immediately

                                       6



prior to the Closing Date. At the Closing, the Purchase Price will be either (a)
reduced  by the amount  $8,275,000.00  exceeds  the  Estimated  Closing  Working
Capital or (b) increased by the amount Estimated Closing Working Capital exceeds
$8,275,000.00.

                        (ii)  As promptly as  practicable  but in no event later
than sixty (60) days after the Closing  Date,  Buyer in good faith shall prepare
and will cause its  auditors  to audit a balance  sheet of the Sellers as of the
close of business  on the Closing  Date (the  "Closing  Balance  Sheet") for the
purpose of establishing the Actual Closing Working Capital.  The Closing Balance
Sheet shall be delivered by Buyer to Sellers no later than sixty (60) days after
the Closing Date. For purposes  hereof,  "Actual Closing Working  Capital" means
the GAAP book value of the  Sellers'  total  cash,  accounts  receivable,  notes
receivable and inventory  less the Sellers'  total accounts  payable and accrued
expenses (other than the current portion of any  intercompany  accounts) (any of
which amounts may be a negative number),  in each case to the extent that any of
such liabilities  constitute  Assumed  Liabilities,  determined from the Closing
Balance Sheet. The Closing Balance Sheet and the Estimated Closing Balance Sheet
shall be prepared using the same  principles and  methodologies  used by Sellers
immediately  prior  to the  Closing  Date  to the  extent  such  principles  and
methodologies are in accordance with GAAP.

                        (iii) If  Actual   Closing   Working   Capital   exceeds
Estimated Closing Working Capital,  Buyer shall,  within thirty (30) days pay to
Sellers the amount of such excess.  If Actual  Closing  Working  Capital is less
than Estimated  Closing Working  Capital,  Sellers shall within thirty (30) days
pay to Buyer in immediately  available funds the amount of such  shortfall.  All
amounts owed pursuant to this subsection (iii) shall include interest,  from the
Closing  Date to the date of  payment,  at the Prime Rate (as defined in SECTION
8.6(g) below) calculated on the basis of a 365-day year.

                        (iv)  If Sellers  disagree  with any item on the Closing
Balance Sheet, Sellers shall notify Buyer in writing of such disagreement within
thirty (30) days after  Sellers'  receipt  thereof (such notice setting forth in
reasonable detail the basis for such  disagreement).  Buyer shall permit Sellers
access to such work papers  relating to the  preparation of the Closing  Balance
Sheet as may be reasonably  necessary to permit  Sellers to review in detail the
manner in which the Closing Balance Sheet was prepared.  Buyer and Sellers shall
thereafter negotiate in good faith to resolve any such disagreements;  provided,
however,  that Sellers or Buyer,  as the case may be,  shall within  thirty (30)
days pay to Buyer or Sellers, as the case may be, the amount determined pursuant
to subsection (iii) above which is not subject to dispute,  if any. If Buyer and
Sellers are unable to resolve any such  disagreements  within  thirty (30) days,
Buyer and Sellers shall jointly retain KPMG Peat Marwick (the "Auditor").

                        (v)   Buyer and  Sellers  shall  direct  the  Auditor to
render a  determination  within  thirty (30) days of its retention and Buyer and
Sellers  shall use their  best  efforts  to cause the  Auditor  to  resolve  all
disagreements over individual line items as soon as possible.  The Auditor shall
consider  only those items and amounts in the Closing  Balance Sheet which Buyer
and Sellers are unable to resolve.  The  determination  of the Auditor  shall be
conclusive  and binding  upon Buyer and  Sellers.  The fees and  expenses of the
Auditor shall be borne one-half by Buyer and one-half by Sellers.

                                       7



            1.7   CLOSING TRANSACTIONS.

                  (a)  CLOSING.  Subject  to the  satisfaction  or waiver of the
conditions  contained  herein,  the closing of Buyer's  purchase of the Acquired
Assets  contemplated  by this Agreement (the  "Closing")  will take place at the
offices of McGuireWoods, LLP, 50 North Laura Street, Jacksonville, Florida 32202
on August 22, 2001 or on such other date as is mutually  agreeable  to Buyer and
Sellers. The date and time of the Closing are herein referred to as the "Closing
Date."

                  (b)   TRANSFERS. Subject to the terms and conditions set forth
in this  Agreement,  the parties  agree to  consummate  the  following  "Closing
Transactions" on the Closing Date:

                        (i)   Buyer and  Sellers  shall  execute and deliver the
Escrow Agreement in substantially the form set forth on EXHIBIT A;

                        (ii)  Sellers  shall  execute and deliver to Buyer bills
of sale in  substantially  the form attached  hereto as EXHIBIT B, conveying the
items of personal property included in the Acquired Assets;

                        (iii) Sellers shall execute and deliver to Buyer special
warranty deeds in substantially the form attached hereto as EXHIBIT C, conveying
all of the Owned Real Property (as that term is defined in SECTION 5.12(a));

                        (iv)  Sellers  and  Buyer  shall   execute  and  deliver
assignment  and  assumption  agreements in  substantially  the form set forth in
EXHIBIT D,  pursuant to which the Sellers  shall  assign to the Buyer all of the
Sellers' right,  title and interest under the Leases of the Leased Real Property
(as those terms are defined in SECTION  5.12(b))  and the Buyer shall assume all
of the Sellers'  obligations  and  liabilities  accruing under such Leases on or
after the Closing Date;

                        (v)   Sellers  and  Buyer  shall   execute  and  deliver
assignment  and  assumption  agreements in  substantially  the form set forth in
EXHIBIT E,  pursuant to which the Sellers  shall  assign to the Buyer all of the
Sellers' right,  title and interest under the contracts  listed on the Contracts
Schedule (as that term is defined in SECTION 5.12(b)) and the Buyer shall assume
all of the Sellers' obligations and liabilities accruing under such contracts on
or after the Closing Date;

                        (vi)  Sellers  and  Buyer  shall   execute  and  deliver
assignment  and  assumption  agreements  in a form  reasonably  satisfactory  to
Sellers and Buyer,  pursuant to which the Sellers  shall  assign to Buyer all of
the Sellers' right,  title and interest under the Equipment Leases (as that term
is  defined  in  SECTION  5.9A)  and the  Buyer  shall  assume  all of  Sellers'
obligations accruing under such Equipment Leases on or after the Closing Date;

                        (vii) Buyer shall deliver to Sellers by wire transfer of
immediately  available  funds an  amount  equal to the  Purchase  Price  and any
portion of the Escrow  Deposit

                                       8



required to paid at Closing  pursuant to SECTION  1.6(b) to one or more accounts
designated by Sellers;

                        (viii) Buyer shall  deliver to the Escrow  Agent by wire
transfer of immediately  available funds the Escrow Deposit  pursuant to SECTION
1.6(b);

                        (ix)   there shall be delivered to Buyer and Sellers, as
applicable,  certificates  and other  documents and  instruments  required to be
delivered to such party under ARTICLE II hereof; and

                        (x)    Sellers shall deliver to Buyer  possession of the
Acquired Assets.

                                   ARTICLE II

                              CONDITIONS TO CLOSING

            2.1   CONDITIONS TO BUYER'S OBLIGATIONS.  The obligation of Buyer to
consummate  the  transactions  contemplated  by this Agreement is subject to the
satisfaction of the following conditions on or before the Closing Date:

                  (a)   Each of the  representations and warranties set forth in
ARTICLE V hereof shall be true and correct in all material respects at and as of
the  Closing  Date as  though  then  made and as though  the  Closing  Date were
substituted for the date of this Agreement  throughout such  representations and
warranties,  without giving effect to any supplements or updates to the Schedule
attached hereto to which the Buyer shall not have consented;

                  (b)   Each of the  representations  and warranties in SECTIONS
5.2 and  5.8(a)  and each of the  representations  and  warranties  set forth in
ARTICLE V that are qualified by the word "material" shall be true and correct in
all  respects,  at and as of the Closing  Date as if made on the  Closing  Date,
without giving effect to any  supplements  or updates to the Schedules  attached
hereto to which the Buyer shall not have consented;

                  (c)   Sellers  shall  have   performed  and  complied  in  all
material  respects  with all of the  covenants  and  agreements  required  to be
performed by it under this Agreement prior to the Closing;

                  (d)   All  consents by third  parties  denoted on SCHEDULE 5.6
with an asterisk shall have been obtained;

                  (e)   All  applicable  waiting  periods  (and  any  extensions
thereof)  under the  Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as
amended (the "HSR Act") shall have expired or otherwise  been  terminated  ("HSR
Approval");

                  (f)   There shall not be (i) any injunction,  judgment, order,
decree,  ruling  or  charge  in  effect  preventing  consummation  of any of the
transactions  contemplated by this Agreement,  or (ii) any proceeding that would
be likely to have the effect of preventing, materially

                                       9



delaying,  making  illegal  or  otherwise  prohibiting  any of the  transactions
contemplated by this Agreement;

                  (g)   All  persons   holding  any  rights  of  first  refusal,
repurchase rights or similar rights with respect to the Acquired Assets that are
marked on SCHEDULE 5.6 with an asterisk shall have  irrevocably  waived all such
rights and Blue Circle,  Inc. shall not have asserted any right of first refusal
under Section 14 of the Roberta, Alabama Limestone Sale Agreement dated June 30,
1998, as amended, by and between Blue Circle, Inc. and SRM Aggregates, Inc.;

                  (h)   On or prior to the  Closing  Date,  Sellers  shall  have
delivered to Buyer all of the following:

                        (i)   a  certificate  from  Sellers,  dated  as  of  the
Closing Date,  stating that each of the conditions  specified in SECTIONS 2.1(a)
through (g), inclusive, has been satisfied;

                        (ii)  copies  of  all   governmental   and   shareholder
consents,  approvals,  filings, releases and terminations required in connection
with  the  consummation  of  the  transactions  contemplated  hereby  (including
required governmental consents described in SCHEDULE 5.6);

                        (iii) certified   copies  of  the   resolutions  of  the
Sellers'  boards  of  directors  and  shareholders  approving  the  transactions
contemplated by this Agreement;

                        (iv)  an  opinion  of  Kirkland  & Ellis  and/or  Baker,
Donelson, Bearman & Caldwell, addressed to the Buyer and dated the Closing Date,
regarding the due authorization, execution and delivery of this Agreement by the
Sellers and the Parent and all other documents  required by this Agreement to be
delivered  by any of the  Sellers or the  Parent,  such  opinion to be in a form
reasonably acceptable to the Buyer;

                        (v)   commitments  to issue title  insurance  for all of
the tracts of Real Property (as that term is defined in SECTION  5.9(c))  except
those tracts  specified on SCHEDULE  2.1(i)(v)  attached  hereto issued by First
American  Title  Insurance  Company  (together  with any  lease  amendments,  or
memoranda of lease  executed and in  recordable  form,  required to evidence the
legal  descriptions of such tracts (or make the existence of the leases a matter
of public  record) as may be required in order for title policies to be issued),
such insurance to contain  exceptions only for Permitted  Encumbrances  (as that
term is defined in SECTION  5.9(a)(ii)),  any  matters  disclosed  in  SCHEDULES
5.9(a) and 5.9(b) and such other exceptions as shall be reasonably acceptable to
Buyer;

                        (vi)  such  other  documents  or  instruments  as  Buyer
reasonably  requests to (a) effect the  transactions  contemplated  hereby,  (b)
evidence the accuracy of Sellers'  representations and warranties,  (c) evidence
the  performance  by Sellers of, or the compliance by Sellers with, any covenant
or obligation required to be performed or complied with by Sellers, (d) evidence
the  satisfaction  of any  condition  referred  to in this  SECTION  2.1, or (e)
otherwise  facilitate  consummation  or performance  of any of the  transactions
contemplated by this Agreement; and

                                       10



                  (i)   All  proceedings  to be taken by Sellers  in  connection
with the  consummation of the Closing  Transactions  and the other  transactions
contemplated  hereby  and all  certificates,  opinions,  instruments  and  other
documents  required  to be  delivered  by  Sellers  to effect  the  transactions
contemplated   hereby   reasonably   requested  by  Buyer  will  be   reasonably
satisfactory in form and substance to Buyer.

                  (j)   Buyer  shall  have   confirmed  to  Buyer's   reasonable
satisfaction  by analysis of core drilling  tests  performed at the direction of
Buyer in a manner that is customary in the aggregates industry (such tests to be
performed at locations at each quarry that are mutually agreeable to the Sellers
and Buyer, and Buyer to give Sellers prompt access to all cores and test results
and analyses) that the amount of the contractually available,  legally permitted
and economically  mineable  aggregates  reserves that meet DOT specifications in
the  applicable  markets for sized stone and base for each quarry  calculated on
the basis of such core drilling tests is at least  eighty-five  percent (85%) of
the amount of such  aggregates  reserves  for each  quarry set forth in SCHEDULE
2.1(k) attached hereto.

                  (k)   Seller (i) shall have  remediated to Buyer's  reasonable
satisfaction the  environmental  matters disclosed in Schedule 5.20 with respect
to the BHY property and the S. Pittsburg, Calera, O'Neal and Tarrant quarries or
(ii)  shall  have  demonstrated  to Buyer's  reasonable  satisfaction  that such
matters do not constitute a violation of any Environmental Requirements (as that
term is defined in SECTION 5.20);  provided,  however,  that if such  conditions
have not  been  met  prior to the  Closing,  the  cost of such  remediation,  as
determined  by an  independent  expert  selected by Buyer and Sellers,  shall be
deducted from the Purchase Price and this closing  condition  shall be deemed to
have been satisfied.

            Any condition  specified in this SECTION 2.1 may be waived by Buyer,
provided  that no such  waiver  will be  effective  unless  it is set forth in a
writing  executed by Buyer or unless Buyer agrees to consummate the transactions
contemplated by this Agreement without satisfaction of such condition.

            2.2   CONDITIONS TO SELLERS' OBLIGATIONS.  The obligation of Sellers
to consummate the transactions  contemplated by this Agreement is subject to the
satisfaction of the following conditions on or before the Closing Date:

                  (a)   The  representations and warranties set forth in ARTICLE
VI hereof  shall be true and correct in all  material  respects at and as of the
Closing Date as though then made and as though the Closing Date were substituted
for the date of this Agreement throughout such representations and warranties;

                  (b)   Buyer shall have  performed and complied in all material
respects with all of the covenants and agreements required to be performed by it
under this Agreement prior to the Closing;

                  (c)   There shall not be (i) any injunction,  judgment, order,
decree,  ruling  or  charge  in  effect  preventing  consummation  of any of the
transactions  contemplated by this Agreement,  or (ii) any proceeding that would
be likely to have the effect of preventing,  materially

                                       11



delaying,  making  illegal  or  otherwise  prohibiting  any of the  transactions
contemplated by this Agreement;

                  (d)   The  transaction  contemplated  by this Agreement  shall
have  been  approved  by  the  requisite  vote  of  the  Sellers'  and  Parent's
shareholders (the "Shareholder Approvals");

                  (e)   On or  prior  to the  Closing  Date,  Buyer  shall  have
delivered to Sellers all of the following:

                        (i)   a certificate from Buyer,  dated as of the Closing
Date,  stating that each of the conditions  specified in SECTIONS 2.2(a) through
2.2(d) has been satisfied;

                        (ii)  certified  copies of the  resolutions  of  Buyer's
board of directors or the executive committee thereof approving the transactions
contemplated by this Agreement;

                        (iii) an opinion of McGuireWoods  LLP,  addressed to the
Sellers and dated the Closing Date,  regarding the due authorization,  execution
and delivery of this Agreement by the Buyer and all other documents  required by
this  Agreement  to be  delivered  by the  Buyer,  such  opinion to be in a form
reasonably acceptable to Sellers; and

                        (iv)  such other  documents  or  instruments  as Sellers
reasonably  request to (a)  effect the  transactions  contemplated  hereby,  (b)
evidence the accuracy of Buyer's  representations  and warranties,  (c) evidence
the  performance  by Buyer of, or the  compliance by Buyer with, any covenant or
obligation  required to be performed or complied with by Buyer, (d) evidence the
satisfaction of any condition  referred to in this SECTION 2.2, or (e) otherwise
facilitate  consummation or performance of any of the transactions  contemplated
by this Agreement.

                  (f)   All  proceedings to be taken by Buyer in connection with
the  consummation  of  the  Closing  Transactions  and  the  other  transactions
contemplated  hereby  and all  certificates,  instruments  and  other  documents
required to be delivered by Buyer to effect the transactions contemplated hereby
reasonably  requested by Sellers  will be  reasonably  satisfactory  in form and
substance to Sellers.


      Any  condition  specified  in this  SECTION  2.2 may be waived by Sellers,
provided  that no such  waiver  will be  effective  unless  it is set forth in a
writing   executed  by  Sellers  or  unless  Sellers  agree  to  consummate  the
transactions  contemplated  by this Agreement  without the  satisfaction of such
condition.

                                       12



                                  ARTICLE III

                           COVENANTS PRIOR TO CLOSING

            3.1   AFFIRMATIVE COVENANTS OF SELLERS. Prior to the Closing, unless
Buyer agrees otherwise in writing, Sellers will:

                  (a)   use  commercially  reasonable  efforts  to  conduct  the
Sellers'  business  and  operations  only in the  usual and  ordinary  course of
business in accordance with past custom and practice;

                  (b)   use their  commercially  reasonable efforts to cause the
Sellers'  current  insurance  (or  reinsurance)  policies not to be cancelled or
terminated  or any of the coverage  thereunder to lapse,  unless  simultaneously
with such termination,  cancellation or lapse,  replacement  policies  providing
coverage equal to or greater than the coverage  under the cancelled,  terminated
or lapsed  policies  for  substantially  similar  premiums are in full force and
effect;

                  (c)   keep in full force and effect their respective corporate
existences and all rights,  franchises  and  intellectual  property  relating or
pertaining to their businesses;

                  (d)   use their  commercially  reasonable  efforts to carry on
the  business of the Sellers in the same manner as  presently  conducted  and to
keep the Sellers' business organizations and properties intact,  including their
present  business  operations,   physical  facilities,  working  conditions  and
employees and their present relationships with lessors, licensors, suppliers and
customers and others having business relations with the Sellers;

                  (e)   maintain the assets of the Sellers in good repair, order
and condition consistent with current needs;

                  (f)   maintain the books,  accounts and records of the Sellers
in accordance with generally accepted  accounting  principles and, to the extent
not  inconsistent  therewith,  with  past  custom  and  practice  as used in the
preparation  of the  Financial  Statements  (as such term is  defined in SECTION
5.7);

                  (g)   promptly  (once  the  Sellers  have  knowledge  thereof)
inform Buyer in writing of any material variances from the  representations  and
warranties  contained  in ARTICLE V hereof  and,  if the  Closing  occurs,  such
disclosure shall amend and supplement the appropriate  schedules attached hereto
in the form of Updated Schedules delivered to Buyer;

                  (h)   confer with Buyer  concerning  operational  matters of a
material nature;

                  (i)   otherwise  report  periodically to Buyer  concerning the
status of the business, operations and finances of the Sellers;

                                       13



                  (j)   promptly make all filings required to be made by them in
order to consummate the transactions  contemplated by this Agreement  (including
filings and submissions under the HSR Act);

                  (k)   cooperate  with Buyer with  respect to all filings  that
Buyer elects to make or is required by legal  requirements  or this Agreement to
make in connection with the  transactions  contemplated by this Agreement and in
obtaining any consents identified in SCHEDULE 5.6;

                  (l)   use  commercially  reasonable  efforts to obtain  payoff
letters  for each of the debt  obligations  on  SCHEDULE  1.3(h)  that Buyer has
notified Sellers that Buyer desires to have paid or prepaid at Closing;

                  (m)   use  commercially  reasonable  efforts  to obtain  title
commitments  for the any tracts of the Real  Property  that are not specified on
SCHEDULE 2.1(c)(v);

                  (n)   use  commercially   reasonable  efforts  to  obtain  any
consents  by and  estoppel  certificates  from any  third  parties  that are not
denoted on SCHEDULE 5.6 with an asterisk;

                  (o)   use their  commercially  reasonable efforts to cause the
conditions  in ARTICLE II to be satisfied  and to  consummate  the  transactions
contemplated  herein as soon as reasonably  possible after  satisfaction  of the
conditions  set forth in ARTICLE II (other  than  those to be  satisfied  at the
Closing); And

                  (p)   from and after the date which is fifteen (15) days prior
to the scheduled  Closing  Date,  will not  distribute  any cash or pay any cash
dividends  except for payments to creditors  and dividends or  distributions  to
another Seller.

            3.2   NEGATIVE COVENANTS OF SELLERS.  From the date hereof, prior to
the Closing, without Buyer's prior written consent, Sellers will not:

                  (a)   take any action  that  would  require  disclosure  under
SECTION 5.8 of this Agreement;

                  (b)   make any loans or enter into any  transactions  with any
Insider  (as  defined in SECTION  5.18),  other than in the  ordinary  course of
business;

                  (c)   establish or, except in accordance  with past  practice,
contribute  to any pension,  retirement,  profit  sharing or stock bonus plan or
multiemployer plan covering the employees of the Sellers; and

                  (d)   except as  specifically  contemplated by this Agreement,
enter into any material  contract,  agreement or transaction,  other than in the
ordinary  course of the  Sellers'  business in  accordance  with past custom and
practice.

            3.3   SHAREHOLDERS' MEETING; PROXY MATERIAL. Promptly after the date
hereof,  Parent shall prepare and file with the SEC a proxy statement to solicit
the  approval of this

                                       14



transaction  by  its  shareholders  and  to  cause  a  special  meeting  of  its
shareholders  to be duly called and held as soon as reasonably  practicable  for
the purpose of acting upon  proposals to approve this  Agreement and all actions
contemplated hereby that require the approval of Parent's  shareholders.  Parent
shall use all reasonable efforts to have the proxy statement reviewed by the SEC
as  promptly as  practicable  after such filing and to obtain and respond to any
comments by the SEC or its staff resulting from such review. Parent will use all
reasonable  efforts  to cause the  proxy  statement  to be  mailed  to  Parent's
shareholders as promptly as practicable after approval by the SEC.

                                   ARTICLE IV

                               COVENANTS OF BUYER

            4.1   ACCESS TO BOOKS AND RECORDS. From and after the Closing, Buyer
shall provide Sellers and their agents with  reasonable  access (for the purpose
of examining  and  copying),  during  normal  business  hours,  to the books and
records  transferred to the Buyer as part of the Acquired Assets with respect to
periods or occurrences  prior to the Closing Date in connection  with any matter
whether or not relating to or arising out of this Agreement or the  transactions
contemplated  hereby.  Unless otherwise consented to in writing by Sellers,  the
Buyer  shall  not,  for a period of seven  years  following  the  Closing  Date,
destroy,  alter or  otherwise  dispose of any of such books and  records for the
period prior to the Closing Date without first  offering to surrender to Sellers
such books and records or any portion thereof which Buyer may intend to destroy,
alter or dispose of.

            4.2   NOTIFICATION. Prior to the Closing, upon discovery Buyer shall
promptly  inform the Sellers in writing of any material  variances  from Buyer's
representations and warranties contained in ARTICLE VI.

            4.3   [Intentionally Omitted.]

            4.4   REGULATORY  FILINGS.  Buyer shall make or cause to be made all
filings  and  submissions  under the HSR Act and any other  laws or  regulations
applicable  to Buyer as may be  required  of Buyer for the  consummation  of the
transactions  contemplated herein, and Buyer shall be responsible for all filing
fees under the HSR Act. Buyer shall coordinate and cooperate with the Sellers in
exchanging such information and assistance as the Sellers may reasonably request
in connection with all of the foregoing.

            4.5   CONDITIONS.   Buyer  shall  use  all  commercially  reasonable
efforts to cause the  conditions set forth in SECTION 2.2 to be satisfied and to
consummate the  transactions  contemplated  herein as soon  reasonably  possible
after the  satisfaction  of the  conditions  set forth in ARTICLE II (other than
those to be satisfied at the Closing).

            4.6   CONTACT WITH  CUSTOMERS AND  SUPPLIERS.  Prior to the Closing,
Buyer shall coordinate with the Sellers all contact and communications  with the
employees, customers and suppliers of the Sellers (other than existing customers
and suppliers of the Buyer) in  connection  with the  transactions  contemplated
hereby.

                                       15



                                   ARTICLE V

                         REPRESENTATIONS AND WARRANTIES
                 CONCERNING THE SELLERS AND THE ACQUIRED ASSETS

      As a material  inducement to Buyer to enter into this  Agreement,  Sellers
jointly and severally represent and warrant that:

            5.1   ORGANIZATION  AND  CORPORATE  POWER.  Each of the Sellers is a
corporation duly organized, validly existing and in good standing under the laws
of the state of its  incorporation  and has all  requisite  corporate  power and
authority  and all  licenses,  permits and  authorizations  necessary to own and
operate its  properties  and to carry on its  business as now  conducted  and to
perform  all of its  obligations  under  all  contracts  to which it is a party,
except where the failure the failure to hold such  authorizations,  licenses and
permits would not have a material  adverse  effect upon the business,  financial
condition or operating  results of the Sellers (a  "Material  Adverse  Effect").
Each of the Sellers is qualified to do business in every  jurisdiction  in which
the nature of its  business or its  ownership  of property  requires it to be so
qualified, except where the failure to be so qualified would not have a Material
Adverse Effect. All such jurisdictions in which the Sellers are so qualified are
set forth on  SCHEDULE  5.1  attached  hereto (the  "Qualifications  Schedule").
Sellers  have  delivered  to Buyer true,  correct and  complete  copies of their
charter documents and by-laws, as currently in effect.

            5.2   AUTHORIZATION  OF  TRANSACTIONS.  Each of the Sellers has full
corporate  power and  authority  to execute and deliver this  Agreement  and all
other agreements contemplated hereby to which such Sellers are parties and, upon
obtaining the Shareholder Approvals, to consummate the transactions contemplated
hereby and thereby. This Agreement and all other agreements  contemplated hereby
to which any of the Sellers is a party and the  execution  and  delivery of this
Agreement  and the  consummation  of the  transactions  contemplated  hereby and
thereby have been duly approved and authorized by the board of directors of such
Sellers and, upon obtaining the  Shareholder  Approvals,  by all other necessary
corporate action. This Agreement and all other agreements contemplated hereby to
which any of the Sellers is a party have been duly  executed  and  delivered  by
such Sellers and  constitute  the valid and binding  agreements of such Sellers,
enforceable   against  Sellers  in  accordance  with  their  terms,   except  as
enforceability  hereof or  thereof  may be limited  by  bankruptcy,  insolvency,
reorganization,  moratorium or other laws affecting  creditors' rights generally
and limitations on the  availability of equitable  remedies.  Upon the execution
and  delivery by the Sellers at the Closing of all  documents  to be executed by
Sellers at Closing pursuant to this Agreement (the "Seller Closing  Documents"),
the Seller  Closing  Documents  will  constitute  the legal,  valid and  binding
obligation of Sellers,  enforceable  against  Sellers in  accordance  with their
respective  terms except as  enforceability  hereof or thereof may be limited by
bankruptcy,  insolvency,  reorganization,  moratorium  or other  laws  affecting
creditors'  rights  generally and  limitations on the  availability of equitable
remedies. Sellers have the absolute and unrestricted right, power, authority and
capacity to execute and deliver this Agreement and the Seller Closing  Documents
and,  except as set forth on SCHEDULE  5.6, to perform their  obligations  under
this Agreement and the Seller Closing Documents.

            5.3   [INTENTIONALLY OMITTED.]

                                       16



            5.4   [INTENTIONALLY OMITTED.]

            5.5   SUBSIDIARIES.  No Seller has any Subsidiary that is not also a
Seller.  For purposes of this Agreement,  the term  "Subsidiary"  shall mean any
corporation  of which the  securities  having a majority of the voting  power in
electing the board of directors are, at the time of such determination, owned by
any of the Sellers or another Subsidiary.

            5.6   ABSENCE  OF  CONFLICTS.  Except as set forth on  SCHEDULE  5.6
attached  hereto (the  "Restrictions  Schedule"),  the  execution,  delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated  hereby  do not and will not (a)  conflict  with or  result  in any
breach of any of the provisions  of, (b) constitute a default under,  (c) result
in a violation  of, (d) give any third party the right to exercise  any right of
first  refusal  (including  any right of first  refusal in favor of Blue Circle,
Inc.),  repurchase  right or similar  rights with respect to any of the Acquired
Assets,  (e) give any third party the right to  terminate or to  accelerate  any
obligation  under,  (f) result in the creation of any lien,  security  interest,
charge or  encumbrance  upon the  Acquired  Assets  under,  or (g)  require  any
authorization,  consent, approval, exemption or other action by or notice to any
court or other governmental body under, (i) the certificates of incorporation or
by-laws of Sellers,  (ii) any  resolutions  adopted by the board of directors or
shareholders  of  Sellers,  (iii)  any  license,  permit  or other  governmental
authorization  issued to any of the Sellers or that  relates to the  business of
the Sellers or any of the Acquired Assets, (iv) any indenture,  mortgage, lease,
loan  agreement or other  agreement or instrument by which any of the Sellers or
any of the Acquired Assets is bound or affected,  or (v) any law, statute,  rule
or regulation  or any  judgment,  order or decree to which any of the Sellers or
any of the Acquired Assets is subject.

            5.7   FINANCIAL  STATEMENTS.  The Sellers have furnished  Buyer with
copies of their (i) unaudited consolidated balance sheet as of May 31, 2001 (the
"Latest Balance  Sheet") and the related  statements of income and cash flow for
the five-month period then ended and (ii) unaudited  consolidated balance sheets
and  statements of income and cash flow for the fiscal years ended  December 31,
2000 and 1999,  all of which are attached  hereto as SCHEDULE  5.7.  Each of the
foregoing  financial  statements  (including in all cases the notes thereto,  if
any) (the "Financial  Statements") is accurate and complete,  is consistent with
the Sellers'  books and records  (which,  in turn,  are accurate and complete ),
presents fairly in all material  respects the Sellers'  financial  condition and
results of operations  as of the times and for the periods  referred to therein,
and has been  prepared in  accordance  with GAAP applied on a  consistent  basis
throughout  the  periods  covered  thereby,  subject to the  absence of footnote
disclosure (that if presented,  would not describe exceptions to GAAP applied on
a consistent  basis or any change in accounting  principles) and, in the case of
the Latest Balance Sheet and related statements of income and cash flow, subject
to changes resulting from normal year-end  adjustments (the effect of which will
not, individually or in the aggregate, be materially adverse) and to the absence
of footnote  disclosure (that if present,  would not describe exceptions to GAAP
applied on a  consistent  basis or any  change in  accounting  principles).  The
Financial  Statements  accurately reflect the gross revenues of the Sellers on a
consolidated basis for the periods indicated.  The Financial  Statements reflect
the consistent  application of such accounting principles throughout the periods
involved.  No financial statements of any person other than the Subsidiaries are
required to be included in the consolidated financial

                                       17



statements  of the  Sellers.  All  inventory  is  valued at the lower of cost or
market,  with appropriate  reduction for any royalty payments due at the time of
sale.

            5.7A  BOOKS AND RECORDS.  The books of account,  minute books, stock
record  books and other  records  of the  Sellers,  all of which  have been made
available  in the offices of the Sellers  for Buyer to  inspect,  are  accurate,
complete and correct and have been  maintained in accordance with sound business
practices

            5.8   ABSENCE  OF  CERTAIN  DEVELOPMENTS.  Except  as set  forth  on
SCHEDULE  5.8  attached  hereto  (the  "Developments  Schedule")  and  except as
expressly  contemplated by this Agreement,  since the date of the Latest Balance
Sheet, the Sellers have not:

                  (a)   suffered a Material Adverse Effect;

                  (b)   redeemed or repurchased, directly or indirectly, or paid
or declared any  dividends or other  distributions  in respect of, any shares of
its capital stock;

                  (c)   issued,  sold or transferred  any notes,  bonds or other
debt securities or any equity securities,  securities convertible,  exchangeable
or exercisable into equity securities,  or warrants,  options or other rights to
acquire equity securities, of any of the Sellers;

                  (d)   borrowed any amount or incurred or become subject to any
material liabilities, except current liabilities incurred in the ordinary course
of business;

                  (e)   mortgaged,  pledged or subjected  to any material  lien,
charge or any other encumbrance, any portion of its properties or assets;

                  (f)   sold, leased, assigned or transferred (including without
limitation  transfers to Sellers or its  affiliates) any portion of its tangible
assets,  except in the ordinary  course of business,  or cancelled  without fair
consideration any debts or claims owing to or held by it;

                  (g)   sold,  assigned,   licensed  or  transferred  (including
without  limitation  transfers  to  Sellers  or  its  affiliates)  any  material
Intellectual  Property or  disclosed  any  confidential  information  other than
pursuant to agreements preserving all rights of the Sellers in such confidential
information  or  received  any  confidential  information  of any third party in
violation of any obligation of confidentiality;

                  (h)   suffered  any  theft,  damage,  destruction  or  loss in
excess of $100,000,  to its tangible assets not covered by insurance or suffered
any substantial destruction of its books and records;

                  (i)   made  or  entered  into  any   arrangement  to  make  an
acquisition (whether by merger, acquisition of stock or assets, or otherwise) of
any business or product line or made any capital investment in any entity;

                  (j)   entered into, amended or terminated any lease, contract,
agreement, commitment, or any other transaction in excess of $150,000 other than
in the  ordinary  course of

                                       18



business and in accordance  with past custom and  practice,  or entered into any
transaction with any Insider;

                  (k)   made  or  granted  any  bonus  or any  wage,  salary  or
compensation  increase  in excess of $50,000  per year or outside  the  ordinary
course of  business  and in  accordance  with past  custom and  practice  to any
employee or sales  representative,  group of employees or consultants or made or
granted any increase in any employee benefit plan or arrangement,  or amended or
terminated any existing  employee benefit plan or arrangement or adopted any new
employee  benefit plan or  arrangement  or made any other  change in  employment
terms for any of its  directors,  officers  and  employees  outside the ordinary
course of business  and in  accordance  with past custom and practice or entered
into any  employment  contract or collective  bargaining  agreement,  written or
oral, or modified the terms of any such existing agreement; or

                  (l)   made any loans or  advances  to, or  guarantees  for the
benefit of, any persons.

            5.9   REAL PROPERTY.

                  (a)   OWNED REAL PROPERTY.

                        (i)   SCHEDULE  5.9(a)  attached hereto (the "Owned Real
Property  Schedule")  sets forth the address and  description  of each parcel of
real  property  owned  by any of the  Sellers  (collectively,  the  "Owned  Real
Property"). Except as set forth on the Owned Real Property Schedule with respect
to each  parcel of Owned Real  Property:  (a) one or more of the  Sellers has or
will have as of the Closing  Date good and  marketable  fee simple title to such
parcel,  free and clear of all liens,  encumbrances,  easements and  restrictive
covenants,  except  Permitted  Encumbrances,  (b) other  than the right of Buyer
pursuant to this Agreement,  there are no outstanding  options,  rights of first
offer or rights of first refusal to purchase such parcel or any portion  thereof
or  interest  therein,  (c) there are no  pending  or,  to  Sellers'  knowledge,
threatened condemnation proceedings, lawsuits or administrative actions relating
to the  Owned  Real  Property,  (d) there are no  leases,  subleases,  licenses,
concessions, or other agreements, written or oral,to  which  any  of the Sellers
are  parties,  granting to any party or parties the right of use or occupancy of
or the right to extract  minerals  from any portion of the Owned Real  Property;
and (e) there are no parties  (other  than the  Sellers)  in  possession  of any
portion  of the Owned  Real  Property.  Except  as set  forth on the Owned  Real
Property Schedule or the Leased Real Property Schedule, none of the Sellers is a
party to any  agreement  or option to  purchase  any real  property  or interest
therein.  At Closing  one or more of the  Sellers  will own or will have a valid
leasehold interest in all real property used in the Business.

                        (ii)  The term "Permitted  Encumbrances" shall mean with
respect  to  each  parcel  of  Owned  Real  Property:  (A)  real  estate  taxes,
assessments and other governmental  levies, fees or charges imposed with respect
to such parcel which are not due and payable as of the Closing Date or which are
being contested by appropriate proceedings;  (B) mechanics and similar statutory
liens for labor,  materials  or supplies  provided  with  respect to such parcel
incurred in the ordinary course of business for amounts which are not delinquent
and which would not,  individually or in the aggregate,  have a Material Adverse
Effect or which are being  contested  by

                                       19



appropriate proceedings; (C) zoning, building and other land use laws imposed by
any governmental  authority having  jurisdiction  over such parcel which are not
violated by the  Sellers'  current  use (or  Sellers'  proposed  use except with
respect to the DeKalb  quarry) or occupancy  of such parcel or the  operation of
the business of the Sellers  thereon or any  violation of which would not have a
Material Adverse Effect; and (D) easements, covenants, conditions,  restrictions
and other similar matters of record  affecting title to such parcel which do not
or  would  not  materially  impair  the  value  of such  property  or the use or
occupancy of such parcel in the operation of the business of the Sellers.

                  (b)   LEASED REAL PROPERTY.  SCHEDULE  5.9(b)  attached hereto
(the "Leased Real Property  Schedule") sets forth the address and description of
each leased and  subleased  parcel of real  property in which any of the Sellers
have a leasehold or  subleasehold  interest (the "Leased Real  Property")  and a
list of all leases and subleases  (which shall include all agreements,  licenses
or permits which grant any of the Sellers the right to purchase,  mine,  extract
or remove aggregates,  limestone,  limerock,  granite,  gravel, sand or minerals
from real estate)  (collectively,  the "Leases") for each Leased Real  Property.
The Sellers have made  available to Buyer a true and complete  copy of each such
Lease document set forth on the Leased Real Property Schedule and all amendments
thereto,  and in the case of any oral Lease,  a written  summary of the material
terms of such Lease.  Except as set forth on the Leased Real Property  Schedule,
with respect to each of the Leases:  (A) one or more of the Sellers has good and
marketable  leasehold  title to the  properties  specified  on the  Leased  Real
Property  Schedule,  free and clear of all liens,  encumbrances,  easements  and
Restrictive Covenants as of the Closing Date, other than Permitted Encumbrances;
(B) such  Lease is legal,  valid,  binding,  enforceable  and in full  force and
effect; (C) neither the Sellers nor any other party to the Lease is in breach or
default  under such  Lease,  and no event has  occurred or  circumstance  exists
which,  with  the  delivery  of  notice,  the  passage  of time or  both,  would
constitute such a breach or default or permit the  termination,  modification or
acceleration of rent under such Lease,  (D) no party to the Lease has repudiated
any provision thereof; (E) there are no disputes, oral agreements or forbearance
programs  in effect  as to the  Lease,  (F) none of the  Sellers  has  assigned,
transferred,  conveyed, mortgaged, deeded in trust or encumbered any interest in
the leasehold or subleasehold that will not be released on or before the Closing
Date, other than Permitted Encumbrances; (G) to Sellers' knowledge, there are no
pending or threatened  condemnation  proceedings,  lawsuits,  or  administrative
actions  relating  to the  Leased  Real  Property,  and (H) there are no parties
(other than the Sellers) in possession of the parcel of Leased Real Property.

                  (c)   REAL  PROPERTY  USED IN THE  BUSINESS.  The  Owned  Real
Property  identified  on the Owned Real  Property  Schedule  and the Leased Real
Property  identified on the Leased Real  Property  Schedule  (collectively,  the
"Real Property") comprise all of the real property currently used by the Sellers
in the operation of their business

            5.9A  EQUIPMENT   LEASES.   SCHEDULE  5.9A  (the  "Equipment   Lease
Schedule")  describes all agreements pursuant to which any of the Sellers leases
any equipment or vehicles (the "Equipment Leases"). A true, correct and complete
copy of each of the Equipment Leases has been made available to Buyer. Except as
set forth on SCHEDULE  5.9A, (i) each of the Equipment  Leases is legal,  valid,
binding  and  enforceable  and in full force and effect and will  continue to be
legal, valid,

                                       20



binding  and  enforceable  and in full  force  and  effect  on  identical  terms
following the consummation of the  transactions  contemplated by this Agreement,
(ii) no party has repudiated any provision of any Equipment Lease, (iii) none of
the Sellers or, to the Sellers' knowledge, any other party thereto, is in breach
of or default under any Equipment  Lease,  and (iv) no event has occurred which,
with notice or lapse of time would  constitute  a breach of or default  under or
permit  termination,  modification  or acceleration  under any Equipment  Lease.
SCHEDULE  5.9A  accurately  sets  forth  the  pay  off  amounts  (including  any
prepayment  penalties) due under each of the Equipment Leases as of the date set
forth on such Schedule.

            5.10  TITLE TO  PERSONAL  PROPERTY.  Except as set forth on SCHEDULE
5.10,  one or more of the  Sellers own good and  marketable  title to all of the
personal  property  shown on the  Latest  Balance  Sheet,  free and clear of all
liens,  security interests and other encumbrances,  except for liens relating to
current  taxes not yet due and payable and liens and  encumbrances  set forth on
the attached SCHEDULE 5.10 (the "Liens Schedule").

            5.11  TAXES.

                  (a)   Each of the Sellers has filed all Tax Returns that it is
required to file under  applicable laws and regulations and all such Tax Returns
are complete and correct in all respects. Each of the Sellers has paid all Taxes
due and owing by it (whether  or not shown on any Tax  Return) and has  withheld
and paid over to the appropriate taxing authority all Taxes which it is required
to withhold from amounts paid or owing to any employee,  independent contractor,
equityholder, creditor or other third party.

                  (b)   None  of  the   Sellers   has  waived  any   statute  of
limitations  with  respect to any Taxes or agreed to any  extension of time with
respect to any Tax  assessment or deficiency.  None of the Sellers  currently is
the beneficiary of any extension of time within which to file any Tax Return. No
foreign,  federal,  state or local Tax  audits  or  administrative  or  judicial
proceedings are pending or being  conducted with respect to the Sellers,  and no
written  notice  indicating  an intent to open an audit or other review has been
received  by the  Sellers  from any  foreign,  federal,  state  or local  taxing
authority.  There are no unresolved  questions or claims concerning the Sellers'
Tax liability which  individually  or in the aggregate  exceed  $100,000.00.  No
claim has ever  been made by an  authority  in a  jurisdiction  where any of the
Sellers  does not file Tax  Returns  that it is or may be subject to taxation by
that jurisdiction.

                  (c)   Except as set forth on SCHEDULE 5.11, there are no liens
for Taxes (other than for current Taxes not yet due and payable) upon the assets
of the Sellers.

                  (d)   There  is  no  dispute  or  claim   concerning  any  Tax
Liability of any of the Sellers either (a) claimed or raised by any authority in
writing or (b) as to which any of Sellers and the  directors  and officers  (and
employees  responsible  for Tax matters) of the Sellers has knowledge based upon
personal contact with any agent of such authority. SCHEDULE 5.11 attached hereto
lists all  federal,  state,  local,  and foreign  income Tax Returns  filed with
respect to any of the Sellers for taxable periods ended on or after December 31,
1997,  indicates  those Tax Returns that have been audited,  and indicates those
Tax Returns that  currently are the subject of audit.  Sellers have delivered to
the Buyer  correct  and  complete  copies of all  federal  income  Tax  Returns,

                                       21



examination reports,  and statements of deficiencies  assessed against or agreed
to by any of the Sellers since December 31, 1997.

                  (e)   As used in this  Agreement,  the  following  terms shall
have the following respective meanings:

                  (f)   "Code"  means  the  Internal  Revenue  Code of 1986,  as
amended.

                  (g)   "Tax" or  "Taxes"  means any  federal,  state,  local or
foreign  income,  gross receipts,  franchise,  estimated,  alternative  minimum,
add-on minimum, sales, use, transfer, registration, value added, excise, natural
resources,    severance,   stamp,   occupation,    premium,   windfall   profit,
environmental, customs, duties, real property, personal property, capital stock,
social security,  unemployment,  disability, payroll, license, employee or other
withholding,  or other tax,  of any kind  whatsoever,  including  any  interest,
penalties or additions to tax or additional amounts in respect of the foregoing,
whether disputed or not.

                  (h)   "Tax  Returns"  means  returns,  declarations,  reports,
claims for refund, information returns or other documents (including any related
or supporting  schedules,  statement or information  and any amendment  thereof)
filed or required to be filed in connection with the  determination,  assessment
or  collection  of  Taxes  of any  party  or  the  administration  of any  laws,
regulations or administrative requirements related to Taxes.

            5.12  CONTRACTS AND COMMITMENTS.

                  (a)   Except as  specifically  contemplated  by this Agreement
and  except  as set forth on  SCHEDULE  5.12  attached  hereto  (the  "Contracts
Schedule"),  none of the Sellers is a party to any:  (i)  collective  bargaining
agreement  or  contract  with any  labor  union or any  bonus,  pension,  profit
sharing,  retirement or any other form of deferred  compensation plan other than
as described in SECTION 5.17(b) or the Schedules  relating thereto;  (ii) or any
stock purchase, stock option, or similar plan; (iii) contract for the employment
of any officer, individual employee or other Person on a full-time or consulting
basis or any severance  agreements;  (iv) agreement or indenture relating to the
borrowing of money,  the guarantee of any  indebtedness,  any capitalized  lease
obligation or to mortgaging, pledging or otherwise placing a lien on any portion
of the Acquired Assets;  (v) agreements with respect to the lending or investing
of funds;  (vi)  license,  sublicense  or  royalty  agreements;  (vii)  lease or
agreement  under  which it is lessee  of,  or holds or  operates,  any  personal
property  owned by any other  party  calling  for  payments in excess of $25,000
annually, except for the Equipment Leases; (viii) lease or agreement under which
it is lessor of or permits any third party to hold or operate any property, real
or personal,  owned or  controlled  by it; or (ix)  contract or group of related
contracts  with  the  same  party  for the  purchase  or sale of raw  materials,
supplies,  products or other personal  property or for the furnishing or receipt
of services (a) the  performance of which will extend over a period of more than
six months, or (b) involves consideration in excess of $25,000.

                  (b)   Buyer either has been  supplied  with, or has been given
access to, a true and correct copy of all written  contracts  which are referred
to on the Contracts  Schedule,  together with all  amendments,  waivers or other
changes thereto.

                                       22



                  (c)   With  respect  to  each  contract  so  listed:  (i)  the
contract is legal, valid, and binding obligation of the Sellers; and (ii) to the
Sellers'  knowledge,  no party has repudiated any provision of such contract and
the Sellers are not in breach of or default  under such  contract,  and no event
has occurred which, with notice or lapse of time would constitute a breach of or
default under or permit  termination,  modification,  or acceleration under such
contract,  except  where such  breach,  default,  termination,  modification  or
acceleration would not result in an aggregate loss in excess of $100,000.00.

            5.13  INTELLECTUAL   PROPERTY.   All  of  the  patents,   registered
trademarks, registered service marks, registered copyrights, application for any
of  the  foregoing  and  material   unregistered   trademarks,   service  marks,
copyrights,  trade names and corporate names used in the conduct of the Sellers'
respective businesses  (collectively,  "Intellectual Property") are set forth on
the attached Schedule 5.13 (the "Intellectual Property Schedule"). Except as set
forth on the Intellectual Property Schedule:  (i) one or more of the Sellers own
and possess all right,  title and  interest  in and to, or  possesses  the valid
right to use, the Intellectual Property;  (ii) the Sellers have not received any
written  notices of material  infringement  or  misappropriation  from any third
party  with  respect to the  Intellectual  Property;  and (iii) to the  Sellers'
knowledge,  none of the  Sellers is  currently  infringing  on the  intellectual
property of any other Person,  except for any  nonconformance  with clauses (i),
(ii) and (iii)  above  which would not have a Material  Adverse  Effect.  To the
Sellers' knowledge,  each item of Intellectual  Property owned or used by any of
the  Sellers  immediately  prior  to the  Closing  hereunder  will be  owned  or
available  for use by the Buyer on identical  terms and  conditions  immediately
subsequent  to the Closing  hereunder.  Except as set forth on the  Intellectual
Property  Schedule,  to the  knowledge  of  the  Sellers,  no  third  party  has
interfered  with,  infringed  upon,  misappropriated,  or  otherwise  come  into
conflict with any Intellectual Property rights of any of any of the Sellers.

            5.14  LITIGATION;  PROCEEDINGS. Except as set forth on SCHEDULE 5.14
attached hereto (the  "Litigation  Schedule"),  there are no actions,  suits, or
proceedings,  pending or, to the knowledge of the Sellers, threatened against or
affecting  the Sellers or any of their assets at law or in equity,  or before or
by any federal, state, municipal or other governmental  department,  commission,
board,  bureau,  agency or instrumentality,  domestic or foreign.  SCHEDULE 5.14
sets  forth  each  instance  in  which  any of the  Sellers  is  subject  to any
outstanding injunction, judgment, order, decree, ruling, or charge.

            5.15  BROKERAGE.  Except for the fees of Deutsche  Banc Alex.  Brown
(which  fees  shall be paid by  Sellers),  there  are no  claims  for  brokerage
commissions,  finders'  fees or  similar  compensation  in  connection  with the
transactions  contemplated  by  this  Agreement  based  on  any  arrangement  or
agreement made by or on behalf of any of the Sellers.

            5.16  GOVERNMENTAL LICENSES AND PERMITS.

                  (a)   SCHEDULE   5.16(a)   attached   hereto  (the   "Licenses
Schedule")  contains a complete listing and summary  description of all permits,
certificates of occupancy,  licenses,  franchises,  certificates,  approvals and
other authorizations of foreign,  federal,  state and local governments or other
similar rights relating to the Acquired Assets owned or possessed by the Sellers
(collectively,  the "Licenses").  Except as indicated on the Licenses  Schedule,
one or more of

                                       23



the Sellers owns or possesses all right, title and interest in and to all of the
Licenses  which are necessary to conduct their  business as presently  conducted
and will use its commercially  reasonable efforts to maintain all such Licenses.
Each of the Licenses is in full force and effect.  No loss or  expiration of any
License is, to the knowledge of the Sellers,  threatened,  pending or reasonably
foreseeable  (including,  without  limitation,  as a result of the  transactions
contemplated hereby) other than expiration in accordance with the terms thereof.
No License is due to expire in  accordance  with its terms within 180 days after
the Closing Date, except as set forth on SCHEDULE 5.16(a).

                  (b)   Except  for HSR  Approval,  and  except  as set forth on
SCHEDULE  5.16(b)  attached hereto (the  "Governmental  Consent  Schedule"),  no
permit,  approval or  authorization  of, or  declaration  to or filing with, any
governmental  or  regulatory  authority is required to be obtained by any of the
Sellers in  connection  with its  execution,  delivery and  performance  of this
Agreement or the consummation of any other transaction contemplated hereby.

            5.17  EMPLOYEE MATTERS.

                  (a)   SCHEDULE  5.17(a) attached hereto sets forth an accurate
and complete list of all employees  ("Employees") of the Sellers,  together with
such  Employee's  position and present salary or  compensation  arrangement  and
amount of the last increase  thereof and all contracts  between any Employee and
any of the Sellers.  No general work stoppage or other significant labor dispute
with  respect  to the  Sellers  is  pending  or, to the  Knowledge  of  Sellers,
threatened,  and no application  for  certification  of a collective  bargaining
agent is pending or, to the Knowledge of Sellers, threatened with respect to the
business of the  Sellers.  No  employees  of any of the Sellers are covered by a
collective bargaining agreement,  except for the collective bargaining agreement
identified  in SCHEDULE  5.17(a).  The  Sellers  have  complied in all  material
respects  with all  Applicable  Laws  relating to the  employment  and safety of
labor,  including  provisions  relating to wages,  hours,  benefits,  collective
bargaining, the payment of social security and similar Taxes, and all Applicable
Laws regarding occupational safety and health with respect to employees employed
by it.

                  (b)   There  are no  liabilities  of  Sellers  related  to any
"employee  benefit  plan" (as that term is defined in Section  3(3) of ERISA) of
the  Sellers  (collectively,  the  "Plans")  or any  liabilities  of such Plans,
including   without   limitation  any  withdrawal   liability   related  to  any
"multiemployer  plan" (as that term is defined in Section 3(37) of ERISA), which
encumber, attach to, or impair the value of, any of the Acquired Assets.

            5.18  AFFILIATE  TRANSACTIONS.  Except as disclosed on SCHEDULE 5.18
attached  hereto  (the  "Affiliate  Transactions  Schedule"),  to  the  Sellers'
knowledge,  no officer,  director, or Affiliate of the Sellers or any individual
in such officer's or director's immediate family (collectively,  the "Insiders")
is a party to any agreement, contract, commitment or transaction with any of the
Sellers or has any interest in any property used by any of the Sellers.

            5.19  COMPLIANCE  WITH LAWS.  The Sellers are in  compliance  in all
respects with all applicable laws and regulations of foreign, federal, state and
local governments and all agencies thereof.

                                       24



            5.20  ENVIRONMENTAL MATTERS.

                  (a)   Except  as set  forth  on  SCHEDULE  5.20,  each  of the
Sellers  is in  compliance  with  all  Environmental  Requirements  and  has  no
liability for the violation of any Environmental Requirements.

                  (b)   Each of the Sellers has  obtained  and is in  compliance
with all permits,  licenses, and other authorizations  required by Environmental
Requirements  for the  occupation  of its  Facilities  and the  operation of its
business.

                  (c)   None of the Sellers has received  any written  notice or
report  regarding  any  actual  or  alleged   violation  of  any   Environmental
Requirements,  or any  liabilities or potential  liabilities  (whether  accrued,
absolute, contingent,  unliquidated or otherwise),  including any investigatory,
remedial or  corrective  obligations,  relating to any of them,  or any of their
Facilities arising under Environmental Requirements,  except for any such notice
the subject matter of which has been substantially resolved.

                  (d)   The  Sellers  have  made  available  to  Buyer  true and
correct copies of all  environmental  assessment  reports relating to any of the
Sellers  or any of their  Facilities  that  are in the  possession,  custody  or
control of Sellers.

                  (e)   This  SECTION  5.20  contains  the  sole  and  exclusive
representations  and warranties of the Sellers with respect to any environmental
matters   including,   without   limitation,   any  matters  arising  under  any
Environmental Requirements.

                  (f)   For the  purposes of this SECTION  5.20,  "Environmental
Requirements" shall mean all federal, state, local and foreign statutes,  common
law, regulations, ordinances and court orders concerning pollution or protection
of  the  environment,  including  all  those  relating  to  the  presence,  use,
production, generation, handling, transportation,  treatment, storage, disposal,
distribution,  labeling,  testing,  processing,  discharge,  release, threatened
release,  control or cleanup of any hazardous  materials,  substances or wastes,
pesticides,  pollutants,  contaminants,  toxic chemicals,  petroleum products or
byproducts,   asbestos,   polychlorinated   biphenyls  or  radiation,   as  such
requirements are enacted and in effect on or prior to the Closing Date.

            5.20A  SOLVENCY.  The  Sellers  and  Parent  are,  and   immediately
following  the Closing Date will be,  Solvent.  "Solvent"  means that, as of any
date of determination,  (a) the amount of the present fair saleable value of the
assets of the Sellers and/or Parent, as applicable,  will as of such date exceed
the amount of all liabilities of the Sellers and/or Parent,  as applicable,  (b)
the Sellers  and/or Parent,  as  applicable,  will not have, as of such date, an
unreasonably  small amount of capital with which to conduct their business,  and
(c) the Sellers and Parent will be able to pay their debts as they mature.

            5.21  DISCLOSURE.

                                       25



                  (a)   No   representation  or  warranty  of  Sellers  in  this
Agreement  and no statement in the  schedules  attached  hereto omits to state a
material fact  necessary to make the statements  herein or therein,  in light of
the circumstances in which they were made, not misleading.

                  (b)   No notice given  pursuant to SECTION 3.1(h) will contain
any untrue  statement  or omit to state a material  fact  necessary  to make the
statements  therein,  in light of the circumstances in which they were made, not
misleading.

            5.22  UNDISCLOSED  LIABILITIES.  The Sellers have no  liabilities or
obligations  of the type required to be reflected on the face of a balance sheet
prepared in  accordance  with GAAP that were not fully  reserved  against in the
Latest  Balance  Sheet  or  the  Closing  Balance  Sheet,   except  (x)  matters
specifically  identified  and described in the Schedules  attached  hereto,  (y)
obligations  arising under  contracts or commitments  described on the Contracts
Schedule and (z)  liabilities  and  obligations  reflected on the Latest Balance
Sheet,  the Closing Balance Sheet or incurred in the ordinary course of business
since the date of the Latest  Balance Sheet which are usual and normal in amount
in relation to the Sellers' past experience.  Notwithstanding the foregoing, the
preceding  sentence  shall not apply with respect to any liability or obligation
to the extent the subject  matter giving rise to such liability or obligation is
addressed in another representation or warranty set forth in this ARTICLE V.

                                   ARTICLE VI

                     REPRESENTATIONS AND WARRANTIES OF BUYER

      As a material  inducement to Sellers to enter into this  Agreement,  Buyer
hereby represents and warrants to Sellers that:

            6.1   CORPORATE  ORGANIZATION AND POWER. Buyer is a corporation duly
organized,  validly existing and in good standing under the laws of the State of
Florida,  with full  corporate  power and authority to enter into this Agreement
and the  other  agreements  contemplated  hereby  to which  Buyer is a party and
perform its obligations hereunder and thereunder.

            6.2   AUTHORIZATION.   The  Buyer  has  full  corporate   power  and
authority  to  execute  and  deliver  this  Agreement  and all other  agreements
contemplated hereby to which Buyer is a party and to consummate the transactions
contemplated  hereby  and  thereby.  This  Agreement  and all  other  agreements
contemplated  hereby to which Buyer is a party and the execution and delivery of
this Agreement and the consummation of the transactions  contemplated hereby and
thereby  have been duly  approved  and  authorized  by the board of directors of
Buyer and by all other necessary  corporate action. This Agreement and all other
agreements contemplated hereby to which Buyer is a party have been duly executed
and delivered by Buyer and constitute the valid and binding agreements of Buyer,
enforceable   against   Buyer  in  accordance   with  their  terms,   except  as
enforceability  hereof or  thereof  may be limited  by  bankruptcy,  insolvency,
reorganization,  moratorium or other laws affecting  creditors' rights generally
and limitations on the  availability of equitable  remedies.  Upon the execution
and delivery by Buyer at the Closing of all documents to be executed by Buyer at
Closing  pursuant to this Agreement (the "Buyer Closing  Documents"),  the Buyer
Closing  Documents will  constitute the legal,  valid and binding  obligation of
Buyer,

                                       26



enforceable  against Buyer in accordance with their  respective  terms except as
enforceability  hereof or  thereof  may be limited  by  bankruptcy,  insolvency,
reorganization,  moratorium or other laws affecting  creditors' rights generally
and  limitations  on the  availability  of  equitable  remedies.  Buyer  has the
absolute and unrestricted  right,  power,  authority and capacity to execute and
deliver  this  Agreement  and the Buyer  Closing  Documents  and to perform  its
obligations under this Agreement and the Buyer Closing Documents.

            6.3   ABSENCE OF  CONFLICTS.  Neither  the  execution,  delivery  or
performance of this  Agreement and the other  documents  contemplated  hereby to
which Buyer is a party, nor the  consummation of the  transactions  contemplated
hereby and thereby, will (a) conflict with, (b) result in a breach of any of the
provisions of, (c)  constitute a default under,  (d) result in the violation of,
(e) give any third party the right to terminate or to accelerate  any obligation
under, or (f) require any authorization,  consent, approval,  execution or other
action  by or  notice  to any  court  or  other  governmental  body  under,  the
provisions  of the  certificate  of  incorporation  or  by-laws  of  Buyer,  any
resolutions  adopted by the board of directors  or  shareholders  of Buyer,  any
indenture,  mortgage,  lease, loan agreement or other agreement or instrument to
which Buyer is bound or affected,  or any statute,  regulation,  rule, judgment,
order,  decree or other  restriction of any government,  governmental  agency or
court to which Buyer is subject.  Except for HSR Approval,  no notice to, filing
with or  authorization,  consent or approval of any  government or  governmental
agency  by  Buyer  is  necessary  for  the   consummation  of  the  transactions
contemplated  by this Agreement and the other documents  contemplated  hereby to
which Buyer is a party.

            6.4   LITIGATION.  There are no actions, suits, proceedings,  orders
or  investigations  pending  or, to the best of  Buyer's  knowledge,  threatened
against or  affecting  Buyer at law or in equity,  or before or by any  federal,
state, municipal or other governmental  department,  commission,  board, bureau,
agency or  instrumentality,  domestic or foreign,  which would adversely  affect
Buyer's  performance under this Agreement and the other agreements  contemplated
hereby  to  which  Buyer  is a party  or the  consummation  of the  transactions
contemplated hereby or thereby.

            6.5   [INTENTIONALLY OMITTED.]

            6.6   BROKERS' FEES. Buyer has no liability or obligation to pay any
fees or  commissions  to any  broker,  finder,  or  agent  with  respect  to the
transactions contemplated by this Agreement.

            6.7   FINANCING.  Buyer has and shall have at the Closing sufficient
cash  and  available  credit  facilities  (and  has  provided  evidence  thereof
satisfactory  to  Sellers)  to pay the full  consideration  payable  to  Sellers
hereunder,  to make all other  necessary  payments by it in connection  with the
purchase of the Acquired Assets and to pay all of its related fees and expenses.

                                  ARTICLE VII

                                   TERMINATION

            7.1   TERMINATION.  This  Agreement  may be  terminated  at any time
prior to the

                                       27



Closing:

                  (a)   by mutual written consent of Buyer and Sellers;

                  (b)   by either  Buyer or Sellers if there has been a material
misrepresentation   or  breach   on  the  part  of  the   other   party  of  the
representations,  warranties  or covenants  set forth in this  Agreement,  or if
events  have  occurred  which have made it  impossible  to  satisfy a  condition
precedent to the terminating  party's obligations to consummate the transactions
contemplated  hereby,  unless such  terminating  party's  willful breach of this
Agreement has caused the condition to be unsatisfied; or

                  (c)   by  either  Buyer  or  Sellers  if the  Closing  has not
occurred on or prior to October 8, 2001; provided that neither Buyer nor Sellers
will be entitled to terminate this Agreement  pursuant to this subsection (c) if
such person's willful breach of this Agreement has prevented the consummation of
the transactions contemplated hereby at or prior to such time; or

                  (d)   by  Sellers  if the  board  of  directors  of any of the
Sellers determines,  based on the advice of its counsel,  that it is required by
law to terminate the Agreement in order to comply with its fiduciary duties; or

                  (e)   by either  Buyer or Sellers if this  Agreement is deemed
to be unenforceable in any bankruptcy or similar insolvency  proceeding in which
any of the Sellers is the debtor.

            7.2   EFFECT OF  TERMINATION.  In the event of  termination  of this
Agreement by either Buyer or Sellers as provided in SECTION 7.1, this  Agreement
shall  forthwith  become void and there will be no  liability on the part of any
party  hereto to any other party  hereto or its  stockholders  or  directors  or
officers in respect thereof, except for the obligations of the parties hereto in
SECTIONS  9.3,  9.5(b) and 9.6 and except that  nothing  herein will relieve any
party from liability for any breach of this Agreement prior to such termination.

            7.3   TERMINATION   FEE.  Sellers  agree  to  pay  Buyer  a  fee  in
immediately  available  funds  equal  to 2%  of  the  Purchase  Price  plus  all
reasonable  documented,  third party  expenses  incurred in connection  with the
transactions  contemplated  by this  Agreement  not to exceed  $500,000.00  (the
"Termination  Fee") if this  Agreement is terminated by Sellers  pursuant to (i)
SECTION  7.1(c) but  solely  because of the  failure  of the  closing  condition
regarding the approval by Sellers' shareholders of the transactions contemplated
by  this  Agreement,  or  (ii)  SECTION  7.1(d)  and,  within  360  days of such
termination,  Sellers  consummate  or  enter  into an  agreement  to  consummate
(including  without limitation any agreement in principle or any oral agreement)
a sale of the Sellers or Parent (as long as the Sellers remain  subsidiaries  of
Parent) to a third party  pursuant to a tender or exchange  offer,  a merger,  a
stock purchase, or a sale of substantially all or any significant portion of the
assets of the  Sellers or the Parent  (which  includes  without  limitation  the
equity  interests in Sellers) (a  "Transaction").  The  Termination Fee shall be
paid  immediately  prior to the earlier of the  consummation of a Transaction or
the entry into an agreement with respect to a Transaction. Any amounts due under
this SECTION 7.3 that are not paid when due shall

                                       28



bear  interest at the lower of fourteen  percent  (14%) per annum or the highest
rate permitted by law from the date due through and including the date paid.

                                  ARTICLE VIII

                       INDEMNIFICATION AND RELATED MATTERS

            8.1   SURVIVAL.  All  representations,   warranties,  covenants  and
agreements set forth in this Agreement or in any writing delivered in connection
with this Agreement  shall survive the Closing Date and the  consummation of the
transactions contemplated hereby.

            8.2   INDEMNIFICATION.

                  (a)   Parent and  Sellers,  jointly  and  severally,  agree to
indemnify  Buyer, its officers,  directors and stockholders  (the "Buyer Group")
and hold them harmless from and against any  penalties,  fines,  costs,  amounts
paid in settlement,  obligations,  expenses, fees, loss, liability,  deficiency,
damage or  claim,  including  court  costs and  reasonable  attorneys'  fees and
expenses (a "Loss") which the Buyer Group may suffer,  sustain or become subject
to, as a result of (i) the breach by Parent or Sellers of any  representation or
warranty  made by Parent or Sellers  contained  in ARTICLE V of this  Agreement,
(ii) the breach by Parent or Sellers of any covenant or agreement made by Parent
or Sellers  contained in this  Agreement,  any exhibit hereto or any certificate
delivered  by the  Parent or Sellers to Buyer in  connection  with the  Closing,
(iii) any claims of any brokers or finders  claiming by, through or under Parent
or  Sellers  or by,  through  or under the  Parent or  Sellers in respect of the
transactions contemplated herein and (iv) any Excluded Liabilities.

                  (b)   With respect to claims for  breaches of  representations
and  warranties  referred to in SECTION (a)(i) above and taking into account any
disclosures made in the Updated Schedules pursuant to SECTION 3.1(g) hereof, (i)
Parent and  Sellers  will not be liable to the Buyer  Group with  respect to any
individual Loss unless (x) such Loss exceeds $50,000.00 (the "Threshold Amount")
and (y) together with all other Losses  (which are above the  Threshold  Amount)
exceeds $1,600,000.00 in the aggregate, in which case Parent and Sellers will be
liable only for such excess, and (ii) Parent and Sellers' liability to the Buyer
Group for such  Losses  shall not exceed 10% of the  Purchase  Price;  provided,
that,  the foregoing  shall not apply in respect of any Loss with respect to the
breach by Parent or Sellers of any representation or warranty made by Sellers in
SECTION 5.2.

                  (c)   Parent  and  Sellers  will be liable to the Buyer  Group
with respect to claims  referred to in SECTION  8.2(a) above only if Buyer gives
Parent or Sellers  written  notice thereof within 1 year after the Closing Date,
except for claims  arising from breaches of the  representations  and warranties
set forth in SECTION 5.2 as to which claims may be made at any time.

                  (d)   Buyer  agrees to  indemnify  Parent and Sellers and hold
Parent and Sellers  harmless  from and against any Loss which  Parent or Sellers
may suffer,  sustain or become  subject to, (i) as the result of a breach of any
(a) representation or warranty,  or (b) covenant or agreement by Buyer contained
in this Agreement, (ii) for Assumed Liabilities (whether or not accrued, whether
arising before, on or after the Closing Date,  regardless of when asserted),  or
(iii)

                                       29



as a result of Buyer's conduct of the Business or use of the Acquired Assets and
or the sale of any product on or after the  Closing  Date;  provided  that Buyer
will be liable to Parent or Sellers with respect to claims referred to in clause
(i)(a) in the preceding  sentence only if (x) Sellers give Buyer written  notice
thereof within 1 year after the Closing Date and (y) only to the extent that the
aggregate  amount of all such claims exceeds  $1,600,000 and does not exceed 10%
of the Purchase Price.

                  (e)   If a  party  hereto  seeks  indemnification  under  this
SECTION 8.2, such party (the  "Indemnified  Party") shall give written notice to
the other party (the "Indemnifying Party") of the facts and circumstances giving
rise to the claim.  In that regard,  if any suit,  action,  claim,  liability or
obligation  shall be brought or asserted by any third party which,  if adversely
determined,  would entitle the Indemnified  Party to indemnity  pursuant to this
SECTION 8.2, the Indemnified Party shall promptly notify the Indemnifying  Party
of the same in writing,  specifying in reasonable detail the basis of such claim
and the facts  pertaining  thereto and the  Indemnifying  Party, if it so elects
(except that the  Indemnifying  Party may not so elect  without the  Indemnified
Party's consent unless (i) the Indemnifying Party provides  reasonable  evidence
to the Indemnified Party of its financial ability to satisfy its indemnification
obligations, (ii) the suit, action, claim, liability or obligation does not seek
to impose any liability or obligation upon the Indemnified  Party other than for
money damages, and (iii) such suit, action, claim,  liability or obligation does
not  relate  to the  Indemnified  Party's  relationship  with its  customers  or
employees), shall assume and control the defense thereof (and shall consult with
the Indemnified Party with respect thereto), including the employment of counsel
reasonably satisfactory to the Indemnified Party and the payment of expenses. If
the Indemnifying Party elects to assume and control the defense, the Indemnified
Party shall have the right to employ counsel  separate from counsel  employed by
the  Indemnifying  Party in any such  action and to  participate  in the defense
thereof,  but the fees and expenses of such counsel  employed by the Indemnified
Party shall be at the expense of the Indemnified Party unless (y) the employment
thereof has been specifically authorized by the Indemnifying Party in writing or
(z) the Indemnifying  Party has failed to assume the defense and employ counsel.
The  Indemnifying  Party shall not be liable for any settlement of any action or
proceeding,  the defense of which it has elected to assume,  which settlement is
effected without the written consent of the  Indemnifying  Party. If there shall
be a settlement to which the Indemnifying Party consents or a final judgment for
the  plaintiff  in any  action  or  proceeding,  the  Indemnifying  Party  shall
indemnify and hold harmless the  Indemnified  Party from and against any loss or
liability by reason of such settlement or judgment.

                  (f)   The  amount  of  any  Loss  subject  to  indemnification
hereunder  or of any  claim  therefor  shall  be  calculated  net of (i) any Tax
Benefit inuring to Buyer,  the Sellers or any of their  Affiliates on account of
such Loss and (ii) any insurance  proceeds (net of direct  collection  expenses)
received or receivable by Buyer, the Sellers and, its Subsidiaries on account of
such  Loss.  If Buyer,  the  Sellers or any of their  Affiliates  receives a Tax
Benefit after an  indemnification  payment is made,  Buyer shall promptly pay to
the  Sellers  the amount of such Tax Benefit at such time or times as and to the
extent that such Tax Benefit is realized.  For purposes  hereof,  "Tax  Benefit"
shall mean any refund of Taxes paid or  reduction  in the amount of Taxes  which
otherwise  would have been paid, in each case  computed at the highest  marginal
tax rates.  Buyer and the Sellers shall seek full  recovery  under all insurance
policies  covering  any Loss to the same  extent as

                                       30



they would if such Loss were not subject to  indemnification  hereunder.  In the
event that an insurance  recovery is made by Buyer,  the Sellers or any of their
Affiliates  with  respect  to any  Loss  for  which  any  such  Person  has been
indemnified  hereunder,  then a refund  equal  to the  aggregate  amount  of the
recovery (net of all direct  collection  expenses) shall be made promptly to the
Sellers.

                  (g)   All  indemnification  payments made  hereunder  shall be
treated by all parties as an adjustment to the Purchase Price.

                  (h)   Notwithstanding  anything to the  contrary  contained in
this  SECTION  8.2,  there shall be no recovery for any Loss by Buyer under this
SECTION 8.2, and the Loss shall not be included in meeting the stated thresholds
hereunder,  to the extent  such item has been  included  in the  calculation  of
Actual Closing Working Capital as determined pursuant to SECTION 1.2 hereof.

            8.3   EXCLUSIVE REMEDY.

                  (a)   Following  the  Closing,  except with  respect to claims
based  upon  intentional  misrepresentation,  the  indemnification  provided  by
SECTION 8.2 shall be the sole and exclusive remedy to the exclusion of all other
remedies  and  recourse at law or  otherwise  under or in  connection  with this
Agreement  and  the  transactions   contemplated   herein,   including   without
limitation,  for any Losses of the Buyer Group or the Sellers Group with respect
to  any  alleged   misrepresentation   or  inaccuracy  in,  or  breach  of,  any
representations  or  warranties or any breach or failure in  performance  of any
covenants  or  agreements  made by Buyer or Sellers in this  Agreement or in any
Exhibit,  Schedule  or  Updated  Schedule  attached  hereto  or any  certificate
delivered  hereunder.  Except as  provided  in SECTION  8.2,  no claim  shall be
brought or  maintained  by Buyer or Sellers or their  respective  successors  or
permitted assigns against any officer,  director or employee (present or former)
of Sellers,  and no recourse shall be brought or granted against any of them, by
virtue of or based upon any alleged misrepresentation or inaccuracy in or breach
of any of the  representations,  warranties or covenants of Sellers set forth or
contained in this Agreement or any certificate  delivered  hereunder,  except to
the extent  that the same shall have been the result of fraud by any such person
(and in the event of such  fraud,  such  recourse  shall be  brought  or granted
solely against the person or persons  committing such fraud),  and provided that
without  limiting the  foregoing,  in no event shall Buyer,  its  successors  or
permitted  assigns be  entitled  to claim or seek  consequential  damages or any
rescission of the transactions  consummated under this Agreement or other remedy
at law or in equity. In no event shall any officer,  director or employee of any
of the  Sellers  have any  shared or  vicarious  liability  for the  actions  or
omissions of any other person.

                  (b)   Buyer, the Sellers and their  respective  successors and
permitted assigns, hereby waive any right to seek contribution or other recovery
from any  officer,  director  or  employee  (present  or  former)  of any of the
Sellers,  that any of them may now or in the future have under any Environmental
Requirements,  including,  without limitation,  the Comprehensive  Environmental
Response,  Compensation,  and  Liability  Act,  the  Resource  Conservation  and
Recovery Act, the Clean Water Act, the Clean Air Act, any  analogous  state law,
and any common law providing for any remedy or right of recovery with respect to
environmental  matters.  Buyer, the Sellers and their respective  successors and
permitted assigns, hereby release all officers,  directors or employees (present
or former) of any of the  Sellers  from any and all such  claims,

                                       31



demands,  and causes of action,  that any of them may now or in the future  have
under such Environmental Requirements.

            8.4   DISCLOSURE  GENERALLY.  If and to the extent  any  information
required to be furnished  in any  schedule is contained in this  Agreement or in
any Schedule (or Updated  Schedule)  attached hereto,  such information shall be
deemed to be  included in all  Schedules  (or  Updated  Schedules)  in which the
information is required to be included (but only to the extent such  information
can reasonably be determined to relate to the other Schedules). The inclusion of
any information in any Schedule (or Updated Schedule)  attached hereto shall not
be  deemed  to be an  admission  or  acknowledgment  by the  Sellers  that  such
information is material to or outside the ordinary course of the business of the
Sellers.

            8.5   ACKNOWLEDGMENT BY BUYER. THE REPRESENTATIONS AND WARRANTIES BY
SELLERS  EXPRESSLY AND SPECIFICALLY  SET FORTH IN THIS AGREEMENT,  INCLUDING THE
SCHEDULES  (AND UPDATED  SCHEDULES)  ATTACHED  HERETO,  CONSTITUTE  THE SOLE AND
EXCLUSIVE  REPRESENTATIONS  AND WARRANTIES OF THE SELLERS TO BUYER IN CONNECTION
WITH THE TRANSACTIONS  CONTEMPLATED HEREBY, AND BUYER UNDERSTANDS,  ACKNOWLEDGES
AND AGREES THAT ALL OTHER  REPRESENTATIONS  AND WARRANTIES OF ANY KIND OR NATURE
EXPRESSED OR IMPLIED (INCLUDING,  BUT NOT LIMITED TO, ANY RELATING TO THE FUTURE
OR HISTORICAL FINANCIAL CONDITION, RESULTS OF OPERATIONS,  ASSETS OR LIABILITIES
OF THE SELLERS,  EXCEPT FOR THE REPRESENTATIONS AND WARRANTIES  SPECIFICALLY SET
FORTH HEREIN) ARE SPECIFICALLY DISCLAIMED BY SELLERS.

            8.6   ARBITRATION PROCEDURES.

                  (a)   The parties hereto agree that the arbitration  procedure
set  forth  below  shall be the sole and  exclusive  method  for  resolving  and
remedying   claims  for  money  damages  arising  out  of  this  Agreement  (the
"Disputes"),  except as otherwise provided by SECTION 1.2 above. Nothing in this
SECTION 8.6 shall prohibit a party hereto from instituting litigation to enforce
any Final  Determination (as defined in subsection (e) below) or availing itself
of the other remedies set forth in SECTIONS 9.5(c) and 9.9(d) below. The parties
hereto hereby agree and acknowledge that,  except as otherwise  provided in this
SECTION 8.6 or in the Commercial  Arbitration Rules of the American  Arbitration
Association,  as in effect from time to time, the arbitration procedures and any
Final  Determination  hereunder  shall be  governed  by,  and shall be  enforced
pursuant to the Uniform Arbitration Act of the State of Florida.

                  (b)   In the event that any party  hereto  asserts  that there
exists a Dispute,  such party shall deliver a written notice to each other party
involved therein  specifying the nature of the asserted Dispute and requesting a
meeting to attempt to resolve the same. If no such  resolution is reached within
ten (10) business days after such delivery of such notice,  the party delivering
such notice of Dispute (the  "Disputing  Person") may,  within  forty-five  (45)
business days after delivery of such notice,  commence arbitration  hereunder by
delivering  to each other  party  involved  therein a notice of  arbitration  (a
"Notice of  Arbitration").  Such Notice of

                                       32



Arbitration  shall specify the matters as to which  arbitration  is sought,  the
nature of any  Dispute,  the claims of each party to the  arbitration  and shall
specify the amount and nature of any damages,  if any, sought to be recovered as
a result of any alleged claim,  and any other matters required by the Commercial
Arbitration  Rules of the American  Arbitration  Association,  as in effect from
time to time, to be included therein, if any.

                  (c)   Buyer and  Sellers  shall each  select  one  independent
arbitrator  expert in the subject  matter of the  Dispute  (the  arbitrators  so
selected  shall be  referred  to herein as "Buyer's  Arbitrator"  and  "Sellers'
Arbitrator,"  respectively).  In the event that either  party fails to select an
independent arbitrator as set forth herein within twenty (20) days from delivery
of a Notice of Arbitration,  then the matter shall be resolved by the arbitrator
selected by the other party.  Sellers'  Arbitrator and Buyer's  Arbitrator shall
select a third  independent  arbitrator  expert  in the  subject  matter  of the
dispute,  and the  three  arbitrators  so  selected  shall  resolve  the  matter
according  to the  procedures  set  forth  in  this  SECTION  8.6.  If  Sellers'
Arbitrator  and  Buyer's  Arbitrator  are unable to agree on a third  arbitrator
within twenty (20) days after their selection,  Sellers'  Arbitrator and Buyer's
Arbitrator shall each prepare a list of three independent arbitrators.  Sellers'
Arbitrator and Buyer's  Arbitrator  shall each have the opportunity to designate
as objectionable  and eliminate one arbitrator from the other  arbitrator's list
within seven days after submission thereof,  and the third arbitrator shall then
be selected by lot from the  arbitrators  remaining  on the lists  submitted  by
Sellers' Arbitrator and Buyer's Arbitrator.

                  (d)   The  arbitrator(s)  selected  pursuant to subsection (c)
above will  determine the  allocation  of the costs and expenses of  arbitration
based upon the percentage  which the portion of the contested amount not awarded
to each party bears to the amount actually contested by such party. For example,
if Buyer  submits a claim for $1,000,  and if Sellers  contest  only $500 of the
amount  claimed  by Buyer,  and if the  arbitrator(s)  ultimately  resolves  the
dispute  by  awarding  Buyer  $300 of the $500  contested,  then the  costs  and
expenses of  arbitration  will be allocated 60% (i.e.  300 / 500) to Sellers and
40% (i.e. 200 / 500) to Buyer.

                  (e)   The arbitration  shall be conducted under the Commercial
Arbitration Rules of the American Arbitration Association as in effect from time
to time,  except as modified by the agreement of all parties.  The arbitrator(s)
shall so conduct the arbitration  that a final result,  determination,  finding,
judgment and/or award (the "Final Determination") is made or rendered as soon as
practicable,  but in no event later than the later of ninety (90)  business days
after the  delivery  of the Notice of  Arbitration  and ten (10) days  following
completion of the arbitration.  The Final  Determination must be agreed upon and
signed by the sole  arbitrator or by at least two of the three  arbitrators  (as
the case may be).  The Final  Determination  shall be final and  binding  on all
parties  and  there  shall  be no  appeal  from or  reexamination  of the  Final
Determination, except for fraud, perjury, evident partiality or misconduct by an
arbitrator  prejudicing  the rights of any party and except to correct  manifest
clerical errors.

                  (f)   Buyer and Sellers may enforce any Final Determination in
any state or federal court having jurisdiction over the Dispute. For the purpose
of any action or proceeding  instituted with respect to any Final Determination,
each party hereto hereby irrevocably submits to the jurisdiction of such courts,
irrevocably  consents to the service of process by  registered  mail or personal
service and hereby  irrevocably  waives, to the fullest extent permitted by law,
any

                                       33



objection which it may have or hereafter have as to personal  jurisdiction,  the
laying of the venue of any such action or  proceeding  brought in any such court
and any claim that any such action or proceeding  brought in such court has been
brought in any inconvenient forum.

                  (g)   If any  party  shall  fail  to  pay  the  amount  of any
damages,  if any,  assessed  against it within ten (10) days of the  delivery to
such party of such Final  Determination,  the unpaid  amount shall bear interest
from the date of such  delivery at the lesser of (i) the prime rate, as declared
by  Citibank,  N.A.  from time to time  (which  rate  shall be  adjusted  on the
effective  date of each change in such rate) (the  "Prime  Rate") plus 300 basis
points and (ii) the maximum rate permitted by applicable usury laws. Interest on
any such unpaid amount shall be compounded  semiannually,  computed on the basis
of a 365-day year and shall be payable on demand. In addition,  such party shall
promptly  reimburse the other party for all reasonable  costs or expenses of any
nature or kind  whatsoever  (including but not limited to reasonable  attorneys'
fees)  incurred  in  seeking  to collect  such  damages or to enforce  any Final
Determination.

                                   ARTICLE IX

                              ADDITIONAL AGREEMENTS

            9.1   TAX  MATTERS.   The  following  provisions  shall  govern  the
allocation  of  responsibility  as between  Buyer and  Sellers  for  certain tax
matters following the Closing Date:

                  (a)   ALLOCATION OF PURCHASE PRICE. The Parties agree that the
Purchase Price and the  liabilities  of the Sellers (plus other relevant  items)
will be allocated to the assets of the Sellers for all purposes  (including  Tax
and financial  accounting  purposes) in a manner consistent with the fair market
values of such assets as  determined by mutual  agreement of the parties  hereto
and set forth in SCHEDULE  9.1(a) attached  hereto.  Buyer and Sellers will file
all  Tax  Returns   (including  amended  returns  and  claims  for  refund)  and
information reports in a manner consistent with such values.

                  (b)   COOPERATION ON TAX MATTERS.

                        (i)   Buyer and Sellers shall cooperate fully, as and to
the extent  reasonably  requested by the other  party,  in  connection  with the
filing  of Tax  Returns  of,  or  which  include,  the  Sellers  and any  audit,
litigation or other  proceeding with respect to Taxes.  Such  cooperation  shall
include the  retention  and (upon the other  party's  request) the  provision of
records  and  information  which  are  reasonably  relevant  to any such  audit,
litigation  or other  proceeding  and making  employees  available on a mutually
convenient  basis to  provide  additional  information  and  explanation  of any
material  provided  hereunder.  The  Sellers  agree (A) to retain  all books and
records with respect to Tax matters and pertinent to the Sellers relating to any
taxable  period  beginning  before the Closing Date until the  expiration of the
statute of  limitations  (and, to the extent  notified by Buyer,  any extensions
thereof) of the respective taxable periods, and to abide by all record retention
agreements  entered  into with any taxing  authority,  and (B) to give the other
party reasonable written notice prior to transferring, destroying  or discarding
any such books and  records  and, if the other  party so  requests,  the Sellers
shall allow the other party to take possession of such books and records.

                                       34



                        (ii)  Buyer and Sellers further agree, upon request,  to
use their best  efforts to obtain any  certificate  or other  document  from any
governmental  authority  or any other  Person as may be  necessary  to mitigate,
reduce or eliminate  any Tax that could be imposed  (including,  but not limited
to, with respect to the transactions contemplated hereby).

                  (c)   CERTAIN TAXES. All transfer,  documentary,  sales,  use,
stamp,  registration  and other such Taxes and fees (including any penalties and
interest)  incurred in connection  with this  Agreement,  shall be paid by Buyer
when due, and Buyer will, at its own expense, file all necessary Tax Returns and
other documentation with respect to all such transfer,  documentary, sales, use,
stamp,  registration  and other Taxes and fees,  and, if required by  applicable
law,  Sellers will, and will cause their affiliates to, join in the execution of
any such Tax Returns and other documentation.

            9.2   EMPLOYEE AND  EMPLOYEE  BENEFIT  MATTERS.  Effective as of the
Closing Date,  the employees of the Sellers (the  "Continued  Employees")  shall
cease to be  covered  under the  employee  benefit  plans of  Sellers  and shall
participate under the employee benefit plans,  programs and policies established
by the Buyer. To the extent permitted under the Buyer's' employee benefit plans,
the  Continued  Employees  shall be covered  under the  employee  benefit  plans
without any  exclusion  for  pre-existing  conditions  and shall  recognize  the
employees'  service with Sellers for purposes of vesting and  eligibility  under
such plans.

            9.3   PRESS RELEASES AND  ANNOUNCEMENTS.  Prior to the Closing Date,
no press releases  related to this Agreement and the  transactions  contemplated
hereby, or other  announcements to the employees,  customers or suppliers of the
Sellers will be issued without the mutual approval of all parties hereto, except
for any public  disclosure which any party in good faith believes is required by
law or regulation (in which case the disclosure shall be prepared jointly by the
Sellers and Buyer).  After the Closing Date, no press  releases  related to this
Agreement and the transactions  contemplated  herein, or other  announcements to
the  employees,  customers or  suppliers  of the Sellers will be issued  without
Buyer's consent (which shall not be unreasonably withheld).

            9.4   FURTHER  TRANSFERS.  Sellers  will  execute and  deliver  such
further  instruments of conveyance and transfer and take such additional  action
as Buyer may reasonably request to effect,  consummate,  confirm or evidence the
transfer to Buyer of the Acquired Assets and any other transactions contemplated
hereby.

            9.5   INVESTIGATION AND CONFIDENTIALITY.

                  (a)   Prior to the Closing Date, Buyer may make or cause to be
made such  investigation  of the  business and  properties  of the Sellers as it
deems necessary or advisable to familiarize itself therewith; provided that such
investigation  shall be (i) reasonably related to the transactions  contemplated
thereby and (ii) conducted in a manner as not to interfere unreasonably with the
normal business  operations of the Sellers.  Prior to the Closing Date,  Sellers
will  cause  their  officers,  directors  and  employees  to permit  Buyer,  its
employees and authorized  representatives  and  representatives of the financial
institutions  which  are  considering  participation  in the  financing  of this
transaction  to (i) have full access to the  premises,  books and records of the
Sellers at reasonable hours, (ii) visit and inspect any of the properties of the
Sellers,  and (iii)

                                       35



discuss the affairs,  finances  and accounts of the Sellers with the  directors,
officers, key employees of the Sellers.

                  (b)   If the  transactions  contemplated by this Agreement are
not consummated,  Buyer will not disclose or use at any time any information and
materials  reasonably   designated  by  Sellers  as  confidential  (except  that
confidential  information  shall not include (i)  information  which is publicly
available through no fault of Buyer, or (ii) information  already known to Buyer
or obtained by Buyer from a third party not bound by any duty of confidentiality
to Sellers),  and Buyer and its representatives will return to Sellers originals
of and destroy copies of all memoranda, notes, plans, records, documentation and
other  materials  obtained  from  Sellers in  connection  with the  transactions
contemplated  by this  Agreement  which Buyer may then possess or have under its
control.  Whether or not the transactions  contemplated  hereby are consummated,
Sellers will  maintain the  confidentiality  of all  information  and  materials
regarding   Buyer  and  its  affiliates   reasonably   designated  by  Buyer  as
confidential.   If  the   transactions   contemplated   by  this  Agreement  are
consummated,  Sellers will maintain the confidentiality of, and will not use for
any purpose,  all proprietary  and other  non-public  information  regarding the
Sellers (including, without limitation, any of same included in the Intellectual
Property),  except  as  necessary  to file tax  returns  and  other  reports  to
governmental  agencies,  and to turn over to Buyer at the Closing  copies of all
such materials it has in its possession. In the event that Sellers are requested
or required  (by oral  question or request for  information  or documents in any
legal  proceeding,  interrogatory,  subpoena,  civil  investigative  demand,  or
similar  process) to disclose  any such  information,  Sellers will notify Buyer
promptly of the  request or  requirement  so that Buyer may seek an  appropriate
protective  order or waive  compliance  with the provisions of this SECTION 9.5.
If, in the absence of a protective  order or the receipt of a waiver  hereunder,
Sellers are, on the advice of counsel,  compelled to disclose any information to
any  tribunal  or else stand  liable for  contempt,  Sellers  may  disclose  the
information  to the tribunal;  provided,  however,  that Sellers shall use their
commercially  reasonable efforts to obtain, at the request of Buyer, an order or
other assurance that confidential  treatment will be accorded to such portion of
the information required to be disclosed as Buyer shall designate.  This SECTION
9.5 shall survive any expiration or termination of this Agreement.

                  (c)   The  parties  hereto  acknowledge  and agree that in the
event of a breach by any party of any of the  provisions  of this  SECTION  9.5,
monetary damages will not constitute a sufficient remedy.  Consequently,  in the
event of any such  breach,  any  non-breaching  party  and/or  their  respective
successors or assigns may, in addition to other rights and remedies  existing in
their favor,  apply to any court of law or equity of competent  jurisdiction for
specific  performance  and/or  injunctive or other relief in order to enforce or
prevent  any  violations  of the  provisions  hereof,  in each case  without the
requirement of posting a bond or proving actual damages.

            9.6   EXPENSES.  Sellers will pay the cost of the title  commitments
required to be delivered to Buyer  pursuant to SECTION  2.1(i),  and Buyer shall
pay the premiums for any title  insurance  policies that Buyer elects to obtain.
Sellers and Buyer will each pay one-half of the costs of any surveys obtained by
Sellers in order to obtain the title  commitments  required to be  delivered  to
Buyer pursuant to SECTION 2.1(i). Except as set forth in the preceding sentences
of this  SECTION  9.6 and as  otherwise  provided in this  Agreement,  Buyer and
Sellers will pay all of their

                                       36



own fees, costs and expenses  (including,  without  limitation,  fees, costs and
expenses of legal counsel,  investment bankers, brokers or other representatives
and consultants and appraisal fees,  costs and expenses)  incurred in connection
with the  negotiation of this  Agreement,  the  performance  of its  obligations
hereunder, and the consummation of the transactions contemplated hereby.

            9.7   EXCLUSIVITY.  Except  as  provided  in  this  SECTION  9.7 and
subject to the  fiduciary  duties of the boards of directors  of Sellers,  until
this  Agreement is terminated  by its terms,  Sellers will not (and Sellers will
not cause or permit any affiliate,  director,  officer, employee or agent of the
Sellers  or their  affiliates  to),  (a)  solicit,  initiate  or  encourage  the
submission of any proposal or offer from any person or entity  (including any of
them) relating to any (i) liquidation,  dissolution or recapitalization of, (ii)
merger or  consolidation,  (iii)  acquisition  or  purchase  of assets of or any
equity  interest  in  or  (iv)  similar  transaction  or  business   combination
involving,  the Sellers or (b)  participate in any  discussions or  negotiations
regarding, furnish any information with respect to, assist or participate in, or
facilitate  in any other  manner any effort or attempt by any other Person to do
or seek any of the  foregoing.  Until this Agreement is terminated by its terms,
Sellers shall notify Buyer immediately if any Person makes any proposal,  offer,
inquiry or contact with respect to any of the foregoing.

            9.8   BOOKS AND RECORDS. Unless otherwise consented to in writing by
Sellers or Buyer (as the case may be),  Buyer and Sellers will not, for a period
of seven  (7) years  following  the date  hereof,  destroy,  alter or  otherwise
dispose  of any of the  books  and  records  of the  Sellers  acquired  by Buyer
hereunder or retained by Sellers  without first offering to surrender to Sellers
or Buyer such books and records or any portion thereof of which Sellers or Buyer
may intend to  destroy,  alter or dispose of.  Buyer and Sellers  will allow the
other party's  representatives,  attorneys and accountants  access to such books
and records,  upon  reasonable  request and during such party's normal  business
hours,  for the purpose of examining and copying the same in connection with any
matter  whether or not  relating  to or  arising  out of this  Agreement  or the
transactions contemplated hereby.

            9.9   ACCOUNTS  RECEIVABLE.  In the event  that any of the  accounts
receivable  on the Closing  Balance Sheet remain  uncollected  for more than 120
days  following  the  Closing  Date,  Buyer at its  option may  re-assign  those
accounts  receivable to Sellers,  and Sellers shall pay to Buyer the face amount
of such accounts  receivable less the amount of any reserves as set forth on the
Closing Balance Sheet.

                                   ARTICLE X

                                  MISCELLANEOUS

            10.1  AMENDMENT  AND WAIVER.  This  Agreement may be amended and any
provision of this  Agreement may be waived,  provided that any such amendment or
waiver  will be  binding  upon a party only if such  amendment  or waiver is set
forth in a writing  executed by Buyer and Sellers.  No course of dealing between
or among any  Persons  having  any  interest  in this  Agreement  will be deemed
effective to modify, amend or discharge any part of this Agreement or any rights
or obligations of any party under or by reason of this Agreement.

                                       37



            10.2  NOTICES.  All notices,  demands and other communications given
or delivered  under this Agreement will be in writing and will be deemed to have
been given when personally delivered, mailed by first class mail, return receipt
requested, delivered by express courier service or telecopied.  Notices, demands
and  communications  to the Sellers and Buyer will,  unless  another  address is
specified in writing, be sent to the address or telecopy number indicated below:

      Notices to Sellers:

      SRM Aggregates, Inc.
      U.S. Aggregates, Inc.
      147 West Election Road, Suite 110
      Draper, Utah  84020
      Attention:  Chief Executive Officer


      with a copy to:

      Kirkland & Ellis
      200 East Randolph Drive
      Chicago, Illinois 60601
      Attention:  John A. Schoenfeld
      Telecopy:  (312) 861-2200

      and

      Baker, Donelson, Bearman & Caldwell
      1800 Republic Centre
      Chattanooga, Tennessee  37450
      Attention:  Louann Prater Smith
      Telecopy:  (423) 752-9570

      Notices to Buyer:


      Florida Rock Industries, Inc.
      155 East 21st Street
      Jacksonville, Florida 32206-2104
      Attention:  John D. Baker II
      Telecopy:  (904) 355-0817

      with a copy to:

      McGuireWoods LLP
      50 North Laura Street
      Suite 3300
      Jacksonville, FL 32202


                                       38



      Attention:  Lewis S. Lee
      Telecopy:  (904) 798-3207

            10.3  BINDING AGREEMENT;  ASSIGNMENT.  This Agreement and all of the
provisions  hereof will be binding  upon and inure to the benefit of the parties
hereto and their  respective  successors  and permitted  assigns;  provided that
neither this Agreement nor any of the rights, interests or obligations hereunder
may be assigned  by Sellers  without  the prior  written  consent of Buyer or by
Buyer without the prior written consent of Sellers, except that Buyer may assign
all or a portion of its rights  (but not its  obligations)  hereunder  to one or
more wholly-owned  subsidiaries of Buyer.


            10.4  SEVERABILITY.   Whenever  possible,  each  provision  of  this
Agreement shall be interpreted in such manner as to be effective and valid under
applicable  law, but if any provision of this Agreement is held to be prohibited
by or invalid under  applicable law, such provision shall be ineffective only to
the extent of such prohibition or invalidity, without invalidating the remainder
of such provisions or the remaining provisions of this Agreement.

            10.5  NO STRICT  CONSTRUCTION.  The language used in this  Agreement
shall be deemed to be the language chosen by the parties hereto to express their
mutual intent,  and no rule of strict  construction  will be applied against any
Person.

            10.6  CAPTIONS.   The  captions  used  in  this  Agreement  are  for
convenience of reference only and do not constitute a part of this Agreement and
will not be deemed to limit,  characterize or in any way affect any provision of
this  Agreement,  and all  provisions  of this  Agreement  will be enforced  and
construed as if no caption had been used in this Agreement.

            10.7  ENTIRE AGREEMENT. This Agreement and the documents referred to
herein contain the entire agreement  between the parties and supersede any prior
understandings, agreements or representations by or between the parties, written
or oral, which may have related to the subject matter hereof in any way.

            10.8  COUNTERPARTS.  This  Agreement  may be executed in one or more
counterparts,  each of which shall be deemed an original  but all of which taken
together will constitute one and the same instrument.

            10.9  GOVERNING  LAW.  All  issues  and  questions   concerning  the
construction, validity, enforcement and interpretation of this Agreement and the
exhibits and schedules  hereto shall be governed by, and construed in accordance
with,  the laws of the State of Florida,  without giving effect to any choice of
law or conflict of law rules or  provisions  (whether of the State of Florida or
any other  jurisdiction)  that would  cause the  application  of the laws of any
jurisdiction other than the State of Florida.

            10.10 PARTIES IN  INTEREST.  Nothing in this  Agreement,  express or
implied,  is intended  to confer on any Person  other than the parties and their
respective  successors  and assigns any rights or remedies under or by virtue of
this Agreement.

                                       39



            10.11 KNOWLEDGE.  As applied to the Sellers in this  Agreement,  the
terms  "knowledge"  or "aware"  shall mean and include the actual  knowledge  or
awareness of Morris Bishop, Sam Reed, Rowan Smith and Ted Reynolds.

            10.12 TIME FOR ACCEPTANCE.  If this Agreement is not executed by and
delivered  to all  parties  by  facsimile  transmission  on or before  5:00 p.m.
Eastern  Time on July 11,  2001,  this offer will be null and void.  The date of
this  Agreement  will be the date  when the last one of Buyer and  Sellers  have
executed this Agreement.

                                     * * * *

                                       40



      IN WITNESS WHERE OF, the parties hereto have executed this Agreement as of
the date first written above.

                                              SELLERS:

                                              SRM AGGREGATES, INC.


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              BRADLEY STONE & SAND, INC.


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              BHY READY MIX, INC.


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              DEKALB STONE, INC.


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              MULBERRY ROCK CORPORATION


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                       41



                                              BAMA CRUSHED CORPORATION


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              GROVE MATERIALS CORPORATION


                                              By: /s/ C.S. REED, JR.
                                              ----------------------------

                                              Its: President


                                              PARENT:


                                              U.S. AGGREGATES, INC.


                                              By: /s/ S. SPRINGEL
                                              ----------------------------

                                              Its: Chief Executive Officer




                                       42



                                              BUYER:

                                              FLORIDA ROCK INDUSTRIES, INC.


                                              By: /s/ JOHN D. BAKER, II
                                              ----------------------------

                                              Its: Chief Executive Officer


                                       43



                                LIST OF SCHEDULES*

Schedule 1.3(f)            Assumed Indebtedness Schedule
Schedule 2.1(i)(v)         Title Commitments Schedule
Schedule 2.1(k)            Ore Reserves Schedule
Schedule 5.1               Qualifications Schedule
Schedule 5.5               Subsidiary Schedule
Schedule 5.6               Restrictions Schedule
Schedule 5.8               Developments Schedule
Schedule 5.9(a)            Real Property Schedule
Schedule 5.9(b)            Leases Schedule
Schedule 5.9A              Equipment Lease Schedule
Schedule 5.10              Personal Property Liens Schedule
Schedule 5.11              Tax Returns Schedule
Schedule 5.12              Contracts Schedule
Schedule 5.13              Intellectual Property Schedule
Schedule 5.14              Litigation Schedule
Schedule 5.16(a)           Licenses Schedule
Schedule 5.16(b)           Governmental Consent Schedule
Schedule 5.17(a)           Employee Schedule
Schedule 5.18              Affiliate Transactions Schedule
Schedule 5.20              Environmental Matters Schedule
Schedule 9.1(a)            Allocation of Purchase Price

* Schedules omitted.



ANNEX C

                                                  DEUTSCHE BANK

                                                  Deutsche Banc Alex, Brown Inc.
                                                  Mergers, Acquisitions and
                                                  Corporate Advisory Group
                                                  130 Liberty Street, NYC02-3301
DEUTSCHE BANC ALEX, BROWN                         New York, NY 10006

                                                  Tel  212 250 6000
July 11, 2001                                     Fax  212 250 6440


Board of Directors
U.S. Aggregates, Inc.
400 South El Camino Real, Suite 500
San Mateo, CA 94402

Members of the Board:

Deutsche Banc Alex. Brown Inc.  ("DBAB") has acted as financial  advisor to U.S.
Aggregates,   Inc.  ("U.S.   Aggregates")  in  connection  with  the  sale  (the
"Transaction")  of the assets of SRM  Aggregates,  Inc.,  Bradley  Stone & Sand,
Inc., BHY Ready Mix, Inc., Dekalb Stone, Inc.,  Mulberry Rock Corporation,  Bama
Crushed  Corporation and Grove Materials  Corporation ("the Sellers") to Florida
Rock Industries, Inc. (the "Buyer") for $150 million in cash, less the amount at
closing of certain  operating  and  financial  leases,  plus the  assumption  of
certain  liabilities  (the  "Consideration"),  pursuant  to the  Asset  Purchase
Agreement, dated July 11, 2001, among the Buyer, U.S. Aggregates and the Sellers
(the "Asset  Purchase  Agreement").  The terms and conditions of the Transaction
are more fully set forth in the Asset Purchase Agreement.

You have requested DBAB's opinion,  as investment  bankers,  as to the fairness,
from a financial point of view, to U.S.  Aggregates of the  Consideration  to be
received in connection with the Transaction.

In connection with DBAB's role as financial advisor to U.S.  Aggregates,  and in
arriving at its opinion,  DBAB has reviewed certain publicly available financial
and other  information  concerning the Sellers and certain internal analyses and
other  information  furnished  to it by U.S.  Aggregates.  DBAB  has  also  held
discussions  with  members  of the senior  management  of the  Sellers  and U.S.
Aggregates  regarding  the business and  prospects of the Sellers.  In addition,
DBAB has (i) compared certain financial information for the Sellers with certain
financial and stock market  information for certain  companies whose  securities
are  publicly  traded,  (ii)  reviewed  the  financial  terms of certain  recent
business  combinations  which it deemed  comparable  in whole or in part,  (iii)
reviewed  the  terms  of  the  Asset  Purchase  Agreement  and  certain  related
documents,  and (iv)  performed  such other studies and analyses and  considered
such other factors as it deemed appropriate.



Board of Directors
U.S. Aggregates, Inc.
July 11, 2001
Page 2



DBAB has not assumed responsibility for independent verification of, and has not
independently verified, any information, whether publicly available or furnished
to it,  concerning the Sellers,  including,  without  limitation,  any financial
information,   forecasts  or  projections  considered  in  connection  with  the
rendering of its  opinion.  Accordingly,  for purposes of its opinion,  DBAB has
assumed and relied upon the accuracy and  completeness  of all such  information
and DBAB has not  conducted a physical  inspection  of any of the  properties or
assets, and has not prepared or obtained any independent evaluation or appraisal
of any of the  assets  or  liabilities,  of the  Sellers.  With  respect  to the
financial  forecasts  and  projections  made  available  to DBAB and used in its
analyses,  DBAB has  assumed  that they have been  reasonably  prepared on bases
reflecting  the  best  currently   available  estimates  and  judgments  of  the
management  of the  Sellers and U.S.  Aggregates,  as the case may be, as to the
matters covered thereby. In rendering its opinion,  DBAB expresses no view as to
the reasonableness of such forecasts and projections or the assumptions on which
they are based.  DBAB's opinion is necessarily  based upon economic,  market and
other  conditions as in effect on, and the  information  made available to it as
of, the date hereof.

For purposes of rendering  its opinion,  DBAB has assumed  that, in all respects
material to its analysis,  the  representations  and  warranties of the Sellers,
U.S.  Aggregates,  and the Buyer  contained in the Asset Purchase  Agreement are
true and correct.

This  opinion  is  addressed  to, and for the use and  benefit  of, the Board of
Directors of U.S.  Aggregates.  This opinion is limited to the fairness,  from a
financial point of view, to U.S.  Aggregates of the  Consideration in connection
with the  Transaction  to be received,  and DBAB  expresses no opinion as to the
merits  of  the  underlying  decision  by  U.S.  Aggregates  to  engage  in  the
Transaction.  DBAB expresses no opinion on the impact of the  Transaction on the
financial position,  prospects, or solvency of U.S. Aggregates,  or the price at
which the common stock of U.S. Aggregates will trade following the Transaction.

DBAB will be paid a fee for its services as financial advisor to U.S. Aggregates
in connection with the Transaction, a substantial portion of which is contingent
upon  consummation of the Transaction.  DBAB is an affiliate of Deutsche Bank AG
(together with its  affiliates,  the "DB Group").  One or more members of the DB
Group have, from time to time,  provided  investment banking and other financial
services to U.S.  Aggregates for which it has received  compensation,  including
acting as lead  manager and  underwriter  in  connection  with U.S.  Aggregates'
August 1999 initial public  offering of common stock.  In the ordinary course of
business, members of the DB Group may actively trade in the securities and other
instruments  and  obligations of U.S.  Aggregates for their own accounts and for
the accounts of their customers.  Accordingly, the DB Group may at any time hold
a long or short position in such securities, instruments and obligations.



Board of Directors
U.S. Aggregates, Inc.
July 11, 2001
Page 3



Based upon and  subject to the  foregoing,  it is DBAB's  opinion as  investment
bankers that the Consideration to be received in connection with the Transaction
is fair, from a financial point of view, to U.S. Aggregates.

                                            Very truly yours,


                                            /s/  Deutsche Banc Alex, Brown

                                            DEUTSCHE BANC ALEX. BROWN INC.