As filed with the Securities and Exchange Commission on August 7, 1997
                                                     Registration No. 333-
================================================================================




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                                -------------


                                    FORM S-1
                             REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933
                                 -------------
                          CASELLA WASTE SYSTEMS, INC.
            (Exact name of registrant as specified in its charter)
                                 -------------



                                                                    
     Delaware                           4953                              03-0338873
(State or other jurisdiction of     (Primary Standard Industrial          (I.R.S. Employer
incorporation or organization)      Classification Code Number)           Identification Number)


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

                              25 Greens Hill Lane
                             Rutland, Vermont 05701
                                 (802) 775-0325
  (Address and telephone number of registrant's principal executive offices)
                                 -------------

                                JOHN W. CASELLA
                President, Chief Executive Officer and Chairman
                          CASELLA WASTE SYSTEMS, INC.
                              25 Greens Hill Lane
                             Rutland, Vermont 05701
                                 (802) 775-0325
           (Name, address and telephone number of agent for service)
                                -------------

                                  Copies to:

          JEFFREY A. STEIN, ESQ.              DAVID A. SCHERL, ESQ.
      VIRGINIA KINGSLEY KAPNER, ESQ.          ROBERT H. COHEN, ESQ.
           HALE AND DORR LLP             MORRISON COHEN SINGER & WEINSTEIN, LLP
            60 State Street                    750 Lexington Avenue
       Boston, Massachusetts 02109            New York, New York 10022
        Telephone: (617) 526-6000            Telephone: (212) 735-8600
         Telecopy: (617) 526-5000            Telecopy: (212) 735-8708

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

     Approximate date of commencement of proposed sale to the public: As soon
as practicable after the effective date hereof.
     If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [ ]
     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]
     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the
same offering. [ ]
     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]





                        CALCULATION OF REGISTRATION FEE
==================================================================================================================
                                                 Proposed Maximum     Proposed Maximum
  Title of each class of        Amount to be     Offering Price           Aggregate              Amount of
securities to be registered     Registered        per Share (1)       Offering Price (1)     Registration Fee (1)
- ------------------------------------------------------------------------------------------------------------------
                                                                                      
Class A Common Stock,
 $0.01 par value                     shares          $                   $84,525,000              $25,614
==================================================================================================================





(1) Estimated solely for purposes of calculating the amount of the registration
fee pursuant to Rule 457(o) under the Securities Act of 1933, as amended.


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

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


                  SUBJECT TO COMPLETION, DATED AUGUST 7, 1997


[Casella Logo]

                                        
                                          Shares

                          Casella Waste Systems, Inc.
                              Class A Common Stock
                          (par value $0.01 per share)
                                  ----------

     Of the           shares of Class A Common Stock offered hereby,
shares are being sold by the Company and           shares are being sold by the
Selling Stockholders. See "Principal and Selling Stockholders". The Company
will not receive any of the proceeds from the sale of shares by the Selling
Stockholders.

     Each share of Class A Common Stock entitles its holder to one vote,
whereas each share of Class B Common Stock entitles its holder to ten votes.
All of the shares of Class B Common Stock are held by John W. Casella, the
President, Chief Executive Officer and Chairman of the Board and Douglas R.
Casella, the Vice Chairman of the Board. After consummation of the Offering,
John Casella and Douglas Casella will beneficially own in the aggregate shares
of Class B Common Stock and Class A Common Stock having approximately   % of
the outstanding voting power of the Company's Common Stock.

     Prior to this Offering, there has been no public market for the Class A
Common Stock of the Company. It is currently estimated that the initial public
offering price per share will be between $     and $    . For factors to be
considered in determining the initial public offering price, see
"Underwriting".

     See "Risk Factors" beginning on page 7 for certain considerations relevant
to an investment in the Class A Common Stock.

     Application has been made to have the Class A Common Stock approved for
quotation on the Nasdaq National Market under the symbol "CWST".

                                  ----------

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





                  Initial Public   Underwriting   Proceeds to       Proceeds to
                  Offering Price   Discount (1)    Company(2)   Selling Stockholders
                  --------------   ------------   -----------   --------------------
                                                         
Per Share  ......    $                $             $                $
Total (3)  ......    $                $             $                $


- -------
(1) The Company and the Selling Stockholders have agreed to indemnify the
    Underwriters against certain liabilities, including liabilities under the
    Securities Act of 1933.
(2) Before deducting estimated expenses of $1,000,000 payable by the Company.
(3) The Selling Stockholders have granted the Underwriters an option for 30
    days to purchase up to an additional         shares of Class A Common
    Stock at the initial public offering price per share, less the
    underwriting discount, solely to cover over-allotments. If such option is
    exercised in full, the total initial public offering price, underwriting
    discount, proceeds to Company and proceeds to Selling Stockholders will be
    $       , $       , $        and $       , respectively. See
    "Underwriting".
                                  ----------


     The shares offered hereby are offered severally by the Underwriters, as
specified herein, subject to receipt and acceptance by them and subject to
their right to reject any order in whole or in part. It is expected that
certificates for the shares will be ready for delivery in New York, New York on
or about      , 1997, against payment therefor in immediately available funds.


Goldman, Sachs & Co.
                          Donaldson, Lufkin & Jenrette
                          Securities   Corporation 
                                                         Oppenheimer & Co., Inc.
                                  ----------

                   The date of this Prospectus is    , 1997.

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


                              [PHOTOGRAPH TO COME]


                       [MAP OF THE COMPANY'S OPERATIONS]

























     This Prospectus contains registered service marks, trademarks and trade
names of the Company, including the Casella Waste Systems name and logo.

     The Company intends to furnish to its stockholders annual reports
containing audited consolidated financial statements and quarterly reports
containing unaudited interim financial information for the first three fiscal
quarters of each fiscal year of the Company.

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


     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE CLASS A COMMON
STOCK OF THE COMPANY, INCLUDING OVER-ALLOTMENT, STABILIZING AND SHORT-COVERING
TRANSACTIONS IN SUCH CLASS A COMMON STOCK, AND THE IMPOSITION OF A PENALTY BID,
IN CONNECTION WITH THE OFFERING. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE
"UNDERWRITING".



                              PROSPECTUS SUMMARY

     The following summary is qualified in its entirety by the more detailed
information and the Consolidated Financial Statements, including the Notes
thereto, appearing elsewhere in this Prospectus. Except as otherwise noted
herein, all information in this Prospectus: (i) gives effect to the automatic
redemption upon the closing of this Offering of all outstanding shares of
Series A Preferred Stock and Series B Preferred Stock; (ii) gives effect to the
exercise upon the closing of this Offering of warrants to purchase 1,811,199
shares of Class A Common Stock with the redemption proceeds of the Series A
Preferred Stock and Series B Preferred Stock; (iii) gives effect to the
automatic conversion upon the closing of this Offering of all outstanding
shares of Series D Convertible Preferred Stock into 1,922,169 shares of Class A
Common Stock; (iv) assumes the issuance of           shares of Class A Common
Stock (assuming an initial public offering price of $      per share) issuable
to a director of the Company at or after the closing of this Offering as
additional purchase price related to the acquisition by the Company of the
business of which such director was the sole stockholder; (v) reflects the
filing upon the closing of this Offering of an Amended and Restated Certificate
of Incorporation of the Company; and (vi) assumes no exercise of the
Underwriters' over-allotment option. For purposes hereof, references to "Common
Stock" mean the Class A Common Stock and the Class B Common Stock. See
"Description of Capital Stock", "Underwriting" and Notes to Consolidated
Financial Statements. The Company's fiscal year ends on April 30. References to
a particular fiscal year are to the fiscal year ending on April 30 of that year
(e.g., the 1997 fiscal year ended on April 30, 1997). Unless otherwise
specified herein, all references to the "Company" or "Casella" mean Casella
Waste Systems, Inc. and its subsidiaries, and all references to "solid waste"
mean non-hazardous solid waste.


                                  The Company

     Casella Waste Systems, Inc. is a regional, integrated, non-hazardous solid
waste services company that provides collection, transfer, disposal and
recycling services in Vermont, New Hampshire, Maine, upstate New York and
northern Pennsylvania. As of June 30, 1997, the Company owned and/or operated
four Subtitle D landfills, 31 transfer stations, eight recycling processing
facilities, and 22 collection operations which together served over 68,000
commercial, industrial and residential customers. The Company was founded in
1975 as a single-truck operation in Rutland, Vermont and subsequently expanded
its operations throughout the state of Vermont. In 1993, the Company initiated
an acquisition strategy to take advantage of anticipated reductions in
available landfill capacity in Vermont and surrounding states due to increasing
environmental regulation and other market forces driving consolidation in the
solid waste industry. From May 1, 1994 through April 30, 1997, the Company
acquired ownership or long-term operating rights to 44 solid waste businesses,
including four landfills, and, between May 1, 1997 and August 1, 1997, the
Company acquired an additional eight such businesses. The Company believes that
additional acquisition opportunities exist in the markets it serves and in
other prospective markets.

     The Company's operating strategy is based on the integration of its
collection and disposal operations and the internalization of waste collected.
The Company believes that control of a substantial portion of the waste stream
and economies of scale provide it with advantages over non-integrated
competitors in its markets. During fiscal 1997, approximately 65% of the solid
waste collected by the Company was delivered for disposal at its landfills.
Additionally, approximately 53% of the solid waste disposed of at its landfills
was collected by the Company.

     The Company's objective is to continue to grow by expanding its services
in markets where it can be one of the largest and most profitable
fully-integrated solid waste services companies. The Company intends to
continue to pursue this objective by: (i) expanding through acquisitions of
collection companies and disposal facilities in new markets and through
"tuck-in" acquisitions in existing markets; (ii) generating internal growth in
existing markets through increased sales penetration and the marketing of
upgraded services to existing customers; and (iii) implementing operating
enhancements and efficiencies.

     The principal executive offices of the Company are located at 25 Greens
Hill Lane, Rutland, Vermont 05701. The Company's telephone number at such
address is (802) 775-0325. Casella Waste Systems, Inc. was incorporated as a
Delaware corporation in 1993 as a holding company for various operating
subsidiaries.

                                 Risk Factors

     Certain risk factors should be considered in evaluating the Company and
its business before purchasing the Class A Common Stock offered by this
Prospectus. Such factors include, among others, the Company's ability to manage
growth, the ability to identify, acquire and integrate acquisition targets,
dependence on management, the uncertain ability to finance the Company's
growth, limitations on landfill permitting and expansion and geographic
concentration. For a discussion of these and certain other factors, see "Risk
Factors".


                                       3


                                 The Offering



                                                    
Class A Common Stock offered by the Company  .........          shares
Class A Common Stock offered by Selling Stockholders .          shares
Common Stock to be outstanding after this Offering (1):
 Class A Common Stock   ..............................          shares
 Class B Common Stock   .............................. 1,000,000 shares
  Total  .............................................           shares
Proposed Nasdaq National Market symbol    ............  CWST
Use of Proceeds   .................................... Reduction of existing indebtedness and
                                                       redemption of Series C Preferred Stock,
                                                       acquisitions and other general corporate
                                                       purposes. The Company will not receive any
                                                       proceeds from the sale of shares of Class A
                                                       Common Stock by the Selling Stockholders.
                                                       See "Use of Proceeds".
Voting Rights  ....................................... The holders of Class A Common Stock
                                                       generally have rights identical to holders of
                                                       Class B Common Stock, except that holders of
                                                       Class A Common Stock are entitled to one vote
                                                       per share and holders of Class B Common
                                                       Stock are entitled to ten votes per share.
                                                       Holders of all classes of Common Stock
                                                       generally will vote together as a single class on
                                                       all matters presented to the stockholders for
                                                       their vote or approval except that the holders
                                                       of Class A Common Stock will at all times be
                                                       entitled to elect at least one director. See
                                                       "Description of Capital Stock--Common
                                                       Stock--Voting Rights".


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

(1) Based on the number of shares of Class A Common Stock and Class B Common
  Stock outstanding on July 31, 1997. Each share of Class B Common Stock is
  convertible into one share of Class A Common Stock at the option of the
  holder and may not be transferred to anyone other than a Class B Permitted
  Holder (as defined). See "Description of Capital Stock". Excludes: (i)
  1,377,635 shares of Class A Common Stock issuable upon exercise of stock
  options outstanding on July 31, 1997 with a weighted average exercise price
  of $6.21 per share; (ii) an additional 1,658,500 shares reserved for
  issuance under the Company's 1997 Stock Incentive Plan, 1997 Employee Stock
  Purchase Plan and 1997 Non-Employee Director Stock Option Plan
  (collectively, the "Stock Plans"); and (iii) warrants to purchase 456,108
  shares of Class A Common Stock at a weighted average exercise price of $5.30
  per share. See "Management--Benefit Plans", "Description of Capital Stock"
  and Note 7 of Notes to Consolidated Financial Statements.


                                       4


  Summary Historical and Pro Forma Consolidated Financial and Operating Data




                                                                                                       Pro Forma
                                                      Fiscal Year Ended April 30,                  as Adjusted(1)(2)
                                     ------------------------------------------------------------- ------------------
                                        1993         1994        1995       1996         1997            1997
                                     ------------ ------------ --------- ------------ ------------ ------------------
                                                                                      
                                                 (in thousands, except per share data)
Statement of Operations Data:
Revenues    ........................  $ 11,375     $  13,491   $20,873    $ 38,109     $ 73,176         $
Cost of operations   ...............     7,222         9,640    11,615      21,654       43,504
General and administrative    ......     2,276         2,702     2,456       6,302       11,340
Depreciation and amortization            1,352         1,483     4,511       7,643       13,053
                                      --------     ---------   --------   --------     --------         --------
Operating income (loss)    .........       525          (334)    2,291       2,510        5,279
Interest expense, net   ............       354           613     1,713       2,392        3,908
Other (income) expense, net   .           (142)          207        56         (78)         931
                                      --------     ---------   --------   --------     --------         --------
Income (loss) before provision
 (benefit) for income taxes,
 extraordinary items and
 cumulative effect of change
 in accounting principle   .........       313        (1,154)      522         196          440
Provision (benefit) for income
 taxes   ...........................       155          (441)      220         144          452
Extraordinary items  ...............        --            --        --        (326)          --
Change in accounting
 principle  ........................        --          (124)       --          --           --
                                      --------     ---------   --------   --------     --------         --------
Net income (loss)    ...............  $    158     $    (837)  $   302    $   (274)    $    (12)        $
                                      ========     =========   ========   ========     ========         ========
Net income (loss) per share   ......                                                                    $
Weighted average number of
 shares(3)  ........................
Other Operating Data:
EBITDA (4)  ........................  $  1,877     $   1,149   $ 6,802    $ 10,153     $ 18,332         $
                                      ========     =========   ========   ========     ========         ========





                                                                            Pro Forma
                                                         Pro Forma(1)   as Adjusted(1)(5)
                                                         -------------- ------------------
                                                                        
Balance Sheet Data:
Cash and cash equivalents    ...........................   $   1,415          $
Working capital (deficit)    ...........................      (4,705)
Total assets  ..........................................     133,016
Long-term obligations net of current maturities   ......      71,882
Total stockholders' equity (deficit)  ..................      28,145


- ------------
(1) Pro forma to give effect to the automatic redemption upon the closing of
    this Offering of the Series A Preferred Stock and Series B Preferred Stock
    with the redemption price applied to the exercise of warrants to purchase
    1,811,199 shares of Class A Common Stock and the automatic conversion upon
    the closing of this Offering of outstanding shares of Series D Convertible
    Preferred Stock into 1,922,169 shares of Class A Common Stock.

(2) Adjusted to give effect to: (i) the elimination of certain non-recurring
    charges; (ii) the acquisitions completed during fiscal 1997 as if they had
    taken place at the beginning of fiscal 1997; and (iii) the application of
    the estimated net proceeds from the Offering, at an assumed initial public
    offering price of $       per share, after deducting the estimated
    underwriting discount and offering expenses payable by the Company. See
    "Use of Proceeds" and "Unaudited Pro Forma Consolidated Statement of
    Operations".

(3) Computed on the basis described in Note 2 of Notes to Consolidated
    Financial Statements.

(4) EBITDA is defined as operating income plus depreciation and amortization.
    EBITDA does not represent, and should not be considered as, an alternative
    to net income or cash flows from operating


                                       5


   activities, each as determined in accordance with generally accepted
   accounting principles ("GAAP"). Moreover, EBITDA does not necessarily
   indicate whether cash flow will be sufficient for such items as working
   capital or capital expenditures, or to react to changes in the Company's
   industry or to the economy generally. The Company believes that EBITDA is a
   measure commonly used by lenders and certain investors to evaluate a
   company's performance in the solid waste industry. The Company also
   believes that EBITDA data may help to understand the Company's performance
   because such data may reflect the Company's ability to generate cash flows,
   which is an indicator of its ability to satisfy its debt service, capital
   expenditure and working capital requirements. Because EBITDA is not
   calculated by all companies and analysts in the same fashion, the EBITDA
   measures presented by the Company may not be comparable to similarly-titled
   measures reported by other companies. Therefore, in evaluating EBITDA data,
   investors should consider, among other factors: the non-GAAP nature of
   EBITDA data; actual cash flows; the actual availability of funds for debt
   service, capital expenditures and working capital; and the comparability of
   the Company's EBITDA data to similarly-titled measures reported by other
   companies. For more information about the Company's cash flows, see page
   F-8.

(5) Adjusted to give effect to the sale of the Class A Common Stock offered by
    the Company pursuant to this Offering at an assumed initial public
    offering price of $     per share, after deducting the estimated
    underwriting discount and offering expenses payable by the Company and the
    application of the estimated net proceeds therefrom. See "Use of Proceeds"
    and "Capitalization".

 

                                       6


                                 RISK FACTORS

     In addition to the other information in this Prospectus, the following
risk factors should be considered carefully in evaluating the Company and its
business before purchasing the shares of Class A Common Stock offered by this
Prospectus. This Prospectus contains certain forward-looking statements that
involve risks and uncertainties. The cautionary statements contained in this
Prospectus should be read as being applicable to all related forward-looking
statements wherever they appear in this Prospectus. The Company's actual
results could differ materially from those discussed here. Important factors
that could cause or contribute to such differences include those discussed
below, as well as those discussed elsewhere in this Prospectus.


Ability to Manage Growth
     The Company's objective is to continue to grow by expanding its services
in markets where it can be one of the largest and most profitable
fully-integrated solid waste services companies. Consequently, the Company may
experience periods of rapid growth. Such growth, if it were to occur, could
place a significant strain on the Company's management and on its operational,
financial and other resources. Any failure to expand its operational and
financial systems and controls or to recruit appropriate personnel in an
efficient manner at a pace consistent with such growth would have a material
adverse effect on the Company's business, financial condition and results of
operations. See "Business--Strategy".


Ability to Identify, Acquire and Integrate Acquisition Targets
     To date, the Company has grown principally through acquiring and
integrating independent solid waste collection, transfer and disposal
operations. The Company's strategy envisions that a substantial part of the
Company's future growth will come from acquiring and integrating similar
operations. There can be no assurance that the Company will be able to identify
suitable acquisition candidates and, once identified, to negotiate successfully
their acquisition at a price or on terms and conditions favorable to the
Company, or to integrate the operations of such acquired businesses with the
Company. In addition, the Company competes for acquisition candidates with
other entities, some of which have greater financial resources than the
Company. Failure by the Company to implement successfully its acquisition
strategy would limit the Company's growth potential. See "Business--Strategy"
and "--Acquisition Program".

     The consolidation and integration activity in the solid waste industry in
recent years, as well as the difficulties, uncertainties and expenses relating
to the development and permitting of solid waste landfills and transfer
stations, has increased competition for the acquisition of existing solid waste
collection, transfer and disposal operations. Increased competition for
acquisition candidates may result in fewer acquisition opportunities being made
available to the Company as well as less advantageous acquisition terms,
including increased purchase prices. The Company also believes that a
significant factor in its ability to consummate acquisitions after completion
of this Offering will be the relative attractiveness of shares of the Company's
Class A Common Stock as consideration for potential acquisition candidates.
This attractiveness may, in large part, be dependent upon the relative market
price and capital appreciation prospects of the Class A Common Stock compared
to the equity securities of the Company's competitors. If the market price of
the Company's Class A Common Stock were to decline, the Company's acquisition
program could be materially adversely affected.

     The successful integration of acquired businesses is important to the
Company's future financial performance. The anticipated benefits from any
acquisition may not be achieved unless the operations of the acquired
businesses are successfully combined with those of the Company in a timely
manner. The integration of any of the Company's acquisitions requires
substantial attention from management. The diversion of the attention of
management, and any difficulties encountered in the transition process, could
have an adverse impact on the Company's business, financial condition and
results of operations. Although the Company has successfully identified and
closed acquisitions and integrated them into its organization and operations in
the past, there can be no assurance that it will be able to do so in the
future.


Dependence on Management
     The Company is highly dependent upon the services of the members of its
senior management team, the loss of any of whom may have a material adverse
effect on the Company's business, financial condition


                                       7


and results of operations. The Company currently maintains "key man" life
insurance with respect to John W. Casella, the President, Chief Executive
Officer and Chairman, and James W. Bohlig, the Senior Vice President and Chief
Operating Officer, in the amount of $1.0 million each. See
"Management--Executive Officers, Directors and Certain Key Employees".

     In addition, the Company's future success depends on its continuing
ability to identify, hire, train, motivate and retain highly qualified
personnel. Competition for such personnel is intense, and there can be no
assurance that the Company will be able to attract, assimilate or retain highly
qualified personnel in the future. The inability to attract and retain the
necessary personnel could have a material adverse effect upon the Company's
business, financial condition and results of operations.


Uncertain Ability to Finance the Company's Growth
     The Company anticipates that any future business acquisitions will be
financed through cash from operations, borrowings under its bank line of
credit, the issuance of shares of the Company's Class A Common Stock and/or
seller financing. If acquisition candidates are unwilling to accept, or the
Company is unwilling to issue, shares of the Company's Class A Common Stock as
part of the consideration for such acquisition, the Company would be required
to utilize more of its available cash resources or borrowings under its credit
facility in order to effect such acquisitions. To the extent that cash from
operations or borrowings under the Company's credit facility is insufficient to
fund such requirements, the Company will require additional equity and/or debt
financing in order to provide the cash to effect such acquisitions.
Additionally, growth through the development or acquisition of new landfills,
transfer stations or other facilities, as well as the ongoing maintenance of
such landfills, transfer stations or other facilities, may require substantial
capital expenditures. There can be no assurance that the Company will have
sufficient existing capital resources or will be able to raise sufficient
additional capital resources on terms satisfactory to the Company, if at all,
in order to meet any or all of the foregoing capital requirements. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources".

     The terms of the Company's credit facility require the Company to obtain
the consent of the lending banks prior to consummating acquisitions of other
businesses with a cash purchase price (including debt assumed) in excess of
$5.0 million. Furthermore, the Company's credit facility contains various
financial covenants predicated on the Company's present and projected financial
condition. In the event future operations differ materially from that which is
anticipated, the Company may no longer be able to meet the tests provided in
the covenants contained in the credit facility. A failure to meet such
covenants and the occurrence of other events may result in a default under such
credit facility. A default under such credit facility could result in
acceleration of the repayment of the debt incurred thereunder which could have
a material adverse effect upon the Company's business, financial condition and
results of operations. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources".


Limitations on Landfill Permitting and Expansion
     The Company's operating program depends on its ability to expand the
landfills it owns and leases and to develop new landfill sites. As of June 30,
1997, the estimated total remaining permitted disposal capacity of the four
landfills operated by the Company was 1,979,979 tons, with approximately
7,350,250 additional tons of disposal capacity in various stages of permitting.
In some areas, suitable land for new sites or expansion of the Company's
existing landfill sites may be unavailable. There can be no assurance that the
Company will be successful in obtaining new landfill sites or expanding the
permitted capacity of any of its current landfills once its disposal capacity
has been consumed. The Company's landfills in Vermont, New Hampshire and Maine
are subject to state regulations and practices that generally do not allow
permits for more than five years of expected annual capacity, and the Company
estimates that it has approximately two to three years of available permitted
air space capacity remaining at its landfills in these states. The process of
obtaining required permits and approvals to operate and expand solid waste
management facilities, including landfills and transfer stations, has become
increasingly difficult and expensive, often taking several years, requiring
numerous hearings and compliance with zoning, environmental and other
requirements, and often being subject to resistance from citizen, public
interest or other groups. There can be no assurance that the Company


                                       8


will succeed in obtaining or maintaining the permits it requires to expand or
that such permits will not contain onerous terms and conditions. Even when
granted, final permits to expand are often not approved until the remaining
permitted disposal capacity of a landfill is very low. Furthermore, local laws
and ordinances also may affect the Company's ability to obtain permits to
expand its landfills. The town of Bethlehem, New Hampshire, where one of the
landfills operated by the Company is located, has an ordinance which prohibits
the expansion of any landfills not operated by the town of Bethlehem. A
proposal to amend this ordinance was defeated by Bethlehem voters in March
1997, and it is not anticipated that another vote will take place until at
least March 1998. In the event the Company exhausts its permitted capacity in
an area, in addition to limiting its ability to expand internally, the Company
could be forced to dispose of collected waste at more distant landfills or at
landfills operated by its competitors. The resulting increased cost could have
a material adverse effect on the Company's business, financial condition and
results of operations. See "Business--Operations--Landfills."


Geographic Concentration Risks
     The Company's operations and customers are located in Vermont, New
Hampshire, Maine, upstate New York and northern Pennsylvania. Therefore, the
Company's business, financial condition and results of operations are
susceptible to downturns in the general economy in this geographic region and
other factors affecting the region such as state regulations and severe weather
conditions. In addition, as the Company expands in its existing markets,
opportunities for growth within these regions will become more limited. The
costs and time involved in permitting and the scarcity of available landfills
will make it difficult for the Company to expand vertically in these markets.
There can be no assurance that the Company will complete a sufficient number of
acquisitions in other markets to lessen its geographic concentration. See
"Business--Service Area".


Seasonality of Business Impacts Quarterly Operating Results
     The Company's revenues have historically been lower during the months of
November through March. This seasonality reflects the lower volume of solid
waste during the late fall, winter and early spring months primarily because:
(i) the volume of solid waste relating to construction and demolition
activities decreases substantially during the winter months in the northeastern
United States; and (ii) decreased tourism in Vermont, Maine and eastern New
York during the winter months tends to lower the volume of solid waste
generated by commercial and restaurant customers, which is partially offset by
the winter ski industry. Since certain of the Company's operating and fixed
costs remain constant throughout the fiscal year, operating income is therefore
impacted by a similar seasonality. In addition, particularly harsh weather
conditions could result in increased operating costs to certain of the
Company's operations. There can be no assurance that future seasonal and
quarterly fluctuations will not have a material adverse effect on the Company's
business, financial condition and results of operations. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations".


Fluctuations in Quarterly Results; Potential Stock Price Volatility
     The Company believes that period-to-period comparisons of its operating
results should not be relied upon for an indication of future performance. Due
to a variety of factors including general economic conditions, governmental
regulatory action, acquisitions, capital expenditures and other costs related
to the expansion of operations and services and pricing changes (including the
market price of commodities such as recycled materials), it is possible that in
some future quarter the Company's operating results will be below the
expectations of public market analysts and investors. In such event, the
Company's Class A Common Stock price could be materially adversely affected.
The market price of the Class A Common Stock may be highly volatile and is
likely to be affected by factors such as actual or anticipated fluctuations in
the Company's operating results, announcements of new acquisitions or contracts
by the Company, its competitors or their customers, government regulatory
action, general market conditions and other factors. Also, the market price of
the Class A Common Stock may be affected by factors affecting the waste
management industry in which the Company competes. In addition, the stock
market has from time-to-time experienced significant price and volume
fluctuations that have often been unrelated to the operating performance of
companies whose securities are publicly traded; yet, these broad market
fluctuations may also adversely affect the market price of the publicly traded
securities of such companies, including the


                                       9


Company's Class A Common Stock. In the past, following periods of volatility in
the market price of a company's securities, securities class action litigation
has often been commenced against such companies. There can be no assurance that
such litigation will not occur in the future with respect to the Company. Such
litigation could result in substantial costs and a diversion of management's
attention and resources, which could have a material adverse effect on the
Company's business, financial condition and results of operations. Any adverse
determination in such litigation could also subject the Company to significant
liabilities.


Highly Competitive Industry
     The solid waste services industry is highly competitive and fragmented,
and requires substantial labor and capital resources. Certain of the markets in
which the Company competes or will likely compete are served by one or more of
the large national solid waste companies, as well as numerous regional and
local solid waste companies of varying sizes and resources. The Company also
competes with operators of alternative disposal facilities, including
incinerators, and with counties, municipalities, and solid waste districts that
maintain their own waste collection and disposal operations. These counties,
municipalities, and solid waste districts may have financial advantages due to
the availability to them of user fees, similar charges or tax revenues and the
greater availability to them of tax-exempt financing. Intense competition
exists not only to provide services to customers but also to acquire other
businesses within each market. Certain of the Company's competitors have
significantly greater financial and other resources than the Company. From time
to time, these or other competitors may reduce the price of their services in
an effort to expand market share or to win a competitively bid municipal
contract. These practices may either require the Company to reduce the pricing
of its services or result in the Company's loss of business. In fiscal 1997,
the Company derived approximately 20% of its revenue from municipal customers.
As is generally the case in the industry, these contracts are subject to
periodic competitive bidding. There can be no assurance that the Company will
be the successful bidder to obtain or retain these contracts. The Company's
inability to compete with larger and better capitalized companies, or to
replace a significant number of municipal contracts lost through the
competitive bidding process with comparable contracts or other revenue sources
within a reasonable time period, could have a material adverse effect on the
Company's business, financial condition and results of operations. See
"Business--Competition".


Comprehensive Government Regulation
     The Company is subject to extensive and evolving environmental, zoning and
other laws and regulations which have become increasingly stringent in recent
years. These laws and regulations impose substantial costs on the Company and
affect the Company's business in many ways, including as set forth below and
under "Business--Regulation".

     In connection with its ownership and operation of landfills, the Company
is required to obtain, comply with and maintain in effect one or more licenses
or permits as well as zoning, environmental and/or other land use approvals.
These licenses or permits and approvals are difficult and time consuming to
obtain and renew and are frequently opposed by public officials, groups of
private citizens, or both. There can be no assurance that the Company will
succeed in obtaining, complying with and maintaining in effect the permits and
approvals required for the continued operation and growth of its landfills, and
the failure by the Company to obtain, comply with or maintain in effect a
permit or approval significant to its landfills could have a material adverse
effect on the Company's business, financial condition and results of
operations.

     The design, construction, operation and closure of landfills is
extensively regulated. These include, among others, the regulations
establishing minimum Federal requirements promulgated by the U.S. Environmental
Protection Agency ("EPA") in October 1991 under Subtitle D (the "Subtitle D
Regulations") of the Resource Conservation and Recovery Act of 1976 (the
"RCRA"). Failure to comply with these regulations has resulted in the payment
by the Company of civil penalties (in the aggregate less than $100,000 in its
22-year operating history) and could require the Company to undertake costly
and time consuming investigatory or remedial activities, to curtail operations,
to close a landfill temporarily or permanently, and to defend itself against
enforcement actions brought by and pay civil penalties imposed by EPA or state
regulatory agencies.


                                       10


Changes in these regulations could require the Company to modify, supplement or
replace equipment or facilities at costs which may be substantial. The failure
of regulatory agencies to enforce these regulations vigorously or consistently
may give an advantage to competitors of the Company whose facilities do not
comply with the Subtitle D Regulations or their state counterparts. The
Company's financial obligations arising from any failure to comply with these
regulations could have a material adverse effect on the Company's business,
financial condition and results of operations.

     Certain licenses, permits and approvals may limit the types of waste the
Company may accept at a landfill or the quantity of waste it may accept at a
landfill during a given time period. In addition, certain licenses, permits and
approvals, as well as certain state and local regulations, may seek to limit a
landfill to accepting waste that originates only from specified geographic
areas or seek to prohibit the landfill from importing out-of-state waste or
otherwise discriminate against waste originating outside of a defined
geographic area. The Company's Clinton County landfill is not permitted to
receive waste from certain geographic regions in New York. Generally,
restrictions on importing out-of-state waste have not withstood judicial
challenge. However, from time to time, Federal legislation is proposed which
would allow individual states to prohibit the disposal of out-of-state waste or
to limit the amount of out-of-state waste that could be imported for disposal
and would require states, under certain circumstances, to reduce the amounts of
waste exported to other states. Although no such Federal legislation has been
enacted, if such Federal legislation should be enacted in the future, states in
which the Company operates landfills could act to limit or prohibit the Company
from importing out-of-state waste. Such actions could adversely affect any of
the Company's landfills that receive a significant portion of waste originating
from other states and thereby have a material adverse effect on the Company's
business, financial condition and results of operations.

     In addition, certain states and localities may for economic or other
reasons restrict the export of waste from their jurisdiction or require that a
specified amount of waste be disposed of at facilities within their
jurisdiction. In 1994, the United States Supreme Court held unconstitutional,
and therefore invalid, a local ordinance that sought to limit the amount of
waste that could be taken out of the locality. However, certain state and local
jurisdictions continue to seek to enforce such restrictions and, in certain
cases, the Company may elect not to challenge such restrictions. In addition,
the aforementioned Federal legislation that has from time to time been proposed
could, if enacted, allow states and localities to impose flow control
restrictions. These restrictions could reduce the volume of waste going to
landfills in certain areas, which may adversely affect the Company's ability to
operate its landfills at their full capacity and/or affect the prices that the
Company can charge for landfill disposal services. These restrictions may also
result in higher disposal costs for the Company's collection operations. If the
Company were unable to pass such higher costs through to its customers, the
Company's business, financial condition and results of operations could be
materially adversely affected.

     Businesses that provide waste services, including the Company, are
frequently subject in the normal course of operations to judicial and
administrative proceedings involving Federal, state or local agencies or
citizens' groups. These government agencies may seek to impose fines or
penalties on the Company or to revoke, suspend, modify or deny renewal of the
Company's operating permits, approvals or licenses for violations or alleged
violations of environmental laws or regulations or require that the Company
make expenditures to remediate potential environmental problems relating to
waste transported, disposed of or stored by the Company or its predecessors, or
resulting from its or its predecessors' transportation, collection and disposal
operations. Any adverse outcome in these proceedings could have a material
adverse effect on the Company's business, financial condition and results of
operations and may subject the Company to adverse publicity. The Company may be
subject to actions brought by individuals or community groups in connection
with the permitting, approving or licensing of its operations, any alleged
violation of such permits, approvals or licenses or other matters. See
"--Potential Environmental Liability".


Potential Environmental Liability
     The Company may be subject to liability for environmental damage,
including personal injury and property damage, that its solid waste facilities
may cause to neighboring residents, particularly as a result of the
contamination of drinking water sources or soil, possibly including damage
resulting from conditions existing or commencing before the Company acquired
the facilities. The Company may also be subject


                                       11


to liability for similar claims arising from off-site environmental
contamination caused by pollutants or hazardous substances if the Company or
its predecessors arranged to transport, treat or dispose of those materials.
Any substantial liability incurred by the Company arising from environmental
damage could have a material adverse effect on the Company's business,
financial condition and results of operations. See "Business--Regulation".

     The Comprehensive Environmental Response, Compensation and Liability Act
of 1980, as amended ("CERCLA"), imposes strict, joint and several liability on
the present owners and operators of facilities from which a release of
hazardous substances into the environment has occurred, as well as any party
that owned or operated the facility at the time of disposal of the hazardous
substances, regardless of when the hazardous substance was first detected.
Similar liability is imposed upon the generators of waste which contains
hazardous substances and upon hazardous substance transporters that select the
treatment, storage or disposal site. All such persons, who are referred to as
potentially responsible parties ("PRPs"), generally are jointly and severally
liable for the expense of waste site investigation, waste site cleanup costs
and natural resource damages, regardless of whether they exercised due care and
complied with all relevant laws and regulations. These costs can be very
substantial. Furthermore, such liability can be based upon the existence of
only very small amounts of "hazardous substances", as defined in CERCLA, which
is a much broader category of substances than "hazardous wastes", as defined in
RCRA. The states in which the Company operates have state laws similar to
CERCLA which also impose environmental liability on broad classes of parties.
Although the Company is not in the business of transporting or disposing of
hazardous waste, it is possible that hazardous substances have in the past, or
may in the future, come to be located in landfills with which the Company has
been associated as a generator or transporter of waste or as an owner or
operator of the landfill. If EPA ever determines that remedial measures under
CERCLA or RCRA are appropriate at any of these sites or operations, if a state
agency makes such a finding under similar state law, or if a third party brings
a private cost-recovery or contribution action with respect to remedial costs
incurred, the Company could be subject to substantial liability which could
have a material adverse effect on the Company's business, financial condition
and results of operations. See "Business--Regulation".

     With respect to each business that the Company acquires or has acquired,
there may be liabilities that the Company fails to or is unable to discover,
including liabilities arising from waste transportation or disposal activities
or noncompliance with environmental laws by prior owners, and for which the
Company, as a successor owner, may be legally responsible. Representations,
warranties and indemnities from the sellers of such businesses, if obtained and
if legally enforceable, may not cover fully the resulting environmental or
other liabilities due to their limited scope, amount or duration, the financial
limitations of the warrantor or indemnitor or other reasons. Certain
environmental liabilities, even though expressly not assumed by the Company,
may nonetheless be imposed on the Company under certain legal theories of
successor liability, particularly under CERCLA. The Company's insurance program
does not cover liabilities associated with any environmental cleanup or
remediation of the Company's own sites. An uninsured claim against the Company,
if successful and of sufficient magnitude, could have a material adverse effect
on the Company's business, financial condition and results of operations. See
"Business--  Acquisition Program".


Potential Inadequacy of Accruals for Closure and Post-Closure Costs
     The Company will have material financial obligations relating to closure
and post-closure costs of its existing landfills and any disposal facilities
which it may own or operate in the future. In addition to the four landfills
currently operated by the Company, the Company owns and/or operated five unlined
landfills which are not currently in operation. Three of these landfills have
been closed and environmentally capped by the Company, and a fourth is in the
final stages of obtaining governmental closure design approval. The fifth
unlined landfill, a municipal landfill which is adjacent to the Subtitle D
Clinton County landfill being operated by the Company, was operated by the
Company from July 1996 through July 1997. The Company has initiated closure and
capping activities at this landfill which it expects to complete by September
1997. Clinton County has agreed to indemnify the Company for environmental
liabilities arising from such unlined landfill prior to its operation by the
Company. The Company has provided and will in the future provide accruals for
future financial obligations relating to closure and post-closure costs of its
owned or


                                       12


operated landfills (generally for a term of 30 years after final closure of a
landfill) based on engineering estimates of consumption of permitted landfill
airspace over the useful life of any such landfill. There can be no assurance
that the Company's financial obligations for closing or post-closing costs will
not exceed the amount accrued and reserved or amounts otherwise receivable
pursuant to trust funds. Such a circumstance could have a material adverse
effect on the Company's business, financial condition and results of operation.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business--Operations--Landfills".


Inability to Obtain Performance or Surety Bonds, Letters of Credit or Insurance
 
     Municipal solid waste collection contracts and landfill closure
obligations may require performance or surety bonds, letters of credit, or
other means of financial assurance to secure contractual performance. If the
Company were unable to obtain performance or surety bonds or letters of credit
in sufficient amounts or at acceptable rates, it could be precluded from
entering into additional municipal solid waste collection contracts or
obtaining or retaining landfill operating permits. Any future difficulty in
obtaining insurance could also impair the Company's ability to secure future
contracts conditioned upon the contractor having adequate insurance coverage.
Accordingly, the failure of the Company to obtain performance or surety bonds,
letters of credit, or other means of financial assurance or to maintain
adequate insurance coverage could have a material adverse effect on the
Company's business, financial condition and results of operations. See
"Business--Risk Management, Insurance and Performance or Surety Bonds".


Incurrence of Charges Related to Capitalized Expenditures
     In accordance with generally accepted accounting principles, the Company
capitalizes certain expenditures and advances relating to acquisitions, pending
acquisitions and landfills. Indirect acquisition costs, such as executive
salaries, general corporate overhead, public affairs and other corporate
services, are expensed as incurred. The Company's policy is to charge against
earnings any unamortized capitalized expenditures and advances (net of any
portion thereof that the Company estimates will be recoverable, through sale or
otherwise) relating to any operation that is permanently shut down, any pending
acquisition that is not consummated and any landfill development project that
is not expected to be successfully completed. Therefore, the Company may be
required to incur a charge against earnings in future periods, which charge,
depending upon the magnitude thereof, could have a material adverse effect on
the Company's business, financial condition and results of operations. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations".


Control by Casellas and Anti-takeover Effect of Class B Common Stock
     The holders of Class B Common Stock of the Company are entitled to ten
votes per share, whereas the holders of Class A Common Stock are entitled to
one vote per share. As of June 30, 1997, an aggregate of 1,000,000 shares of
Class B Common Stock, representing 10,000,000 votes, were outstanding, all of
which were beneficially owned by John W. Casella, the President, Chief
Executive Officer and Chairman of the Board of Directors of the Company, and by
Douglas R. Casella, the Vice Chairman of the Board of Directors of the Company
(together, the "Casellas"). Upon the completion of this Offering, the Casellas
together will beneficially own shares of Common Stock representing
approximately   % of the aggregate votes to be cast. As a result, the Casellas,
if acting together, will be able to control the election of all but one member
of the Board of Directors and the outcome of other matters submitted for
stockholder consideration, including, without limitation, matters involving the
control of the Company, irrespective of how other stockholders may vote. This
concentration of ownership and voting control may have the effect of delaying
or preventing a change of control of the Company which may be favored by the
Company's other stockholders. There can be no assurance that the Casellas'
ability to prevent or cause a change in control of the Company will not have a
material adverse effect on the market price of the Class A Common Stock. Shares
of Class B Common Stock will automatically convert into shares of Class A
Common Stock in the event they cease to be held by Class B Permitted Holders
(as defined) and under certain other circumstances. The Casellas have certain
contractual relationships with the Company. See "Certain Transactions" for a
discussion of contractual relations between the Casellas and the Company. See
also "Principal and Selling Stockholders" and "Description of Capital Stock".


                                       13


Anti-Takeover Effect of Certain Charter and By-Law Provisions and Delaware Law
     The Company's Amended and Restated Certificate of Incorporation (the
"Restated Certificate of Incorporation") and Amended and Restated By-Laws (the
"Restated By-Laws") provide for the Company's Board to be divided into three
classes of directors serving staggered three-year terms. As a result, beginning
in 1998, approximately one-third of the Company's Board will be elected each
year. The classified board is designed to ensure continuity and stability in
the board's composition and policies in the event of a hostile takeover attempt
or proxy contest. The classified board would extend the time required to effect
any changes in control of the Company's Board and may tend to discourage any
hostile takeover bid for the Company. Because only a minority of the directors
will be elected at each annual meeting, it would normally take at least two
annual meetings for holders of even a significant majority of the Company's
voting stock to effect a change in the composition of a majority of the
Company's Board, absent approval of the Company's Board. Because of the
additional time required to change the composition of the Company's Board, a
classified board may also make the removal of incumbent management more
difficult, even if such removal would be beneficial to stockholders generally,
and may tend to discourage certain tender offers.

     The authorized capital of the Company includes 1,000,000 shares of "blank
check" Preferred Stock. The Board of Directors has the authority to issue
shares of Preferred Stock and to determine the price, designation, rights,
preferences, privileges, restrictions and conditions, including voting and
dividend rights, of these shares of Preferred Stock without any further vote or
action by the stockholders. The rights of the holders of Common Stock will be
subject to, and may be adversely affected by, the rights of holders of any
Preferred Stock that may be issued in the future. The issuance of Preferred
Stock, while providing desirable flexibility in connection with possible
acquisitions and other corporate purposes, could make it more difficult for a
third party to acquire a majority of the outstanding voting stock of the
Company. The Company has no present plans to issue any Preferred Stock. See
"Description of Capital Stock".

     The Company's Restated Certificate of Incorporation and Restated By-Laws
provide that any action required or permitted to be taken by stockholders of
the Company must be effected at a duly called annual or special meeting of
stockholders and may not be effected by written consent, and require reasonable
advance notice and other procedures to be followed by a stockholder in
connection with a proposal or director nomination which such stockholder
desires to present at any annual or special meeting of stockholders. Special
meetings of stockholders may be called only by the President of the Company or
by the Board of Directors. The Restated Certificate of Incorporation and
Restated By-Laws provide that members of the Board of Directors may be removed
only upon the affirmative vote of holders of shares representing at least 75%
of the votes entitled to be cast. The Company is subject to the anti-takeover
provision of Section 203 of the Delaware General Corporation Law, which will
prohibit the Company from engaging in a "business combination" with an
"interested stockholder" for a period of three years after the date of the
transaction in which the person became an interested stockholder, unless the
business combination is approved in a prescribed manner. The application of
Section 203 also could have the effect of delaying or preventing a change of
control of the Company. These provisions, and the provisions of the Restated
Certificate of Incorporation and Restated By-Laws, may have the effect of
deterring hostile takeovers or delaying or preventing changes in control or
management of the Company, including transactions in which stockholders might
otherwise receive a premium for their shares over then current market prices.
In addition, these provisions may limit the ability of stockholders to approve
transactions that they may deem to be in their best interests. See "Description
of Capital Stock--Preferred Stock" and "--Delaware Law and Certain Charter and
By-Law Provisions".


No Prior Public Market
     Prior to this Offering, there has been no public market for the Company's
Class A Common Stock, and there can be no assurance that an active trading
market for the Company's Class A Common Stock will develop or be sustained
after completion of this Offering. The initial public offering price of the
Class A Common Stock will be determined through negotiations between the
Company and the representatives of the Underwriters based on several factors
and may not be indicative of the market price of the Class A Common Stock after
completion of this Offering. See "Underwriting".


                                       14


Potential Adverse Impact of Shares Eligible for Future Sale; Registration
   Rights
     The sale of substantial amounts of the Company's Class A Common Stock in
the public market following this Offering (including shares issued upon the
exercise of outstanding warrants and stock options), or the perception that such
sales could occur, could adversely affect prevailing market prices of the
Company's Class A Common Stock. All of the shares offered hereby will be freely
saleable in the public market after completion of this Offering, unless acquired
by affiliates of the Company. The remaining 6,607,813 shares of Common Stock
(including Class B Common Stock) held by existing stockholders upon completion
of the offering will be "restricted securities" as that term is defined in Rule
144 under the Securities Act. Restricted securities may be sold in the public
market only if registered or if they qualify for an exemption from registration
under Rules 144 or 701 promulgated under the Securities Act. The Company's
directors and officers and certain of its stockholders have agreed that they
will not sell, directly or indirectly, any shares of Common Stock without the
prior consent of the representatives of the Underwriters for a period of 180
days from the date of this Prospectus. After this 180-day period expires,
1,882,823 of the currently outstanding shares will be saleable in the public
market without volume limitations under Rule 144(k) promulgated under the
Securities Act of 1933, as amended (the "Securities Act") and 4,724,990 shares
will be eligible for resale in the public market subject to certain volume
restrictions under Rule 144 promulgated under the Securities Act. In addition,
certain stockholders, representing approximately 6,310,072 shares of Common
Stock, have the right, subject to certain conditions, to include their shares in
future registration statements relating to the Company's securities and to cause
the Company to register certain shares of Common Stock owned by them. See
"Shares Eligible for Future Sale." After the completion of this Offering, the
Company intends to file a registration statement under the Securities Act to
register all shares issuable upon exercise of stock options or other awards
granted or to be granted under its stock plans. After the filing of such
registration statement and subject to certain restrictions under Rule 144, these
shares will be freely saleable in the public market immediately following
exercise of such options. See "Management--Stock Options", "Description of
Capital Stock", "Shares Eligible for Future Sale" and "Underwriting".


Immediate and Substantial Dilution
     Purchasers of shares of Class A Common Stock in this Offering will incur
an immediate and substantial dilution in the net tangible book value per stock
of the Class A Common Stock from the initial public offering price. See
"Dilution".


No Dividends
     The Company does not anticipate paying any cash dividends on the Common
Stock in the foreseeable future. In addition, the Company's credit facility
restricts the payment of dividends. See "Dividend Policy".

      

                                       15


                                USE OF PROCEEDS

     The net proceeds to the Company from the sale of the shares of Class A
Common Stock offered by the Company pursuant to this Offering are estimated to
be $     million , assuming an initial public offering price of $     per share
and after deducting the estimated underwriting discount and Offering expenses.
The Company will not receive any proceeds from the sale of shares of Class A
Common Stock by the Selling Stockholders hereunder. See "Principal and Selling
Stockholders".

     The Company intends to use approximately $3.0 million of such proceeds to
redeem the outstanding shares of its Series C Preferred Stock, which are
required to be redeemed upon the closing of this Offering. The Company intends
to use the balance of such proceeds to reduce the outstanding balance under its
credit facility.

     The Company's credit facility with a group of banks led by BankBoston
N.A., as agent, consists of an $85.0 million revolving line of credit, subject
to availability, and term loans aggregating $25.0 million. The revolving line
of credit matures in July 2002, and bears interest at varying rates equal to
the agent bank's base rate plus up to 0.25% per annum, or at the applicable
Eurodollar rate plus up to 2.75% per annum. BankBoston's base rate at August 7,
1997 was 8.5% per annum. The term loans of $10.0 million and $15.0 million
mature in August 2002 and August 2004, respectively. At August 7, 1997, an
aggregate of $42.0 million was outstanding under the revolving line of credit.
The terms of the credit facility permit the Company to re-borrow under the
revolving credit facility for acquisitions (subject to certain restrictions)
and general corporate purposes. The Company continually evaluates potential
acquisition candidates and intends to continue to pursue acquisition
opportunities that may become available. See "Risk Factors--  Uncertain Ability
to Finance the Company's Growth" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Liquidity and Capital
Resources".


                                DIVIDEND POLICY

     No dividends have ever been declared or paid on the Company's capital
stock and the Company does not anticipate paying any cash dividends on the
Common Stock in the foreseeable future. In addition, the Company's credit
facility contains restrictions on the payment of dividends. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations".

      

                                       16


                                   DILUTION

     The pro forma net tangible deficit of the Company as of April 30, 1997 was
$(    ) million,or $(    ) per share of Common Stock. Pro forma net tangible
book value per share is determined by dividing the Company's pro forma tangible
net worth (tangible assets less liabilities) by the number of shares of Common
Stock outstanding on a pro forma basis. After giving effect to the sale of the
Class A Common Stock offered by the Company pursuant to this Offering at an
assumed initial public offering price of $     per share and after deducting
the estimated underwriting discount and offering expenses, the pro forma net
tangible book value of the Company as of April 30, 1997 would have been $     ,
or $      per share of Common Stock. This represents an immediate increase in
such pro forma net tangible book value of $     per share to existing
stockholders and an immediate dilution of $      per share to new investors
purchasing shares of Class A Common Stock in this Offering. If the initial
public offering price is higher or lower, the dilution to the new investors
will be greater or less, respectively. The following table illustrates the per
share dilution:



                                                                           
     Assumed initial public offering price per share  ..................         $
       Pro forma net tangible book value per share as of
        April 30, 1997  ................................................   $
       Increase per share attributable to this Offering  ...............
     Pro forma net tangible book value per share after this Offering   .
     Dilution per share to new investors  ..............................         $
                                                                                 =========


     The following table summarizes, on a pro forma basis as of April 30, 1997,
the total number of shares of Common Stock purchased from the Company, the
total consideration paid to the Company (including the fair market value of
shares of Class A Common Stock issued in connection with acquisitions made by
the Company), and the average consideration paid per share by existing
stockholders and by new investors assuming an initial public offering price of
$     per share (before deducting the estimated underwriting discount and
offering expenses):



                                         Shares Purchased          Total Consideration
                                      -----------------------   -------------------------   Average
                                                                                            Price Per
                                       Number       Percent       Amount        Percent      Share
                                      -----------   ---------   -------------   ---------   ----------
                                                                             
Existing stockholders(1)(2)  ......                             $                     %     $
New investors .....................                                                         $
                                      --------      ------      ----------      -------
  Total    ........................                 100.0%                       100.0%
                                                    ======                      =======


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

(1) Sales by Selling Stockholders in this Offering will reduce the number of
    shares of Common Stock held by existing stockholders to           shares,
    or     %, of the total number of shares of Common Stock to be outstanding
    after this Offering (          shares, or     %, if the Underwriters'
   over-allotment option is exercised in full), and will increase the number
   of shares of Common Stock held by new investors to           shares, or
       % of the total number of shares to be outstanding (          shares, or
       %, if the Underwriters' over-allotment option is exercised in full).
   See "Principal and Selling Stockholders".
(2) Excludes (i)           shares of Class A Common Stock issuable upon
    exercise of stock options outstanding on July 31, 1997 with a weighted
    average exercise price of $     per share; (ii) an additional
    shares reserved for issuance under the Stock Plans; and (iii) warrants to
    purchase         shares of Class A Common Stock with a weighted average
    exercise price of $     per share. See "Management--Benefit Plans",
    "Description of Capital Stock" and Note 7 of Notes to Consolidated
    Financial Statements.

 

                                       17


                                CAPITALIZATION

     The following table sets forth the capitalization of the Company pro forma
(i) to give effect to: (a) the automatic redemption upon the closing of this
Offering of the Series A Preferred Stock and Series B Preferred Stock with the
redemption price applied to the exercise of warrants to purchase 1,811,199
shares of Class A Common Stock; (b) the automatic conversion upon the closing
of this Offering of outstanding shares of Series D Convertible Preferred Stock
into 1,922,169 shares of Class A Common Stock; and (c) the filing upon the
closing of this Offering of the Restated Certificate of Incorporation, and (ii)
as adjusted to reflect the issuance and sale of the shares of Class A Common
offered by the Company pursuant to this Offering at an assumed initial public
offering price of $    per share, after deducting the estimated underwriting
discount and offering expenses, and the application of the net proceeds
therefrom. See "Use of Proceeds". This table should be read in conjunction with
the Unaudited Pro Forma Consolidated Statement of Operations and the Notes
thereto and the Consolidated Financial Statements and the Notes thereto
included elsewhere in the Prospectus.




                                                                         April 30, 1997
                                                                   ---------------------------
                                                                                  Pro Forma
                                                                   Pro Forma      as Adjusted
                                                                   ------------   ------------
                                                                         (in thousands)
                                                                            
Current maturities of long-term obligations   ..................   $    5,976         $
                                                                   ==========         ====
Long-term obligations, net of current maturities ...............       71,882
                                                                   ----------         ----
Series C Mandatorily Redeemable Preferred Stock, $.01 par
 value; $7.00 redemption value; 1,000,000 shares authorized;
 424,307 shares issued and outstanding, none as adjusted  ......        2,970          --
                                                                   ----------         ----
Redeemable put warrants(1)  ....................................          400
                                                                   ----------         ----
Stockholders' equity:
Preferred Stock, $0.01 par value; 1,000,000 shares authorized,
 no shares issued or outstanding  ..............................           --          --
Class A Common Stock, $0.01 par value; 30,000,000 shares
 authorized; 6,587,813 shares issued and outstanding, pro
 forma;           shares issued and outstanding, pro forma as
 adjusted(2)    ................................................           66
Class B Common Stock, $0.01 par value; 1,000,000 shares
 authorized; 1,000,000 shares issued and outstanding, pro
 forma and pro forma as adjusted; ..............................           10
Additional paid-in capital  ....................................       39,149
Accumulated deficit   ..........................................      (11,080)
                                                                   ----------         ----
     Total stockholders' equity   ..............................       28,145
                                                                   ----------         ----
       Total capitalization ....................................   $  103,397
                                                                   ==========         ====


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

(1) Represents warrants to purchase 100,000 shares of Class A Common Stock
    exercisable at $6.00 per share. These warrants may be put by the holder
    thereof to the Company at $4.00 per share and may be called by the Company
    at $7.00 per share.

(2) Excludes: (i) 1,377,635 shares of Class A Common Stock issuable upon
    exercise of stock options outstanding on July 31, 1997 with a weighted
    average exercise price of $6.21 per share; (ii) an additional 1,658,500
    shares reserved for issuance under the Stock Plans; and (iii) warrants to
    purchase 456,108 shares of Class A Common Stock with a weighted average
    exercise price of $5.30 per share. Includes 20,000 shares of Class A
    Common Stock issued between May 1 and July 31, 1997 upon the exercise of
    outstanding options. See "Management--Benefit Plans", "Description of
    Capital Stock" and Note 7 of Notes to Consolidated Financial Statements.


                                       18


              SELECTED CONSOLIDATED FINANCIAL AND OPERATING DATA

     The following selected consolidated financial and operating data set forth
below with respect to the Company's consolidated statements of operations for
the fiscal years ended April 30, 1995, 1996 and 1997, and the consolidated
balance sheets as of April 30, 1996 and 1997 are derived from the financial
statements of the Company included elsewhere in this Prospectus and the
consolidated statement of operations data for the fiscal year ended April 30,
1994 and the consolidated balance sheet data as of April 30, 1994 and 1995 are
derived from the Company's consolidated financial statements, which statements
have been audited by Arthur Andersen LLP. The data presented as of and for the
fiscal year ended April 30, 1993 are derived from the Company's unaudited
consolidated financial statements not included herein, which have been prepared
on the same basis as the audited financial statements of the Company and, in
the opinion of the Company, reflect all adjustments, consisting of normal
recurring adjustments, necessary for a fair presentation of such data. The data
set forth below should be read in conjunction with the Unaudited Pro Forma
Consolidated Statement of Operations and Notes thereto, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the Company's Consolidated Financial Statements and Notes thereto included
elsewhere in this Prospectus.




                                                                    Fiscal Year Ended April 30,
                                               ---------------------------------------------------------------------
                                                 1993           1994          1995         1996           1997
                                               ------------   ------------   ---------   ------------   ------------
                                                                          (in thousands)
                                                                                         
Statement of Operations Data:
Revenues   .................................    $ 11,375       $  13,491     $20,873      $ 38,109       $ 73,176
Cost of operations  ........................       7,222           9,640      11,615        21,654         43,504
General and administrative   ...............       2,276           2,702       2,456         6,302         11,340
Depreciation and amortization   ............       1,352           1,483       4,511         7,643         13,053
                                                --------       ---------     --------     --------       --------
Operating income (loss)   ..................         525            (334)      2,291         2,510          5,279
Interest expense, net  .....................         354             613       1,713         2,392          3,908
Other expense (income), net  ...............        (142)            207          56           (78)           931
                                                --------       ---------     --------     --------       --------
Income (loss) before provision (benefit) for
 income taxes, extraordinary items and
 cumulative effect of change in accounting
 principle    ..............................         313          (1,154)        522           196            440
Provision (benefit) for income taxes  ......         155            (441)        220           144            452
Extraordinary items    .....................          --              --          --          (326)            --
Change in accounting principle  ............          --            (124)         --            --             --
                                                --------       ---------     --------     --------       --------
Net income (loss)   ........................    $    158       $    (837)    $   302      $   (274)      $    (12)
                                                ========       =========     ========     ========       ========
Other Operating Data:
EBITDA(1)  .................................    $  1,877       $   1,149     $ 6,802      $ 10,153       $ 18,332
                                                ========       =========     ========     ========       ========


 

                                       19





                                                                  April 30,
                                     --------------------------------------------------------------------
                                                                                                            Pro Forma(2)
                                      1993         1994          1995           1996           1997            1997
                                     ----------   ----------   ------------   ------------   ------------   -------------
                                                                        (in thousands)
                                                                                          
Balance Sheet Data:
Cash and cash equivalents   ......    $   132      $   427      $     714      $     475     $   1,415       $   1,415
Working capital (deficit)   ......       (961)        (729)        (1,277)        (1,874)       (4,705)         (4,705)
Property and equipment, net   .         5,148        6,394         22,485         36,903        64,677          64,677
Total assets .....................     10,257       13,055         35,270         61,248       133,016         133,016
Long-term obligations, less
 current maturities   ............      4,051        7,331         20,557         21,646        71,882          71,882
Redeemable preferred stock   .             --           --             --         22,896        31,426           2,970
Redeemable put warrants(3)   .             --           62          3,142            400           400             400
Total stockholders' equity
 (deficit)   .....................      1,626          738          2,098         (1,142)         (311)         28,145


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

(1) EBITDA is defined as operating income plus depreciation and amortization.
    EBITDA does not represent, and should not be considered as, an alternative
    to net income or cash flows from operating activities, each as determined
    in accordance with GAAP. Moreover, EBITDA does not necessarily indicate
    whether cash flow will be sufficient for such items as working capital or
    capital expenditures, or to react to changes in the Company's industry or
    to the economy generally. The Company believes that EBITDA is a measure
    commonly used by lenders and certain investors to evaluate a company's
    performance in the solid waste industry. The Company also believes that
    EBITDA data may help to understand the Company's performance because such
    data may reflect the Company's ability to generate cash flows, which is an
    indicator of its ability to satisfy its debt service, capital expenditure
    and working capital requirements. Because EBITDA is not calculated by all
    companies and analysts in the same fashion, the EBITDA measures presented
    by the Company may not be comparable to similarly-titled measures reported
    by other companies. Therefore, in evaluating EBITDA data, investors should
    consider, among other factors: the non-GAAP nature of EBITDA data; actual
    cash flows; the actual availability of funds for debt service, capital
    expenditures and working capital; and the comparability of the Company's
    EBITDA data to similarly-titled measures reported by other companies. For
    more information about the Company's cash flows, see page F-8.

(2) Gives effect to the automatic redemption upon the closing of this Offering
    of the Series A Preferred Stock and Series B Preferred Stock with the
    redemption price applied to the exercise of warrants to purchase 1,811,199
    shares of Class A Common Stock and the automatic conversion upon the
    closing of this Offering of outstanding shares of Series D Convertible
    Preferred Stock into 1,922,169 shares of Class A Common Stock.

(3) Represents warrants to purchase 100,000 shares of Class A Common Stock
    exercisable at $6.00 per share. These warrants may be put by the holder
    thereof to the Company at $4.00 per share and may be called by the Company
    at $7.00 per share.

 

                                       20


           UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS


     The following Unaudited Pro Forma Consolidated Statement of Operations of
the Company has been prepared based upon the historical Consolidated Financial
Statements of the Company, and the Notes thereto included elsewhere in this
Prospectus and gives effect to (i) the elimination of certain non-recurring
charges; (ii) the acquisitions completed during fiscal 1997; and (iii) the 
application of the estimated net proceeds from the Offering, as if each had 
occurred as of May 1, 1996. See "Use of Proceeds".

     The Unaudited Pro Forma Consolidated Statement of Operations should be
read in conjunction with "Capitalization" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and with the
Consolidated Financial Statements and the Notes thereto included elsewhere in
this Prospectus. The Unaudited Pro Forma Consolidated Statement of Operations
is not necessarily indicative of the actual results of operations that would
have been reported if the events described above had occurred as of May 1,
1996, nor do they purport to indicate the results of future operations of the
Company. Furthermore, the pro forma results do not give effect to all cost
savings or incremental costs that may occur as a result of the integration and
consolidation of the completed acquisitions. In the opinion of management, all
adjustments necessary to present fairly such pro forma financial results have
been made.





                                                 Fiscal Year Ended April 30, 1997,
                                   --------------------------------------------------------------
                                              Casella                      Acquisitions
                                   ----------------------------- --------------------------------
                                   Historical   Adjustments(1)   Historical(2)   Adjustments(3)
                                   ------------ ---------------- --------------- ----------------
                                               (in thousands, except per share data)
                                                                     
Revenues  ........................  $ 73,176    $        --         $25,208      $        --
                                    --------    -----------         --------     -----------
Cost of operations ...............    43,504             --          17,205               --
General and administrative  ......    11,340             --           3,048             (967)(3A)
Depreciation and
 amortization   ..................    13,053             --           3,227              819(3B)
                                    --------    -----------         --------     -----------
Operating income   ...............     5,279             --           1,728              148
Interest expense, net ............     3,908             --           1,300            1,061(3C)
Other (income) expense, net ..... .      931           (650)(1A)        143               --
                                    --------    -----------         --------     -----------
Income (loss) before
 provision (benefit) for
 income taxes   ..................       440            650             285             (913)
Provision (benefit) for income
 taxes ...........................       452            256(1B)          20             (349)(1B)
                                    --------    -----------         --------     -----------
   Net income (loss)  ............  $    (12)   $       394         $   265      $      (564)
                                    ========    ===========         ========     ===========
Net income (loss) per share
 of common stock   ...............
Weighted average common
 stock and common stock
 equivalent shares
 outstanding(6)    ...............
EBITDA(7) ........................  $ 18,332
                                    ========




                                    Fiscal Year Ended April 30, 1997,
                                   ----------------------------------
                                      Adjustments
                                      Related to        Pro Forma
                                   This Offering(4)   as Adjusted(5)
                                   ------------------ ---------------
                                                
Revenues  ........................   $                $
                                     --------         --------
Cost of operations ...............
General and administrative  ......
Depreciation and
 amortization   ..................
                                     --------         --------
Operating income   ...............
Interest expense, net ............        (4A)
Other (income) expense, net ......
                                     --------         --------
Income (loss) before
 provision (benefit) for
 income taxes   ..................
Provision (benefit) for income
 taxes ...........................        (1B)
                                     --------         --------
   Net income (loss)  ............   $                $
                                     ========         ========
Net income (loss) per share
 of common stock   ...............
                                                      ========
Weighted average common
 stock and common stock
 equivalent shares
 outstanding(6)    ...............
                                                      ========
EBITDA(7) ........................                    $
                                                      ========


                                       21


(1) Pro forma adjustments have been made to the historical amounts to reverse
    the impact of a certain non-recurring charge.

  (A) A pro forma adjustment has been made to eliminate the expenses incurred
         with the settlement of certain litigation naming the Company and
         brought derivatively in the name of the Meridian Group. See "Certain
         Transactions."

  (B) A pro forma adjustment has been made to adjust the pro forma provision
          for income taxes to a 39.5% rate on pro forma income before
          nondeductible intangible amortization and other nondeductible
          expenses.

(2) Consists of the combined historical statement of revenues and direct
    operating expenses for the acquisitions completed during fiscal 1997 for
    the period of May 1, 1996 through their respective dates of acquisition as
    follows:


                       SCHEDULE OF COMPLETED ACQUISITIONS





                                                          Fiscal Year Ended April 30, 1997,
                                        ---------------------------------------------------------------------
                                                               Completed Acquisitions
                                        ---------------------------------------------------------------------
                                                                   (in thousands)
                                        Clinton       Vermont       Superior                      Total
                                        County(A)     Waste(B)     Disposal(C)      Other       Acquisitions
                                        -----------   ----------   -------------   ----------   -------------
                                                                                 
Revenues  ...........................    $ 641         $ 1,251       $ 12,593      $ 10,723        $25,208
                                         ------        -------       --------      ---------       --------
Cost of operations ..................      449             524          9,136        7,096          17,205
General and administrative  .........       31             561            488        1,968           3,048
Depreciation and amortization  ......       89              12          2,358          768           3,227
                                         ------        -------       --------      ---------       --------
Operating income (loss)  ............       72             154            611          891           1,728
Interest expense, net ...............       88              50            634          528           1,300
Other expense (income), net .........         (5)          (10)            69           89             143
                                         ------        -------       --------      ---------       --------
Income (loss) before provision for
 income taxes   .....................      (11)            114            (92)         274             285
Provision for income taxes  .........       --              --             20           --              20
                                         ------        -------       --------      ---------       --------
Net income (loss)  ..................    $ (11)        $   114       $   (112)     $   274         $   265
                                         ======        =======       ========      =========       ========


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

(A) Acquisition completed on July 8, 1996.
(B) Acquisition completed on November 26, 1996.
(C) Acquisition completed on January 23, 1997.

(3) Pro forma adjustments have been made to the historical amounts to reflect
    the historical amounts for the acquisitions noted in footnote (2). All of
    the acquisitions were accounted for using the purchase method of
    accounting for business combinations (in thousands).

  (A) A pro forma adjustment for the year ended April 30, 1997 has been made to
      reduce general and administrative expenses by $967 to eliminate
      specific expenses that the Company believes would not have been
      incurred had the acquisitions occurred as of May 1, 1996. Such cost
      savings relate to: (i) elimination of payroll and benefits of
      terminated employees; and (ii) reduction of payroll and benefits of
      owners of acquired businesses that continued on as employees of the
      Company.

  (B) A pro forma adjustment has been made to reflect additional amortization
      expense on the fair market value of the assets acquired as if the
      acquisitions described in footnote (2) had occurred on May 1, 1996.
      Landfill costs are amortized as permitted airspace of the landfill is
      consumed. Goodwill is amortized over lives not exceeding 40 years, and
      covenants not-to-compete and customer lists are amortized over lives
      not exceeding 10 years.


                                       22




                                                                                
      Incremental amortization of landfill costs recorded in purchase accounting   $140
      Incremental intangibles amortization  ....................................    679
                                                                                   -----
      Pro forma adjustment   ...................................................   $819
                                                                                   =====


  (C) A pro forma adjustment has been made for the year ended April 30, 1997 to
      reflect the additional interest expense on the incremental debt
      outstanding used to complete the acquisitions described in footnote
      (2) as if all of those acquisitions had occurred on May 1, 1996,
       assuming a weighted average interest rate of 8.3%.

(4) Pro forma adjustments have been made to the historical amounts for the
    effects of the Offering as follows (in thousands):

  (A) A pro forma adjustment has been made for the year ended April 30, 1997 to
      reflect reduced interest expense resulting from the application of
      net proceeds from this Offering to reduce borrowings under the
      Company's credit facility as if such reduction had occurred on May 1,
      1996.

(5) The pro forma results do not give effect to all cost savings or incremental
    costs that may occur as a result of the integration and consolidation of
    the completed acquisitions. Specifically, the results do not give effect
    to the savings expected to be realized from the Company redirecting 8,000
    tons of waste per month from third party landfills to the Subtitle D
    Clinton County landfill.

(6) Computed on the basis described in Note 2 of Notes to Consolidated
    Financial Statements.

(7) EBITDA is defined as operating income plus depreciation and amortization.
    EBITDA does not represent, and should not be considered as, an alternative
    to net income or cash flows from operating activities, each as determined
    in accordance with generally accepted accounting principles ("GAAP").
    Moreover, EBITDA does not necessarily indicate whether cash flow will be
    sufficient for such items as working capital or capital expenditures, or
    to react to changes in the Company's industry or to the economy generally.
    The Company believes that EBITDA is a measure commonly used by lenders and
    certain investors to evaluate a company's performance in the solid waste
    industry. The Company also believes that EBITDA data may help to
    understand the Company's performance because such data may reflect the
    Company's ability to generate cash flows, which is an indicator of its
    ability to satisfy its debt service, capital expenditure and working
    capital requirements. Because EBITDA is not calculated by all companies
    and analysts in the same fashion, the EBITDA measures presented by the
    Company may not be comparable to similarly-titled measures reported by
    other companies. Therefore, in evaluating EBITDA data, investors should
    consider, among other factors: the non-GAAP nature of EBITDA data; actual
    cash flows; the actual availability of funds for debt service, capital
    expenditures and working capital; and the comparability of the Company's
    EBITDA data to similarly-titled measures reported by other companies. For
    more information about the Company's cash flows, see page F-8.


                                       23


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


     The following discussion of the Company's financial condition and results
of operations should be read in conjunction with the Company's Consolidated
Financial Statements and Notes thereto, the Company's Unaudited Pro Forma
Consolidated Statement of Operations and Notes thereto, and other financial
information included elsewhere in the Prospectus.

Overview
     The Company is a regional, integrated solid waste services company that
provides collection, transfer, disposal and recycling services in Vermont, New
Hampshire, Maine, upstate New York and northern Pennsylvania. The Company's
objective is to continue to grow by expanding its services in markets where it
can be one of the largest and most profitable fully-integrated solid waste
services companies.

     The Company's revenues have increased from $13.5 million for the fiscal
year ended April 30, 1994, to $73.2 million for the most recent fiscal year
ended April 30, 1997. From May 1, 1994 through April 30, 1997, the Company
acquired 44 solid waste collection, transfer and disposal operations. Between
May 1 and August 1, 1997, the Company acquired an additional eight of such
businesses. All of these acquisitions were accounted for under the purchase
method of accounting for business combinations. Accordingly, the results of
operations of these acquired businesses have been included in the Company's
financial statements from the actual dates of acquisition and have materially
affected period-to-period comparisons of the Company's historical results of
operations.

General
     The Company's revenues are attributable primarily to fees charged to
customers for solid waste collection, landfill, transfer and recycling
services. The Company derives a substantial portion of its collection revenues
from commercial, industrial and municipal services which are generally
performed under service agreements or pursuant to contracts with
municipalities. The majority of the Company's residential collection services
are performed on a subscription basis with individual households. Landfill and
transfer customers are charged a tipping fee on a per ton basis for disposing
of their solid waste at the Company's disposal facilities and transfer
stations. The majority of the Company's landfill and transfer customers are
under one-year to ten-year disposal contracts, with most having clauses for
annual cost of living increases. Recycling revenues consist of revenues from
the sale of recyclable commodities. Other revenues consist primarily of revenue
from waste tire processing operations and septic pumping and portable toilet
operations. The Company's revenues are shown net of intercompany eliminations.
The Company typically establishes its intercompany transfer pricing based upon
prevailing market rates.

     The table below shows, for the periods indicated, the percentage of the
Company's revenues attributable to services provided. The increase in the
Company's collection revenues as a percentage of revenues in fiscal 1997 is
primarily attributable to the impact of the Company's acquisition of collection
businesses during fiscal 1996 and fiscal 1997, as well as to internal growth
through price and business volume increases. The increase in the Company's
landfill revenues as a percentage of revenues in fiscal 1997 is attributable
principally to a contract the Company entered into in fiscal 1997 which
resulted in significant additional volume at one of the Company's landfills,
and the increase in fiscal 1996 over fiscal 1995 was due principally to the
acquisition of the Waste USA landfill in fiscal 1996. The decrease in the
Company's transfer revenues as a percentage of revenues in fiscal 1997 is
mainly due to a proportionately greater increase in collection and other
revenues occurring as the result of acquisitions in those areas; also, as the
Company acquires collection businesses from which it previously had derived
transfer revenues, the acquired revenues are recorded by the Company as
collection revenues. The decline in recycling revenues as a percentage of
revenues in fiscal 1997 principally reflects an absence of acquisitions in this
area coupled with a decline in recyclable commodity prices. The increase in
other revenues as a percentage of revenues in fiscal 1996 and fiscal 1997 is
primarily due to the Company's acquisition of tire processing and septic
businesses during this period.


                                       24





                                    Fiscal Year Ended April 30,
                                ------------------------------------
                                 1995         1996         1997
                                ----------   ----------   ----------
                                                 
       Collection   .........      64.3%        62.6%        64.3%
       Landfill  ............      17.2         19.9         20.4
       Transfer  ............       7.5          8.0          6.3
       Recycling ............      10.8          8.3          4.9
       Other  ...............       0.2          1.2          4.1
                                 ------       ------       ------
       Total Revenues  ......     100.0%       100.0%       100.0%
                                 ======       ======       ======


     Cost of operations includes labor, tipping fees paid to third party
disposal facilities, fuel, maintenance and repair of vehicles and equipment,
worker's compensation and vehicle insurance, the cost of purchasing materials
to be recycled, third party transportation expense, district and state taxes,
host community fees and royalties. Landfill operating expenses also include a
provision for closure and post-closure expenditures anticipated to be incurred
in the future, and leachate treatment and disposal costs.

     General and administrative expenses include management, clerical and
administrative compensation and overhead, professional services and costs
associated with the Company's marketing and sales force and community relations
expense.

     Depreciation and amortization expense includes depreciation of fixed
assets over the estimated useful life of the assets using the straight line
method, amortization of landfill airspace assets under the units-of-production
method, and the amortization of goodwill and other intangible assets using the
straight line method. The amount of landfill amortization expense related to
airspace consumption can vary materially from landfill to landfill depending
upon the purchase price and landfill site and cell development costs.

     Certain direct landfill development costs, such as engineering,
permitting, legal, construction and other costs directly associated with
expansion of existing landfills, are capitalized by the Company. Additionally,
the Company also capitalizes certain third party expenditures related to
pending acquisitions, such as legal and engineering. The Company will have
material financial obligations relating to closure and post-closure costs of
its existing landfills and any disposal facilities which it may own or operate
in the future. The Company has provided and will in the future provide accruals
for future financial obligations relating to closure and post-closure costs of
its landfills (generally for a term of 30 years after final closure of a
landfill) based on engineering estimates of consumption of permitted landfill
airspace over the useful life of any such landfill. There can be no assurance
that the Company's financial obligations for closure or post-closure costs will
not exceed the amount accrued and reserved or amounts otherwise receivable
pursuant to trust funds. The Company routinely evaluates all such capitalized
costs, and expenses those costs related to projects not likely to be
successful. Internal and indirect landfill development and acquisition costs,
such as executive and corporate overhead, public relations and other corporate
services, are expensed as incurred.


Results of Operations for the Three Fiscal Years Ended April 30, 1997
     The following table sets forth for the periods indicated the percentage
relationship which certain items from the Company's Consolidated Financial
Statements bear in relation to revenues.




                                                                 % of Revenues
                                                          Fiscal Year Ended April 30,
                                                        --------------------------------
                                                         1995       1996        1997
                                                         ----       ----        ----
                                                                       
Revenues   ..........................................   100.0%     100.0%       100.0%
Cost of operations  .................................    55.6       56.8         59.5
General and administrative   ........................    11.8       16.5         15.5
Depreciation and amortization   .....................    21.6       20.1         17.8
Operating income    .................................    11.0        6.6          7.2
Interest expense, net  ..............................     8.2        6.3          5.3
Other (income) expenses, net    .....................     0.3       (0.2)         1.3
Provision for income taxes   ........................     1.1        0.4          0.6
                                                        ------     ------      ------
Net income (loss) before extraordinary items   ......     1.4        0.1          0.0
                                                        ======     ======      ======
EBITDA  .............................................    32.6%      26.6%        25.1%
                                                        ======     ======      ======


                                       25


Fiscal Year Ended April 30, 1997 versus April 30, 1996
     Revenues. Revenues increased $35.1 million, or 92.0%, to $73.2 million in
fiscal 1997 from $38.1 million in fiscal 1996. Approximately $32.7 million of
the increase was attributable to the impact of businesses acquired throughout
fiscal 1996 and fiscal 1997. In addition, approximately $3.4 million of the
increase, or 9.7%, was attributable to internal growth through price and
business volume increases. The effect of these revenue increases was partially
offset by a decrease of approximately $1.0 million due to lower recyclable
commodity prices in fiscal 1997 versus fiscal 1996.

     Cost of operations. Cost of operations increased $21.8 million, or 100.1%,
to $43.5 million in fiscal 1997 from $21.7 million in fiscal 1996, an increase
corresponding primarily to the Company's revenue growth described above. Cost
of operations as a percentage of revenues increased to 59.5% in fiscal 1997
from 56.8% in fiscal 1996. The increase was primarily the result of: (i) an
increase in collection operations, which have higher operating costs than other
operations, as a percentage of the Company's total operations as a result of
acquisitions completed in fiscal 1996 and fiscal 1997; (ii) lower margins in
recycling services due to lower commodity prices in fiscal 1997; and (iii)
start-up and transitional expenses related to the acquisitions completed in
fiscal 1997. The Company has historically expensed all costs related to post
acquisition start-up and transitional expenditures.

     General and administrative. General and administrative expenses increased
approximately $5.0 million, or 79.9%, to $11.3 million in fiscal 1997 from $6.3
million in fiscal 1996. General and administrative expenses as a percentage of
revenues decreased to 15.5% in fiscal 1997 from 16.5% in fiscal 1996 due to
improved economies of scale related to the significant increase in revenues,
and operating enhancements made to certain acquired operations.

     Depreciation and amortization. Depreciation and amortization expense
increased approximately $5.4 million, or 70.8%, to $13.1 million in fiscal 1997
compared to $7.6 million in fiscal 1996. As a percentage of revenues,
depreciation and amortization expense decreased to 17.8% during fiscal 1997
from 20.1% in fiscal 1996. The decrease in depreciation and amortization
expense as a percentage of revenues was primarily the result of an increase in
the Company's collection operations as percentage of total revenues in fiscal
1997, which generally have lower depreciation and amortization expenses than
other operations. Depreciation and amortization expense is expected to decline
as a percentage of revenues in future periods as additional anticipated
landfill airspace capacity is permitted which would result in spreading this
expense over a longer anticipated life, and due to the expected increase in
collection revenues as a percentage of total acquired revenues. Net fixed
assets increased to $64.7 million in fiscal 1997, or 75.0%, from $36.9 million
in fiscal 1996, and intangible assets, net of accumulated amortization expense,
increased to $46.0 million, or 298.5%, in fiscal 1997 from $11.5 million in
fiscal 1996 due primarily to acquisitions.

     Interest expense, net. Interest expense increased approximately $1.5
million, or 63.3%, to $3.9 million in fiscal 1997 from $2.4 million in fiscal
1996. This increase primarily reflects increased indebtedness incurred in
connection with acquisitions and capital expenditures and was offset to a small
degree by slightly lower average interest rates. The Company's total debt
(including capital leases) was $77.9 million at April 30, 1997 versus $26.9
million at April 30, 1996, an increase of 189.9%.

     Other (income) expense.  Other income and expense has not historically
been material to the Company's results of operations. However, during the
fiscal year ended April 30, 1997, the Company established a reserve of $650,000
related to a lawsuit that was settled for $450,000 plus $200,000 of attorney's
fees in the first quarter of fiscal 1998. Additionally, the Company wrote off
$283,000 for recycling facility assets that were deemed to have no value in the
year ended April 30, 1997.

     Provision for income taxes. Provision for income taxes increased
approximately $308,000, or 215.1%, to $452,000 in fiscal 1997 from $144,000 in
fiscal 1996, due principally to an increase in the amount of amortization of
non-deductible goodwill and other non-deductible items in fiscal 1997 as
compared to fiscal 1996.


                                       26


Fiscal Year Ended April 30, 1996 versus April 30, 1995
     Revenues. Revenues increased $17.2 million, or 82.6%, to $38.1 million in
fiscal 1996 from $20.9 million in fiscal 1995. Approximately $15.4 million of
the increase was attributable to the impact of businesses acquired throughout
fiscal 1995 and fiscal 1996. In addition, approximately $2.4 million of the
increase, or 13.9%, was attributable to internal growth through price and
business volume increases. The effect of these revenue increases was partially
offset by a decrease of approximately $0.6 million due to lower recyclable
commodity prices in fiscal 1996 versus fiscal 1995.

     Cost of operations. Cost of operations increased $10.0 million, or 86.4%,
to $21.6 million in fiscal 1996 from $11.6 million in fiscal 1995. This
increase in costs was attributable primarily to increases in the Company's
revenues described above. Cost of operations as a percentage of revenues
increased to 56.8% in fiscal 1996 from 55.6% in fiscal 1995. This increase was
primarily due to lower margins in recycling services due to lower commodity
prices in fiscal 1996 versus fiscal 1995.

     General and administrative. General and administrative expense increased
approximately $3.8 million, or 156.6%, to $6.3 million in fiscal 1996 from $2.5
million in fiscal 1995. As a percentage of revenues, general and administrative
expenses increased to 16.5% in fiscal 1996 from 11.8% in fiscal 1995. The
increase was primarily the result of: (i) the Company's increase in personnel
and other expenses related to the anticipated growth of the Company; and (ii)
the acquisition of the Sawyer Companies in January 1996, which had a higher
proportion of general and administrative expenses to revenues (22.0%) than the
balance of the Company.

     Depreciation and amortization. Depreciation and amortization expense
increased $3.1 million, or 69.4%, to $7.6 million from $4.5 million in fiscal
1995. As a percentage of revenues, depreciation and amortization expense
decreased to 20.1% in 1996 from 21.6% in fiscal 1995, primarily as a result of
increased collection revenues without a commensurate increase in depreciable
assets. Net fixed assets increased to $36.9 million in fiscal 1996 from $22.5
million in fiscal 1995, and intangible assets, net of accumulated amortization
expense, increased to $11.5 million in fiscal 1996 from $5.9 million in fiscal
1995, an increase of 94.9%.

     Interest expense, net. Interest expense increased approximately $679,000,
or 39.7%, to $2.4 million in fiscal 1996 from $1.7 million in fiscal 1995. This
increase primarily reflects increased indebtedness incurred in connection with
acquisitions. The Company's total debt (including capital leases) was $26.9
million at April 30, 1996 versus $24.2 million at April 30, 1995, an increase
of 10.7%.

     Provision for income taxes. Provision for income taxes decreased
approximately $76,000, or 34.8%, to $144,000 in fiscal 1996 from $220,000 in
fiscal 1995, due principally to lower pre-tax income reported by the Company in
fiscal 1996 as compared to fiscal 1995.


Liquidity and Capital Resources
     The Company's business is capital intensive. The Company's capital
requirements include acquisitions, fixed asset purchases and capital
expenditures for landfill cell construction, landfill development and landfill
closure activities. Principally due to these factors, the Company has incurred
working capital deficits in the past. At April 30, 1997, the Company had a
working capital deficit of $4.7 million. The Company plans to meet its capital
needs through various financing sources, including internally generated funds
and debt and equity financing. The Company has a credit facility with a group
of banks for which BankBoston, N.A. is acting as agent. This credit facility
includes an $85.0 million revolving line of credit, subject to availability,
and term loans aggregating $25.0 million. The revolving line of credit matures
in July 2002, and the term loans of $10.0 million and $15.0 million mature in
August 2002 and August 2004, respectively. At August 7, 1997, an aggregate of
$42.0 million was outstanding under the revolving line of credit. The Company
believes that, through a combination of internally generated funds, its credit
facility and the net proceeds of this Offering, it will be able to satisfy its
anticipated working capital needs for at least the next 12 months. See "Risk
Factors--Uncertain Ability to Finance the Company's Growth" and "Use of
Proceeds".


                                       27


     Net cash provided by operations in fiscal 1997 increased to $14.7 million
from $8.2 million in fiscal 1996 primarily due to an increase in depreciation
and amortization of approximately $5.5 million in fiscal 1997 from fiscal 1996,
and improvement of the Company's working capital.

     Net cash provided by operations in fiscal 1996 increased to $8.2 million
from $4.5 million in fiscal 1995 primarily due to an increase in depreciation
and amortization of approximately $3.1 million in fiscal 1996 from fiscal 1995.

     Investing activities used net cash of $50.3 million in fiscal 1997. The
Company's capital expenditure and capital needs for acquisitions have increased
significantly, reflecting the Company's rapid growth by acquisition and
development of revenue producing assets and will increase further as the
Company continues to complete acquisitions. While capital expenditures for
fiscal 1998 are currently expected to be approximately $13.3 million with
respect to the businesses that the Company owned as of June 30, 1997, compared
to total capital expenditures of $14.9 million in fiscal 1997 and $10.1 million
in fiscal 1996, total capital expenditures are expected to further increase in
fiscal 1998 due to acquisitions. The decrease of $1.6 million in expected
fiscal 1998 capital expenditures from fiscal 1997 capital expenditures relating
to businesses owned by the Company as of June 30, 1997 is primarily due to the
completion of construction of two transfer stations in fiscal 1997 and a
decrease in landfill cell construction costs in fiscal 1998.

     Net cash provided by financing activities was $36.5 million, $19.0 million
and $4.6 million in the fiscal years ended April 30, 1997, 1996 and 1995,
respectively. Net cash provided by financing activities in fiscal 1997 reflects
primarily bank borrowings and seller subordinated notes, less principal
payments on debt. In fiscal 1996, the net cash provided by financing activities
reflects the net proceeds of approximately $12.5 million from the private
placement of preferred stock in December 1995.

     At April 30, 1997, the Company had approximately $68.3 million of
long-term and short-term debt, $9.6 million in capital leases and $2.8 million
in letters of credit outstanding.


Seasonality
     The Company's revenues have historically been lower during the months of
November through March. This seasonality reflects the lower volume of waste
during the late fall, winter and early spring months primarily because: (i) the
volume of waste relating to construction and demolition activities decreases
substantially during the winter months in the northeastern United States; and
(ii) decreased tourism in Vermont, Maine and eastern New York during the winter
months tends to lower the volume of waste generated by commercial and
restaurant customers, which is partially offset by the winter ski industry.
Since certain of the Company's operating and fixed costs remain constant
throughout the fiscal year, operating income results are therefore impacted by
a similar seasonality. In addition, particularly harsh weather conditions could
result in increased operating costs to certain of the Company's operations.

     The Company's quarterly revenues and operating results have varied
significantly in the past and are likely to vary substantially from quarter to
quarter in the future. The Company establishes its expenditure levels based on
its expectations as to future revenues, and, if revenue levels are below
expectations, expenses can be disproportionately high. Due to a variety of
factors including general economic conditions, governmental regulatory action,
acquisitions, capital expenditures and other costs related to the expansion of
operations and services and pricing changes, it is possible that in some future
quarter, the Company's operating results will be below the expectations of
public market analysts and investors. In such event, the Company's Class A
Common Stock price would likely be materially affected.


Inflation and Prevailing Economic Conditions
     To date, inflation has not had a significant impact on the Company's
operations. Consistent with industry practice, most of the Company's contracts
provide for a pass through of certain costs, including increases in landfill
tipping fees and, in some cases, fuel costs. The Company therefore believes it
should be able to implement price increases sufficient to offset most cost
increases resulting from inflation. However, competitive factors may require
the Company to absorb at least a portion of these cost increases, particularly
during periods of high inflation.


                                       28


     The Company's business is located in the northeastern United States.
Therefore, the Company's business, financial condition and results of
operations are susceptible to downturns in the general economy in this
geographic region and other factors affecting the region such as state
regulations and severe weather conditions. The Company is unable to forecast or
determine the timing and/or the future impact of a sustained economic slowdown.
 


                                       29


                                   BUSINESS


The Company
     Casella Waste Systems, Inc. is a regional, integrated, non-hazardous solid
waste services company that provides collection, transfer, disposal and
recycling services in Vermont, New Hampshire, Maine, upstate New York and
northern Pennsylvania. As of June 30, 1997, the Company owned and/or operated
four Subtitle D landfills, 31 transfer stations, eight recycling processing
facilities, and 22 collection operations which together served over 68,000
commercial, industrial and residential customers. The Company was founded in
1975 as a single-truck operation in Rutland, Vermont and subsequently expanded
its operations throughout the state of Vermont. In 1993, the Company initiated
an acquisition strategy to take advantage of anticipated reductions in
available landfill capacity in Vermont and surrounding states due to increasing
environmental regulation and other market forces driving consolidation in the
solid waste industry. From May 1, 1994 through April 30, 1997, the Company
acquired ownership or long-term operating rights to 44 solid waste businesses,
including four landfills, and, between May 1, 1997 and August 1, 1997, the
Company acquired an additional eight such businesses. The Company believes that
additional acquisition opportunities exist in the markets it serves and in
other prospective markets.

     The Company's operating strategy is based on the integration of its
collection and disposal operations and the internalization of waste collected.
The Company believes that control of a substantial portion of the waste stream
and economies of scale provide it with advantages over non-integrated
competitors in its markets. During fiscal 1997, approximately 65% of the solid
waste collected by the Company was delivered for disposal at its landfills.
Additionally, approximately 53% of the solid waste disposed of at its landfills
was collected by the Company.


Industry Overview
     The Company believes that the United States non-hazardous solid waste
services industry will generate estimated revenues of approximately $36 billion
in calendar 1997, of which approximately $26 billion will be generated by
publicly-traded or privately-owned waste companies and the remaining revenues
will be generated by municipal, county and district operators.

     Currently, the solid waste services industry is experiencing significant
consolidation and integration. The Company believes that this consolidation and
integration has been driven primarily by four factors: (i) stringent
environmental regulation resulting in increased capital requirements; (ii) the
inability of many smaller operators to achieve the economies of scale necessary
to compete effectively with large integrated solid waste service providers;
(iii) the competitive advantages of integrated companies generated by providing
integrated collection, transfer and disposal capabilities; and (iv)
privatization of solid waste services by municipalities. Despite the
considerable consolidation and integration that has occurred in the solid waste
industry in recent years, the Company believes the industry remains highly
fragmented both within its target markets and nationally.

     Stringent environmental regulations, such as the Subtitle D Regulations,
have resulted in rising costs for owners of landfills. Subtitle D specifies
design, siting, operating, monitoring, closure and financial security
requirements for landfill operations. The permits required for landfill
development, expansion or construction have also become increasingly difficult
to obtain. In addition, Subtitle D requires more stringent engineering of solid
waste landfills including the installation of liners and leachate and gas
collection and monitoring. These ongoing costs are coupled with increased
financial reserve requirements for closure and post-closure monitoring. Certain
of the smaller industry participants have found these costs and regulations
burdensome and have decided either to close their operations or to sell them to
larger operators. As a result, the number of operating landfills has decreased
while the size of landfills has increased.

     Economies of scale, driven by the high fixed costs of landfill assets and
the associated profitability of each incremental ton of waste, have led to the
development of higher volume, regional landfills. Larger integrated operators
achieve economies of scale in the solid waste collection and disposal industry


                                       30


through vertical integration of their operations that may generate a
significant waste stream for these high-volume landfills.

     Integrated companies gain further competitive advantage over
non-integrated operators by being able to control the waste stream. The ability
of these companies to internalize the collected solid waste (i.e, collecting
the waste at the source, transferring it through their own transfer stations
and disposing of it at their own disposal facility), coupled with access to
significant capital resources to make acquisitions, has created an environment
in which large integrated companies can operate more cost effectively and
competitively than non-integrated operators.

     The trend toward consolidation in the solid waste services industry is
further supported by the increasing tendency of a number of municipalities to
privatize their waste disposal operations. Privatization is often an attractive
alternative for municipalities due, among other reasons, to the ability of
integrated operators to leverage their economies of scale to provide the
community with a broader range of services while enabling the municipality to
reduce its own capital asset requirements. The Company believes that the
financial condition of municipal landfills in the northeastern United States
was adversely affected by the 1994 United States Supreme Court decision which
declared "flow control" laws unconstitutional. These laws had required waste
generated in counties or districts to be disposed of at the respective county
or district-owned landfills or incinerators. The reduction in the captive waste
stream to these facilities, resulting from the invalidation of such laws,
forced the counties that owned them to increase their per ton tipping fees to
meet municipal bond payments. The Company believes that these market dynamics
are factors causing municipalities throughout the northeastern states to
consider the privatization of public facilities.


Strategy
     The Company's objective is to continue to grow by expanding its services
in markets where it can be one of the largest and most profitable
fully-integrated solid waste services companies. The Company is currently
operating in Vermont, New Hampshire, Maine, upstate New York and northern
Pennsylvania, and believes that these markets and other markets with similar
characteristics present significant opportunities for achieving its objectives.
The Company focuses its efforts on markets which are characterized by: (i) a
geographically dispersed population; (ii) disposal capacity which the Company
anticipates may be available for acquisition by the Company; (iii) significant
environmental regulation which has resulted in a decrease in the total number
of operating landfills; and (iv) a lack of significant competition from other
well-capitalized and established waste management companies. The Company
believes that these characteristics result in significant market opportunities
for the first fully-integrated, well-capitalized market entrant, and create
economic and regulatory barriers to entry by additional competitors in these
markets.

     The Company's strategy for achieving its objective is: (i) to acquire
solid waste collection businesses and disposal capacity in new markets, and to
make "tuck-in" acquisitions in existing markets; (ii) to generate internal
growth through increased sales penetration and the marketing of upgraded
services to existing customers; and (iii) to implement operating enhancements
and efficiencies. The Company intends to implement this strategy as follows:

     Expansion Through Acquisitions. The Company intends to continue to expand
by acquiring solid waste collection companies and disposal capacity in new
markets, and increasing its revenues and operational efficiencies in its
existing markets through "tuck-in" and other acquisitions of solid waste
collection operations. In considering new markets, the Company evaluates the
opportunities to acquire or otherwise control sufficient collection operations
and disposal facilities which would enable it to generate a captive waste
stream and achieve the disposal economies of scale necessary to meet its market
share and financial objectives. The Company has established criteria which
enable it to evaluate the prospective acquisition opportunity and the target
market. Historically, the Company has entered new markets which are adjacent to
its existing markets; however, the Company may consider new markets in
non-contiguous geographic areas which meet its criteria. The Company targets
additional "tuck-in" acquisitions within its current markets to allow the
Company to further improve its market penetration and density and to further
increase the internalization rate of its waste streams.


                                       31


     Internal Growth. In order to generate continued internal growth, the
Company has focused on increasing sales penetration in its current and adjacent
markets, soliciting new commercial, industrial, and residential customers,
marketing upgraded services to existing customers and, where appropriate,
raising prices. As customers are added in existing markets, the Company's
revenue per routed truck is improved, which generally increases the Company's
collection efficiencies and profitability. The Company uses transfer stations,
which serve to link disparate collection operations with Company-operated
landfills, as an important part of its internal growth strategy.

     Operating Enhancements for Acquired and Existing Businesses. The Company
has implemented a system that establishes standards for each of its markets and
tracks operating criteria for its collection, transfer, disposal and other
operations to facilitate improved profitability in existing and acquired
operations. These measurement criteria include collection and disposal routing
efficiency, equipment utilization, cost controls, commercial weight tracking
and employee training and safety procedures. The Company believes that by
establishing standards and closely monitoring compliance, it is able to improve
existing and acquired operations. Moreover, where the Company is able to
internalize the waste stream of acquired operations, it is further able to
increase operating efficiencies and improve capacity utilization.


Acquisition Program
     The Company's acquisition program is founded on strong management
capabilities, strict acquisition criteria, and defined integration procedures.
From May 1, 1994 through April 30, 1997, the Company acquired ownership or
long-term operating rights to 44 solid waste businesses, including four
landfills, and acquired an additional eight such businesses between May 1, 1997
and August 1, 1997. The Company believes that additional acquisition candidates
meeting the Company's acquisition criteria, including "tuck-in" opportunities,
exist within its current and adjacent market areas.

     The Company's three regional vice presidents, as well as the Chief
Executive Officer and Chief Operating Officer, are each responsible for
identifying acquisition candidates and consummating acquisitions. In addition
to three dedicated business development personnel, who focus exclusively on
acquisitions, each of the Company's 21 division managers is responsible for
identifying acquisition opportunities within his or her region.

     The Company has developed a set of financial, geographic and management
criteria designed to assist management in the evaluation of acquisition
candidates engaged in solid waste collection and disposal. These criteria
consist of a variety of factors, including, but not limited to: (i) historical
and projected financial performance; (ii) internal rate of return, return on
assets and earnings accretion; (iii) experience and reputation of the
acquisition candidate's management and customer service reputation and
relationships with the local communities; (iv) composition and size of the
acquisition candidate's customer base; (v) opportunity to enhance and/or expand
the Company's market area and/or ability to attract other acquisition
candidates; (vi) whether the acquisition will augment or increase the Company's
market share and/or help protect the Company's existing customer base; and
(vii) internalization opportunities to be gained by combining the acquisition
candidate with the Company's existing operations.

     The Company utilizes an established integration procedure for newly
acquired businesses designed to effect a prompt and efficient integration of
the acquired business and minimize disruption to the on-going business of both
the Company and the acquired business. Once a solid waste collection operation
is acquired, the Company implements programs designed to reduce disposal costs
and improve collection and disposal routing, equipment utilization, employee
productivity, operating efficiencies and overall profitability. The Company
typically seeks to retain the acquired company's qualified managers, key
employees and selected local operations, while consolidating purchasing and
other administrative functions through the Company's corporate offices.


                                       32


     The following table sets forth the acquisitions made by the Company from
May 1, 1994 through August 1, 1997:





- ---------------------------------------------------------------------------------------------------------
Company                                   Location                   Business               Date Acquired
- -------                                   --------                   --------               -------------
                                                                                   
  Chittenden Recycling Services, Inc.     Williston, VT               Recycling             June 1997
  Reynells Company, Inc.                  Waitsfield, VT              Septic                June 1997
  D. M. Lamothe Refuse                    St. Albans, VT              Collection            June 1997
  Hinman Disposal Service                 Wellsboro, PA               Collection            June 1997
  Rainbow Rubbish                         Cortland, NY                Collection            June 1997
  Central Vermont Septic Services, Inc.   Burlington, VT              Septic                June 1997
  Metivier Trucking                       Burlington, VT              Collection            June 1997
  Collins Garbage Service, Inc.           Ithaca, NY                  Collection            May 1997
  Certain Vermont Routes of Browning      Manchester, VT              Collection            April 1997
   Ferris Industries of VT, Inc.
  T & R Associates, Inc.                  Bath, ME                    Collection            April 1997
  Arlington Rubbish                       Arlington, VT               Collection            March 1997
  Barnier Sons and Barnier's Trucking     Burlington, VT              Collection            March 1997
  Tri Mountain Trash                      S. Londonderry, VT          Collection            March 1997
  Wade's Trucking, Inc.                   Penn Yan, NY                Collection/Recycling  February 1997
  Food Waste Management                   S. Burlington, VT           Collection            February 1997
  Superior Disposal Services, Inc.        Newfield, NY;               Transfer Station      January 1997
                                          Wellsboro, PA;              Collection/Recycling
                                          and Waverly, NY
  Kerkim, Inc.                            Horsehead, NY               Collection            January 1997
                                                                      Transfer Station
  Young & Wilcox                          Lowville, NY                Collection            January 1997
  Enviropac                               Windham, ME                 Collection            November 1996
  Vermont Waste and Recycling             New Haven, VT               Collection            November 1996
   Management, Inc.
  Certain Maine Routes of Browning        Brewer, ME                  Collection            September 1996
   Ferris Industries of Maine, Inc.
  Warren County, New York Routes of       Warren County, NY
   United Waste Systems, Inc.                                         Collection            September 1996
  First Service Rubbish Removal           Crown Point, NY             Transfer Station/      September 1996
                                                                      Collection
  C&B Sanitation, Inc.                    Saratoga Springs, NY        Collection            September 1996
  Lake Placid Disposal Service, Inc.      Lake Placid, NY             Collection            August 1996
  Bob's Rubbish Removal                   Bennington, VT              Collection            July 1996
  Clinton County, NY Facilities (lease)   Clinton County, NY          Landfill/Transfer     July 1996
                                                                      Station/Recycling
  Seaward T.I.R.E.S., Inc.                Eliot, ME                   Waste Tire Recycling  July 1996
  Ray's Disposal Service                  Carmel, ME                  Collection            June 1996
  Jim Blair Trucking                      Alburg, Vermont             Collection            May 1996
  Earth Waste Systems, Inc.               West Rutland, VT            Collection/Recycling  May 1996
  East Mountain Transport                 Sunderland, VT              Collection/Transfer   May 1996
                                                                      Station
  Residential Rubbish Service, Inc.       Waterbury, VT               Collection            April 1996
  Hiram Hollow Regeneration Corp.         Wilton, NY                  Transfer Station      March 1996
  Chapin & Sons                           Hardwick, VT                Collection            February 1996
  RJ's Trucking & Rubbish Removal         Richford, VT                Collection            February 1996
  Northeast Waste Services, LTD.          White River Junction, VT    Collection/Recycling  January 1996
  R.C. & Son Sanitation, Inc.             Brant Lake, NY              Collection            January 1996
- ---------------------------------------------------------------------------------------------------------


                                       33


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

                                                             Landfill/Collection/    January 1996
                                                             Recycling/Transfer
Sawyer Companies                           Bangor, ME        Station             

  Granville Refuse Company                 Granville, NY      Collection             September 1995
  Warrensburg Sanitation                   Lake George, NY    Collection             September 1995
  Downey's Rubbish Removal, Inc.           Arlington, VT      Collection             August 1995
  Green Mountain Sanitation, Inc.          Morrisville, VT    Collection/Recycling/  August 1995
                                                              Transfer Station
  Dana H. Sweet Corp.                      Cambridge, VT      Collection             July 1995
  M & R Rubbish, Inc.                      Cossayuna, NY      Collection             July 1995
  Adirondack Refuse, Inc.                  Brant Lake, NY     Collection             June 1995
  Central Vermont Quality Services, Inc.   Rutland, VT        Collection/Recycling   May 1995
  Springer Waste Management Service        Glen Falls, NY     Collection             April 1995
  Dix Rubbish Removal                      Plainfield, VT     Collection             March 1995
  Waste USA, Inc. (NEWS of VT)             Coventry, VT       Transfer Station/      January 1995
                                                              Landfill
  Consumat Sanco, Inc.                     Bethlehem, NH      Transfer Station/      July 1994
   (NCES Landfill)                                            Landfill
  Catamount Waste Services, Inc.           Montpelier, VT     Transfer Station/      June 1994
                                                              Collection
- ---------------------------------------------------------------------------------------------------------



     There can be no assurance the Company will continue to be successful in
executing its acquisition strategy. See "Risk Factors--Ability to Identify,
Acquire and Integrate Acquisition Targets".


Service Area
     The Company is managed on a decentralized basis, with its operations
divided into three geographic regions: the Central, Eastern and Western
Regions. These three regions are further divided into divisions organized
around smaller market areas, known as "waste sheds", each of which contains the
complete cycle of activities in the solid waste service process, from "curb
control" (collection) to transfer stations to landfill (disposal facility). The
Company believes that it achieves a competitive advantage in its markets over
non-integrated competitors by acquiring components of the waste shed and
internalizing operations and activities with other owned or controlled
components of the waste shed.

     The following are the Company's three geographic regions that comprise the
Company's service area:


     Central Region
     The Central Region consists of Vermont, northern and central New Hampshire
and eastern upstate New York, an area covering approximately 33,000 square
miles and a population of approximately 2.4 million residents. The Company was
founded in 1975 in Rutland, Vermont, and, through Casella Waste Management, has
continued to grow its market presence in the Central Region. The Company owns
and operates Subtitle D landfills in Bethlehem, New Hampshire; Coventry,
Vermont and, through a 25-year capital lease, operates the Clinton County
landfill located in Schuyler Falls, New York. In addition, Casella Waste
Management operated 23 transfer stations in the Central Region at June 30,
1997.

     Vermont encompasses approximately 9,600 square miles and has a population
of approximately 560,000 residents. The Company owns the Waste USA landfill in
Coventry, Vermont, one of three Subtitle D landfills in Vermont (one of the
other two landfills is expected to close before the end of 1997), and leases
(with a right to purchase) the airspace above this landfill. The Company
provides services in substantially all of the markets in Vermont.

     The Company estimates that its New Hampshire market area, consisting of
the northern and central portions of the state (including Lebanon, Hanover,
Concord and Plymouth), encompasses approximately 8,000 square miles and has a
population of approximately 423,000 residents. New Hampshire currently has five
Subtitle D landfills in operation, one of which, in Bethlehem, New Hampshire,
is owned by the Company. In addition, three incinerators service the New
Hampshire market. The Company believes that


                                       34


a majority of the disposal and incineration capacity in New Hampshire serves
the southeastern New Hampshire and Boston markets and does not materially
impact the Company's service area.

     The portion of upstate New York within the Company's Central Region
extends from Interstate 90 north to the Canadian border and from the Vermont
border west to Interstate 81 and the eastern shore of Lake Ontario. This
portion of New York includes Lake Placid, Lake George and Potsdam and
encompasses approximately 15,500 square miles and a population of approximately
1.4 million residents. Four municipal Subtitle D landfills, including the
Clinton County landfill operated by the Company, and one large volume
incinerator are located in this area. The Company believes that certain
segments of the Central Region will present opportunities for acquisitions and
consolidations due to a trend toward privatization of landfills in this region.

     Eastern Region
     The Company's Eastern Region consists of the central and southern portions
of Maine (including Bangor and Augusta). The Eastern Region market area
encompasses approximately 15,000 square miles and has a population of
approximately 840,000 residents. The Company established a market presence in
Maine through the acquisition of the Sawyer Companies in December 1995. Through
its Sawyer operations, the Company owns the SERF landfill located in Hampden,
Maine, which processes ash, special waste and front end processing residue from
a regional incinerator. In addition, the Company operates three transfer
stations, and collects solid waste from commercial, industrial and residential
customers. The Company's waste tire processing facility, located in Eliot,
Maine, has the capacity to process approximately 3.5 million tires per year and
generates tire derived fuel, which the Company sells to paper mills for
consumption as a supplemental energy source for boiler fuel.

     Unlike the other states in the Company's existing market area, Maine has
an aggressive incineration program and the Company believes that approximately
80% of the waste shed in the Company's market area is disposed of through
incineration. However, approximately 45% of the tonnage delivered to
incinerators is returned to landfills as ash and front end processing residue,
and the Company believes it is the largest disposer of incinerated waste
material in Maine. There are presently four incinerators and five Subtitle D
landfills operating in Maine, including the landfill owned and operated by the
Company. In addition, since 1989 Maine has had a moratorium on the development
of commercial landfills that prohibits additional capacity from being built.


     Western Region
     The Western Region is comprised of the south central, western and southern
tier of upstate New York (including Ithaca, Elmira, Horsehead, Corning and
Watkins Glen) and the northern tier of Pennsylvania. Through the acquisition of
the Superior Disposal Services companies in January 1997, the Company
established its market presence in the Western Region. The Company operates
five transfer stations and five collection operations, and collects solid waste
from commercial, industrial and residential customers in the Western Region.

     The Company's Western Region encompasses approximately 27,000 square miles
and has a population of approximately 2.4 million residents. Six municipal
Subtitle D landfills and one privately-owned landfill are located in this area.
The Company does not operate a landfill in the Western Region. The Company
believes that municipal landfills in this region typically lack a sufficiently
large captive waste stream to adequately offset the high operating costs of
such landfills and, accordingly, that incentives exist for such landfills to be
privatized. Privatization of landfills favors well-capitalized integrated
operators, and creates opportunities for these operators to establish and
consolidate waste sheds.


Operations
     The Company's operations include the ownership and/or operation of
landfills, solid waste collection services, transfer stations, recycling
services and tire processing and other services.


                                       35


 Landfills
     The Company currently owns three Subtitle D landfill operations and
operates a fourth Subtitle D landfill under a long-term lease arrangement with
a county. All of the Company's operating landfills include leachate collection
systems, groundwater monitoring systems and, where required, active methane gas
extraction and recovery systems.

     In fiscal 1997, approximately 53% of the solid waste disposed of at the
Company's landfills was delivered by the Company, and revenues from the
Company's disposal operations accounted for approximately 20% of the Company's
revenues.

     The following table provides certain information, as of June 30, 1997,
regarding the landfills that the Company operates:




                                                        Total
                                                      Remaining         Additional
                                                      Permitted        Permittable
                                                       Capacity          Capacity
       Landfill                  Location               (Tons)           (Tons)(1)
- --------------------------   --------------------   -----------------   ------------
                                                               
Clinton County (2)  ......   Schuyler Falls, NY        1,209,349         1,243,750
Waste USA (3) ............   Coventry, VT                354,760         2,000,000
SERF .....................   Hampden, ME                 261,487         2,606,500
NCES .....................   Bethlehem, NH               154,383         1,500,000


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

(1) Permittable capacity is available capacity which cannot be utilized until a
necessary permit is obtained.  

(2) Operated pursuant to a capital lease
expiring in 2021.

(3) The Company leases the airspace above this landfill under a lease which
expires in 2001 and contains an option to renew.

     The Company's landfills in Vermont, New Hampshire and Maine are subject to
state regulations and practices that generally do not allow permits for more
than five years of expected annual capacity and the Company estimates that it
has approximately two to three years of available permitted air space capacity
remaining at its landfills in these states. The Company regularly monitors the
available permitted in-place disposal capacity at each of its landfills and
evaluates whether to seek to expand this capacity. In making this evaluation,
the Company considers various factors, including the volume of solid waste
projected to be disposed of at the landfill, the size of the unpermitted
capacity included in the landfill, the likelihood that the Company will be
successful in obtaining the approvals and permits required for the expansion
and the costs that would be involved in developing the expanded capacity. The
Company also considers on an ongoing basis the extent to which it is advisable,
in light of changing market conditions and/or regulatory requirements, to seek
to expand or change the permitted waste streams at a particular landfill or to
seek other permit modifications.

     The permitting process is lengthy, difficult and expensive, and is often
subject to substantial uncertainty and there can be no assurance that any such
permits or expansion requests will be granted. Often, even when permits are
granted, they are not granted until the landfill's remaining capacity is very
low. There can be no assurance that the Company will be able to add additional
disposal capacity when needed or, if added, that such capacity can be added on
satisfactory terms or at its landfills where expansion is most immediately
needed. If the Company is not able to add additional disposal capacity when and
where needed, it may need to dispose of its collected waste at its other
landfills or at landfills owned by others. Such a circumstance could have a
material adverse effect on the Company's business, financial condition and
results of operations. See "Risk Factors--Limitations on Landfill Permitting
and Expansion" and "--Comprehensive Government Regulation" and "--Potential
Environmental Liability".

     Set forth below is certain information concerning the Company's landfills.
 

     Clinton County. The Clinton County landfill, located in Schuyler Falls,
New York, is leased by the Company from Clinton County, New York pursuant to a
25-year capital lease which expires in 2021. The Company estimates, based on
current usage levels, that the Clinton County landfill has permitted air space
capacity remaining for approximately ten years of disposal. By the fall of
1997, the Company expects to file applications with state and county regulatory
officials seeking to further expand the permitted landfill


                                       36


capacity. The Company believes that its expansion request, if granted, will
provide it with up to ten additional years of permitted airspace capacity. See
"--Property and Equipment".

     Waste USA. The Waste USA landfill is located in Coventry, Vermont and
serves the northern two-thirds of Vermont. The Company owns the landfill and
leases the permitted airspace capacity above the landfill through January 2001
with an option to renew the lease. The Company also has an option to purchase
the company from which it leases the airspace. The Company estimates, based on
current usage levels, that the Waste USA landfill has permitted air space
capacity for approximately three years of disposal. The Company has filed an
application to increase its permitted air space capacity at the Waste USA
landfill. See "--Property and Equipment".

     SERF. The SERF landfill is located in Hampden, Maine. The SERF landfill
processes ash, special waste and front end processing residue (i.e., glass and
other material segregated and disposed of separately from solid waste prior to
incineration), for the Penobscot Energy Recovery Corporation's incinerator
under a contract expiring in 2003. The Company estimates, based on current
usage levels, that the SERF landfill has permitted air space capacity remaining
for approximately three and one-half years of disposal. In late 1997, the
Company expects to file an application for a permit to expand the capacity of
the landfill in three phases. The Company believes that most elements of the
first two of the three phases of its planned expansion are permittable under
the grandfather provisions of local ordinances. The Company is seeking approval
for the third phase of its planned expansion, which will require the town of
Hampden, Maine to amend a local ordinance.

     NCES. The NCES landfill, located in Bethlehem, New Hampshire, serves the
northern and central New Hampshire waste sheds and portions of the Maine and
Vermont waste sheds. The Company estimates, based on current usage levels, that
the NCES landfill has permitted airspace capacity remaining for approximately
two and one-half years of disposal. In 1992, the town of Bethlehem adopted a
zoning ordinance which precludes the "expansion of any existing landfills"
which are not operated by the town. The Company is currently negotiating with
the town for a change to the local zoning ordinance that would, subject to
approval by town voters, allow the expansion of the Company's NCES landfill
over the next 15 years. A similar proposed zoning ordinance change was defeated
by town residents in March 1997, and it is not anticipated that another vote
would take place until at least March 1998. There can be no assurance that the
zoning ordinance changes will be approved by Bethlehem town voters. The Company
has obtained the necessary state permit to expand its air space capacity,
contingent on local approval. The Company believes that the proximity of the
Waste USA landfill to the NCES landfill would enable the Company to redirect
solid waste to the Waste USA landfill in the event that permitting takes longer
than expected. If such redirection of solid waste is required, it may result in
additional costs to the Company's operations.

     The Company also owns and/or operated five unlined landfills, which are
not currently in operation. Three of these landfills have been closed and
environmentally capped by the Company, and a fourth is in the final stages of
obtaining governmental closure design approval. The Company has applied for a
construction and demolition waste disposal permit at one of these sites. The
fifth unlined landfill, a municipal landfill which is adjacent to the Subtitle
D Clinton County landfill being operated by the Company, was operated by the
Company from July 1996 through July 1997. The Company has initiated closure and
capping activities at this landfill, which it expects to complete by September
1997, and is indemnified by Clinton County for environmental liabilities
arising from such landfill prior to the Company's operation. See "Risk
Factors--Comprehensive Government Regulation" and--Potential Environmental
Liability".

     Once the permitted capacity of a particular landfill is reached, the
landfill must be closed and capped if additional capacity is not authorized.
See "Risk Factors--Potential Inadequacy of Accruals for Closure and
Post-Closure Costs". The Company establishes reserves for the estimated costs
associated with such closure and post-closure costs over the anticipated useful
life of such landfill.


     Solid Waste Collection
     The Company's 22 solid waste collection operations served over 68,000
commercial, industrial and residential customers at June 30, 1997. In fiscal
1997, 65% of the volume collected by the Company's collection operations was
disposed of at the Company's landfills. The Company's collection operations


                                       37


are generally conducted within a 125-mile radius of its landfills. A majority
of the Company's commercial and industrial collection services are performed
under one-to-three-year service agreements, and fees are determined by such
factors as collection frequency, type of equipment and containers furnished,
the type, volume and weight of the solid waste collected, the distance to the
disposal or processing facility and the cost of disposal or processing. The
Company's residential collection and disposal services are performed either on
a subscription basis (i.e., with no underlying contract) with individuals, or
under contracts with municipalities, homeowners associations, apartment owners
or mobile home park operators. Revenues from collection operations accounted
for approximately 64% of the Company's revenues in fiscal 1997. In fiscal 1997,
no single collection customer individually accounted for more than 1% of the
Company's revenues.


     Transfer Station Services
     The Company operated 31 transfer stations as of June 30, 1997, of which
ten are owned by the Company and 21 are operated under three-to-ten year
contracts with municipalities (except in the case of Clinton County, New York,
where the contract is for 25 years). The transfer stations receive, compact and
transfer solid waste collected primarily from the Company's various collection
operations to larger Company-owned vehicles for transport to landfills. The
Company believes that transfer stations benefit the Company by: (i) increasing
the size of the waste shed which has access to the Company's landfills; (ii)
reducing costs by improving utilization of collection personnel and equipment;
and (iii) building relationships with municipalities that may lead to future
business opportunities, including privatization of the municipality's waste
management services. Revenues from transfer station services accounted for
approximately 6% of the Company's revenues in fiscal 1997.


     Recycling Services
     The Company has positioned itself to provide recycling services to
customers who are willing to pay for the cost of the recycling service. The
proceeds generated from reselling the recycled materials are increasingly
shared between the Company and its customers. In addition, the Company has
adopted a pricing strategy of charging tipping fees for recycling volume
received from third parties. By structuring its recycling service program in
this way, the Company has sought to reduce its exposure to commodity price risk
with respect to the recycled materials.

     The Company currently operates eight recycling processing facilities,
located in Rutland, Burlington (two facilities), White River Junction and
Montpelier, Vermont, Penn Yan and Schuyler Falls, New York and Hampden, Maine.
The Company processes more than 20 classes of recyclable materials originating
from the municipal solid waste stream, including cardboard, office paper,
containers and bottles. The Company's recycling operations are concentrated
principally in Vermont, as the public sector in other states in the Company's
service area has taken primary responsibility for recycling efforts. As of June
30, 1997, the Company employed two commodity sales managers to develop end
markets, and had 64 employees in the recycling facilities to support the
processing of approximately 100,000 tons annually. Revenues from the
collection, processing and sale of recyclable waste materials accounted for
approximately 5% of the Company's revenues in fiscal 1997.


     Waste Tire Processing and Other Services
     The Company's waste tire processing facility, located in Eliot, Maine, has
the capacity to process approximately 3.5 million tires per year and generates
tire derived fuel, which the Company sells to paper mills for consumption as a
supplemental energy source for boiler fuel. In June 1997, the Company was
selected by the State of Maine to process an estimated 2.5 million tires over
an 18-month period. The Company believes that its waste tire processing
operation has benefitted from a favorable regulatory environment in Maine,
where the state has mandated, and created financial incentives for, the cleanup
of tire disposal centers, and from a strong market for tire derived fuel.
Revenues from waste tire processing and other special services (consisting
primarily of septic pumping and portable toilet services) accounted for
approximately 4% of the Company's revenues in fiscal 1997.


                                       38


Competition
     The solid waste management industry is highly competitive, fragmented, and
requires substantial labor and capital resources. The Company competes with
numerous solid waste management companies, many of which are significantly
larger and have greater access to capital and greater financial, marketing or
technical resources than the Company. Certain of the Company's competitors are
large national companies that may be able to achieve greater economies of scale
than the Company. The Company also competes with a number of regional and local
companies. In addition, the Company competes with operators of alternative
disposal facilities, including incinerators, and with certain municipalities,
counties and districts that operate their own solid waste collection and
disposal facilities. Public sector facilities may have certain advantages over
the Company due to the availability of user fees, charges or tax revenues and
the greater availability to them of tax-exempt financing. In addition,
recycling and other waste reduction programs may reduce the volume of waste
deposited in landfills.

     The Company competes for collection and disposal volume primarily on the
basis of the price and quality of its services. From time to time, competitors
may reduce the price of their services in an effort to expand market share or
to win a competitively bid municipal contract. These practices may also lead to
reduced pricing for the Company's services or the loss of business.

     Competition exists within the industry not only for collection,
transportation and disposal volume, but also for acquisition candidates. The
Company generally competes for acquisition candidates with publicly owned
regional and national waste management companies. See "Risk Factors--Highly
Competitive Industry".


Marketing and Sales
     The Company has a coordinated marketing and sales strategy which is
formulated at the corporate level and implemented at the divisional level. The
Company markets its services locally through division managers and direct sales
representatives who focus on commercial, industrial, municipal and residential
customers. As of June 30, 1997, the Company had 21 division managers and 25
direct sales representatives. The Company also obtains new customers from
referral sources, its general reputation and local market print advertising.
Leads are also developed from new building permits, business licenses and other
public records. Additionally, each division generally advertises in the yellow
pages and other local business print media that cover its service area.

     Maintenance of a local presence and identity is an important aspect of the
Company's marketing plan, and many of the Company's managers are involved in
local governmental, civic and business organizations. The Company's name and
logo, or, where appropriate, that of the Company's divisional operations, are
displayed on all Company containers and trucks. Additionally, the Company
attends and makes presentations at municipal and state conferences and
advertises in governmental associations' membership publications.

     The Company markets its commercial, industrial and municipal services
through its sales representatives who visit customers on a regular basis and
make sales calls to potential new customers. These sales representatives
receive a significant portion of their compensation based upon meeting certain
incentive targets. The Company emphasizes providing quality services and
customer satisfaction and retention, and believes that its focus on quality
service will help retain existing and attract additional customers.


Property and Equipment
     The principal fixed assets used by the Company in connection with its
landfill operations are its landfills which are described under
"--Operations--Landfills". The three operating landfills owned by the Company
are situated on sites owned by the Company.

     The Clinton County landfill is operated under a capital lease scheduled to
expire in 2021. The Company is generally obligated under the lease to expand
the landfill at its own cost, subject to market forces and demand. The Clinton
County landfill is not permitted to receive waste from certain geographic
regions in New York and has a permitted capacity of 125,000 tons per year. The
tipping fee paid for waste


                                       39


generated in Clinton County is fixed for 25 years subject to limited inflation
increases during the term of the lease. During fiscal 1997, approximately 26%
(by tonnage) of the solid waste disposed of at the Clinton County landfill was
generated in Clinton County.

     Under the lease, the Company is responsible for operating the landfill in
compliance with all applicable environmental laws, including without
limitation, possessing and complying with all necessary permits and licenses.
The Company must indemnify the County for all liabilities resulting from any
violations of those laws (exclusive of violations based on pre-existing
conditions, which remain the responsibility of the County and with respect to
which the County indemnifies the Company). In addition, the Company is
responsible for the composition of waste deposited at the landfill during the
lease term, regardless of the Company's knowledge or monitoring efforts. The
lease gives the Company full physical and managerial control over an unlined
landfill on the site, which was operated by the Company from July 1996 through
July 1997, while the lined landfill was under construction. Clinton County has
agreed to indemnify the Company for environmental liabilities arising from the
unlined landfill prior to its operation by the Company. The Company is
responsible for the closure of the unlined landfill, and post-closure care is
the responsibility of the County. The Company is also responsible for
performing certain cleanup work with respect to the unlined landfill and has
agreed to absorb the resulting costs subject to satisfactory construction of
the lined portion. The Company is responsible for both closure and post-closure
care with respect to the lined landfill upon exhaustion of the corresponding
airspace. See "--Operations; Landfills; Clinton County".

     The Company owns the Waste USA landfill and leases the permitted airspace
capacity above the landfill under a lease which is scheduled to expire in 2001
and which is extendable for an additional six years. The lease payments are
made quarterly in an amount equal to the greater of (a) the rate of $3.75 per
ton of all solid waste accepted at the landfill, as adjusted, or (b) $33,000.
In addition, the Company has been granted options: (i) to purchase all of the
stock of the lessor for $300,000; (ii) to purchase the leased airspace for
$300,000; or (iii) to extend the term of the lease for the remaining permitted
life of the landfill operation for $300,000. The Company may exercise the
option at any time between May 23, 1998 and January 25, 2001.

     Other than the landfills, the principal fixed assets used by the Company
at June 30, 1997 in its solid waste collection and landfill operations include
approximately 511 collection vehicles, 65 pieces of heavy equipment and 62
support vehicles. Transfer station operations include 31 transfer stations, 10
of which are owned and 21 of which are leased under agreements expiring between
1998 and 2021.

     The Company utilizes eight recycling processing facilities in its service
areas, of which six are owned and two are leased or operated under agreements
expiring between 1999 and 2021.

     The Company owns and operates a 46-acre tire processing facility located
in Eliot, Maine, consisting of storage facilities, tire shredding machines and
a scale and receiving area.

     The Company's facility in Rutland, Vermont, consisting of approximately
10,000 square feet utilized for hauling and maintenance operations and the
Company's headquarters, and its recycling processing facility and office,
located in Montpelier, Vermont, consisting of an aggregate of approximately
24,000 square feet, are leased from Casella Associates, a company owned by John
and Douglas Casella. See "Certain Transactions".


Employees
     At June 30, 1997, the Company employed 825 full-time employees, including
approximately 51 professionals or managers, approximately 703 employees
involved in collection, transfer and disposal operations, and 71 sales,
clerical, data processing or other administrative employees. None of the
Company's employees are represented by unions. The employees of SDS of PA,
Inc., located in Wellsboro, Pennsylvania, which the Company acquired in January
1997, recently rejected a measure to select a union to represent the employees
in labor negotiations with management; however, the union filed an objection to
the election and a hearing on the objection was conducted by the National Labor
Relations Board on July 2, 1997. No decision on the objection has been
announced. The Company is aware of no other organizational efforts among its
employees. Through a labor utilization agreement, the


                                       40


Company utilizes the services of Clinton County employees at the Clinton County
landfill. The Clinton County employees are represented by a labor union. The
Company believes that its relations with its employees are good.


Risk Management, Insurance and Performance or Surety Bonds
     The Company does not maintain insurance policies with respect to its
exposure for environmental liability. The Company actively maintains
environmental and other risk management programs which it believes are
appropriate for its business. The Company's environmental risk management
program includes evaluating existing facilities, as well as potential
acquisitions, for environmental law compliance and operating procedures. The
Company also maintains a worker safety program which encourages safe practices
in the workplace. Operating practices at all Company operations stress
minimizing the possibility of environmental contamination and litigation.

     The Company carries a range of insurance intended to protect its assets
and operations, including a commercial general liability policy and a property
damage policy. A partially or completely uninsured claim against the Company
(including liabilities associated with cleanup or remediation at its own
facilities) if successful and of sufficient magnitude, could have a material
adverse effect on the Company's business, financial condition and results of
operations. Any future difficulty in obtaining insurance could also impair the
Company's ability to secure future contracts, which may be conditioned upon the
availability of adequate insurance coverage.

     Municipal solid waste collection contracts and landfill closure
obligations may require performance or surety bonds, letters of credit or other
means of financial assurance to secure contractual performance. The Company has
not experienced difficulty in obtaining performance or surety bonds or letters
of credit for its current operations. Under the Company's credit facility, the
Company has access to up to $10.0 million in aggregate letters of credit. At
April 30, 1997, performance or surety bonds, letters of credit and restricted
cash of approximately $9.9 million were outstanding in favor of customers and
various regulatory authorities to secure the Company's obligations. If the
Company were unable to obtain performance or surety bonds or letters of credit
in sufficient amounts or at acceptable rates, it may be precluded from entering
into additional municipal solid waste collection contracts or obtaining or
retaining landfill operating permits. See "Risk Factors--Inability to Obtain
Performance or Surety Bonds, Letters of Credit or Insurance".


Regulation

     Introduction
     The Company is subject to extensive and evolving Federal, state and local
environmental laws and regulations which have become increasingly stringent in
recent years. The environmental regulations affecting the Company are
administered by the EPA and other Federal, state and local environmental,
zoning, health and safety agencies. The Company believes that it is currently
in substantial compliance with applicable Federal, state and local
environmental laws, permits, orders and regulations, and it does not currently
anticipate any material environmental costs to bring its operations into
compliance (although there can be no assurance in this regard). The Company
anticipates there will continue to be increased regulation, legislation and
regulatory enforcement actions related to the solid waste services industry. As
a result, the Company attempts to anticipate future regulatory requirements and
to plan accordingly to remain in compliance with the regulatory framework.

     In order to transport solid waste, it is necessary for the Company to
possess and comply with one or more permits from state or local agencies. These
permits also must be periodically renewed and may be modified or revoked by the
issuing agency.

     The principal Federal, state and local statutes and regulations applicable
to the Company's various operations are as follows:


                                       41


 The Resource Conservation and Recovery Act of 1976 ("RCRA")
     RCRA regulates the generation, treatment, storage, handling,
transportation and disposal of solid waste and requires states to develop
programs to ensure the safe disposal of solid waste. RCRA divides solid waste
into two groups, hazardous and nonhazardous. Wastes are generally classified as
hazardous if they (i) either (a) are specifically included on a list of
hazardous wastes, or (b) exhibit certain characteristics defined as hazardous;
and (ii) are not specifically designated as nonhazardous. Wastes classified as
hazardous under RCRA are subject to much stricter regulation than wastes
classified as nonhazardous, and businesses that deal with hazardous waste are
subject to regulatory obligations in addition to those imposed on handlers of
nonhazardous waste.

     Among the wastes that are specifically designated as nonhazardous are
household waste and "special" waste, including items such as petroleum
contaminated soils, asbestos, foundry sand, shredder fluff and most
nonhazardous industrial waste products.

     The EPA regulations issued under Subtitle C of RCRA impose a comprehensive
"cradle to grave" system for tracking the generation, transportation,
treatment, storage and disposal of hazardous wastes. The Subtitle C Regulations
impose obligations on generators, transporters and disposers of hazardous
wastes, and require permits that are costly to obtain and maintain for sites
where such material is treated, stored or disposed. Subtitle C requirements
include detailed operating, inspection, training and emergency preparedness and
response standards, as well as requirements for manifesting, record keeping and
reporting, corrective action, facility closure, post-closure and financial
responsibility. Most states have promulgated regulations modelled on some or
all of the Subtitle C provisions issued by the EPA. Some state regulations
impose different, additional obligations.

     The Company is currently not involved with transportation or disposal of
hazardous substances (as defined in CERCLA) in concentrations or volumes that
would classify those materials as hazardous wastes. However, the Company has
transported hazardous substances in the past and very likely will remain
involved with hazardous substance transportation and disposal in the future to
the extent that materials defined as hazardous substances under CERCLA are
present in consumer goods in the waste streams of its customers.

     In October 1991, the EPA adopted the Subtitle D Regulations governing
solid waste landfills. The Subtitle D Regulations, which generally became
effective in October 1993, include location restrictions, facility design
standards, operating criteria, closure and post-closure requirements, financial
assurance requirements, groundwater monitoring requirements, groundwater
remediation standards and corrective action requirements. In addition, the
Subtitle D Regulations require that new landfill sites meet more stringent
liner design criteria (typically, composite soil and synthetic liners or two or
more synthetic liners) intended to keep leachate out of groundwater and have
extensive collection systems to carry away leachate for treatment prior to
disposal. Groundwater monitoring wells must also be installed at virtually all
landfills to monitor groundwater quality and, indirectly, the effectiveness of
the leachate collection system. The Subtitle D Regulations also require, where
certain regulatory thresholds are exceeded, that facility owners or operators
control emissions of methane gas generated at landfills in a manner intended to
protect human health and the environment. Each state is required to revise its
landfill regulations to meet these requirements or such requirements will be
automatically imposed by the EPA upon landfill owners and operators in that
state. Each state is also required to adopt and implement a permit program or
other appropriate system to ensure that landfills within the state comply with
the Subtitle D Regulations criteria. Various states in which the Company
operates or in which it may operate in the future have adopted regulations or
programs as stringent as, or more stringent than, the Subtitle D Regulations.


     The Federal Water Pollution Control Act of 1972
     The Federal Water Pollution Control Act of 1972, as amended ("Clean Water
Act"), regulates the discharge of pollutants from a variety of sources,
including solid waste disposal sites and transfer stations, into waters of the
United States. If run-off from the Company's transfer stations or if run-off or
collected leachate from the Company's owned or operated landfills is discharged
into streams, rivers or other surface waters, the Clean Water Act would require
the Company to apply for and obtain a discharge permit, conduct sampling and
monitoring and, under certain circumstances, reduce the quantity of pollutants
in


                                       42


such discharge. Also, virtually all landfills are required to comply with the
EPA's storm water regulations issued in November 1990, which are designed to
prevent contaminated landfill storm water runoff from flowing into surface
waters. The Company believes that its facilities are in compliance in all
material respects with Clean Water Act requirements.


     The Comprehensive Environmental Response, Compensation, and Liability Act
     of 1980 ("CERCLA")
     CERCLA established a regulatory and remedial program intended to provide
for the investigation and cleanup of facilities where or from which a release
of any hazardous substance into the environment has occurred or is threatened.
CERCLA's primary mechanism for remedying such problems is to impose strict
joint and several liability for cleanup of facilities on current owners and
operators of the site, former owners and operators of the site at the time of
the disposal of the hazardous substances, as well as the generators of the
hazardous substances and the transporters who arranged for disposal or
transportation of the hazardous substances. In addition, CERCLA also imposes
liability for the cost of evaluating and remedying any damage done to natural
resources. The costs of CERCLA investigation and cleanup can be very
substantial. Liability under CERCLA does not depend upon the existence or
disposal of "hazardous waste" as defined by RCRA, but can also be founded upon
the existence of even very small amounts of the more than 700 "hazardous
substances" listed by the EPA, many of which can be found in household waste.
In addition, the definition of "hazardous substances" in CERCLA incorporates
substances designated as hazardous or toxic under the federal Clean Water Act,
Clear Air Act and Toxic Substances Control Act. If the Company were to be found
to be a responsible party for a CERCLA cleanup, the enforcing agency could hold
the Company, or any other generator, transporter or the owner or operator of
the contaminated facility, responsible for all investigative and remedial costs
even if others may also be liable. CERCLA also authorizes the imposition of a
lien in favor of the United States upon all real property subject to, or
affected by, a remedial action for all costs for which a party is liable.
CERCLA provides a responsible party with the right to bring a contribution
action against other responsible parties for their allocable shares of
investigative and remedial costs. The Company's ability to get others to
reimburse it for their allocable shares of such costs would be limited by the
Company's ability to find other responsible parties and prove the extent of
their responsibility and by the financial resources of such other parties.


     The Clean Air Act
     The Clean Air Act generally, through state implementation of Federal
requirements, regulates emissions of air pollutants from certain landfills
based upon the date of the landfill construction and volume per year of
emissions of regulated pollutants. The EPA has proposed new source performance
standards regulating air emissions of certain regulated pollutants (methane and
non-methane organic compounds) from municipal solid waste landfills. Landfills
located in areas that do not comply with certain requirements of the Clean Air
Act may be subject to even more extensive air pollution controls and emission
limitations. In addition, the EPA has issued standards regulating the disposal
of asbestos-containing materials.

     All of the Federal statutes described above contain provisions
authorizing, under certain circumstances, the institution of lawsuits by
private citizens to enforce the provisions of the statutes. In addition to a
penalty award to the United States, some of those statutes authorize an award
of attorney's fees to parties successfully advancing such an action.

     The Occupational Safety and Health Act of 1970 ("OSHA")
     OSHA establishes employer responsibilities and authorizes the promulgation
by the Occupational Safety and Health Administration of occupational health and
safety standards, including the obligation to maintain a workplace free of
recognized hazards likely to cause death or serious injury, to comply with
adopted worker protection standards, to maintain certain records, to provide
workers with required disclosures and to implement certain health and safety
training programs. Various of those promulgated standards may apply to the
Company's operations, including those standards concerning notices of hazards,
safety in excavation and demolition work, the handling of asbestos and
asbestos-containing materials, and worker training and emergency response
programs.


                                       43


 State and Local Regulations
     Each state in which the Company now operates or may operate in the future
has laws and regulations governing the generation, storage, treatment,
handling, transportation and disposal of solid waste, water and air pollution
and, in most cases, the siting, design, operation, maintenance, closure and
post-closure maintenance of landfills and transfer stations. In addition, many
states have adopted statutes comparable to, and in some cases more stringent
than, CERCLA. These statutes impose requirements for investigation and cleanup
of contaminated sites and liability for costs and damages associated with such
sites, and some provide for the imposition of liens on property owned by
responsible parties. Some of those liens may take priority over previously
filed instruments. Furthermore, many municipalities also have local ordinances,
laws and regulations affecting Company operations. These include zoning and
health measures that limit solid waste management activities to specified sites
or conduct, flow control provisions that direct the delivery of solid wastes to
specific facilities or to facilities in specific areas, laws that grant the
right to establish franchises for collection services and then put out for bid
the right to provide collection services, and bans or other restrictions on the
movement of solid wastes into a municipality.

     Certain permits and approvals may limit the types of waste that may be
accepted at a landfill or the quantity of waste that may be accepted at a
landfill during a given time period. In addition, certain permits and
approvals, as well as certain state and local regulations, may limit a landfill
to accepting waste that originates from specified geographic areas or seek to
restrict the importation of out-of-state waste or otherwise discriminate
against out-of-state waste. Generally, restrictions on importing out-of-state
waste have not withstood judicial challenge. However, from time to time Federal
legislation is proposed which would allow individual states to prohibit the
disposal of out-of-state waste or to limit the amount of out-of-state waste
that could be imported for disposal and would require states, under certain
circumstances, to reduce the amounts of waste exported to other states.
Although such legislation has not been passed by Congress, if this or similar
legislation is enacted, states in which the Company operates landfills could
limit or prohibit the importation of out-of-state waste. Such state actions
could materially adversely affect the business, financial condition and results
of operations of landfills within those states that receive a significant
portion of waste originating from out-of-state.

     In addition, certain states and localities may for economic or other
reasons restrict the export of waste from their jurisdiction or require that a
specified amount of waste be disposed of at facilities within their
jurisdiction. In 1994, the U.S. Supreme Court held unconstitutional, and
therefore invalid, a local ordinance that sought to impose flow controls on
taking waste out of the locality. However, certain state and local
jurisdictions continue to seek to enforce such restrictions and, in certain
cases, the Company may elect not to challenge such restrictions. In addition,
the aforementioned proposed Federal legislation would allow states and
localities to impose certain flow control restrictions. These restrictions
could reduce the volume of waste going to landfills in certain areas, which may
materially adversely affect the Company's ability to operate its landfills
and/or affect the prices that can be charged for landfill disposal services.
These restrictions may also result in higher disposal costs for the Company's
collection operations. If the Company were unable to pass such higher costs
through to its customers, the Company's business, financial condition and
results of operations could be materially adversely affected.

     There has been an increasing trend at the Federal, state and local levels
to mandate or encourage both waste reduction at the source and waste recycling,
and to prohibit or restrict the disposal in landfills of certain types of solid
wastes, such as yard wastes, leaves and tires. The enactment of regulations
reducing the volume and types of wastes available for transport to and disposal
in landfills could affect the Company's ability to operate its landfill
facilities.


Legal Proceedings
     In the normal course of its business and as a result of the extensive
governmental regulation of the waste industry, the Company may periodically
become subject to various judicial and administrative proceedings involving
Federal, state or local agencies. In these proceedings, an agency may seek to
impose fines on the Company or to revoke, or to deny renewal of, an operating
permit held by the Company. In addition, the Company may become party to
various claims and suits pending for alleged damages to persons and property,
alleged violation of certain laws and for alleged liabilities arising out


                                       44


of matters occurring during the normal operation of the waste management
business. However, there is no current proceeding or litigation involving the
Company that it believes will have a material adverse effect upon the Company's
business, financial condition and results of operations.

     The employees of SDS of PA, Inc., located in Wellsboro, Pennsylvania,
which the Company acquired in January 1997, recently rejected a measure to
select a union to represent the employees in labor negotiations with
management; however, the union filed an objection to the election and a hearing
on the objection was conducted by the National Labor Relations Board on July 2,
1997. No decision on the objection has been announced.


                                       45


                                  MANAGEMENT


Executive Officers, Directors and Certain Key Employees
     The executive officers, directors and certain key employees of the Company
and their ages as of July 31, 1997 are as follows:




Name                                Age     Position
- ----                                ---     --------
                                      
Executive Officers and Directors
    John W. Casella                 46      President, Chief Executive Officer, Chairman of
                                             the Board of Directors and Secretary
    Douglas R. Casella              41      Vice Chairman of the Board of Directors
    James W. Bohlig                 51      Senior Vice President and Chief Operating
                                             Officer, Director
    Jerry S. Cifor                  36      Vice President and Chief Financial Officer,
                                            Treasurer
    John F. Chapple III             56      Director
    Michael F. Cronin               43      Director
    Kenneth H. Mead                 39      Director
    Gregory B. Peters               51      Director
    C. Andrew Russell               55      Director
 
   Other Key Employees
    Robert G. Banfield, Jr.         35      Vice President, Hauling Operations
    Michael P. Barrett              43      Vice President, Transportation and Recycling
    Christopher M. DesRoches        39      Vice President, Sales and Marketing
    Joseph S. Fusco                 33      Vice President, Communications
    Michael Holmes                  42      Regional Vice President
    Larry B. Lackey                 36       Vice President, Permits, Compliance and
                                             Engineering
    Alan N. Sabino                  37      Regional Vice President
    Gary Simmons                    47      Vice President, Fleet Management
    Patrick J. Strauch              39      Regional Vice President
    Michael J. Viani                42      Vice President, Business Development


     John W. Casella has served as President, Chief Executive Officer and
Chairman of the Board of Directors of the Company since 1993, and has been
Chairman of the Board of Directors of Casella Waste Management, Inc. since
1977. Mr. Casella has actively supervised all aspects of Company operations
since 1976, sets overall corporate policies, and serves as chief strategic
planner of corporate development. Mr. Casella has been a member of numerous
industry-related and community service-related state and local boards and
commissions including the Board of Directors of the Associated Industries of
Vermont, The Association of Vermont Recyclers, Vermont State Chamber of
Commerce and the Rutland Industrial Development Corporation. Mr. Casella has
also served on various state task forces, serving in an advisory capacity to
the Governor of Vermont on solid waste issues. Mr. Casella was an executive
officer and director of Meridian Group, Inc. See "Certain Transactions" for a
discussion of the Meridian bankruptcy. Mr. Casella holds an Associate of
Science in Business Management from Bryant


                                       46


& Stratton University and a Bachelor of Science in Business Education from
Castleton State College. Mr. Casella is the brother of Douglas R. Casella.

     Douglas R. Casella founded the Company in 1975, and has been a director of
the Company since that time. He has served as Vice Chairman of the Board of
Directors of the Company since 1993 and has been President of Casella Waste
Management, Inc. since 1975. Since 1989, Mr. Casella has been President of
Casella Construction, a company owned by Mr. Casella and John W. Casella which
specializes in general contracting, soil excavation and related heavy equipment
work. See "Certain Transactions". Mr. Casella attended the University of
Wisconsin's College of Engineering continuing education programs in sanitary
landfill design, ground water remediation, landfill gas and leachate management
and geosynthetics. Mr. Casella is the brother of John W. Casella.

     James W. Bohlig joined the Company as Senior Vice President and Chief
Operating Officer in 1993 with primary responsibility for business development,
acquisitions and operations. Mr. Bohlig has served as a director of the Company
since 1993. From 1989 until he joined the Company, Mr. Bohlig was Executive
Vice President and Chief Operating Officer of Russell Corporation, a general
contractor and developer based in Rutland, Vermont. In addition, Mr. Bohlig was
the President and a director of Meridian Group, Inc. See "Certain Transactions"
for a discussion of the Meridian bankruptcy. Mr. Bohlig is a licensed
professional engineer. Mr. Bohlig holds a Bachelor of Science in Engineering
and Chemistry from the U.S. Naval Academy, and is a graduate of the Columbia
University Management Program in Business Administration.

     Jerry S. Cifor joined the Company as Chief Financial Officer in January
1994. From 1992 to 1993, Mr. Cifor was Vice President and Chief Financial
Officer of Earthwatch Waste Systems, a waste management company based in
Buffalo, New York. From 1986 to 1991, Mr. Cifor was employed by Waste
Management of North America, Inc., a waste management company, in a number of
financial and operational management positions. Mr. Cifor is a certified public
accountant and was with KPMG Peat Marwick from 1983 until 1986. Mr. Cifor is a
graduate of Hillsdale College with a Bachelor of Arts in Accounting.

     John F. Chapple III has served as a director of the Company since 1994.
From August 1989 to July 1994, Mr. Chapple was President and owner of Catamount
Waste Services, Inc., a central Vermont hauling and landfill operation, which
was purchased by the Company in May 1994. Mr. Chapple is a graduate of Denison
University and holds a Bachelor of Arts in Economics.

     Michael F. Cronin has served as a director of the Company since December
1995. Mr. Cronin has been a general partner of Weston Presidio Management
Company, a venture capital management firm, since 1991. Mr. Cronin is a
graduate of Harvard College and holds an M.B.A. from the Harvard Graduate
School of Business Administration.

     Kenneth H. Mead has served as a director of the Company since January
1997. Mr. Mead has served since January 1997 as President of Materials Exchange
Corporation, a consulting firm. From 1986 to January 1997, Mr. Mead was the
President and principal stockholder of Superior Disposal Services, Inc. and
certain related companies, the assets of which were acquired by the Company in
January 1997.

     Gregory B. Peters has served as a director of the Company since 1993. Mr.
Peters has been a General Partner of Vermont Venture Capital Partners, L.P., a
venture capital fund, since April 1988, and a General Partner of North Atlantic
Capital Partners, L.P., a venture capital fund, since July 1987. Since June
1986, Mr. Peters has served as Vice President and Treasurer of North Atlantic
Capital Corporation, a venture capital management company. Mr. Peters is a
graduate of Harvard College and holds an M.B.A. from the Harvard Graduate
School of Business Administration.

     C. Andrew Russell has served as a director of the Company since 1993.
Since 1987, Mr. Russell has been Vice Chairman of Russell, Rea, Zappala &
Gomulka Holdings, Inc. ("RRZ&G"), a Pittsburgh-based investment banking holding
company founded by Mr. Russell. RRZ&G is the parent company of National Waste
Industries, Inc. which specializes in the project development and financing of
waste-related projects. Mr. Russell is a graduate of the University of
Missouri.


                                       47


     Other Key Employees of the Company:

     Robert G. Banfield, Jr. has served as Vice President, Hauling Operations
of the Company since 1988. Mr. Banfield is a graduate of Merrimack College.

     Michael P. Barrett has served as Vice President, Transportation and
Recycling of the Company since January 1997. From June 1991 to January 1997,
Mr. Barrett served as the Company's Division Manager for Transfer Stations,
Recycling and Rutland Hauling.

     Christopher M. DesRoches has served as Vice President, Sales and Marketing
of the Company since November 1996. From January 1989 to November 1996, he was
a regional vice president of sales of Waste Management, Inc., a solid waste
company. Mr. DesRoches is a graduate of Arizona State University.

     Joseph S. Fusco has served as Vice President, Communications of the
Company since January 1995. From January 1991 through January 1995, Mr. Fusco
was self-employed as a corporate and political communications consultant. Mr.
Fusco is a graduate of the State University of New York at Albany.

     Michael Holmes has served as Regional Vice President of the Company since
January 1997. From November 1995 to January 1997, Mr. Holmes was Vice President
of Superior Disposal Services, Inc., which was acquired by the Company on
January 1997. From November 1993 to November 1995, he was Superintendent of
Recycling and Solid Waste for the town of Weston, Massachusetts Solid Waste
Department where he managed all aspects of the town's recycling and solid waste
services. From June 1983 to October 1992, he served as the Division Manager of
all divisions in the Binghamton, N.Y. area and the Boston, Massachusetts area
for Laidlaw Waste Services, Inc.  Mr. Holmes is a graduate of Broome Community
College.

     Larry B. Lackey joined the Company in 1993 and has served as Vice
President, Permits, Compliance and Engineering since 1995. From 1984 to 1993,
Mr. Lackey was an Associate Engineer for Dufresne-Henry, Inc., an engineering
consulting firm. Mr. Lackey is a graduate of Vermont Technical College.

     Alan N. Sabino has served as Regional Vice President of the Company since
July 1996. From 1995 to July 1996, Mr. Sabino served as a Division President of
Waste Management, Inc. From 1989 to 1994, he served as Regional Operations
Manager for Chambers Development Company, Inc., a waste management company. Mr.
Sabino is a graduate of Pennsylvania State University.

     Gary Simmons joined the Company in May 1997 as Vice President, Fleet
Management. From 1995 to May 1997, Mr. Simmons served as National and Regional
Fleet Service Manager for USA Waste Services, Inc., a waste management company.
From 1977 to 1995, Mr. Simmons served in various fleet maintenance and
management positions for Chambers Development Company, Inc.

     Patrick J. Strauch has served as Regional Vice President of the Company
since January 1996. From 1993 to January 1996, Mr. Strauch was General Manager
of the Transportation Division of Sawyer Environmental Services, which was
acquired by the Company in January 1996. From January 1991 to August 1993, Mr.
Strauch served as Bangor District Manager for Browning Ferris Industries and
was responsible for the management of transportation and collection services.
Mr. Strauch is a graduate of the University of Maine.

     Michael J. Viani joined the Company in 1994, and has served as Vice
President, Business Development since 1995. From 1990 to 1994, Mr. Viani served
as Manager of Business Development with Consumat Sanco, Inc., the owner of the
Company's NCES landfill, which the Company purchased in 1994. Mr. Viani is a
graduate of Middlebury College and of the University of Massachusetts.

     See "Certain Transactions" and "Principal and Selling Stockholders" for
certain information concerning the Company's directors and executive officers.


                                       48


Election of Directors
     The holders of Class A Common Stock, voting separately as a class, will at
all times be entitled to elect at least one director. Mr. Michael F. Cronin is
the designee of the holders of Class A Common Stock. See "Risk Factors--Control
by Casellas and Anti-Takeover Effect of Class B Common Stock" and "Description
of Capital Stock".

     Following this Offering, the Board of Directors will be divided into three
classes, each of whose members will serve for a staggered three-year term.
Messrs. Douglas R. Casella, Michael F. Cronin and Kenneth H. Mead will serve in
the class whose term expires in 1998; Messrs. James W. Bohlig, Gregory B.
Peters and C. Andrew Russell will serve in the class whose term expires in
1999; and Messrs. John W. Casella and John F. Chapple III will serve in the
class whose term expires in 2000. Upon the expiration of the term of a class of
directors, directors in such class will be elected for three-year terms at the
annual meeting of stockholders in the year in which such term expires.


Compensation of Directors
     The Company reimburses non-employee directors for expenses incurred in
attending Board meetings. Non-employee directors of the Company will receive
stock options under the Company's 1997 Non-Employee Director Stock Option Plan
(the "Directors' Plan"), which will become effective upon the date of this
Prospectus. The Directors' Plan provides that each non-employee director will
receive an automatic grant of a nonqualified stock option to purchase 5,000
shares of Class A Common Stock upon initial election to the Board of Directors
(vesting in three equal installments on each of the three anniversaries
following the date of grant). An option to purchase 2,000 shares of Class A
Common Stock will be granted to each incumbent non-employee director on the
date of each annual meeting of stockholders beginning with the 1998 annual
meeting (vesting in three equal annual installments beginning on the first
anniversary of the date of grant). Options granted under the Directors' Plan
expire ten years from the date of grant. The option price for options granted
under the Directors' Plan is equal to the fair market value of a share of Class
A Common Stock as of the date of grant. The Company has reserved a total of
50,000 shares of Class A Common Stock for issuance under the Directors' Plan,
all of which are currently available for future grant.


Board Committees
     The Board of Directors has established a Compensation Committee and an
Audit Committee. The Compensation Committee, which consists of Messrs. John W.
Casella, Michael F. Cronin, Gregory B. Peters and C. Andrew Russell, reviews
executive salaries, administers any bonus, incentive compensation and stock
option plans of the Company, and approves the salaries and other benefits of
the executive officers of the Company. In addition, the Compensation Committee
consults with the Company's management regarding pension and other benefit
plans and compensation policies and practices of the Company. The Stock Plan
Subcommittee of the Compensation Committee, consisting of Messrs. Cronin,
Peters and Russell will administer the issuance of stock options and other
awards under the Company's stock option plans to the Company's executive
officers. The Audit Committee, which consists of Messrs. Cronin, Chapple and
Peters, reviews the professional services provided by the Company's independent
auditors, the independence of such auditors from management of the Company, the
annual financial statements of the Company and the Company's system of internal
accounting controls. The Audit Committee also reviews such other matters with
respect to the accounting, auditing and financial reporting practices and
procedures of the Company as it may find appropriate or as may be brought to
its attention.


Executive Compensation
     The following table sets forth, for the year ended April 30, 1997, the
cash compensation paid and shares underlying options granted to (i) the
Company's Chief Executive Officer and (ii) each of the other executive officers
who received annual compensation in excess of $100,000 (collectively, the
"Named Executive Officers"):


                                       49


                          Summary Compensation Table



                                                                            Long-Term
                                                                          Compensation
                                                                        ------------------
                                          Annual Compensation                Awards
                                 -------------------------------------- ------------------
                                                        Other Annual       Securities       All Other
                                  Salary     Bonus      Compensation       Underlying      Compensation
                                    ($)       ($)           ($)         Options/SARs (#)       ($)
                                 ---------- --------- ----------------- ------------------ -------------
                                                                            
John W. Casella, President,
 Chief Executive Officer and
 Chairman  ..................... $136,141   $45,000    $    22,755(1)        20,000         $    985(2)
James W. Bohlig, Senior Vice
 President and Chief
 Operating Officer  ............ $126,538   $45,000             --           30,000               --
Jerry S. Cifor, Vice President
 and Chief Financial Officer ... $107,692   $38,000             --           16,000         $    838(2)


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

(1) Consists of life insurance premiums paid by the Company on behalf of the
    Named Executive Officer.

(2) Consists of amount paid by the Company to the Named Executive Officer's
    account in the Company's 401(k) Plan.


Stock Options
     The following table contains information concerning the grant of options
to purchase shares of the Company's Class A Common Stock to each of the Named
Executive Officers of the Company during the fiscal year ended April 30, 1997:


                       Option Grants in Last Fiscal Year



                                                                                           Potential Realizable
                                                                                             Value at Assumed
                                                                                             Annual Rates of
                                                                                            Stock Appreciation
                                                                                               for Option
                                 Number of      Percent of                                      Term($)(2)
                                 Securities    Total Options                               --------------------
                                 Underlying     Granted To
                                  Options      Employees in   Exercise Price   Expiration
                                  Granted       Fiscal Year    ($/Share)(1)       Date        5%        10%
                               --------------- -------------- ---------------- ----------- ---------- ---------
                                                                                    
John W. Casella, President,
 Chief Executive Officer       10,000(3)           2.4%          5.08           5/1/2001   $14,035    $ 31,014
 and Chairman  ............... 10,000(4)           2.4%        $12.50           2/1/2007   $78,612    $199,218
James W. Bohlig,
 Senior Vice President and     15,000(3)           3.6%          4.61           5/1/2006   $ 43,500   $110,250
 Chief Operating Officer   ... 15,000(4)           3.6%        $12.50           2/1/2007   $117,900   $298,800
Jerry S. Cifor,
 Vice President and            8,000(3)            1.9%          4.61           5/1/2006   $23,200    $ 58,800
 Chief Financial Officer   ... 8,000(4)            1.9%        $12.50           2/1/2007   $62,880    $159,360


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

(1) All options were granted at or above fair market value as determined by the
    Board of Directors on the date of grant.

(2) Amounts reported in these columns represent amounts that may be realized
    upon exercise of options immediately prior to the expiration of their term
    assuming the specified compounded rates of appreciation (5% and 10%) on
    the Company's Class A Common Stock over the term of the options. The
    potential realizable values set forth above do not take into account
    applicable tax and expense payments that may be associated with such
    option exercises. Actual realizable value, if any, will be dependent on
    the future price of the Class A Common Stock on the actual date of
    exercise, which may be earlier than the stated expiration date. The 5% and
    10% assumed annualized rates of stock price appreciation over the exercise
    period of the options used in the table above are mandated by the rules of
    the Securities and Exchange Commission (the "Commission") and do not
    represent the


                                       50


   Company's estimate or projection of the future price of the Class A Common
   Stock on any date. There is no representation either express or implied
   that the stock price appreciation rates for the Class A Common Stock
   assumed for purposes of this table will actually be achieved.


(3) Options vested immediately on date of grant.

(4) Each option vests one-third immediately, one-third on the first anniversary
    of the grant date and one-third on the second anniversary of the grant
    date.


Fiscal Year-End Option Values
     The following table sets forth information for each of the Named Executive
Officers with respect to the value of options outstanding as of April 30, 1997.
None of the Named Executive Officers exercised options in fiscal 1997.


                    Aggregated Fiscal Year-End Option Values




                                                Number of Securities
                                                     Underlying               Value of Unexercised
                                               Unexercised Options at         In-The-Money Options
                                                 April 30, 1997 (#)         at April 30, 1997 ($)(1)
                                            ----------------------------- ----------------------------
                                            Exercisable   Unexercisable   Exercisable   Unexercisable
                                            ------------- --------------- ------------- --------------
                                                                            
 John W. Casella, President, Chief
   Executive Officer and Chairman    ......   148,334          6,666       $2,080,869      $23,331
 James W. Bohlig, Senior Vice President
   and Chief Operating Officer    .........   300,000         10,000       $4,381,350      $35,000
 Jerry S. Cifor, Vice President and Chief
   Financial Officer  .....................   126,667          5,334       $1,772,455      $18,666


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

(1) There was no public trading market for the Class A Common Stock as of April
    30, 1997. Accordingly, as permitted by the rules of the Commission, these
    values have been calculated on the basis of the fair market value of the
    Company's Class A Common Stock as of April 30, 1997, of $16.00 per share,
    as determined by the Board of Directors, less the aggregate exercise
    price.


Compensation Committee Interlocks and Insider Participation
     The current members of the Compensation Committee of the Company's Board
of Directors are Messrs. John W. Casella, Michael F. Cronin, Gregory B. Peters
and C. Andrew Russell. Mr. Casella will abstain from Compensation Committee
decisions regarding his own compensation. Mr. Casella has served as President
and Chief Executive Officer of the Company since 1993.

     In connection with the sale by the Company of its Series D Convertible
Preferred Stock in December 1995, the Company entered into a Management
Services Agreement with BCI Growth III, L.P., North Atlantic Venture Fund, L.P.
and Vermont Venture Capital Fund, L.P., all of whom are stockholders of the
Company. Under the Management Services Agreement, the Company agreed to pay a
management fee of approximately $22,300 per month in consideration of certain
advisory services provided by such stockholders to the Company. Amounts due
under the agreement are not payable until the occurrence of a liquidity event,
including the closing of this Offering. As of April 30, 1997, the Company had
accrued approximately $360,000 related to such management fee. Gregory B.
Peters, a director of the Company, is affiliated with North Atlantic Venture
Fund, L.P. and Vermont Venture Capital Fund, L.P.

     The Company has from time to time engaged Casella Construction, Inc., a
company owned by John and Douglas Casella, both executive officers, directors
and significant stockholders of the Company, to provide construction services
for the Company. In the 1995, 1996 and 1997 fiscal years, the Company paid
Casella Construction, Inc. $339,138, $1,236,435 and $2,155,618, respectively.
The Company has engaged Casella Construction, Inc. to close and cap the Clinton
County unlined landfill. The amount to be paid to Casella Construction, Inc.
for this project is expected to be $2,465,000, of which $497,000 was paid in
fiscal 1997. In addition, the Company expects to pay an additional $1.6 million
to Casella Construction, Inc. to close and cap a portion of the NCES landfill.


                                       51


     In August 1993, the Company entered into three real estate leases with
Casella Associates, a Vermont partnership owned by John and Douglas Casella,
relating to facilities occupied by the Company. One of these leases was
terminated in fiscal 1997, for which the Company paid Casella Associates
$191,869. The remaining leases, relating to the Company's Rutland and
Montpelier, Vermont facilities, call for aggregate monthly payments of
approximately $18,000 and expire in April 2003. These leases have been
classified by the Company as capital leases for financial reporting purposes.
The lease agreements relating to the Rutland and Montpelier properties provide
that if such agreements are terminated prior to their respective lease terms,
either Casella Associates or the Company must pay to Albank, an amount which
represents 41.9% and 42.9%, respectively, of the then outstanding principal
balance (which on July 10, 1997 was $867,266), on a term loan made by Albank to
Casella Associates. In fiscal 1997, the Company purchased the land that is the
site of the Company's current Middlebury, Vermont facility from Casella
Associates for $122,000. In addition, the Company leases furniture and fixtures
from Casella Associates pursuant to operating leases which bear rent at an
aggregate of $950 per month and expire in 1999. In the 1995, 1996 and 1997
fiscal years, the Company paid Casella Associates an aggregate of $266,255,
$263,400 and $558,380, respectively.

     The Company operated an unlined landfill located in Whitehall, New York
owned by Bola, Inc., a corporation owned by John and Douglas Casella which
operated as a single-purpose real estate holding company. The Company paid the
cost of closing this landfill in 1992, and has agreed to pay all post-closure
obligations. In the 1995, 1996 and 1997 fiscal years, the Company paid $11,758,
$14,502 and $9,605 pursuant to this arrangement. The Company has accrued
$107,791 for costs associated with its post-closure obligations. There can be
no assurance that such accruals will be adequate to meet such obligations.

     In connection with the settlement of certain litigation naming the
Company, four of its subsidiaries, Messrs. James W. Bohlig and John W. and
Douglas R. Casella and one unrelated person as defendants, the Company has
agreed to pay an aggregate of $450,000 plus approximately $200,000 in legal
expenses incurred by the defendants. The lawsuit was brought derivatively in
the name of Meridian Group, Inc. ("Meridian"), a Vermont corporation engaged in
alternative energy project development which has been inactive since 1993, of
which Messrs. Bohlig and John Casella were officers, directors and
stockholders, as well as individually in the names of the plaintiffs, who were
also stockholders of Meridian. In response to the lawsuit, in an effort to
expedite adjudication, a majority of Meridian's directors, including Messrs.
Bohlig and John Casella, voted to place Meridian into bankruptcy, and Meridian
filed a petition under Chapter 7 of the Federal Bankruptcy Code. The lawsuit
was subsequently removed to the United States Bankruptcy Court for the District
of Vermont. On July 14, 1997, the bankruptcy court approved the settlement.
Messrs. John Casella and Bohlig were officers and directors of Meridian at the
time Meridian filed the petition under Chapter 7.


Benefit Plans

 1997 Stock Incentive Plan
     The Company's 1997 Stock Incentive Plan (the "1997 Incentive Plan") will
become effective upon the date of this Prospectus. The 1997 Incentive Plan
permits the Company to grant incentive stock options, non-statutory stock
options, restricted stock awards and other stock-based awards, including the
grant of shares based on certain conditions, the grant of securities
convertible into Class A Common Stock and the grant of stock appreciation
rights (collectively, "Awards"). Awards consisting of stock options may not be
granted at an exercise price which is less than 100% of the fair market value
of the Class A Common Stock on the date of grant and may not be granted for a
term in excess of ten years. Subject to adjustment in the event of stock splits
and other similar events, awards may be made under the 1997 Incentive Plan for
up to the sum of (i) 1,000,0000 shares of Class A Common Stock; plus (ii) the
sum of (x) the number of shares which remain available for grant under the 1996
Option Plan (308,500 shares at July 31, 1997), and (y) such additional number
of shares of Class A Common Stock as is equal to the aggregate number of shares
which remain available subject to awards granted under the Terminated Plans (as
defined below) which are not actually issued because such awards expire or
otherwise result in shares not being issued.

     Officers, employees, directors, consultants and advisors of the Company
and its subsidiaries will be eligible to receive Awards under the 1997
Incentive Plan. The maximum number of shares with respect


                                       52


to which an Award may be granted to any participant under the 1997 Incentive
Plan may not exceed 200,000 shares per calendar year.

     The 1997 Incentive Plan is administered by the Compensation Committee of
the Board of Directors, provided that the Stock Plan Subcommittee will
administer the issuance of awards to the Company's executive officers. The
Committee has the authority to adopt, amend and repeal the administrative
rules, guidelines and practices relating to the 1997 Incentive Plan and to
interpret the provisions of the 1997 Incentive Plan. The Compensation Committee
selects the recipients of Awards and determines (i) the number of shares of
Class A Common Stock covered by options and the dates upon which such options
become exercisable; (ii) the exercise price of options (which may not be less
than 100% of fair market value on the date of grant); (iii) the duration of
options (which may not exceed ten years); and (iv) the number of shares of
Class A Common Stock subject to any restricted stock or other stock-based
Awards and the terms and conditions of such Awards, including conditions for
repurchase, issue price and repurchase price. The Board of Directors is
required to make appropriate adjustments in connection with the 1997 Incentive
Plan and any outstanding Awards to reflect stock dividends, stock splits and
certain other events. In the event of a merger, liquidation or other
Acquisition Event (as defined in the 1997 Incentive Plan), the Board of
Directors is authorized to provide for outstanding Awards to be assumed or
substituted for, to accelerate the Awards to make them fully exercisable prior
to consummation of the Acquisition Event or to provide for a cash-out of the
value of any outstanding options. If any Award expires or is terminated,
surrendered, canceled or forfeited, the unused shares of Common Stock covered
by such Award will again be available for grant under the 1997 Incentive Plan.


     Other Stock Option Plans
     The Company has previously granted options to purchase shares of Class A
Common Stock pursuant to the 1993 Incentive Stock Option Plan, the 1994
Nonstatutory Stock Option Plan and the 1996 Stock Option Plan (collectively,
the "Terminated Plans"). In connection with the adoption of the Company's 1997
Incentive Stock Option Plan, the Company will cease granting options under
these plans; however, all stock options granted prior to the effectiveness of
the 1997 Incentive Stock Option Plan will remain outstanding in accordance with
their terms and the terms of the respective plans under which they were
granted.


     As of July 31, 1997, options to purchase an aggregate of 1,377,635 shares
of Class A Common Stock, with a weighted average exercise price of $6.21 per
share, were outstanding under the Terminated Plans.


     Employee Stock Purchase Plan
     The Company's 1997 Employee Stock Purchase Plan (the "1997 Purchase Plan")
will become effective upon the date of this Prospectus. The 1997 Purchase Plan
is intended to allow eligible participating employees an opportunity to
purchase shares of Class A Common Stock at a discount. A maximum of 300,000
shares of Class A Common Stock will be available for issuance under the 1997
Purchase Plan. The 1997 Purchase Plan will be administered by the Compensation
Committee of the Board of Directors. All employees of the Company, except
employees who own five percent or more of the Company's stock, whose customary
employment is more than 20 hours per week, are eligible to participate in the
1997 Purchase Plan. To participate in the 1997 Purchase Plan, an employee must
authorize the Company to deduct an amount (up to ten percent of a participant's
regular pay) from his or her pay during six-month periods commencing on January
1 and July 1 of each year (each a "Payment Period") (except that the first
period will commence on the date of this Prospectus and will end on December
31, 1997). The maximum number of shares of Class A Common Stock that an
employee may purchase in any Payment Period is determined by applying the
formula stated in the 1997 Purchase Plan. The exercise price for the option for
each Payment Period is 85% of the lesser of the average market price of the
Company's Class A Common Stock on the first or last business day of the Payment
Period. If an employee is not a participant on the last day of the Payment
Period, such employee is not entitled to exercise his or her option, and the
amount of his or her accumulated payroll deductions will be refunded. An
employee's rights under the 1997 Purchase Plan terminate upon his or her
voluntary withdrawal from the plan at any time or upon termination of
employment.


                                       53


 Non-Employee Director Stock Option Plan
     The Directors' Plan will become effective upon the date of this
Prospectus. The Directors' Plan provides for the grant of options to purchase a
maximum of 50,000 shares of Class A Common Stock of the Company to non-employee
directors of the Company. The Directors' Plan is administered by the Board of
Directors. The Directors' Plan provides that each non-employee director will
receive an automatic grant of a nonqualified stock option to purchase 5,000
shares of Class A Common Stock upon initial election to the Board of Directors
(vesting in three equal installments on each of the three anniversaries
following the date of grant). An option to purchase 2,000 shares of Class A
Common Stock will be granted to each incumbent non-employee director on the
date of each annual meeting of stockholders beginning with the 1998 annual
meeting (vesting in three equal annual installments beginning on the first
anniversary of the date of grant). Options granted under the Directors' Plan
expire ten years from the date of grant. The option price for options granted
under the Directors' Plan is equal to the fair market value of a share of Class
A Common Stock as of the date of grant.


 401(k) Plan
     Effective July 1996, the Company implemented a 401(k) Plan Savings and
Retirement Plan (the "401(k) Plan"), a tax-qualified plan covering all of its
employees who are at least 21 years of age and have completed six months of
service with the Company. Each employee may elect to reduce his or her current
compensation by up to 15%, subject to the statutory limit (a maximum of $9,500
in calendar 1997) and have the amount of the reduction contributed to the
401(k) Plan. Subject to Board approval, the Company may contribute an
additional amount to the 401(k) Plan, up to $500 per individual per calendar
year. Employees vest in Company contributions ratably over a three-year period.
 

 

                                       54


                             CERTAIN TRANSACTIONS

     In connection with the sale by the Company of its Series D Convertible
Preferred Stock in December 1995, the Company entered into a Management
Services Agreement with BCI Growth III, L.P., North Atlantic Venture Fund, L.P.
and Vermont Venture Capital Fund, L.P., all of whom are stockholders of the
Company. Under the Management Services Agreement, the Company agreed to pay a
management fee of approximately $22,300 per month in consideration of certain
advisory services provided by such stockholders to the Company. Amounts due
under the agreement are not payable until the occurrence of a liquidity event,
including the closing of this Offering. As of April 30, 1997, the Company had
accrued approximately $360,000 related to such management fee. Gregory B.
Peters, a director of the Company, is affiliated with North Atlantic Venture
Fund, L.P. and Vermont Venture Capital Fund, L.P.

     The Company has from time to time engaged Casella Construction, Inc., a
company owned by John and Douglas Casella, both executive officers, directors
and significant stockholders of the Company, to provide construction services
for the Company. In the 1995, 1996 and 1997 fiscal years, the Company paid
Casella Construction, Inc. $339,138, $1,236,435 and $2,155,618, respectively.
The Company has engaged Casella Construction, Inc. to close and cap the Clinton
County unlined landfill. The amount to be paid to Casella Construction, Inc.
for this project is expected to be $2,465,000, of which $497,000 was paid in
fiscal 1997. In addition, the Company expects to pay an additional $1.6 million
to Casella Construction, Inc. to close and cap a portion of the NCES landfill.

     In August 1993, the Company entered into three real estate leases with
Casella Associates, a Vermont partnership owned by John and Douglas Casella,
relating to facilities occupied by the Company. One of these leases was
terminated in fiscal 1997, for which the Company paid Casella Associates
$191,869. The remaining leases, relating to the Company's Rutland and
Montpelier, Vermont facilities, call for aggregate monthly payments of
approximately $18,000 and expire in April 2003. These leases have been
classified by the Company as capital leases for financial reporting purposes.
The lease agreements relating to the Rutland and Montpelier properties provide
that if such agreements are terminated prior to their respective lease terms,
either Casella Associates or the Company must pay to Albank an amount which
represents 41.9% and 42.9%, respectively, of the then outstanding principal
balance (which on July 10, 1997 was $867,266), on a term loan made by Albank to
Casella Associates. In fiscal 1997, the Company purchased the land that is the
site of the Company's current Middlebury, Vermont facility from Casella
Associates for $122,000. In addition, the Company leases furniture and fixtures
from Casella Associates pursuant to operating leases which bear rent at an
aggregate of $950 per month and expire in 1999. In the 1995, 1996 and 1997
fiscal years, the Company paid Casella Associates an aggregate of $266,255,
$263,400 and $558,380, respectively.

     The Company operated an unlined landfill located in Whitehall, New York
owned by Bola, Inc., a corporation owned by John and Douglas Casella which
operated as a single-purpose real estate holding company. The Company paid the
cost of closing this landfill in 1992, and has agreed to pay all post-closure
obligations. In the 1995, 1996 and 1997 fiscal years, the Company paid $11,758,
$14,502 and $9,605 pursuant to this arrangement. The Company has accrued
$107,791 for costs associated with its post-closure obligations. There can be
no assurance that such accruals will be adequate to meet such obligations.

     In connection with the settlement of certain litigation naming the
Company, four of its subsidiaries, Messrs. James W. Bohlig and John W. and
Douglas R. Casella and one unrelated person as defendants, the Company has
agreed to pay an aggregate of $450,000 plus approximately $200,000 in legal
expenses incurred by the defendants. The lawsuit was brought derivatively in
the name of Meridian Group, Inc. ("Meridian"), a Vermont corporation which has
been inactive since 1993, of which Messrs. Bohlig and John Casella were
officers, directors and stockholders, as well as individually in the names of
the plaintiffs, who were also stockholders of Meridian. In response to the
lawsuit, in an effort to expedite adjudication, a majority of Meridian's
directors, including Messrs. Bohlig and John Casella, voted to place Meridian
into bankruptcy, and Meridian filed a petition under Chapter 7 of the Federal
Bankruptcy Code. The lawsuit was subsequently removed to the United States
Bankruptcy Court for the District of Vermont. On July 14, 1997, the bankruptcy
court approved the settlement. Messrs. John Casella and Bohlig were officers
and directors of Meridian at the time Meridian filed the petition under Chapter
7.


                                       55


     In connection with and at the time of the Company's acquisition of the
business of Catamount Waste Services, Inc., the Company entered into a lease in
June 1994 with CV Landfill, Inc., a Vermont corporation affiliated with
Catamount Waste Services, Inc., pursuant to which the Company agreed to lease a
transfer station for a term of 10 years. CV Landfill, Inc. is owned by John F.
Chapple III, who became a director of the Company at the time of the
acquisition of the business of Catamount Waste Services, Inc. Pursuant to the
lease agreement, the Company pays monthly rent for the first five years at a
rate of $5.00 per ton of waste disposed of at the transfer station, with a
minimum rent of $6,650 per month. Following the fifth anniversary of the lease
agreement, the Company pays monthly rent at a rate of $2.00 per ton, with a
minimum rent of $2,500 per month. In the 1995, 1996 and 1997 fiscal years, the
Company paid CV Landfill, Inc. $112,142, $139,687 and $136,729, respectively.

     As part of the acquisition by the Company of the assets of Superior
Disposal Service, Inc., Kerkim, Inc. and related companies in January 1997, the
Company engaged Kenneth H. Mead, the sole stockholder of such companies, as a
consultant for a five-year period ending in 2002. Upon such acquisition, Mr.
Mead became a director of the Company. The consulting agreement, which also
contains a non-competition covenant, provides that the Company will pay Mr.
Mead (i) a fee for acquisitions of collection businesses made by the Company
with Mr. Mead's active assistance within a defined geographic area, in an
amount equal to one month's net revenue of any such acquired business; (ii) a
fee of $500,000 for the acquisition by the Company with Mr. Mead's active
assistance of any enumerated landfill within a defined geographic area; and
(iii) a fee, in consideration of Mr. Mead's non-competition covenant, of
$600,000 paid in installments of $200,000 on each of the first and second
anniversaries of the date of the agreement and $100,000 on each of the third
and fourth anniversaries. In fiscal 1997, the Company paid Mr. Mead an
aggregate of $231,000 pursuant to this agreement.

     In July 1997, the Company's Board of Directors adopted a policy for all
related party transactions. The policy establishes guidelines, including (i)
requiring all future transactions, including without limitation the purchase,
sale or exchange of property or the rendering of any service, between the
Company and its officers, directors, employees or other affiliates to (a) be
approved by a majority of the members of the Board of Directors and by a
majority of the disinterested members of the Board of Directors, and (b) be on
reasonable terms no less favorable to the Company than could be obtained from
unaffiliated third parties; and (ii) requiring a third party bid on all
construction contracts in excess of $100,000. The Company adopted a policy in
June 1994 which required the Company to obtain competitive bids for contracts
with Casella Construction, Inc. in excess of $100,000. During the period that
such policy was in place, the Company awarded two construction contracts
greater than $100,000 in size to Casella Construction, Inc. without soliciting
third party bids, which contracts have been approved by a majority of the
Company's independent directors.


                                       56


                      PRINCIPAL AND SELLING STOCKHOLDERS

     The following table sets forth certain information regarding the
beneficial ownership of the Common Stock of the Company as of June 30, 1997,
and as adjusted for the sale of the shares of Class A Common Stock offered
hereby, by (i) each person or entity known to the Company to beneficially own
more than five percent of the Company's Common Stock, (ii) each director and
Named Executive Officer of the Company, (iii) all current directors and
executive officers of the Company as a group, and (iv) each Selling
Stockholder.



                                                                                                                    Total
                                                                                                                   Common
                                           Class A Common Stock                      Class B Common Stock           Stock
                              ----------------------------------------------- ----------------------------------- ----------
                                                                   To be                              To be        Voting
                                    Owned        To be Sold        Owned            Owned             Owned         Power
                                 Prior to the      in the        After the      Prior to the        After the     After the
                                   Offering       Offering       Offering         Offering          Offering      Offering
                              ------------------ ------------ --------------- ----------------- ----------------- ----------
Name of Beneficial
Owner(1)                        Number      %      Number       Number    %     Number     %      Number     %        %
- ----------------------------- ----------- ------ ------------ ----------- --- ----------- ----- ----------- ----- ----------
                                                                                         
John W. Casella(2)  .........     713,334   10.5        --                        500,000    50     500,000    50
Douglas R. Casella(3)  ......     713,334   10.5        --                        500,000    50     500,000    50
James W. Bohlig(4)  .........     435,000    6.3        --                             --    --          --    --
Jerry S. Cifor(5)   .........     126,667    1.9        --                             --    --          --    --
Gregory B. Peters (6)  ......     516,620    7.8                                       --    --          --    --
C. Andrew Russell(7)   ......     350,547    5.3                                       --    --          --    --
John F. Chapple III .........     294,191    4.5                                       --    --          --    --
Kenneth H. Mead(8)  .........     634,400    9.6                                        _    --          --    --
Michael F. Cronin(9)   ......     775,370   11.7                                       --    --          --    --
BCI Growth III, L.P.(10)  ...   1,635,795   24.8                                       --    --          --    --
North Atlantic Venture
 Fund, L.P. and
 The Vermont Venture
 Capital Fund, L.P.(11)   ...     516,620    7.8                                       --    --          --    --
National Waste Industries,
 Inc. (12) ..................     350,547    5.3                                       --    --          --    --
Weston Presidio Capital II,
 L.P.(13)  ..................     775,370   11.8                                       --    --          --    --
Norwest Equity Partners
 V(14)  .....................     818,227   12.4                                       --    --          --    --
Directors and executive
 officers as a group
 (9 people)(15)  ............   4,559,463   62.0                                1,000,000   100   1,000,000   100
Other Selling
 Stockholders
Prudential Securities  ......     104,680    1.6                                       --    --          --    --
FSC Corp.  ..................      71,429    1.1                                       --    --          --    --
Thomas Shattan   ............       5,714      *                                       --    --          --    --
Daniel C. Crane  ............      10,000      *                                       --    --          --    --
William Fosbrook    .........      55,000      *                                       --    --          --    --
Len Fosbrook  ...............      45,000      *                                       --    --          --    --
Steven Houghton  ............      31,000      *                                       --    --          --    --
Richard Lindgren    .........      31,000      *                                       --    --          --    --
Robert Lynch  ...............      31,000      *                                       --    --          --    --
Harry Ryan(16)   ............      90,000    1.4                                       --    --          --    --


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

* Less than 1% of the outstanding Common Stock.

 (1) Beneficial ownership is determined in accordance with rules of the
     Commission, and includes generally voting power and/or investment power
     with respect to securities. Shares of Common Stock subject to options
     currently exercisable or exercisable within 60 days of the date hereof
     ("Currently Exercisable Options") are deemed outstanding for computing the
     percentage beneficially owned by the person holding such options but are
     not deemed outstanding for purposes of computing the percentage
     beneficially owned by any other person. Except as indicated by footnote,
     the Company


                                       57


    believes that the persons named in this table, based on information
    provided by such persons, have sole voting and investment power with
    respect to the shares of Common Stock indicated.

 (2) Includes 148,334 shares issuable pursuant to Currently Exercisable
     Options, including options for 85,000 shares which vest on the closing of
     this Offering. Mr. Casella's address is c/o Casella Waste Systems, Inc.,
     25 Greens Hill Lane, Rutland, VT 05701.

 (3) Includes 148,334 shares issuable pursuant to Currently Exercisable
     Options, including options for 85,000 shares which vest on the closing of
     this Offering. Mr. Casella's address is c/o Casella Waste Systems, Inc.,
     25 Greens Hill Lane, Rutland, VT 05701.

 (4) Includes 300,000 shares issuable pursuant to Currently Exercisable
     Options, including options for 85,000 shares which vest on the closing of
     this Offering. Mr. Bohlig's address is c/o Casella Waste Systems, Inc., 25
     Greens Hill Lane, Rutland, VT 05701.

 (5) Consists of 106,667 shares issuable pursuant to Currently Exercisable
     Options, including options for 56,000 shares which vest on the closing of
     this Offering.

 (6) Consists of 516,620 shares held by North Atlantic Venture Fund, L.P., of
     which Mr. Peters is a General Partner and The Vermont Venture Capital
     Fund, L.P., of which Mr. Peters is the Managing General Partner. Mr.
     Peters disclaims beneficial ownership of such shares except to the extent
     of his pecuniary interest in such firms.

 (7) Consists of 350,547 shares held by National Waste Industries, Inc., a
     company that is wholly-owned by RRZ&G, of which Mr. Russell is Vice
     Chairman. Mr. Russell disclaims beneficial ownership of such shares except
     to the extent of his pecuniary interest in such company. Mr. Russell's
     address is c/o National Waste Industries, Inc., CNG Tower, Suite 3100, 625
     Liberty Avenue, Pittsburgh, PA 15222.

 (8) Consists of 570,960 shares held by Mr. Mead at June 30, 1997, 63,440
     shares that the Company is required to issue Mr. Mead after the closing of
     the Offering, subject to adjustment pursuant to certain indemnification
     obligations of Mr. Mead to the Company, and      shares that the Company
     is required to issue to Mr. Mead upon completion of the Offering (assuming
     an initial public offering price of $     per share). Mr. Mead's address
     is 1669 N.W. Loop, Ocala, FL 34475.

 (9) Consists of 775,370 shares held by Weston Presidio Capital II, L.P., of
     which Mr. Cronin is a General Partner. Mr. Cronin disclaims beneficial
     ownership of such shares except to the extent of his pecuniary interest in
     such firm. Mr. Cronin's address is c/o Weston Presidio Capital II, L.P.,
     One Federal Street, Boston, MA 02110.

(10) The address of BCI Growth III, LP is Glenpointe Centre West, Teaneck, NJ
     07666

(11) The address of North Atlantic Venture Fund L.P. is 70 Center Street,
     Portland, ME 04140, and the address of The Vermont Venture Capital Fund,
     L.P. is Corporate Plaza, Suite 600, 76 St. Paul Street, Burlington, VT
     05401.

(12) The address of National Waste Industries, Inc. is CNG Tower, Suite 3100,
     625 Liberty Avenue, Pittsburgh, PA 15222.

(13) The address of Weston Presidio Capital II, L.P. is One Federal Street,
     Boston, MA 02110.

(14) The address of Norwest Equity Partners V is 40 William Street, Suite 305,
     Wellesley, MA 02181.

(15) Includes 723,335 shares issuable pursuant to Currently Exercisable
     Options, including options for 311,000 shares which vest on the closing of
     this Offering.

(16) Includes 12,000 shares held in trust for the benefit of Mr. Ryan's
     children. Mr. Ryan disclaims beneficial ownership of such shares.


                                       58


                         DESCRIPTION OF CAPITAL STOCK

     The following summary of certain provisions of the Company's Common Stock,
Preferred Stock, Restated Certificate of Incorporation and Restated By-Laws
gives effect to the filing upon the closing of this Offering of the Restated
Certificate of Incorporation, is not intended to be complete and is qualified
by reference to the provisions of applicable law and to the Company's Restated
Certificate of Incorporation and Restated By-Laws included as exhibits to the
Registration Statement. See "Additional Information".


Authorized, Issued and Outstanding Capital Stock
     Effective upon the filing of the Restated Certificate of Incorporation,
the authorized capital stock of the Company will consist of 30,000,000 shares
of Class A Common Stock, $0.01 par value, 1,000,000 shares of Class B Common
Stock, $0.01 par value, and 1,000,000 shares of Preferred Stock, $0.01 par
value. As of June 30, 1997, there were 6,587,813 shares of Class A Common Stock
issued and outstanding and held of record by 28 stockholders and 1,000,000
shares of Class B Common Stock issued and outstanding and held of record by two
stockholders.


Common Stock
     The shares of Class A Common Stock and Class B Common Stock are identical
in all respects, except for voting rights and certain conversion rights and
transfer restrictions in respect of the shares of the Class B Common Stock, as
described below. The number of authorized shares of any class or classes of
capital stock of the Company may be increased or decreased (but not below the
number of shares thereof then outstanding) by the affirmative vote of the
holders of a majority of the voting power of the stock of the Company entitled
to vote generally in the election of directors irrespective of the provisions
of Section 242(b)(2) of the General Corporation Law of the State of Delaware
(the "Delaware Law") or any corresponding provision hereinafter enacted.

     Voting Rights. The holders of Class A Common Stock are entitled to one
vote per share. Holders of Class B Common Stock are entitled to ten votes per
share. Holders of all classes of Common Stock entitled to vote will generally
vote together as a single class on all matters presented to the stockholders
for their vote or approval except that the holders of Class A Common Stock,
voting separately as a class, will at all times be entitled to elect at least
one director, and such director may be removed, with or without cause, only by
the holders of the Class A Common Stock. Mr. Michael F. Cronin is the designee
of the holders of Class A Common Stock.

     Dividends. Holders of Class A Common Stock and Class B Common Stock are
entitled to receive dividends at the same rate if, as and when such dividends
are declared by the Board out of assets legally available therefor after
payment of dividends required to be paid on shares of Preferred Stock, if any.
The Company may not make any dividend or distribution to any holder of any
class of Common Stock unless simultaneously with such dividend or distribution
the Company makes the same dividend or distribution with respect to each
outstanding share of Common Stock regardless of class. In the case of a
dividend or other distribution payable in shares of a class of Common Stock,
including distributions pursuant to stock splits or divisions of Common Stock,
only shares of Class A Common Stock may be distributed with respect to Class A
Common Stock, and only shares of Class B Common Stock may be distributed with
respect to Class B Common Stock. Whenever a dividend or distribution, including
distributions pursuant to stock splits or divisions of the Common Stock, is
payable in shares of a class of Common Stock, the number of shares of each
class of Common Stock payable per share of such class of Common Stock shall be
equal in number. In the case of dividends or other distributions consisting of
other voting securities of the Company or of voting securities of any
corporation which is a wholly-owned subsidiary of the Company, the Company
shall declare and pay such dividends in two separate classes of such voting
securities, identical in all respects except that (i) the voting rights of each
such security issued to the holders of Class A Common Stock shall be one-tenth
of the voting rights of each such security issued to holders of Class B Common
Stock; (ii) such security issued to holders of Class B Common Stock shall
convert into the security issued to the holders of Class A Common Stock upon
the same terms and conditions applicable to the conversion of Class B Common
Stock into Class A Common Stock and shall have the same restrictions on
transfer and ownership applicable to the transfer and ownership of the Class B
Common Stock; and (iii) with respect only to dividends or other distributions
of voting securities of any


                                       59


corporation which is a wholly owned subsidiary of the Company, the respective
voting rights of each such security issued to holders of Class A Common Stock
and Class B Common Stock with respect to elections of directors shall otherwise
be as comparable as is practicable to those of the Class A Common Stock and
Class B Common Stock, respectively. In the case of dividends or other
distributions consisting of securities convertible into, or exchangeable for,
voting securities of the Company or of voting securities of any corporation
which is a wholly owned subsidiary of the Company, the Company shall provide
that such convertible or exchangeable securities and the underlying securities
be identical in all respects (including, without limitation, the conversion or
exchange rate) except that the underlying securities may have the same
differences as they would have if the Company issued voting securities of the
Company or of a wholly owned subsidiary rather than issuing securities
convertible into, or exchangeable for, such securities.

     Restrictions on Additional Issuances And Transfer. The Company may not
issue or sell any shares of Class B Common Stock or any securities (including,
without limitation, any rights, options, warrants or other securities)
convertible into, or exchangeable or exercisable for, shares of Class B Common
Stock to any person who is not a Class B Permitted Holder. Additionally, shares
of Class B Common Stock may not be transferred, whether by sale, assignment,
gift, bequest, appointment or otherwise, to a person other than a Class B
Permitted Holder. Notwithstanding the foregoing, (i) any Class B Permitted
Holder may pledge his, her or its shares of Class B Common Stock to a financial
institution pursuant to a bona fide pledge of such shares as collateral
security for indebtedness due to the pledgee provided that such shares remain
subject to the transfer restrictions and that, in the event of foreclosure or
other similar action by the pledgee, such pledged shares of Class B Common
Stock may only be transferred to a Class B Permitted Holder or converted into
shares of Class A Common Stock, as the pledgee may elect; and (ii) the
foregoing transfer restrictions shall not apply in the case of a merger,
consolidation or business combination of the Company with or into another
corporation in which all of the outstanding shares of Common Stock and
Preferred Stock of the Company regardless of class are purchased by the
acquiror.

     Conversion. Class A Common Stock has no conversion rights. Shares of Class
B Common Stock are convertible into Class A Common Stock, in whole or in part,
at any time and from time to time at the option of the holder, on the basis of
one share of Class A Common Stock for each share of Class B Common Stock
converted. Each share of Class B Common Stock will also automatically convert
into one share of Class A Common Stock if, on the record date for any meeting
of the stockholders of the Company, the number of shares of Common Stock held
by the Class B Permitted Holders is less than 10% of the aggregate number of
shares of Common Stock outstanding immediately upon the consummation of this
Offering (          shares, subject to appropriate adjustment for stock splits,
reverse stock splits, stock dividends and similar transactions). Additionally,
at such time as a person ceases to be a Class B Permitted Holder, any share of
Class B Common Stock held by such person at such time shall automatically
convert into a share of Class A Common Stock. The Company covenants that (i) it
will at all times reserve and keep available out of its authorized but unissued
shares of Class A Common Stock, such number of shares of Class A Common Stock
issuable upon the conversion of all outstanding shares of Class B Common Stock;
(ii) it will cause any shares of Class A Common Stock issuable upon conversion
of a share of Class B Common Stock that require registration with or approval
of any governmental authority under federal or state law before such shares may
be issued upon conversion to be so registered or approved; and (iii) it will
use its best efforts to list the shares of Class A Common Stock required to be
delivered upon conversion prior to such delivery upon such national securities
exchange upon which the outstanding Class A Common Stock is listed at the time
of such delivery.

     Reclassification and Merger. In the event of a reclassification or other
similar transaction as a result of which the shares of Class A Common Stock are
converted into another security, then a holder of Class B Common Stock will be
entitled to receive upon conversion the amount of such other security that the
holder would have received if the conversion occurred immediately prior to the
record date of such reclassification or other similar transaction. No
adjustments in respect of dividends will be made upon the conversion of any
share of Class B Common Stock; except if a share is converted subsequent to the
record date for the payment of a dividend or other distribution on shares of
Class B Common Stock but prior to such payment, then the registered holder of
such share at the close of business on such record date will


                                       60


be entitled to receive the dividend or other distribution payable on such date
regardless of the conversion thereof or the Company's default in payment of the
dividend due on such date.

     In the event the Company enters into any consolidation, merger,
combination or other transaction in which shares of Common Stock are exchanged
for or changed into other stock or securities, cash and/or any other property,
then, and in such event, the shares of each class of Common Stock will be
exchanged for or changed into either (1) the same amount of stock, securities,
cash and/or any other property, as the case may be, into which or for which
each share of any other class of Common Stock is exchanged or changed;
provided, however, that if shares of Common Stock are exchanged for or changed
into shares of capital stock, such shares so exchanged for or changed into may
differ to the extent and only to the extent that the Class A Common Stock and
the Class B Common Stock differ as provided in the Company's Restated
Certificate of Incorporation, or (2) if holders of each class of Common Stock
are to receive different distributions of stock, securities, cash and/or any
other property, an amount of stock, securities, cash and/or property per share
having a value, as determined by an independent investment banking firm of
national reputation selected by the Board of Directors, equal to the value per
share into which or for which each share of any other class of Common Stock is
exchanged or changed.

     Liquidation. In the event of liquidation of the Company, after payment of
the debts and other liabilities of the Company and after making provision for
the holders of Preferred Stock, if any, the remaining assets of the Company
will be distributable ratably among the holders of the Class A Common Stock and
Class B Common Stock treated as a single class.

     Other Provisions. The holders of the Class A Common Stock and Class B
Common Stock are not entitled to preemptive rights. None of the Class A Common
Stock or Class B Common Stock may be subdivided or combined in any manner
unless the other classes are subdivided or combined in the same proportion. The
Company may not make any offering of options, rights or warrants to subscribe
for shares of Class B Common Stock. If the Company makes an offering of
options, rights or warrants to subscribe for shares of any other class or
classes of capital stock (other than Class B Common Stock) to all holders of a
class of Common Stock, then the Company is required to simultaneously make an
identical offering to all holders of the other classes of Common Stock other
than to any class the holders of which, voting as a separate class, agrees that
such offering need not be made to such class. All such options, rights or
warrants offerings shall offer the respective holders of Class A Common Stock
and Class B Common Stock the right to subscribe at the same rate per share.

     As used in this Prospectus, the term "Class B Permitted Holder" includes
only the following persons: (i) John W. Casella or Douglas R. Casella and their
respective estates, guardians, conservators or committees; (ii) the spouses of
John Casella or Douglas Casella and their respective estates, guardians,
conservators or committees; (iii) each descendant of John Casella or Douglas
Casella (a "Casella Descendant") and their respective estates, guardians,
conservators or committees; (iv) each Family Controlled Entity (as defined
below); and (v) the trustees, in their respective capacities as such, of each
Casella Family Trust (as defined below). The term "Family Controlled Entity"
means (i) any not-for-profit corporation if at least a majority of its board of
directors is composed of John Casella or Douglas Casella, their spouses and/or
Casella Descendants; (ii) any other corporation if at least a majority of the
value of its outstanding equity is owned by Class B Permitted Holders; (iii)
any partnership if at least a majority of the economic interest of its
partnership interests are owned by Class B Permitted Holders; and (iv) any
limited liability or similar company if at least a majority of the economic
interest of the Company is owned by Class B Permitted Holders. The term
"Casella Family Trust" includes trusts the primary beneficiaries of which are
John Casella or Douglas Casella, their spouses, Casella Descendants, siblings,
spouses of Casella Descendants and their respective estates, guardians,
conservator or committees and/or charitable organizations, provided that if the
trust is a wholly charitable trust, at least a majority of the trustees of such
trust consist of John or Douglas Casella, their spouses and/or Class B
Permitted Holders.


Preferred Stock
     The Board of Directors is authorized, subject to any limitations
prescribed by law, without stockholder approval, to issue up to 1,000,000
shares of Preferred Stock in one or more series. Each such series of Preferred
Stock shall have such rights, preferences, privileges and restrictions,
including voting rights,


                                       61


dividend rights, exchange rights, conversion rights, redemption privileges and
liquidation preferences, as shall be determined by the Board of Directors. The
rights of the holders of shares of Common Stock will be subject to, and may be
adversely affected by, the rights of the holders of any shares of Preferred
Stock that may be issued in the future. Preferred Stock may, at the discretion
of the Board of Directors, be entitled to preference over the Common Stock with
respect to the payment of dividends and the distribution of assets in the event
of liquidation, dissolution or winding up. Additionally, the issuance of shares
of Preferred Stock could also decrease the amount of earnings and assets
available for distribution to the holders of the Common Stock. If any
cumulative dividends or amounts payable on a return of capital are not paid in
full, shares of Preferred Stock of all issued series would participate ratably
in accordance with the amounts that would be payable on such shares if all such
dividends were declared and paid in full or the sums which would be payable on
such shares on the return of capital if all amounts so payable were paid in
full, as the case may be.

     The purpose of authorizing the Board of Directors to issue Preferred Stock
and determine its rights and preferences is to eliminate delays associated with
a stockholder vote on specific issuances. The issuance of Preferred Stock,
while providing desirable flexibility in connection with possible acquisitions
and other corporate purposes, could have the effect of making it more difficult
for a third party to acquire, or of discouraging a third party from acquiring,
a majority of the outstanding voting capital stock of the Company. The Company
has no present plans to issue any shares of Preferred Stock.


Delaware Law and Certain Charter and By-Law Provisions
     The Company is subject to the provisions of Section 203 of the General
Corporation Law of Delaware. In general, this statute prohibits a publicly-held
Delaware corporation from engaging in a "business combination" with an
"interested stockholder" for a period of three years after the date of the
transaction in which the person becomes an interested stockholder, unless the
business combination is approved in a prescribed manner. An "interested
stockholder" is a person who, together with affiliates and associates, owns (or
within the prior three years did own) 15% or more of the corporation's voting
stock.

     The Company's Restated Certificate of Incorporation provides that
vacancies on the Board of Directors may only be filled by a majority of the
Board of Directors then in office. Furthermore, any director elected by the
stockholders, or by the Board of Directors to fill a vacancy, may be removed
only by a vote of 75% of the combined voting power of the shares of Common
Stock entitled to vote for the election of directors (provided that the
director elected by the holders of Class A Common Stock, voting separately as a
class, may be removed only by the holders of at least 75% of the outstanding
shares of Class A Common Stock).

     The Company's Restated Certificate of Incorporation and Restated By-Laws
provide that, after the closing of this Offering, any action required or
permitted to be taken by the stockholders of the Company may be taken only at a
duly called annual or special meeting of stockholders. These provisions could
have the effect of delaying until the next stockholders meeting stockholder
actions which are favored by the holders of a majority of the outstanding
voting securities of the Company, especially since special meetings of
stockholders may be called only by the Board of Directors or President of the
Company. These provisions may also discourage another person or entity from
making a tender offer for the Company's Common Stock, because such person or
entity, even if it acquired a majority of the outstanding voting securities of
the Company, would be able to take action as a stockholder (such as electing
new directors or approving a merger) only at a duly called stockholders
meeting, and not by written consent. The Restated By-laws also establish
procedures, including advance notice procedures, with regard to the nomination,
other than by or at the direction of the Board of Directors, of candidates for
election as directors and other matters to be brought before stockholders
meetings.

     The foregoing provisions, which may be amended only by a 75% vote of the
stockholders, could have the effect of making it more difficult for a third
party to effect a change in the control of the Board of Directors. In addition,
these provisions could have the effect of making it more difficult for a third
party to acquire, or of discouraging a third party from attempting to acquire,
a majority of the outstanding voting stock of the Company and may make more
difficult or discourage a takeover of the Company.


                                       62


     The Company has also included in its Restated Certificate of Incorporation
provisions to eliminate the personal liability of its directors for monetary
damages resulting from breaches of their fiduciary duty to the extent permitted
by Delaware General Corporation Law and to indemnify its directors and officers
to the fullest extent permitted by Section 145 of the Delaware General
Corporation Law.


Transfer Agent and Registrar
     The transfer agent and registrar for the Class A Common Stock is Boston
EquiServe, L.P., Boston, Massachusetts.

                                       63


                        SHARES ELIGIBLE FOR FUTURE SALE

     Upon completion of this Offering, the Company will have            shares
of Common Stock outstanding, assuming no exercise of the Underwriters'
over-allotment option and no exercise of outstanding options or warrants. Of
the shares of Common Stock outstanding upon completion of this Offering, all of
the           shares of Class A Common Stock sold in this Offering will be
freely tradable without restriction or further registration under the
Securities Act, except for any shares purchased by "affiliates" of the Company,
as that term is defined under the Securities Act and the regulations
promulgated thereunder (an "Affiliate").

     The executive officers, directors and stockholders of the Company (holding
an aggregate of 6,607,813 shares of Common Stock) have agreed that, for a
period of 180 days after the date of this Prospectus, they will not sell,
consent to sell or otherwise dispose of any Common Stock, any options to
purchase Common Stock or any securities convertible into or exchangeable for
Common Stock, owned directly by such persons or with respect to which they have
the power of disposition, without the prior written consent of the
representatives of the Underwriters (the "Lock-Up Agreements"). Upon expiration
of the Lock-Up Agreements, approximately 6,544,373 additional shares of Common
Stock will be available for sale in the public market, subject to the
provisions of Rule 144 or Rule 701 under the Securities Act. The remaining
63,440 shares will be eligible for sale thereafter upon expiration of their
respective holding periods under Rule 144.

     In general, under Rule 144 as currently in effect, beginning 90 days after
the effective date of the Registration Statement of which this Prospectus is a
part, a stockholder, including an Affiliate, who has beneficially owned his or
her restricted securities (as that term is defined in Rule 144) for at least
one year from the later of the date such securities were acquired from the
Company or (if applicable) the date they were acquired from an Affiliate, is
entitled to sell, within any three-month period, a number of such shares that
does not exceed the greater of 1% of the then outstanding Common Stock
(approximately         shares immediately after this Offering) or the average
weekly trading volume in the Common Stock during the four calendar weeks
preceding the date on which notice of such sale was filed under Rule 144,
provided certain requirements concerning availability of public information,
manner of sale and notice of sale are satisfied. In addition, under Rule
144(k), if a period of at least two years has elapsed between the later of the
date restricted securities were acquired from the Company or (if applicable)
the date they were acquired from an Affiliate of the Company, a stockholder who
is not an Affiliate of the Company at the time of sale and has not been an
Affiliate of the Company for at least three months prior to the sale is
entitled to sell the Stock immediately without compliance with the foregoing
requirements under Rule 144.

     Securities issued in reliance on Rule 701 (such as shares of Common Stock
that may be acquired pursuant to the exercise of certain options granted under
the Company's stock option plans) are restricted securities and, beginning 90
days after the effective date of the Registration Statement of which this
Prospectus is a part, may be sold by stockholders other than Affiliates of the
Company subject only to the manner of sale provisions of Rule 144 and by
Affiliates under Rule 144 without compliance with its one-year holding period
requirement.


     Options and Warrants
     As of July 31, 1997, options and warrants to purchase 1,760,215 shares of
Common Stock were outstanding (not including shares to be sold by Selling
Stockholders in this Offering issued upon the exercise of options or warrants
outstanding as of July 31, 1997), of which 1,252,100 shares were vested as of
the date of this Prospectus. Of these shares of Common Stock, 1,102,891 shares
are subject to Lock-Up Agreements. The remaining 149,209 vested shares are not
subject to Lock-Up Agreements and may be immediately eligible for resale in
certain circumstances.

     The Company intends to file one or more registration statements on Form
S-8 under the Securities Act to register the shares of Class A Common Stock
subject to outstanding stock options and Class A Common Stock issuable pursuant
to the Company's stock option and purchase plans. Such registration statements
would become effective upon the filing thereof. Stock covered by these
registration statements will thereupon be eligible for sale in the public
markets, subject to the Rule 144 limitations applicable to Affiliates and
lock-up agreements.


                                       64


 Effect of Sales of Stock
     Prior to this Offering, there has been no public market for the Common
Stock of the Company, and no prediction can be made as to the effect, if any,
that market sales of Common Stock or the availability of shares for sale will
have on the market price of the Common Stock prevailing from time to time.
Nevertheless, sales of significant numbers of Common Stock in the public market
could adversely affect the market price of the Common Stock and could impair
the Company's future ability to raise capital through an offering of its equity
securities.


     Registration Rights
     Following this Offering, the holders (the "Holders") of approximately
6,310,072 shares of the Company's Class A Common Stock (including shares of
Common Stock issuable upon the exercise of outstanding warrants and vested
options), or their assignees (collectively, the "Registrable Securities"), will
be entitled to certain rights with respect to the registration of such shares
under the Securities Act. Under the terms of an agreement between the Company
and the Holders, in the event the Company intends to register any of its
securities under the Securities Act, the Holders shall be entitled to include
Registrable Securities in such registration. However, the managing underwriter
of any such offering may, under certain circumstances, exclude some or all of
such Registrable Securities from such registration. The Holders also are
entitled, subject to certain conditions and limitations, to demand the Company
to register some or all of their Registrable Securities under the Securities
Act, provided that such demand may be made no earlier than 180 days after this
Offering, nor more than twice in the aggregate. The Company generally is
required to bear the expenses of all such registrations, except underwriting
discounts and commissions. If the Holders, by exercising their demand
registration rights, cause a large number of securities to be registered and
sold in the public market, such sales could have an adverse effect on the
market price of the Company's Class A Common Stock. Moreover, if the Company
were to include in a Company-initiated registration shares held by the Holders
pursuant to exercise of their piggyback registration rights, such sales may
have an adverse effect on the Company's ability to raise additional equity
capital.


                                 LEGAL MATTERS

     Certain legal matters in connection with this Offering will be passed upon
for the Company by Hale and Dorr LLP, Boston, Massachusetts, and for the
Underwriters by Morrison Cohen Singer & Weinstein, LLP, New York, New York.


                                    EXPERTS

     The audited financial statements of the Company included in this
Prospectus and elsewhere in this Registration Statement have been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
reports with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.


                            ADDITIONAL INFORMATION

     The Company has filed with the Commission a Registration Statement (which
term shall include all amendments, exhibits, schedules and supplements thereto)
on Form S-1 under the Securities Act with respect to the Common Stock offered
hereby. This Prospectus, which constitutes a part of the Registration
Statement, does not contain all of the information set forth in the
Registration Statement, certain parts of which are omitted in accordance with
the rules and regulations of the Commission, to which Registration Statement
reference is hereby made. Statements made in this Prospectus as to the contents
of any contract, agreement or other document referred to are not necessarily
complete. With respect to each such contract, agreement or other document filed
as an exhibit to the Registration Statement, reference is made to the exhibit
for a more complete description of the matter involved, and each such statement
shall be deemed qualified in its entirety by such reference. The Registration
Statement and the exhibits thereto may be inspected and copied at prescribed
rates at the public reference facilities maintained by the Commission at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at
the regional offices of the Commission located at Seven World Trade Center,
13th Floor, New York,


                                       65


New York 10048 and 500 West Madison Street, Suite 1400, Chicago, Illinois
60661, upon payment of certain fees prescribed by the Commission. The
Commission also maintains a World Wide Web site which provides online access to
reports, proxy and information statements and other information regarding
registrants that file electronically with the Commission at the address
"http://www.sec.gov."


                                       66



                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


                       CONSOLIDATED FINANCIAL STATEMENTS
                         AS OF APRIL 30, 1996 AND 1997
                        TOGETHER WITH AUDITORS' REPORT


                         Index to Financial Statements




                                                                                           Page
                                                                                           -----
                                                                                        
Consolidated financial statements of Casella Waste Systems, Inc.
 Report of Independent Public Accountants    ............................................. F-2
 Consolidated balance sheets as of April 30, 1996 and 1997  .............................. F-3
 Consolidated statements of operations for the years ended April 30, 1995, 1996 and 1997   F-5
 Consolidated statements of redeemable preferred stock, redeemable put warrants and
  stockholders' equity (deficit) for the years ended April 30, 1995, 1996 and 1997  ...... F-6
 Consolidated statements of cash flows for the years ended April 30, 1995, 1996 and 1997   F-8
 Notes to consolidated financial statements  ............................................. F-9
Financial statements of completed acquisitions (included pursuant to Regulation S-X,
 Rule 3.05):
 Sawyer Companies:
  Report of Independent Public Accountants   ............................................. F-24
  Combined balance sheet as of December 31, 1995   ....................................... F-25
  Combined statement of income and retained earnings for the year ended December 31,
   1995  ................................................................................. F-26
  Combined statement of cash flows for the year ended December 31, 1995    ............... F-27
  Notes to combined financial statements  ................................................ F-28
 Vermont Waste and Recycling Management, Inc.:
  Report of Independent Public Accountants   ............................................. F-33
  Balance sheet as of November 15, 1996   ................................................ F-34
  Statement of operations for the ten and one-half months ended November 15, 1996   ...... F-35
  Statement of stockholders' equity for the ten and one-half months ended 
   November 15, 1996 ..................................................................... F-36
   Statement of cash flows for the ten and one-half months ended November 15, 1996   ..... F-37
  Notes to financial statements  ......................................................... F-38
 The Superior Disposal Companies:
  Report of Independent Public Accountants   ............................................. F-41
  Combined balance sheets as of December 31, 1995 and 1996  .............................. F-42
  Combined statements of operations for the years ended December 31, 1995 and 1996  ...... F-43
  Combined statements of stockholder's equity for the years ended December 31, 1995
   and 1996 .............................................................................. F-44
  Combined statements of cash flows for the years ended December 31, 1995 and 1996  ...... F-45
  Notes to combined financial statements  ................................................ F-46
 Clinton County, New York -- Solid Waste Department Enterprise Fund:
  Report of Independent Public Accountants   ............................................. F-52
  Balance sheets as of December 31, 1995 and June 30, 1996 (unaudited)  .................. F-53
  Statements of operations for the year ended December 31, 1995 and the six months
   ended June 30, 1996 (unaudited)  ...................................................... F-54
  Statements of fund deficit for the year ended December 31, 1995 and the six months
   ended June 30, 1996 (unaudited)  ...................................................... F-55
  Statements of cash flows for the year ended December 31, 1995 and the six months
   ended June 30, 1996 (unaudited)  ...................................................... F-56
  Notes to financial statements  ......................................................... F-57


 

                                      F-1


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors of
Casella Waste Systems, Inc.:

     We have audited the accompanying consolidated balance sheets of Casella
Waste Systems, Inc. (a Delaware corporation) and subsidiaries as of April 30,
1996 and 1997, and the related consolidated statements of operations,
redeemable preferred stock, redeemable put warrants and stockholders' equity
(deficit) and cash flows for each of the three years in the period ended April
30, 1997. 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 generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Casella Waste Systems, Inc.
and subsidiaries as of April 30, 1996 and 1997, and the results of their
operations and their cash flows for each of the three years in the period ended
April 30, 1997, in conformity with generally accepted accounting principles.



                      ARTHUR ANDERSEN LLP



Boston, Massachusetts
June 27, 1997 (except for the
matters discussed in Note 4 and
Note 10 as to which the
date is August 6, 1997)

 

                                      F-2


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


                          CONSOLIDATED BALANCE SHEETS




                                                                                       April 30,
                                                                     ----------------------------------------------
                                                                                                      Pro Forma
                                                                        1996            1997             1997
                                                                     -------------   --------------   -------------
                                                                                                      (Unaudited)
                                                                                             
ASSETS
Current assets:
  Cash and cash equivalents   ....................................     $   474,587   $  1,414,542     $  1,414,542
  Restricted funds--closure fund escrow   ........................         186,864      1,532,295        1,532,295
  Accounts receivable--trade, less allowance for doubtful accounts
   of approximately $353,000 and $710,000 in 1996 and 1997,
   respectively   ................................................       6,442,874     12,935,881       12,935,881
  Refundable income taxes  .......................................         258,114        230,864          230,864
  Prepaid expenses   .............................................         663,197        878,757          878,757
  Prepaid income taxes  ..........................................         275,812        542,647          542,647
  Other current assets  ..........................................         312,817        722,141          722,141
                                                                      ------------   -------------    -------------
      Total current assets    ....................................       8,614,265     18,257,127       18,257,127
                                                                      ------------   -------------    -------------
Property and equipment, at cost:
  Land and land held for investment    ...........................       2,122,225      3,093,501        3,093,501
  Landfills    ...................................................      20,304,328     31,762,758       31,762,758
  Landfill development  ..........................................         287,338        362,197          362,197
  Buildings and improvements  ....................................       4,848,534     11,005,765       11,005,765
  Machinery and equipment  .......................................       6,440,981     10,071,416       10,071,416
  Rolling stock   ................................................      12,972,343     20,324,922       20,324,922
  Containers   ...................................................       6,080,455     10,469,802       10,469,802
                                                                      ------------   -------------    -------------
                                                                        53,056,204     87,090,361       87,090,361
  Less--accumulated depreciation and amortization  ...............      16,153,365     22,413,404       22,413,404
                                                                      ------------   -------------    -------------
      Property and equipment, net   ..............................      36,902,839     64,676,957       64,676,957
                                                                      ------------   -------------    -------------
Other assets:
  Intangible assets, net   .......................................      11,536,656     45,968,549       45,968,549
  Restricted funds--closure fund escrow   ........................       3,604,644      3,334,686        3,334,686
  Other assets    ................................................         590,040        779,110          779,110
                                                                      ------------   -------------    -------------
                                                                        15,731,340     50,082,345       50,082,345
                                                                      ------------   -------------    -------------
                                                                       $61,248,444   $133,016,429     $133,016,429
                                                                      ============   =============    =============


 

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

                                      F-3


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


                          CONSOLIDATED BALANCE SHEETS


                                  (Continued)



                                                                                              April 30,
                                                                       --------------------------------------------------------
                                                                                                                Pro Forma
                                                                           1996                1997                1997
                                                                       ----------------   -----------------   -----------------
                                                                                                               (Unaudited)
                                                                                                     
        LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Current maturities of long-term debt   ...........................    $   4,799,134      $    5,584,415      $    5,584,415
  Current maturities of capital lease obligations    ...............          409,488             391,709             391,709
  Accounts payable  ................................................        3,178,634           8,454,288           8,454,288
  Accrued payroll and related expenses   ...........................          616,203           1,221,861           1,221,861
  Accrued closure and postclosure costs, current portion   .........           45,998           3,417,269           3,417,269
  Deferred revenue  ................................................          443,131           1,449,428           1,449,428
  Other accrued expenses  ..........................................          995,899           2,443,375           2,443,375
                                                                        -------------      --------------      --------------
      Total current liabilities    .................................       10,488,487          22,962,345          22,962,345
                                                                        -------------      --------------      --------------
Long-term debt, less current maturities  ...........................       19,732,652          70,508,900          70,508,900
                                                                        -------------      --------------      --------------
Capital lease obligations, less current maturities   ...............        1,913,384           1,373,177           1,373,177
                                                                        -------------      --------------      --------------
Deferred income taxes  .............................................        1,216,129           1,382,278           1,382,278
                                                                        -------------      --------------      --------------
Accrued closure and postclosure costs, less current portion   ......        5,225,191           4,909,983           4,909,983
                                                                        -------------      --------------      --------------
Other long-term liabilities  .......................................          519,427             364,456             364,456
                                                                        -------------      --------------      --------------
Commitments and contingencies (Note 6)
Redeemable preferred stock:
  Series A Redeemable with warrants exercisable for Class A
   Common Stock, $.01 par value (stated at redemption value)--
   authorized--616,620 shares
   issued and outstanding--516,620 shares in 1996 and 1997
   (no shares pro forma)  ..........................................        2,376,452           3,638,481                  --
  Series B Redeemable with warrants exercisable for Class  A
   Common Stock, $.01 par value (stated at redemption value)--
   authorized--1,402,461 shares
   issued and outstanding--1,294,579 shares in 1996 and 1997
   (no shares pro forma)  ..........................................        5,955,063           9,117,535                  --
  Series C Mandatorily Redeemable, $.01 par value ($7.00
   redemption value)--
   authorized--1,000,000 shares
   issued and outstanding--424,307 shares in 1996 and 1997
   (424,307 shares pro forma)   ....................................        2,016,872           2,221,146           2,970,149
  Series D Convertible Redeemable, $.01 par value
   (stated at redemption value)--
   authorized--1,922,169 shares
   issued and outstanding--1,922,169 shares in 1996 and 1997
   (no shares pro forma)  ..........................................       12,547,260          16,448,854                  --
                                                                        -------------      --------------      --------------
      Total redeemable preferred stock   ...........................       22,895,647          31,426,016           2,970,149
                                                                        -------------      --------------      --------------
Redeemable put warrants to purchase 100,000 Shares of Class A
 Common Stock in 1996 and 1997 (100,000 warrants pro forma)   ......          400,000             400,000             400,000
                                                                        -------------      --------------      --------------
Stockholders' equity (deficit):
  Class A Common Stock--
   authorized--10,000,000 shares, $.01 par value
   issued and outstanding--2,099,191 shares in 1996 and
   2,854,445 shares in 1997 (6,587,813 shares pro forma)   .........           20,992              28,544              65,878
  Class B Common Stock--
   authorized--1,000,000 shares, $.01 par value; 10 votes per share
   issued and outstanding--1,000,000 shares in 1996 and 1997
   (1,000,000 shares pro forma)    .................................           10,000              10,000              10,000
  Additional paid-in capital    ....................................          615,567           9,981,917          39,149,453
  Accumulated deficit  .............................................       (1,789,032)        (10,331,187)        (11,080,190)
                                                                        -------------      --------------      --------------
      Total stockholders' equity (deficit)  ........................       (1,142,473)           (310,726)         28,145,141
                                                                        -------------      --------------      --------------
                                                                        $  61,248,444      $  133,016,429      $  133,016,429
                                                                        =============      ==============      ==============


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

                                      F-4


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF OPERATIONS






                                                                 Fiscal Year Ended April 30,
                                       --------------------------------------------------------------------------------
                                                                                                            Pro Forma
                                                                                             Pro Forma     As Adjusted
                                            1995             1996             1997             1997           1997
                                       ---------------- ---------------- ---------------- ---------------- ------------
                                                                                                     
Revenues   ...........................  $ 20,873,075     $ 38,109,453     $ 73,175,843     $ 73,175,843
                                        ------------     ------------     ------------     ------------    ------------
Operating expenses:
Cost of operations  ..................    11,615,003       21,654,419       43,503,806       43,503,806
General and administrative   .........     2,456,010        6,302,434       11,339,830       11,339,830
Depreciation and amortization   ......     4,511,494        7,642,939       13,053,209       13,053,209
                                        ------------     ------------     ------------     ------------    -----------
                                          18,582,507       35,599,792       67,896,845       67,896,845
                                        ------------     ------------     ------------     ------------    -----------
Operating income    ..................     2,290,568        2,509,661        5,278,998        5,278,998
                                        ------------     ------------     ------------     ------------    -----------
Other (income) expenses:
Interest income  .....................      (267,056)        (195,632)        (252,120)        (252,120)
Interest expense    ..................     1,980,112        2,587,916        4,159,738        4,159,738
Other expense (income), net  .........        55,420          (78,491)         931,214          931,214
                                        ------------     ------------     ------------     ------------    -----------
                                           1,768,476        2,313,793        4,838,832        4,838,832
                                        ------------     ------------     ------------     ------------    -----------
Income before provision for
 income taxes and
 extraordinary items   ...............       522,092          195,868          440,166          440,166
Provision for income taxes   .........       220,017          143,427          451,952          451,952
                                        ------------     ------------     ------------     ------------    -----------
Income (loss) before
extraordinary loss  ..................       302,075           52,441          (11,786)         (11,786)
Extraordinary items from
 extinguishment of debt
 (net of $168,098 income tax
 benefit) (Note 7)  ..................            --          326,308               --               --
                                        ------------     ------------     ------------     ------------    -----------
Net income (loss)   ..................  $    302,075     $   (273,867)    $    (11,786)    $    (11,786)
                                        ============     ============     ============     ============    ===========
Pro forma (unaudited)
 Accretion of Series C
  Mandatorily Redeemable
  Preferred Stock to its
  redemption value  ..................                                                         (953,277)
                                                                                           ------------    -----------
 Net loss applicable to
  common stockholders  ...............                                                         (965,063)
                                                                                           ============    ===========
 Net loss per share of
  common stock   .....................                                                            (0.13)
                                                                                           ============    ===========
 Weighted average common
  stock and common stock
  equivalent shares
  outstanding    .....................                                                        7,408,132
                                                                                           ============    ===========


      

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

                                      F-5


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


CONSOLIDATED STATEMENTS OF REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS
                      AND STOCKHOLDERS' EQUITY (DEFICIT)
 



                                                  Redeemable Preferred Stock
                               -----------------------------------------------------------------
                                  Series A Redeemable with         Series B Redeemable with
                                  Warrants Exercisable for         Warrants Exercisable for
                                    Class A Common Stock             Class A Common Stock
                               ------------------------------- ---------------------------------
                                 Number of      Liquidation       Number of       Liquidation
                                  Shares           Value           Shares            Value
                               -------------- ---------------- ---------------- ----------------
                                                                    
Balance, April 30, 1994                 --    $          --               --    $          --
Issuance of Class A
 Common Stock and
 warrants   ..................          --               --               --               --
Accretion of put
 warrants   ..................          --               --               --               --
Net income  ..................          --               --               --               --
                                ----------    --------------    ------------    --------------
Balance April 30, 1995                  --               --               --               --
Issuance of preferred
 stock and other
 capital transactions   ......     516,620        2,376,452        1,294,579        5,955,063
Issuance costs ...............          --               --               --               --
Accretion of preferred
 stock   .....................          --               --               --               --
Net loss .....................          --               --               --               --
                                ----------    --------------    ------------    --------------
Balance, April 30, 1996            516,620        2,376,452        1,294,579        5,955,063
Issuance of Class A
 Common Stock
 in various
 acquisitions  ...............          --               --               --               --
Accretion of preferred
 stock and warrants  .........          --        1,262,029               --        3,162,472
Net loss    ..................          --               --               --               --
                                ----------    --------------    ------------    --------------
Balance April 30, 1997             516,620        3,638,481        1,294,579        9,117,535
                                ----------    --------------    ------------    --------------
Pro forma adjustments
 (unaudited) (see
 Note 2(k))                       (516,620)      (3,638,481)      (1,294,579)      (9,117,535)
                                ----------    --------------    ------------    --------------
Pro forma balance,
 April 30, 1997
 (unaudited)   ...............          --    $          --               --    $          --
                                ==========    ==============    ============    ==============




                                       Series C                      Series D
                                      Mandatorily                   Convertible
                                      Redeemable                    Redeemable
                               ------------------------- ---------------------------------
                               Number of   Liquidation      Number of       Liquidation
                                 Shares       Value          Shares            Value
                               ----------- ------------- ---------------- ----------------
                                                              
Balance, April 30, 1994              --     $       --              --    $          --
Issuance of Class A
 Common Stock and
 warrants   ..................       --             --              --               --
Accretion of put
 warrants   ..................       --             --              --               --
Net income  ..................       --             --              --               --
                                --------    -----------   ------------    --------------
Balance April 30, 1995               --             --              --               --
Issuance of preferred
 stock and other
 capital transactions   ......  424,307      1,951,812       1,922,169       13,455,180
Issuance costs ...............       --             --              --         (972,771)
Accretion of preferred
 stock   .....................       --         65,060              --           64,851
Net loss .....................       --             --              --               --
                                --------    -----------   ------------    --------------
Balance, April 30, 1996         424,307      2,016,872       1,922,169       12,547,260
Issuance of Class A
 Common Stock
 in various
 acquisitions  ...............       --             --              --               --
Accretion of preferred
 stock and warrants  .........       --        204,274              --        3,901,594
Net loss    ..................       --             --              --               --
                                --------    -----------   ------------    --------------
Balance April 30, 1997          424,307      2,221,146       1,922,169       16,448,854
                                --------    -----------   ------------    --------------
Pro forma adjustments
 (unaudited) (see
 Note 2(k))                          --        749,003      (1,922,169)     (16,448,854)
                                --------    -----------   ------------    --------------
Pro forma balance,
 April 30, 1997
 (unaudited)   ...............  424,307     $2,970,149              --    $          --
                                ========    ===========   ============    ==============


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

                                      F-6


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


     CONSOLIDATED STATEMENTS OF REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT
                  WARRANTS AND STOCKHOLDERS' EQUITY (DEFICIT)
                                  (Continued)
     



                                                   Stockholders' Equity (Deficit)
                                           -----------------------------------------------
                                                   Class A                 Class B
                                                Common Stock            Common Stock
                                           ----------------------- -----------------------
                            Redeemable       Number    $0.01 Par     Number    $0.01 Par
                           Put Warrants    of Shares     Value     of Shares     Value
                          ---------------- ----------- ----------- ----------- -----------
                                                                
Balance, April 30, 1994   $      61,662      1,355,000   $13,550     1,000,000   $10,000
Issuance of Class A
 Common Stock and
 warrants    ............       700,000        744,191     7,442            --        --
Accretion of put
 warrants    ............     2,380,296             --        --            --        --
Net income   ............            --             --        --            --        --
                          --------------    ----------   --------   ----------   --------
Balance, April 30, 1995       3,141,958      2,099,191    20,992     1,000,000    10,000
Issuance of preferred
 stock and other
 capital transactions   .    (2,741,958)            --        --            --        --
Issuance costs  .........            --             --        --            --        --
Accretion of preferred
 stock    ...............            --             --        --            --        --
Net loss  ...............            --             --        --            --        --
                          --------------    ----------   --------   ----------   --------
Balance, April 30, 1996         400,000      2,099,191    20,992     1,000,000    10,000
Issuance of Class A
 Common Stock in
 various acquisitions   .            --        755,254     7,552            --        --
Accretion of preferred
 stock and warrants   .              --             --        --            --        --
Net loss  ...............            --             --        --            --        --
                          --------------    ----------   --------   ----------   --------
Balance, April 30, 1997         400,000      2,854,445    28,544     1,000,000    10,000
Pro forma adjustments
 (unaudited) (see
 Note 2(k))  ............            --      3,733,368    37,334            --        --
                          --------------    ----------   --------   ----------   --------
Pro forma balance,
 April 30, 1997
 (Unaudited)    ......... $     400,000      6,587,813   $65,878     1,000,000   $10,000
                          ==============    ==========   ========   ==========   ========




                                               Retained           Total
                            Additional         Earnings       Stockholders'
                              Paid-in        (Accumulated        Equity
                              Capital          Deficit)         (Deficit)
                          ---------------- ----------------- ----------------
                                                    
Balance, April 30, 1994   $      21,400     $     692,967    $     737,917
Issuance of Class A
 Common Stock and
 warrants    ............     3,430,961                --        3,438,403
Accretion of put
 warrants    ............            --        (2,380,296)      (2,380,296)
Net income   ............            --           302,075          302,075
                          --------------    -------------    --------------
Balance, April 30, 1995       3,452,361        (1,385,254)       2,098,099
Issuance of preferred
 stock and other
 capital transactions   .    (2,836,794)               --       (2,836,794)
Issuance costs  .........            --                --               --
Accretion of preferred
 stock    ...............            --          (129,911)        (129,911)
Net loss  ...............            --          (273,867)        (273,867)
                          --------------    -------------    --------------
Balance, April 30, 1996         615,567        (1,789,032)      (1,142,473)
Issuance of Class A
 Common Stock in
 various acquisitions   .     9,366,350                --        9,373,902
Accretion of preferred
 stock and warrants   .              --        (8,530,369)      (8,530,369)
Net loss  ...............            --           (11,786)         (11,786)
                          --------------    -------------    --------------
Balance, April 30, 1997       9,981,917       (10,331,187)        (310,726)
Pro forma adjustments
 (unaudited) (see
 Note 2(k))  ............    29,167,536          (749,003)      28,455,867
                          --------------    -------------    --------------
Pro forma balance,
 April 30, 1997
 (Unaudited)    ......... $  39,149,453     $ (11,080,190)   $  28,145,141
                          ==============    =============    ==============


      

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

                                      F-7


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                                                                April 30,
                                                                           ---------------------------------------------------
                                                                               1995              1996              1997
                                                                           ---------------   ---------------   ---------------
                                                                                                      
Cash flows from operating activities:
 Net income (loss)   ...................................................   $    302,075      $   (273,867)     $    (11,786)
                                                                           -------------     -------------     -------------
 Adjustments to reconcile net income (loss) to net cash provided by
 operating activities--
  Depreciation and amortization  .......................................      4,511,494         7,642,939        13,053,209
  (Gain) loss on sale of equipment  ....................................        (61,429)          (41,003)          313,039
  Provision (benefit) for deferred income taxes    .....................        186,017           568,585           (77,997)
  Write-down of land under development    ..............................        240,079                --                --
  Extraordinary item--loss on extinguishment of debt  ..................             --           326,308                --
  Changes in assets and liabilities, net of effects of acquisitions--
   Accounts receivable--
    Trade   ............................................................       (121,640)       (1,615,995)       (3,360,238)
    Related parties  ...................................................        996,583                --                --
   Other current assets    .............................................       (793,465)          312,991          (145,450)
   Accounts payable--
    Trade   ............................................................       (878,994)          146,702         5,275,654
    Related parties  ...................................................       (273,770)               --                --
  Accrued closure and postclosure costs   ..............................        272,194           732,242           227,963
  Accrued and other liabilities  .......................................        131,492           424,765          (548,403)
                                                                           -------------     -------------     -------------
                                                                              4,208,561         8,497,534        14,737,777
                                                                           -------------     -------------     -------------
     Net cash provided by operating activities  ........................      4,510,636         8,223,667        14,725,991
                                                                           -------------     -------------     -------------
Cash flows from investing activities:
 Acquisitions, net of cash acquired    .................................     (8,289,000)      (17,321,845)      (34,824,629)
 Additions to property and equipment   .................................     (3,414,593)      (10,080,587)      (14,926,135)
 Proceeds from sale of equipment    ....................................        193,228            65,939           165,643
 Funds held by trustees for acquisitions and other costs
  of acquisitions    ...................................................      1,473,874                --                --
 Restricted funds--closure fund escrow .................................      1,203,784          (213,630)         (625,473)
 Other assets  .........................................................         (8,502)           65,277          (103,306)
                                                                           -------------     -------------     -------------
     Net cash used in investing activities   ...........................     (8,841,209)      (27,484,846)      (50,313,900)
                                                                           -------------     -------------     -------------
Cash flows from financing activities:
 Proceeds from issuance of preferred stock, net of issuance costs    ...             --        12,482,412                --
 Payments to subordinated debtholders  .................................             --        (2,072,174)               --
 Deferred debt acquisition costs    ....................................       (513,083)         (125,260)         (388,607)
 Payments on short-term debt, net   ....................................     (1,000,721)               --                --
 Proceeds from long-term borrowings    .................................     22,279,462        23,054,334        43,258,000
 Principal payments on long-term debt  .................................    (14,999,195)      (13,836,068)       (4,548,687)
 Principal payments on capital lease obligations   .....................     (1,163,355)         (481,348)       (1,792,842)
 Proceeds from issuance of warrants    .................................         14,025                --                --
                                                                           -------------     -------------     -------------
     Net cash provided by financing activities  ........................      4,617,133        19,021,896        36,527,864
                                                                           -------------     -------------     -------------
Net increase (decrease) in cash and cash equivalents  ..................        286,560          (239,283)          939,955
Cash and cash equivalents, beginning of year    ........................        427,310           713,870           474,587
                                                                           -------------     -------------     -------------
Cash and cash equivalents, end of year    ..............................   $    713,870      $    474,587      $  1,414,542
                                                                           =============     =============     =============
Supplemental disclosures of cash flow information:
 Cash paid during the year for--
  Interest  ............................................................   $  1,788,468      $  2,255,260      $  3,865,056
                                                                           =============     =============     =============
  Income taxes    ......................................................   $    217,159      $    117,150      $    598,190
                                                                           =============     =============     =============
Supplemental disclosures of noncash investing and financing activities:
 During fiscal 1996, the Company converted certain subordinated
  debt into redeemable preferred stock (see Note 7).
 Summary of entities acquired--
  Fair value of assets acquired  .......................................   $ 25,668,000      $ 22,344,722      $ 65,072,296
  Fair value of the issuance of the Company's stock and warrants   .         (3,821,000)               --        (9,373,904)
  Cash paid    .........................................................     (8,289,000)      (17,321,845)      (34,824,629)
                                                                           -------------     -------------     -------------
     Liabilities assumed and notes payable to sellers ..................   $ 13,558,000      $  5,022,877      $ 20,873,763
                                                                           =============     =============     =============


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

                                      F-8


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. OPERATIONS

     Casella Waste Systems, Inc. is a regional, integrated, non-hazardous solid
waste services company that provides collection, transfer, disposal and
recycling services in Vermont, New Hampshire, Maine, upstate New York and
northern Pennsylvania.

     The consolidated financial statements of the Company include the accounts
of Casella Waste Systems, Inc. and its wholly owned subsidiaries: Casella Waste
Management, Inc., New England Waste Services, Inc., New England Waste Services
of Vermont, Inc., Bristol Waste Management, Inc., Sunderland Waste Management,
Inc., Newbury Waste Management, Inc., North Country Environmental Services,
Inc., Sawyer Environmental Recovery Facilities, Inc., Sawyer Environmental
Services, Casella T.I.R.E.S., Inc., New England Waste Services of N.Y., Inc.,
Casella Waste Management of N.Y., Inc. and Casella Waste Management of
Pennsylvania, Inc.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     A summary of the Company's significant accounting policies follows:


(a)        Principles of Consolidation

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries. All significant intercompany transactions
and balances have been eliminated in consolidation.


(b)        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 amounts reported in the financial statements and
accompanying notes and the disclosure of contingent assets and liabilities.
Actual results could differ from those estimates.


(c)        Revenue Recognition

     The Company recognizes revenues as the services are provided. Certain
customers are billed in advance and, accordingly, recognition of the related
revenues is deferred until the services are provided.


(d)        Fair Value of Financial Instruments

     The Company's financial instruments consist primarily of cash and cash
equivalents, trade receivables, investments in closure trust funds, trade
payables and debt instruments. The book values of cash and cash equivalents,
trade receivables, investments in closure trust funds and trade payables
approximate their respective fair values. The Company's debt instruments that
are outstanding as of April 30, 1997 have carrying values that approximate
their respective fair values. See Note 4 for the terms and carrying values of
the Company's various debt instruments.


(e)        Cash and Cash Equivalents

     The Company considers all highly liquid investments purchased with
maturities of three months or less to be cash equivalents.


(f)        Closure Fund Escrow

     Restricted funds held in trust consist of amounts on deposit with various
banks that support the Company's financial assurance obligations for its
facilities' closure and postclosure costs.


                                      F-9


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

(g)        Property and Equipment

     Property and equipment are stated at cost, less accumulated depreciation
and amortization. The Company provides for depreciation using the straight-line
method by charges to operations in amounts that allocate the cost of the assets
over their estimated useful lives as follows:




                                         Estimated
                                         Useful Life
   Asset Classification                  ------------
                                      
   Buildings and improvements   ......   20-30 years
   Machinery and equipment   .........   2-10 years
   Rolling stock    ..................   1-10 years
   Containers    .....................   2-12 years


     The cost of maintenance and repairs is charged to operations as incurred.
Depreciation expense for the years ended April 30, 1995, 1996 and 1997 was
$1,628,405, $2,908,092 and $6,498,346, respectively.

     Capitalized landfill costs include expenditures for land and related
airspace, permitting costs and preparation costs. Landfill permitting and
preparation costs represent only direct costs related to these activities,
including legal, engineering and construction. Interest is capitalized on
landfill permitting and construction projects and other projects under
development while the assets are undergoing activities to ready them for their
intended use. The interest capitalization rate is based on the Company's
weighted average cost of indebtedness. No interest was capitalized during
fiscal years 1995 and 1996. Interest capitalized during fiscal 1997 was
$182,418. Management routinely reviews its investment in operating landfills,
transfer stations and other significant facilities to determine whether the
costs of these investments are realizable.

     Landfill permitting and acquisition costs, excluding the estimated
residual value of land, are typically amortized as permitted airspace of the
landfill is consumed. For many of the Company's landfills, preparation costs,
which include the costs of construction associated with excavation, liners,
site berms and the installation of leak detection and leachate collection
systems, are also typically amortized as total permitted airspace of the
landfill is consumed. In determining the amortization rate for these landfills,
preparation costs include the total estimated costs to complete construction of
the landfills' permitted capacity. For other landfills, the landfill
preparation costs are generally less significant and are amortized as the
airspace for the particular benefited phase is consumed. Units-of-production
amortization rates are determined annually for each of the Company's operating
landfills. The rates are based on estimates provided by the Company's engineers
and accounting personnel and consider the information provided by aerial
surveyors which are generally performed annually.

(h)        Accrued Closure and Postclosure Costs

     Accrued closure and postclosure costs include the current and noncurrent
portion of accruals associated with obligations for closure and postclosure of
the Company's operating and closed landfills. The Company, based on input from
its engineers and accounting personnel, estimates its future cost requirements
for closure and postclosure monitoring and maintenance for solid waste
landfills based on its interpretation of the technical standards of the U.S.
Environmental Protection Agency's Subtitle D regulations and the air emissions
standards under The Clean Air Act as they are being applied on a state-by-state
basis. Closure and postclosure monitoring and maintenance costs represent the
costs related to cash expenditures yet to be incurred when a landfill facility
ceases to accept waste and closes.

     Accruals for closure and postclosure monitoring and maintenance
requirements in the U.S. consider final capping of the site, site inspection,
groundwater monitoring, leachate management, methane gas


                                      F-10


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

control and recovery, and operation and maintenance costs to be incurred during
the period after the facility closes. Certain of these environmental costs,
principally capping and methane gas control costs, are also incurred during the
operating life of the site in accordance with the landfill operation
requirements of Subtitle D and the air emissions standards. Reviews of the
future cost requirements for closure and postclosure monitoring and maintenance
for the Company's operating landfills by the Company's engineers and accounting
personnel are performed at least annually and are the basis upon which the
Company's estimates of these future costs and the related accrual rates are
revised. The Company provides accruals for these estimated costs as the
remaining permitted airspace of such facilities is consumed.

     The states in which the Company operates require a certain portion of
these accrued closure and postclosure obligations to be funded at any point in
time. Accordingly, the Company has placed $3,790,458 and $4,396,715 in 1996 and
1997, respectively, in restricted investment accounts to fund these future
obligations.

     In addition, the Company has been required to post a surety bond or bank
letter of credit to secure its obligations to close its landfills in accordance
with environmental regulations. At April 30, 1997, the Company had provided
letters of credit totaling $2,698,606 to secure the Company's landfill closure
obligations, expiring between May 1997 and June 1998.


(i)        Intangible Assets

     Goodwill is the cost in excess of fair value of identifiable assets of
acquired businesses and is amortized on the straight-line method over periods
not exceeding 40 years. Other intangible assets include covenants not to
compete and customer lists and are amortized on the straight-line method over
their estimated useful lives, typically no more than 10 years. The Company
continually evaluates whether events and circumstances have occurred subsequent
to an acquisition that indicate the remaining estimated useful life or carrying
value of these intangible assets may warrant revision. When factors indicate
that these assets should be evaluated for possible impairment, the Company uses
an estimate of the related business segment's undiscounted cash flows over the
remaining life of the asset in measuring recoverability.

     Deferred debt acquisition costs are capitalized and amortized over the
life of the related debt using the effective interest method.

     Intangible assets at April 30, 1996 and 1997 consist of the following:




                                                        Fiscal Year Ended April 30,
                                                        ----------------------------
                                                           1996           1997
                                                        -------------   ------------
                                                                  
   Goodwill   .......................................   $ 8,217,155     $41,825,613
   Covenants not to compete  ........................     4,843,826       7,055,866
   Customer lists   .................................       459,570         467,401
   Deferred debt acquisition costs and other   ......       412,702         698,777
                                                        ------------    ------------
                                                         13,933,253      50,047,657
   Less--accumulated amortization  ..................     2,396,597       4,079,108
                                                        ------------    ------------
                                                        $11,536,656     $45,968,549
                                                        ============    ============


     Effective May 1, 1996, the Company adopted Statement of Financial
Accounting Standards (SFAS) No. 121, Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets To Be Disposed Of. In accordance
with SFAS No. 121, the Company evaluates the recoverability of its carrying
value of


                                      F-11


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

the Company's long-lived assets and certain intangible assets based on
estimated undiscounted cash flows to be generated from each of such assets as
compared to the original estimates used in measuring the assets. To the extent
impairment is identified, the Company reduces the carrying value of such
impaired assets. The change did not have a material impact on the Company's
financial statements.

(j)        Income Taxes

     The Company records income taxes in accordance with SFAS No. 109,
Accounting for Income Taxes. Under SFAS No. 109, deferred income taxes are
recognized based on the expected future tax consequences of differences between
the financial statement basis and the tax basis of assets and liabilities,
calculated using enacted tax rates in effect for the year in which the
differences are expected to be reflected in the tax return.

(k)        Unaudited Pro Forma and Unaudited Pro Forma As Adjusted Presentation
 

     Under the terms of the Company's agreements with the holders of the Series
A and Series B Redeemable Preferred Stock with warrants exercisable for Class A
Common Stock, the preferred stock will automatically be redeemed and the
redemption price applied to the exercise of the warrants upon the closing of
the Company's proposed initial public offering. Under the terms of the
Company's agreements with the holders of the Series D Convertible Redeemable
Preferred Stock, the preferred stock will be converted automatically into
shares of Class A Common Stock upon the closing of the Company's proposed
initial public offering. The unaudited pro forma consolidated balance sheet,
unaudited pro forma consolidated statement of operations and unaudited pro
forma consolidated statement of redeemable preferred stock, redeemable put
warrants and stockholders' equity (deficit) reflect these transactions of the
preferred stock and warrants as well as the accretion of the Series C
Mandatorily Redeemable Preferred Stock to its redemption value.

     The unaudited pro forma as adjusted statement of operations gives effect
to (i) the elimination of certain non-recurring charges; (ii) the acquisitions
completed during fiscal 1997; and (iii) the application of the estimated net
proceeds from the Offering, as if each had occurred as of May 1, 1996.

(l)        Unaudited Pro Forma Net Loss per Share of Common Stock and Pro
           Forma, As Adjusted, Net Income per Share of Common Stock

     Pro forma net loss per share of common stock is computed based on the
weighted average number of common shares outstanding and gives effect to the
following adjustments. For purposes of this calculation, dilutive stock options
and warrants that are considered common stock equivalents are not included, as
the effect of their inclusion would be dilutive except that pursuant to
Securities and Exchange Commission Staff Accounting Bulletin No. 83, common and
common equivalent shares issued during the 12-month period prior to the date of
the initial filing of the Company's Registration Statement have been included
in the calculation, using the treasury stock method, as if they were
outstanding for all periods presented. Fair market value for the purpose of
this calculation was assumed to be $_____, which is the midpoint of the assumed
initial public offering price range. Also, all outstanding shares of Redeemable
Preferred Stock, including the Redeemable Preferred Stock with warrants, which
will automatically convert into Class A Common Stock upon the closing of the
Company's proposed initial public offering, are assumed to be converted to
Class A Common Stock at the time of issuance.

     Pro forma, as adjusted, net income per share of common stock includes the
effect of dilutive stock options and warrants, which are considered common
stock equivalents, using the treasury stock method. Pro forma, as adjusted, net
income per share of common stock also assumes the elimination of preferred
stock accretion and interest expense relating to the assumed preferred stock
redemption and debt reduction with the proceeds from the Company's proposed
initial public offering. Additionally, pro forma, as adjusted, net income per
share


                                      F-12


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

of common stock gives effect to the acquisitions completed in fiscal 1997
completed as if the acquisitions had occurred on May 1, 1996. Pro forma, as
adjusted, weighted average shares outstanding includes the shares to be issued
by the Company in the proposed initial public offering, which will be used to
redeem the Series C Mandatorily Redeemable Preferred Stock and reduce certain
outstanding debt.

     Historical net income (loss) per share data have not been presented, as
such information is not considered to be relevant or material.


(m)        New Accounting Pronouncements not yet Adopted

     In February 1997, the Financial Accounting Standards Board (FASB) issued
SFAS No. 128, Earnings per Share. This statement establishes standards for
computing and presenting earnings per share (EPS) and applies to entities with
publicly held common stock or potential common stock. This statement simplifies
the standards for computing earnings per share previously found in Accounting
Principles Board (APB) Opinion No. 15, Earnings per Share, and makes them
comparable to international EPS standards. It replaces the presentation of
primary EPS with a presentation of basic EPS. It also requires dual
presentation of basic and diluted EPS on the face of the income statement for
all entities with complex capital structures and requires a reconciliation of
the numerator and denominator of the basic EPS computation to the numerator and
denominator of the diluted EPS computation. This statement is effective for
financial statements issued for periods ending after December 15, 1997,
including interim periods; earlier application is not permitted. This statement
requires restatement of all prior-period EPS data presented. The adoption of
this statement will not have a material impact on the Company's financial
statements.


3. BUSINESS ACQUISITIONS
     During fiscal 1995 and 1996, the Company completed 5 and 15 acquisitions,
respectively, including two landfills in 1995 and one landfill in 1996. During
fiscal 1997, the Company completed 24 acquisitions, including the 25-year
capital lease of a landfill.

     The operating results of these businesses are included in the consolidated
statements of operations from the dates of acquisition. All of the Company's
acquisitions were accounted for as purchases and/or capital leases and,
accordingly, the purchase prices have been allocated to the net assets acquired
based on fair values at the dates of acquisition with the residual amounts
allocated to goodwill. The purchase prices allocated to the net assets acquired
were as follows (rounded to thousands):




                                                             Fiscal Year Ended April 30,
                                                   -----------------------------------------------
                                                        1995            1996            1997
                                                   --------------- --------------- ---------------
                                                                          
   Accounts receivable and prepaid expenses    ...  $  1,085,000    $  2,947,000   $  3,918,000
   Investments--restricted   .....................     3,335,000       1,240,000        450,000
   Landfills  ....................................    13,477,000       3,495,000      8,013,000
   Property and equipment    .....................     3,735,000       7,425,000     16,878,000
   Covenants not to compete and customer lists  ..     1,034,000       2,060,000      2,212,000
   Goodwill   ....................................     3,002,000       5,178,000     33,602,000
   Deferred taxes   ..............................      (329,000)       (806,000)       (73,000)
   Debt and notes payable    .....................    (9,641,000)     (3,656,000)    (5,075,000)
   Other liabilities assumed    ..................    (3,588,000)       (561,000)   (15,726,000)
                                                    ------------    ------------   -------------
   Total consideration    ........................  $ 12,110,000    $ 17,322,000   $ 44,199,000
                                                    ============    ============   =============




                                      F-13


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

3. BUSINESS ACQUISITIONS (Continued)

     The following unaudited pro forma combined information (rounded to
thousands) shows the results of the Company's operations for the years ended
April 30, 1996 and 1997 as though each of the completed acquisitions had
occurred as of May 1, 1995, exclusive of the effects of this Offering.




                                                                   Fiscal Year Ended April 30,
                                                               -----------------------------------
                                                                   1996               1997
                                                               ----------------   ----------------
                                                                            
   Revenues    .............................................   $ 79,348,000       $ 98,384,000
   Operating income  .......................................      6,915,000          7,155,000
   Net loss    .............................................       (873,000)          (310,000)
   Pro forma loss per share of common stock  ...............          (0.18)             (0.04)
   Weighted average common stock and common stock equivalent
    shares outstanding  ....................................      4,874,000          7,408,000


     The pro forma results have been prepared for comparative purposes only and
are not necessarily indicative of the actual results of operations had the
acquisitions taken place as of May 1, 1995 or the results that may occur in the
future. Furthermore, the pro forma results do not give effect to all cost
savings or incremental costs that may occur as a result of the integration and
consolidation of the companies.


4. LONG-TERM DEBT
     Long-term debt as of April 30, 1996 and 1997 consists of the following:



                                                                                April 30,
                                                                       ----------------------------
                                                                          1996           1997
                                                                       -------------   ------------
                                                                                 
   Advances on a bank acquisition line, which provides for
    advances of up to $67,000,000, due December 31, 1999.
    Interest on outstanding advances accrues at the bank's base
    rate (8.5% at April 30, 1997), payable monthly in arrears. The
    debt is collateralized by all assets of the Company, whether
    now owned or hereafter acquired   ..............................   $ 9,200,686     $52,358,686
   Term note payable to a bank, secured by all assets of the
    Company (whether now owned or hereafter acquired), bearing
    interest at the bank's base rate plus .25% per annum, due in
    monthly installments of $208,333 (plus accrued interest)
    through December 1999    .......................................     9,166,667       6,666,667
   Term note payable to a bank, secured by all assets of the
    Company (whether now owned or hereafter acquired), bearing
    interest at the bank's base rate plus .25% per annum, due in
    monthly installments of $64,286 (plus accrued interest)
    through December 2000    .......................................     3,535,714       2,764,286
   Notes payable in connection with businesses acquired, bearing
    interest at rates of 7% to 9%, due in monthly installments
    ranging from $939 to $11,152, expiring November 1997
    through August 2006   ..........................................     2,628,719       6,507,460
   Payments due to Clinton County, discounted at 4.75%, due in
    quarterly installments of $375,046 through March 2003  .........            --       7,796,216
                                                                       ------------    ------------
                                                                        24,531,786      76,093,315
   Less--current portion  ..........................................     4,799,134       5,584,415
                                                                       ------------    ------------
                                                                       $19,732,652     $70,508,900
                                                                       ============    ============


                                      F-14


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

4. LONG-TERM DEBT (Continued)

     On March 12, 1997, the Company entered into a three-year interest rate
swap agreement (the Swap Agreement) with a bank. The purpose was to effectively
convert a portion of the Company's interest rate exposure on advances under its
acquisition line from a floating rate to a fixed rate until the expiration of
the Swap Agreement. The Swap Agreement effectively fixes the Company's interest
rate on the notional amount of $35,000,000 to 6.2% per annum. Net monthly
payments or monthly receipts under the Swap Agreement are recorded as
adjustments to interest expense. In the event of nonperformance by the
counterparty, the Company would be exposed to interest rate risk if the
variable interest rate received were to exceed the fixed rate paid by the
Company under the terms of the Swap Agreement.

     The acquisition line and term loans contain certain covenants that, among
other things, restrict dividends or stock repurchases, limit capital
expenditures and annual operating lease payments, and set minimum fixed charge,
interest coverage and leverage ratios and minimum consolidated adjusted net
worth requirements. As of April 30, 1997, the Company was in compliance with
all covenants.

     The Company's revolving credit facility with a group of banks led by
BankBoston N.A., as agent, permits the Company to borrow up to $85.0 million,
subject to availability, and certain term loans aggregating $25.0 million for
acquisition and general corporate purposes. The revolving credit facility
matures in July 2002, and bears interest at varying rates equal to the agent
bank's base rate plus up to 0.25% per annum, or at the applicable Eurodollar
rate plus up to 2.75% per annum. BankBoston's base rate at August 1, 1997 was
8.5% per annum. The term loans of $10.0 million and $15.0 million mature in
August 2002 and August 2004. At August 4, 1997, an aggregate of $42.0 million
was outstanding under the revolving credit facility. The Company is permitted
to reborrow under the revolving credit facility.

     As of April 30, 1997, debt matures as follows:



                                  Amount
                                 ------------
Fiscal Year Ending April 30,
                              
    1998    ..................   $ 5,584,415
    1999    ..................     5,703,847
    2000    ..................    57,180,575
    2001    ..................     2,911,657
    2002    ..................     2,111,674
    Thereafter    ............     2,601,147
                                 ------------
                                 $76,093,315
                                 ============


5. INCOME TAXES
     The provision (benefit) for income taxes as of April 30, 1995, 1996 and
1997 consists of the following:




                         1995            1996             1997
                        ----------   ---------------   -------------
                                              
   Federal--
    Current    ......   $  9,000      $  (329,072)      $  505,937
    Deferred   ......    149,017          457,560          (74,463)
                        ---------     -----------       ----------
                         158,017          128,488          431,474
                        ---------     -----------       ----------
   State--
    Current    ......     25,000          (96,086)          24,012
    Deferred   ......     37,000          111,025           (3,534)
                        ---------     -----------       ----------
                          62,000           14,939           20,478
                        ---------     -----------       ----------
      Total    ......   $220,017      $   143,427       $  451,952
                        =========     ===========       ==========


                                      F-15


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

5. INCOME TAXES (Continued)

     The differences in the provisions for income taxes and the amounts
determined by applying the Federal statutory rate of 34% to income before
provision for income taxes and extraordinary loss for the years ended April 30
are as follows:





                                                              Fiscal Year Ended April 30,
                                                         --------------------------------------
                                                            1995          1996         1997
                                                         -------------   ----------   ---------
                                                                             
   Tax at statutory rate   ...........................    $ 177,511      $ 66,595     $149,656
   State income taxes, net of federal benefit   ......       28,454        10,675       23,989
   Meals and entertainment disallowance   ............        5,169        10,777       18,552
   Nondeductible goodwill  ...........................       13,428        20,386      133,736
   Other, net (mainly imputed interest income for
    tax purposes)    .................................       (4,545)       34,994      126,019
                                                          ---------      ---------    ---------
                                                          $ 220,017      $143,427     $451,952
                                                          =========      =========    =========


     Deferred income taxes reflect the impact of temporary differences between
the amounts of assets and liabilities recognized for financial reporting
purposes and such amounts recognized for income tax purposes.

     Deferred tax assets and liabilities consist of the following at April 30,
1996 and 1997:





                                                                               April 30,
                                                                  -----------------------------------
                                                                      1996               1997
                                                                  ----------------   ----------------
                                                                               
   Deferred tax assets--
    Allowance for doubtful accounts    ........................    $     129,800      $     176,961
    Treatment of lease obligations  ...........................           65,403             64,558
    Accrued expenses    .......................................          158,603            343,952
    Net operating loss carryforwards   ........................          569,338            180,519
    Alternative minimum tax credit carryforwards   ............               --            505,937
    Other tax carryforwards   .................................          117,560            184,969
    Amortization of intangibles  ..............................           24,009             34,634
    Other   ...................................................          123,048            436,523
   Deferred tax liabilities--
    Accelerated depreciation of property and equipment   ......       (1,704,894)        (2,244,797)
    Other   ...................................................         (423,184)          (522,887)
                                                                   -------------      -------------
      Net deferred tax liability    ...........................    $    (940,317)     $    (839,631)
                                                                   =============      =============


     At April 30, 1997, the Company has approximately $451,000 of net operating
loss carryforwards and $462,000 of other tax carryforwards available to reduce
taxable income, principally through 2009.


                                      F-16


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

6. COMMITMENTS AND CONTINGENCIES

(a)        Leases

     The following is a schedule of future minimum lease payments, together
with the present value of the net minimum lease payments under capital leases,
as of April 30, 1997.



                                                                      Operating      Capital
                                                                       Leases         Leases
                                                                      ------------   -----------
                                                                               
   Fiscal Year Ended April 30,
    1998  .........................................................   $  510,501     $  532,124
    1999  .........................................................      424,176        506,067
    2000  .........................................................      287,651        363,600
    2001  .........................................................      137,240        329,100
    2002  .........................................................       68,151        213,600
    Thereafter  ...................................................       68,151        213,600
                                                                      -----------    -----------
      Total minimum lease payments   ..............................   $1,495,870      2,158,091
                                                                      ===========
   Less--amount representing interest   ...........................                     393,205
                                                                                     -----------
                                                                                      1,764,886
   Current maturities of capital lease obligations  ...............                     391,709
                                                                                     -----------
      Present value of long-term capital lease obligations   ......                  $1,373,177
                                                                                     ===========


     The Company leases real estate, containers and hauling vehicles under
leases that qualify for treatment as capital leases. The assets related to
these leases have been capitalized and are included in property and equipment
at April 30, 1996 and 1997.

     The Company leases operating facilities and equipment under operating
leases with monthly payments ranging from $21 to $7,500.

     Total rent expense under operating leases charged to operations was
$202,931, $502,122 and $933,294, for the fiscal year ended April 30, 1995, 1996
and 1997, respectively.


(b)        Closure of a Municipal Unlined Landfill

     In connection with the capital lease of Clinton County's New York Solid
Waste System Facilities, the Company has agreed that upon exhaustion of the
airspace of an unlined municipal landfill (which is adjacent to the Subtitle D
Clinton County landfill being operated by the Company), it will pay for the
closure of the landfill in accordance with the regulations of the New York
State Department of Environmental Conservation. The Company has initiated
closure and capping activities at this landfill, which it expects to complete
by September 1997. The total cost to close the unlined landfill is expected to
be approximately $3,200,000. The Company accrued for the costs relating to the
closure of the unlined landfill in purchase accounting. As of April 30, 1997,
$2,472,458 is classified as a current liability and included in accrued closure
and postclosure costs in the accompanying consolidated balance sheet.


(c)        Legal Proceedings

     In 1997, the Company was a defendant in a lawsuit regarding certain assets
of the Company. The suit was settled for $450,000, and the Company paid an
aggregate of $200,000 representing the legal fees of all defendants. The
settlement was accrued for and included in other accrued expenses in the
accompanying consolidated balance sheet at April 30, 1997.


                                      F-17


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

6. COMMITMENTS AND CONTINGENCIES (Continued)

(d)        Environmental Liability

     The Company is subject to liability for any environmental damage,
including personal injury and property damage, that its solid waste facilities
may cause to neighboring residents, particularly as a result of the
contamination of drinking water sources or soil, possibly including damage
resulting from conditions existing before the Company acquired the facilities.
The Company may also be subject to liability for similar claims arising from
off-site environmental contamination caused by pollutants or hazardous
substances if the Company or its predecessors arrange to transport, treat or
dispose of those materials. Any substantial liability incurred by the Company
arising from environmental damage could have a material adverse effect on the
Company's business, financial condition and results of operations. The Company
is not presently aware of any situations that may have a material adverse
impact.


(e)        Other

     In connection with an acquisition, the Company entered into an agreement
to pay 10% of gross revenues, as defined in the agreement, from the operation
of a landfill to the former owners until January 1999, subject to a cumulative
minimum of $1,592,000 and a cumulative maximum of $6,028,000. The Company has
recorded the present value of the guaranteed minimum as a cost of the
acquisition in the accompanying consolidated balance sheets. On January 25,
1999, any cumulative amounts not paid up to the maximum of $6,028,000 are due
and payable, subject to the successful permitting of an additional 1,000,000
tons of landfill capacity. The amount due is reduced pro rata for any capacity
below 1,000,000 tons. This additional obligation will be recognized as a cost
of the additional capacity, when and if the Company receives a permit for the
additional capacity.


7. REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS AND
   STOCKHOLDERS' EQUITY (DEFICIT)


(a)        Preferred Stock

     On December 22, 1995, the Company sold 1,922,169 shares of Series D
Convertible Redeemable Preferred Stock, raising proceeds of $12,482,412, net of
$972,771 in issuance costs. In addition, the Company extinguished certain
subordinated debt through proceeds raised in this Series D Preferred Stock
transaction, and by issuing certain subordinated debt holders 516,620 shares of
the Company's Series A Redeemable Preferred Stock, 1,294,579 shares of the
Company's Series B Redeemable Preferred Stock and 424,307 shares of the
Company's Series C Mandatorily Redeemable Preferred Stock. The Company has
recorded a charge of $2,963,317 based on the difference between the fair market
value of consideration (preferred stock and cash) issued to the subordinated
debt holders and the carrying value of the subordinated debt extinguished. The
charge, net of tax, was allocated to earnings as an extraordinary charge
($126,523) and equity ($2,836,794) based on the relative fair value of the debt
and warrants, respectively. The Company also wrote off the unamortized issuance
costs associated with certain subordinated debt. This write-off resulted in an
extraordinary charge, net of tax, of $199,785. The total extraordinary loss
from the extinguishment of debt amounted to $326,308 (net of $168,098 income
tax benefit).


Series A and B Redeemable Preferred Stock with Warrants Exercisable for Class A
Common Stock
     The holders of the Series A and Series B Redeemable Preferred Stock with
warrants exercisable for Class A Common Stock shall have the right to require
the Company to purchase their shares together with the warrants after December
31, 2000 if a liquidity event, as defined, has not occurred prior to that


                                      F-18


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

7. REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS AND
   STOCKHOLDERS' EQUITY (DEFICIT) (Continued)

date. The redemption price payable by the Company shall be the higher of $1.50
per share of Series A Redeemable Preferred Stock and $2.00 per share of Series
B Redeemable Preferred Stock, or the underlying fair market value of the
Company's Class A Common Stock ($16.00 at April 30, 1997). The difference
between the carrying value and the redemption value of the Series A and Series
B Redeemable Preferred Stock with warrants exercisable for Class A Common Stock
is being accreted using the effective interest method through the earliest
redemption date.


Series C Mandatorily Redeemable Preferred Stock
     If a liquidity event, as defined, has not occurred on or prior to December
31, 2000, the Series C Mandatorily Redeemable Preferred Stock becomes
mandatorily redeemable by the Company. The redemption price shall be $7.00 per
share. The difference between the carrying value and the redemption value of
the Series C Mandatorily Redeemable Preferred Stock is being accreted using the
effective interest method through the earliest redemption date.


Series D Convertible Redeemable Preferred Stock
     On or after January 1, 2001, each of the holders of Series D Convertible
Redeemable Preferred Stock shall have the option to tender all or any portion
of such shares held to the Company. The redemption price for each share shall
be the greater of $7.00 or the underlying fair market value of the Company's
Class A Common Stock ($16.00 at April 30, 1997). The difference between the
carrying value and the redemption value of the Series D Convertible Redeemable
Preferred Stock is being accreted using the effective interest method through
the earliest redemption date.


Liquidation Preference
     Preferred stockholders have a preference in liquidation over other
stockholders equal to $1.50 per share of Series A Preferred Stock, $2.00 per
share of Series B Preferred Stock, $7.00 per share of Series C and D Preferred
Stock, plus any accrued and unpaid dividends, declared and unpaid. The
aggregate preference in liquidation was $19,789,420 at April 30, 1997.


Conversion
     Each share of Series A Preferred Stock and Series B Preferred Stock
through the exercise of warrants and redemption of preferred stock in tandem
and Series D Preferred Stock and Class B Common Stock is convertible into one
share of the Company's Class A Common Stock. Conversion is at the option of the
holder, but becomes automatic for Series A, Series B and Series D Preferred
Stock immediately prior to the closing of a qualified public offering, as
defined.


Voting
     The holders of the Class A Common Stock, Series A Preferred Stock, Series
B Preferred Stock and Series D Preferred Stock are entitled to one vote for
each share held. The holders of the Class B Common Stock are entitled to 10
votes for each share of Class B Common Stock held. The Series C Preferred Stock
is nonvoting.


(b)        Stock Warrants


     At April 30, 1997, the Company had outstanding warrants to purchase
356,108 shares of the Company's Class A Common Stock at exercise prices between
$0.01 and $7.25 per share, the then fair


                                      F-19


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

7. REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS AND
   STOCKHOLDERS' EQUITY (DEFICIT) (Continued)

market value of the underlying common stock. The warrants become exercisable
upon vesting and notification and expire between July 1998 and October 2003.


(c)        Put Warrants


     In connection with an acquisition in April 1995, the Company issued
100,000 warrants to purchase one share each of Class A Common Stock exercisable
at $6.00 per share. These warrants are putable to the Company at $4.00 per
share or callable by the Company at $7.00 per share beginning in April 1997.
These warrants are stated at their put price per share in the accompanying
consolidated balance sheets.


(d)        Stock Option Plans


     During 1993, the Company adopted an incentive stock option plan for
officers and other key employees. The 1993 Incentive Stock Option Plan (the
1993 Option Plan) provides for the issuance of a maximum of 300,000 shares of
Class A Common Stock. A committee of not fewer than three directors of the
Company (the Option Committee), none of whom is an officer or other salaried
employee of the Company who shall participate in the Option Plans, has the
authority to select the optionees and determine the terms of the options
granted. As of April 30, 1997, options to purchase 300,000 shares of Class A
Common Stock at an average exercise price of $0.60 were outstanding under the
1993 Option Plan. However, no options have been exercised under the 1993 Option
Plan as of April 30, 1997.


     During 1994, the Company adopted a nonstatutory stock option for officers
and other key employees. The 1994 Stock Option Plan (the 1994 Option Plan)
provides for the issuance of a maximum of 150,000 shares of Class A Common
Stock. The Board of Directors and/or the Option Committee has the authority to
select the optionees and determine the terms of the options granted. As of
April 30, 1997, options to purchase 150,000 shares of Class A Common Stock at
an average exercise price of $2.85 were outstanding under the 1994 Option
Plan. However, no options have been exercised under the 1994 Option Plan as of
April 30, 1997.


     In connection with the May 1994 Senior Note and Warrant Purchase Agreement
(the Purchase Agreement), the Company established a nonqualified stock option
pool for certain key employees. The purchase agreement established 338,000
stock options to purchase Class A Common Stock at $2.00 per share, the then
fair market value. The options vest on December 31, 2000, and are subject to
accelerated vesting upon an initial public offering or a liquidation event, as
defined, on or before July 1, 1998.


     During 1996, the Company adopted a stock option plan for employees,
officers and directors of, and consultants and advisors to, the Company. The
1996 Stock Option Plan (the 1996 Option Plan) provides for the issuance of a
maximum of 418,135 shares of Class A Common Stock pursuant to the grant of
either incentive stock options or nonstatutory options. The Board of Directors
has the authority to select the optionees and determine the terms of the
options granted. As of April 30, 1997, options to purchase 418,135 shares of
Class A Common Stock at an average exercise price of $10.09 were outstanding
under the 1996 Option Plan. However, as of April 30, 1997, no options have been
exercised under the 1996 Option Plan.


     On May 6, 1997, the Company amended the 1996 Option Plan to provide for
the issuance of an additional 500,000 shares of Class A Common Stock. The Board
of Directors has the authority to select the optionees and determine the terms
of the options granted. On May 6, 1997, options to purchase 191,500 shares of
Class A Common Stock at an exercise price of $16.00 were granted under the 1996
Option Plan.


                                      F-20


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

7. REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS AND
   STOCKHOLDERS' EQUITY (DEFICIT) (Continued)

     Stock option activity for the fiscal years ended April 30, 1995, 1996 and
1997 is as follows:





                                                          Weighted
                                           Number         Average
                                          of Shares     Exercise Price
                                          -----------   ---------------
                                                  
   Outstanding, April 30, 1994              145,000         $ 0.60
    Granted    ........................     528,000           1.50
    Terminated    .....................          --             --
    Exercised  ........................          --             --
                                          ----------        -------
   Outstanding, April 30, 1995              673,000           1.30
    Granted    ........................     115,000           3.53
    Terminated    .....................          --             --
    Exercised  ........................          --             --
                                          ----------        -------
   Outstanding, April 30, 1996              788,000           1.63
    Granted    ........................     418,135          10.09
    Terminated    .....................          --             --
    Exercised  ........................          --             --
                                          ----------        -------
   Outstanding, April 30, 1997   ......   1,206,135         $ 4.56
                                          ==========        =======
   Exercisable, April 30, 1997   ......     537,092         $ 2.81
                                          ==========        =======


     Set forth is a summary of options outstanding and exercisable as of April
30, 1997:




                                   Options Outstanding             Options Exercisable
                         --------------------------------------- -----------------------
                                         Weighted
                                          Average     Weighted                 Weighted
                          Number of      Remaining     Average    Number of    Average
       Range of          Outstanding    Contractual   Exercise   Exercisable   Exercise
       Exercise             Shares     Life (Years)     Price      Options      Price
- ------------------------ ------------- -------------- ---------- ------------- ---------
                                                                
   $ 0.60-$ 2.00  ......     713,000       5.44         $ 1.31      375,000      $ 0.70
     4.61-  7.00  ......     199,000       8.35           4.78      102,714        4.93
    12.00- 12.50  ......     294,135       9.64          12.29       59,378       12.48
- ------------------------   ----------      ----         -------     --------    -------
   $ 0.60-$12.50  ......   1,206,135       6.95         $ 4.56      537,092      $ 2.81
========================   ==========      ====         =======     ========    =======


     During fiscal 1996, the FASB issued SFAS No. 123, Accounting for
Stock-Based Compensation, which defines a fair value based method of accounting
for stock-based employee compensation and encourages all entities to adopt that
method of accounting for all of their employee stock compensation plans.
However, it also allows an entity to continue to measure compensation costs for
those plans using the intrinsic method of accounting prescribed by APB Opinion
No. 25. Entities electing to remain with the accounting in APB Opinion No. 25
must make pro forma disclosures of net income and earnings per share as if the
fair value based method of accounting defined in SFAS No. 123 had been applied.
 


     The Company has elected to account for its stock-based compensation plans
under APB Opinion No. 25. However, the Company has computed, for pro forma
disclosure purposes, the value of all options granted during fiscal 1996 and
1997 using the Black-Scholes option pricing model as prescribed by SFAS No.
123, using the following weighted average assumptions for grants in fiscal 1996
and 1997:


                                      F-21


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

7. REDEEMABLE PREFERRED STOCK, REDEEMABLE PUT WARRANTS AND
   STOCKHOLDERS' EQUITY (DEFICIT) (Continued)




                                       1996         1997
                                      ----------   ---------
                                             
   Risk-free interest rate   ......    5.69%       6.45%
   Expected dividend yield   ......    N/A         N/A
   Expected life    ...............   10 years     10 years
   Expected volatility    .........    N/A         N/A


     The total value of options granted during fiscal 1996 and 1997 would be
amortized on a pro forma basis over the vesting period of the options. Options
generally vest equally over three years. Because the method of accounting
prescribed by SFAS No. 123 has not been applied to options granted prior to May
1, 1995, the resulting pro forma compensation costs may not be representative
of that to be expected in future years. If the Company had accounted for these
plans in accordance with SFAS No. 123, the Company's net loss and net loss per
share would have decreased as reflected in the following pro forma amounts:




                                            Fiscal Year Ended April 30,
                                          --------------------------------
                                              1996             1997
                                          ---------------   --------------
                                                      
   Net loss
    As reported   .....................    $  (273,867)      $   (11,786)
    Pro forma  ........................       (309,390)         (298,479)
   Net loss per share of common stock--
    As reported   .....................          (0.06)               --
    Pro forma  ........................          (0.06)            (0.04)


(e)        Reserved Shares

     At  April 30, 1996 and 1997, shares of Class A Common Stock were reserved
for the following reasons:





                                                                          April 30,
                                                                   ------------------------
                                                                     1996         1997
                                                                   -----------   ----------
                                                                           
   Exercise of stock warrants related to Series A and Series B
    Preferred Stock   ..........................................   1,811,199     1,811,199
   Exercise of Series D Convertible Preferred Stock    .........   1,922,169     1,922,169
   Exercise of stock warrants/put warrants    ..................     456,108       456,108
   Exercise of management stock options    .....................     788,000     1,206,135
                                                                   ----------    ----------
                                                                   4,977,476     5,395,611
                                                                   ==========    ==========


8. EMPLOYEE BENEFIT PLANS
     The Company has a profit sharing plan that covers substantially all
employees with one-half or more years of service. Contributions to the plan are
made at the discretion of the Board of Directors. The Company made no
contributions in 1996 or 1997. The profit sharing plan was terminated on June
30, 1997.

     On May 1, 1996, the Company adopted the Casella Waste Systems, Inc. 401(k)
Plan and appointed the First National Bank of Boston as trustee to the plan.
The plan went into effect on July 1, 1996 and has a December 31 year end.
Pending board approval, the Company may contribute up to $500 per individual
per calendar year. Participants vest in employer contributions ratably over a
three-year period. Employer contributions amounted to $149,469 for the fiscal
year ended April 30, 1997.


                                      F-22


                 CASELLA WASTE SYSTEMS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

9. RELATED PARTY TRANSACTIONS

(a)        Management Services Agreement

     As part of the Series D Preferred Stock transaction described in Note
7(a), the Company entered into a Management Services Agreement with certain
shareholders of the Series A, Series B and Series C Preferred Stock. In
consideration for certain advisory services to the Company, as defined, a
management fee of approximately $22,300 per month is due. However, amounts due
under this agreement are not payable until a liquidity event, as defined,
occurs. As of April 30, 1997, the Company had accrued approximately $360,000
related to such management fee.


(b)        Services

     During 1996 and 1997, the Company retained the services of a related
party, a company wholly owned by two of the Company's stockholders, as a
contractor in closing the landfills owned by the Company. Total purchased
services charged to operations during 1996 and 1997 were $1,291,435 and
$2,125,606, respectively, of which $55,000 and $24,988 were outstanding and
included in accounts payable at April 30, 1996 and 1997, respectively. In 1997,
the Company entered into agreements with this company, totaling $4,065,000, to
close the unlined municipal landfill which is adjacent to the Subtitle D
Clinton County landfill (see Note 6) and to close a portion of another of the
Company's lined landfills.


(c)        Leases and Land Purchase

     The Company leases furniture and fixtures from a partnership in which two
of the Company's stockholders are the general partners. These operating leases
require monthly payments of $950 and expire in 1999.

     On August 1, 1993, the Company entered into three leases for operating
facilities with the same partnership. The leases call for monthly payments
ranging from $3,200 to $9,000 and expire in April 2003. During 1997, one of the
leases was terminated early for $191,869. The Company has classified the
remaining leases as capital leases in the accompanying consolidated balance
sheets. Total interest and amortization expense charged to operations in 1997
under these agreements was $249,379.

     On November 8, 1996, the Company purchased a certain plot of land from the
same related party for $122,000.


(d)        Postclosure Landfill

     The Company has agreed to pay the cost of postclosure on a landfill owned
by certain principal stockholders. The Company paid the cost of closing this
landfill in 1992, and the postclosure maintenance obligations are expected to
last until 2012. In fiscal 1996 and 1997, the Company paid $14,502 and $9,605,
respectively, pursuant to this agreement.


10. SUBSEQUENT EVENTS
     Subsequent to April 30, 1997, the Company acquired substantially all of
the assets of eight companies. The acquisitions have been accounted for using
the purchase method of accounting and, accordingly, the results of their
operations will be included in the Company's results of operations from their
respective acquisition dates. Total consideration paid for these acquisitions
was approximately $4,641,000.


                                      F-23


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors
Sawyer Companies:

     We have audited the accompanying combined balance sheet of Sawyer
Companies as of December 31, 1995 and the related combined statement of income
and retained earnings and cash flows for the year ended December 31, 1995.
These financial statements are the responsibility of the Companies' management.
Our responsibility is to express an opinion on these financial statements based
on our audit.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the combined financial position of Sawyer Companies
at December 31, 1995, and the combined results of their operations and their
cash flows for the year ended December 31, 1995, in conformity with generally
accepted accounting principles.



                      ARTHUR ANDERSEN LLP



Boston, Massachusetts
April 19, 1996

 

                                        
                                      F-24


                               SAWYER COMPANIES

                            COMBINED BALANCE SHEET





                                                                              December 31,
                                                                              -------------
                                                                                 1995
                                                                              -------------
                                                                           
ASSETS
Current assets:
   Cash and cash equivalents  .............................................    $  395,649
   Accounts receivable, net of allowance for doubtful accounts of $216,254        941,903
   Inventories    .........................................................        85,399
   Other current assets    ................................................       162,854
   Note receivable   ......................................................        90,240
   Deferred income taxes   ................................................       178,900
                                                                               -----------
      Total current assets    .............................................     1,854,945
                                                                               -----------
Property, plant and equipment, at cost:
   Land  ..................................................................       132,978
   Land improvements    ...................................................       151,538
   Buildings   ............................................................       830,019
   Machinery and equipment    .............................................     7,190,939
   Office furniture and equipment   .......................................       410,607
   Other    ...............................................................        45,961
                                                                               -----------
                                                                                8,762,042
   Less--accumulated depreciation   .......................................     5,031,642
                                                                               -----------
      Net property, plant and equipment   .................................     3,730,400
                                                                               -----------
Landfill, at cost:
   Landfill and landfill development   ....................................     6,770,768
   Less--accumulated amortization   .......................................     4,621,857
                                                                               -----------
                                                                                2,148,911
                                                                               -----------
Other assets:
   Investment in land   ...................................................       170,000
   Landfill closure trust, excluding current portion  .....................     1,240,332
   Other miscellaneous assets    ..........................................       187,290
                                                                               -----------
       Total other assets  ................................................     1,597,622
                                                                               -----------
       Total assets  ......................................................    $9,331,878
                                                                               ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Equipment revolving line of credit  ....................................    $1,337,186
   Other notes payable  ...................................................        65,726
   Note payable to stockholder   ..........................................       973,092
   Current portion of long-term debt   ....................................       251,443
   Accounts payable  ......................................................       594,481
   Accrued expenses  ......................................................       215,601
                                                                               -----------
      Total current liabilities  ..........................................     3,437,529
                                                                               -----------
Long-term debt, excluding current portion    ..............................     1,815,037
Deferred income taxes   ...................................................       440,700
Accrued closure and postclosure costs  ....................................     1,802,005
Commitments and contingencies    ..........................................
Stockholders' equity:
   Common stock   .........................................................        38,800
   Additional paid-in capital    ..........................................       300,000
   Retained earnings    ...................................................     1,497,807
                                                                               -----------
      Total stockholders' equity    .......................................     1,836,607
                                                                               -----------
      Total liabilities and stockholders' equity   ........................    $9,331,878
                                                                               ===========


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

                                      F-25


                               SAWYER COMPANIES


               COMBINED STATEMENT OF INCOME AND RETAINED EARNINGS





                                                Fiscal Year Ended
                                                  December 31,
                                                ------------------
                                                      1995
                                                ------------------
                                             
Revenue    ....................................   $ 11,527,162
                                                  ------------
Costs and expenses:
   Cost of operations  ........................      7,640,502
   General and administrative expenses   ......      2,909,696
   Depreciation and amortization   ............      1,146,967
                                                  ------------
      Total costs and expenses  ...............     11,697,165
                                                  ------------
      Operating loss   ........................       (170,003)
                                                  ------------
Other income (expense):
   Interest income  ...........................         63,895
   Interest expense    ........................       (476,937)
   Loss on sale of assets    ..................        (29,880)
   Other   ....................................          5,722
                                                  ------------
      Total other expense    ..................       (437,200)
                                                  ------------
      Loss before income taxes  ...............       (607,203)
Provision for income taxes   ..................        261,800
                                                  ------------
     Net loss    ..............................       (869,003)
Retained earnings, beginning of year  .........      2,550,332
Stockholder distributions    ..................       (183,522)
                                                  ------------
Retained earnings, end of year  ...............   $  1,497,807
                                                  ============


 

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

                                      F-26


                               SAWYER COMPANIES


                       COMBINED STATEMENT OF CASH FLOWS





                                                                                    Fiscal Year Ended
                                                                                      December 31,
                                                                                    ------------------
                                                                                          1995
                                                                                    ------------------
                                                                                 
Cash flows from operating activities:
   Net loss   .....................................................................   $   (869,003)
   Adjustments to reconcile net loss to net cash provided by operating activities--
    Depreciation and amortization  ................................................      1,146,967
    Loss on sale of assets   ......................................................         29,880
    Deferred income taxes    ......................................................        261,800
    Decrease (increase) in--
     Accounts receivable  .........................................................        248,737
     Inventories    ...............................................................         17,544
     Other current assets    ......................................................         51,654
    Increase (decrease) in--
     Accounts payable  ............................................................       (667,748)
     Accrued expenses  ............................................................         16,335
     Deferred closure costs  ......................................................        433,634
                                                                                      ------------
       Net cash provided by operating activities  .................................        669,800
                                                                                      ------------
Cash flows from investing activities:
   Additions to property and equipment   ..........................................       (609,181)
   Proceeds from sale of assets    ................................................         46,108
   Net contributions to landfill closure trust    .................................       (223,089)
   Advances to stockholders  ......................................................             --
   Other, net    ..................................................................       (312,140)
                                                                                      ------------
       Net cash used by investing activities   ....................................     (1,098,302)
                                                                                      ------------
Cash flows from financing activities:
   Net proceeds from short-term borrowings  .......................................          2,627
   Principal payments on long-term borrowings  ....................................       (250,454)
   Stockholder distributions    ...................................................       (183,522)
                                                                                      ------------
       Net cash used by financing activities   ....................................       (431,349)
                                                                                      ------------
Decrease in cash and cash equivalents    ..........................................       (859,851)
Cash and cash equivalents, beginning of year   ....................................      1,255,500
                                                                                      ------------
Cash and cash equivalents, end of year   ..........................................   $    395,649
                                                                                      ============
Supplemental disclosure of cash flow information:
   Cash paid during the year for--
    Interest  .....................................................................   $    477,000
                                                                                      ============
    Income tax   ..................................................................   $         --
                                                                                      ============


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

                                      F-27


                               SAWYER COMPANIES

                     NOTES TO COMBINED FINANCIAL STATEMENTS

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Nature of Business
     SES collects, transports, and recycles waste from industrial, commercial,
and residential customers in northern New England (primarily Maine).

     Sawyer Environmental Recovery Facilities, Inc. (SERF) operates and
maintains commercial landfill facilities in Hampden, Maine. The secure landfill
facilities are currently licensed by the Maine Department of Environmental
Protection (MDEP) for the disposal of special wastes. Services provided include
disposal of incinerator and boiler ash, other non-hazardous special wastes, and
non-burnable waste from municipal waste-to-energy plants. In addition, SERF
provides the recycling markets and facilities for scrap tires, paper, and
construction/demolition debris.

     TSI leased specialized waste industry machinery, equipment and vehicles to
its affiliated companies.


Principles of Combination
     The combined financial statements include the following companies (herein
after referred to as the Companies), all of which are incorporated under the
laws of the State of Maine and owned solely by W. Tom Sawyer, Jr.:

     Sawyer Environmental Services
     Sawyer Environmental Recovery Facilities, Inc.

     All significant intercompany accounts and transactions have been
eliminated in the combined financial statements.


Cash and Cash Equivalents
     Cash and cash equivalents include all highly liquid investments with a
maturity of three months or less.


Receivables
     Current receivables of $941,903 at December 31, 1995 are net of reserves
of $216,254. The estimated fair value of current receivables approximates their
recorded value.

     Notes receivable of $90,240 at December 31, 1995, approximate fair value.


Fair Value of Financial Instruments
     The Companies' financial instruments consist of cash, accounts receivable,
notes receivable, accounts payable, notes payable and long-term debt. The
carrying amount of the Companies' cash, accounts receivable, notes receivable,
accounts payable and notes payable approximates their fair value due to the
short-term nature of these instruments. The carrying value of long-term debt
also approximates the fair value.


Inventory
     Inventory is stated at the lower of cost or market and consists primarily
of equipment parts, materials and supplies.


Property, Plant and Equipment
     Property, plant and equipment are recorded at historical cost, less
accumulated depreciation. Depreciation is provided for using the straight-line
method over the estimated useful lives of buildings (25 to 40 years), machinery
and equipment (5 to 15 years) and vehicles and equipment (5 to 15 years).


                                      F-28


                               SAWYER COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
   (Continued)

     Expenditures for major renewals and betterments are capitalized, and
expenditures for maintenance and repairs are charged to expense as incurred.


Landfills
     Landfills include expenditures for land and related airspace, permitting
costs and preparation costs. Landfill permitting and development costs include
legal, engineering, construction and cell development costs.

     Landfill costs are amortized on a per-cubic-yard basis as permitted
airspace of the landfill is filled.


Accrued Closure and Postclosure Costs
     Accrued closure and postclosure costs include estimated costs associated
with obligations for closure and postclosure of the Companies' landfills, based
on interpretations of the U.S. Environmental Protection Agency (EPA) Subtitle D
regulations and on applicable MDEP regulations. Estimated closure and
postclosure costs are accrued on a per-cubic-yard basis as permitted air space
of the landfill is filled.

     SERF is required by the MDEP to fund a certain portion of these accrued
closure and postclosure costs as landfill airspace is utilized. Accordingly,
SERF has entered into trust agreements with a bank and makes monthly
contributions to restricted investment accounts to maintain minimum funding
requirements. Such amounts are included in the landfill closure trust account
on the accompanying combined financial statements.


Income Taxes
     The Companies recorded income taxes in accordance with Statement of
Financial Accounting Standards (SFAS) No. 109, Accounting for Income Taxes.
Under SFAS No. 109, deferred income taxes are recognized based on the expected
future tax consequences of differences between the financial statement bases
and the tax bases of assets and liabilities, calculated using enacted income
tax rates in effect for the year in which the differences are expected to be
reflected in the income tax return.

     Prior to July 1995, the Companies had elected to be recognized as an 
S Corporation under the appropriate Federal and state tax codes. In lieu of
corporate income taxes, the stockholders of an S Corporation are taxed on their
proportionate share of the Companies' taxable income. Accordingly, no corporate
income taxes were recorded in 1993 and 1994.


Revenue Recognition
     Revenues are recorded in the combined financial statements when the
services are performed. SES and SERF provide most services on a contract basis.
Contract terms are between one and fifteen years and are billed on a monthly
basis.


Credit Risk
     Credit is extended to customers without collateral.

     The Companies maintain their cash in bank deposit accounts, which at times
may exceed federally insured limits. The Companies have not experienced any
losses in such accounts. The Companies believe they are not exposed to any
significant risk on cash and cash equivalents.


Use of Estimates in the Preparation of Financial Statements
     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


                                      F-29


                               SAWYER COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
   (Continued)

reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.


2. INDEBTEDNESS



                                                                               
   Long-term debt consists of the following:
    Notes payable to Fleet Bank of Maine, variable monthly payments including
     interest at prime plus 1.5%, (10% at December 31, 1995) through 1999   ...   $2,053,153
    Other notes payable  ......................................................       13,327
                                                                                  -----------
                                                                                   2,066,480
    Less--expected current portion   ..........................................      251,443
                                                                                  -----------
    Long-term notes, excluding expected current portion   .....................   $1,815,037
                                                                                  ===========
   Notes payable to stockholder and stockholder trust consist of the following:
    Prime plus 2% note payable    .............................................   $  873,092
    14% note payable, interest paid monthly   .................................      100,000
                                                                                  -----------
                                                                                  $  973,092
                                                                                  ===========


     The equipment revolving line of credit with Fleet Bank of Maine is payable
in monthly installments of $35,000 ($50,000 if balance exceeds $1,200,000),
including interest at prime plus 0.75% (9.25% at December 31, 1995). The line
of credit is subject to renewal at July 1, 1996 and is recorded as a current
liability.

     The notes to Fleet Bank of Maine are collateralized by substantially all
assets, waste disposal contracts and a negative stock pledge.

     Aggregate future maturities of long-term debt outstanding as of December
31, 1995 for the next five years are expected to be as follows:




December 31,
- ----------------------
                      
1996   ...............  $  251,000
1997   ...............     291,000
1998   ...............     335,000
1999   ...............   1,189,000
Thereafter   .........          --


3. COMMON STOCK
     Capital stock of the Companies is as follows:




                                                                                  Shares
                                                                  --------------------------------------
                                            Common      Par
   Company                                  Stock       Value     Authorized     Issued     Outstanding
   -------                                  ---------   -------   ------------   --------   ------------
                                                                             
   Sawyer Environmental Services   ......   $38,000       $ --      10,000         331          331
   Sawyer Environmental Recovery
    Facilities, Inc.   ..................       800        100       1,000           8            8
                                            --------
                                            $38,800
                                            ========


                                      F-30


                               SAWYER COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

4. PROFIT SHARING PLAN
     The Companies maintain a qualified profit sharing plan covering
substantially all of their employees. The plan is a defined contribution plan
with contributions determined annually at the discretion of Sawyer Companies'
management committee. Contributions of $200,000 were made in 1995.


5. SIGNIFICANT CUSTOMER
     A significant portion of both disposal and transportation revenue is from
one significant customer, a municipality. The services are provided under
long-term contracts. Revenue from this customer was approximately 35% of net
sales in 1995.


6. INCOME TAXES
     The provision for income taxes as of December 31, 1995 consists of the
following:



                     
   Federal--
    Current    ......   $     --
    Deferred   ......    211,900
                        ---------
                         211,900
                        ---------
   State--
    Current    ......         --
    Deferred   ......     49,900
                        ---------
                          49,900
                        ---------
                        $261,800
                        =========


     At December 31, 1995, the Companies' total deferred tax asset of $327,700
related to nondeductible reserves and net operating loss carryforwards while
the total deferred tax liability of $589,500 primarily related to differing
depreciation methods for tax and book purposes for property, plant and
equipment.

     At December 31, 1995, the Companies had approximately $134,000 of net
operating loss carryforwards available to reduce taxable income through 2010.

     The provision for income taxes differs from the amounts calculated by
applying the statutory federal income tax rate of 34% to income before taxes
due primarily to state income taxes and the effect of recognizing the
Companies' change in tax status in accordance with SFAS No. 109. The Companies'
net deferred tax liabilities that had to be reinstated on the balance sheet
when the S corporation status was terminated were charged to the deferred tax
provision in 1995.


7. COMMITMENTS AND CONTINGENCIES
     The Companies lease certain office and maintenance space as well as
various operating motor vehicles. Future minimum lease payments under
noncancelable operating leases with terms in excess of one year are as follows:
 




Fiscal Year Ended April 30,
- -----------------------------
                             
1995    ..................   $       --
1996    ..................      372,000
1997    ..................      353,000
1998    ..................      353,000
1999    ..................      257,000
2000 .....................       78,000
Thereafter ...............       22,000
                            -----------
                             $1,435,000
                            ===========


                                      F-31


                               SAWYER COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

7. COMMITMENTS AND CONTINGENCIES (Continued)

     Rental expense under operating leases was $487,676 in 1995.

     The Companies lease certain office space from the stockholder. Rental
expense under this lease was $27,456 for 1995.

     The Companies carry a broad range of insurance coverage for protection of
their assets and operations from certain risks; however, consistent with other
entities in the industry, the Companies have elected not to obtain
environmental impairment liability insurance to cover possible environmental
damage. Instead, the Companies have funded multiple, irrevocable trusts in
concert with state and local officials, which would provide substantial funds
to respond to either sudden and accidental, or non-sudden occurrences
potentially impacting the environment.

     Operation of the Companies' landfill requires certain regulatory permits
that need to be renewed from time to time. Management is confident that such
renewals will be obtained.

     Effective November 27, 1993, the Companies joined the Construction
Services Group Trust, which includes a group of unrelated companies formed to
self-insure most of their workers' compensation costs. The group purchases
stop-loss insurance coverage for claims in excess of $400,000. The premiums
paid are based on prior years' rates and experiences.


8. SUBSEQUENT EVENT
     On January 1, 1996, all of the issued and outstanding shares of capital
stock of the companies were acquired by Casella Waste Systems, Inc. (CWS) for
consideration of $2,202,000 in cash and warrants exercisable for 40,000 shares
of Casella Class A Common Stock at $7.00 per share. Additionally the agreement
also provides for additional consideration based on royalties from existing
customer disposal agreements and landfill expansion payments contingent on
additional permitted landfill capacity.


                                      F-32


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors of
Vermont Waste and Recycling Management, Inc.:

     We have audited the accompanying balance sheet of Vermont Waste and
Recycling Management, Inc. (an S corporation incorporated in the State of
Vermont) as of November 15, 1996, and the related statements of operations,
stockholders' equity and cash flows for the ten and one-half months 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 audit.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Vermont Waste and Recycling
Management, Inc. as of November 15, 1996, and the results of their operations
and their cash flows for the ten and one-half months then ended, in conformity
with generally accepted accounting principles.



                      ARTHUR ANDERSEN LLP



Boston, Massachusetts
June 20, 1997

                                        
                                      F-33


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.


                                 BALANCE SHEET





                                                                                  November 15,
                                                                                     1996
                                                                                  -------------
                                                                               
ASSETS
Current assets:
   Cash   .....................................................................    $   29,771
   Accounts receivable--trade, less allowance for doubtful accounts of $19,033        383,597
   Prepaid expenses and other current assets  .................................        57,500
                                                                                   ----------
      Total current assets  ...................................................       470,868
                                                                                   ----------
Property, plant and equipment, at cost:
   Land   .....................................................................         9,830
   Buildings and improvements  ................................................       131,434
   Machinery and equipment  ...................................................       534,933
   Vehicles  ..................................................................       416,011
                                                                                   ----------
                                                                                    1,092,208
   Less--accumulated depreciation    ..........................................      (617,831)
                                                                                   ----------
                                                                                      474,377
                                                                                   ----------
Other assets:
   Due from stockholders    ...................................................       307,007
   Goodwill, net of accumulated amortization of $3,243 ........................         7,757
   Customer lists, net of accumulated amortization of $133,936  ...............       287,367
   Covenants not-to-compete, net of accumulated amortization of $318,943 ......        51,056
                                                                                   ----------
                                                                                      653,187
                                                                                   ----------
                                                                                   $1,598,432
                                                                                   ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Current portion of long-term debt    .......................................    $  704,161
   Current portion of capital lease obligations  ..............................        14,034
   Accounts payable and accrued liabilities   .................................       253,942
   Revolving line of credit    ................................................       488,000
                                                                                   ----------
      Total current liabilities   .............................................     1,460,137
                                                                                   ----------
Capital lease obligations, less current maturities  ...........................        17,038
                                                                                   ----------
Commitments and contingencies (Note 4)
Stockholders' equity:
   Common stock--
    Authorized--5,000 shares, $1 par value
    Issued and outstanding--200 shares  .......................................           200
   Additional paid-in capital  ................................................       180,010
   Accumulated deficit   ......................................................       (58,953)
                                                                                   ----------
      Total stockholders' equity  .............................................       121,257
                                                                                   ----------
                                                                                   $1,598,432
                                                                                   ==========


 

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

                                      F-34


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.


                            STATEMENT OF OPERATIONS





                                            Ten and One-Half
                                              Months Ended
                                            November 15, 1996
                                            ------------------
                                         
Revenues  .................................    $ 2,254,271
Cost of sales   ...........................      1,818,244
                                               -----------
     Gross profit  ........................        436,027
General and administrative expense   ......        431,824
                                               -----------
     Operating income    ..................          4,203
Other (income) expense:
   Interest expense   .....................        101,324
   Interest income    .....................        (16,904)
                                               -----------
     Net loss   ...........................    $   (80,217)
                                               ===========


 

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

                                      F-35


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.


                       STATEMENT OF STOCKHOLDERS' EQUITY





                                                                 Retained
                                      Common     Additional      Earnings           Total
                                      Stock,      Paid-in       (Accumulated     Stockholders'
                                      $1 Par      Capital        Deficit)          Equity
                                      --------   ------------   --------------   --------------
                                                                     
Balance, December 31, 1995   ......     $200      $180,010        $  21,264       $  201,474
   Net loss   .....................       --            --          (80,217)         (80,217)
                                        -----     ---------       ---------       ----------
Balance, November 15, 1996   ......     $200      $180,010        $ (58,953)      $  121,257
                                        =====     =========       =========       ==========


 

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

                                      F-36


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.


                            STATEMENT OF CASH FLOWS





                                                                                  Ten and One-Half
                                                                                    Months Ended
                                                                                  November 15, 1996
                                                                                  ------------------
                                                                               
Cash flows from operating activities:
 Net loss   .....................................................................    $  (80,217)
 Adjustments to reconcile net loss to net cash provided by operating activities--
  Depreciation and amortization  ................................................       178,037
  Changes in current assets and liabilities--
   Accounts receivable  .........................................................       (28,485)
   Notes receivable--stockholders   .............................................       (45,135)
   Other assets   ...............................................................       (31,775)
   Accounts payable  ............................................................       127,753
   Accrued and other liabilities    .............................................       (12,456)
                                                                                     ----------
     Net cash provided by operating activities  .................................       107,722
                                                                                     ----------
Cash flows from investing activities:
 Additions to property and equipment   ..........................................       (57,963)
                                                                                     ----------
     Net cash used in investing activities   ....................................       (57,963)
                                                                                     ----------
Cash flows from financing activities:
 Borrowings under line of credit    .............................................        48,000
 Principal payments on long-term debt  ..........................................       (22,771)
 Principal payments on capital lease obligations   ..............................       (46,614)
                                                                                     ----------
     Net cash used in financing activities   ....................................       (21,385)
                                                                                     ----------
Net increase in cash    .........................................................        28,374
Cash, beginning of year    ......................................................         1,397
                                                                                     ----------
Cash, end of year    ............................................................    $   29,771
                                                                                     ==========
Supplemental disclosure of cash flow information:
 Cash paid during the year for--
  Interest  .....................................................................    $   95,717
                                                                                     ==========
  Income taxes    ...............................................................    $      150
                                                                                     ==========
Supplemental schedule of noncash operating and investing activities:
 Vehicles acquired in exchange for forgiveness of debt   ........................    $   11,711
                                                                                     ==========


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

                                      F-37


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.

                         NOTES TO FINANCIAL STATEMENTS

1. OPERATIONS
     Vermont Waste and Recycling Management, Inc. (the Company), an S
Corporation incorporated in the State of Vermont, is a waste hauling business
located in Williston, Vermont. On November 20, 1996, Casella Waste Systems,
Inc. and subsidiaries (CWS) acquired all of the assets and assumed all of the
liabilities of the Company. The purchase price of approximately $3,082,803
consisted of $1,450,248 in Casella stock (120,854 shares of Class A common
stock at a price of $12 per share) issued to the seller and $1,632,555 in
liabilities and closing costs paid/assumed at closing.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


(a)        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 amounts reported in the financial statements and
accompanying notes and the disclosure of contingent assets and liabilities.
Actual results could differ from those estimates.


(b)        Property, Plant and Equipment

     Property, plant and equipment are stated at cost, less accumulated
depreciation. The Company provides for depreciation using the straight-line
method by charges to operations in amounts that allocate the cost of the assets
over their estimated useful lives as follows:





                                        Estimated
                                        Useful Life
  Asset Classification                  ------------
                                     
   Vehicles  ........................      5 years
   Machinery and equipment  .........   3-12 years
   Buildings and improvements  ......     40 years


     The cost of maintenance and repairs is charged to operations as incurred.


(c)        Fair Value of Financial Instruments

     The Company's financial instruments consist primarily of cash and cash
equivalents, trade receivables, trade payables and debt instruments. The book
values of cash and cash equivalents, trade receivables and trade payables
approximate their respective fair values. The Company's debt instruments
outstanding as of November 15, 1996 have carrying values that approximate their
respective fair values. See Note 3 for the terms and carrying values of the
Company's various debt instruments.


(d)        Intangible Assets

     The Company amortizes intangible assets on a straight-line basis over
their estimated useful lives, which generally do not exceed the following:




                                    
   Goodwill    .....................      15 years
   Covenants not to compete   ......    5-15 years
   Customer lists    ...............   10-15 years


(e)        Revenue Recognition

   The Company recognizes collection and recycling services revenues as the
services are provided.

                                      F-38


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

(f)        Income Taxes

     The stockholders of the Company have elected to be treated as an S
Corporation for Federal income tax purposes, and as such, the stockholders of
the Company are responsible for reporting their proportionate share of the
Company's Federal taxable income to the Internal Revenue Service. Therefore,
the Company does not provide for Federal or state income taxes.


3. LONG-TERM DEBT
     Long-term debt as of November 15, 1996 consists of the following:




                                                                                    
   Howard Bank--
    Note payable in monthly installments of $6,496 including interest at 10.875%,
    due 2009. Secured by accounts receivable, real estate and other property. The
    U.S. Small Business Administration has guaranteed 75% of the note. The note
    is also personally guaranteed by the stockholders ..............................    $  528,069
    Note payable in monthly installments of $2,045 including interest at Wall Street
    Journal prime plus 1.5%, adjusted quarterly, due 2009. This interest rate was
    9.75% as of November 15, 1996. Secured by accounts receivable, real estate
    and other property. The U.S. Small Business Administration has guaranteed
    75% of the note. The note is also personally guaranteed by the stockholders  ...       176,092
                                                                                        ----------
                                                                                           704,161
   Principal payments due within one year    .......................................       (28,216)
                                                                                        ----------
                                                                                        $  675,945
                                                                                        ==========


     As of November 15, 1996, the Company has a $488,000 line-of-credit
agreement with The Howard Bank, expiring on November 15, 1996. The terms
provide for interest at 1% above the bank's prime rate (8.25% at November 15,
1996), adjusted daily. The line of credit is secured by accounts receivable,
real estate and other property. The line of credit is also guaranteed by an
affiliate company and personally guaranteed by the stockholders. As of November
15, 1996, the balance outstanding under this line was $488,000.

     As of November 15 1996, debt matures as follows:





                                   Amount
                                   ---------
                                
Fiscal Year Ended November 15,
    1997   .....................   $ 28,216
    1998   .....................     31,397
    1999   .....................     34,933
    2000   .....................     38,865
    2001   .....................     43,255
    Thereafter   ...............    527,495
                                   ---------
                                   $704,161
                                   =========


     In connection with the acquisition of the Company on November 20, 1996,
all current and long-term debt was paid off. Therefore, all debt has been
classified as current in the accompanying financial statements.


                                      F-39


                 VERMONT WASTE AND RECYCLING MANAGEMENT, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

4. COMMITMENTS AND CONTINGENCIES


(a)        Leases

     The following is a schedule of future minimum lease payments, together
with the present value of the net minimum lease payments under a capital lease,
as of November 15, 1996:





                                                                     Operating     Capital
                                                                      Leases       Lease
                                                                     -----------   --------
                                                                             
   Fiscal Year Ended November 15,
    1997    ......................................................     $ 7,586     $16,277
    1998    ......................................................       4,069      17,726
    1999    ......................................................       2,034          --
                                                                       --------    --------
      Total minimum lease payments  ..............................     $13,689      34,003
                                                                       ========
   Less--Amount representing interest  ...........................                   2,931
                                                                                   --------
                                                                                    31,072
   Current maturities of capital lease obligation  ...............                  14,034
                                                                                   --------
      Present value of long-term capital lease obligation   ......                 $17,038
                                                                                   ========


     The Company leases containers under a lease that qualifies for treatment
as a capital lease. The lease is personally guaranteed by a stockholder. The
assets related to these leases (carrying value of $32,650 at November 15, 1996)
have been capitalized and are included in property and equipment at November
15, 1996.

     The Company leases operating facilities and equipment under operating
leases with monthly payments ranging from $175 to $376.

     Total rent expense under operating leases charged to operations was
$13,900, which includes related party leases (see Note 5), during the ten and
one-half months ended November 15, 1996.


5. RELATED PARTY TRANSACTIONS
     The stockholders of the Company are also the majority stockholders of
Chittenden Recycling Services, Inc. (CRS), a Vermont corporation. The following
significant transactions occurred during the ten and one-half months ended
November 15, 1996:

[bullet] The management fee income of $106,903 represents expenses incurred
         by the Company for management and other expenses allocable to CRS. The
         amount represents labor and related costs as well as some 
         administrative expenses. The Company's remaining balance due from CRS 
         at November 15, 1996 was $106,903. This amount is included in accounts
         receivable.

[bullet] During the ten and one-half months ended November 15, 1996, the
         division purchased $62,462 of recyclable material from CRS. At November
         15, 1996, the Company owed $30,684 to CRS. This amount is included in
         accounts payable.

     The Company's stockholders received advances from the Company. No notes
have been issued for these advances and there are no fixed repayment terms.
Interest income accrued on the stockholders' loans totaled $16,904 for 1996.
The advances totaled $307,007 at November 15, 1996. This amount is included in
notes receivable--stockholders' in the accompanying financial statements.

     The Company leases an automobile from one of its stockholders. The lease
expires in June 1999 and the monthly payment is $339. The lease is treated as
an operating lease.


                                      F-40


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To The Superior Disposal Companies:

     We have audited the accompanying combined balance sheets of the companies
identified in Note 1 (the Companies) as of December 31, 1995 and 1996, and the
related combined statements of operations, stockholder's equity and cash flows
for the years then ended. These financial statements are the responsibility of
the Companies' management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Companies as of
December 31, 1995 and 1996, and the results of their operations and their cash
flows for the years then ended, in conformity with generally accepted
accounting principles.



                      ARTHUR ANDERSEN LLP



Boston, Massachusetts
May 23, 1997

                                        
                                      F-41


                        THE SUPERIOR DISPOSAL COMPANIES

                            COMBINED BALANCE SHEETS



                                                                                    December 31,
                                                                         -----------------------------------
                                                                             1995               1996
                                                                         ----------------   ----------------
                                                                                      
ASSETS
Current assets:
 Cash  ...............................................................    $    766,280       $      9,254
 Accounts receivable--trade, less allowance for doubtful accounts of
   approximately $408,000 and $213,000 in 1995 and 1996, respectively        1,878,228          1,696,172
 Prepaid expenses and other current assets    ........................         127,433            207,011
 Deferred tax asset   ................................................          13,095                 --
                                                                          ------------       ------------
    Total current assets    ..........................................       2,785,036          1,912,437
                                                                          ------------       ------------
Property and equipment, at cost:
 Land and improvements   .............................................         275,871            275,871
 Buildings and improvements    .......................................       1,219,684          1,413,609
 Furniture, fixtures and office equipment  ...........................         109,164            212,838
 Machinery and containers   ..........................................       2,776,144          3,038,770
 Vehicles    .........................................................       2,911,890          3,511,088
 Equipment under capital leases   ....................................         391,486            391,486
                                                                          ------------       ------------
                                                                             7,684,239          8,843,662
 Less--accumulated depreciation and amortization    ..................       2,821,839          3,619,523
                                                                          ------------       ------------
                                                                             4,862,400          5,224,139
                                                                          ------------       ------------
Other assets:
 Intangible assets, net  .............................................       4,350,531          4,412,523
 Miscellaneous deposits  .............................................              --             53,700
                                                                          ------------       ------------
                                                                             4,350,531          4,466,223
                                                                          ------------       ------------
                                                                          $ 11,997,967       $ 11,602,799
                                                                          ============       ============
LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
 Short-term loans  ...................................................    $         --       $  1,200,000
 Accounts payable  ...................................................       1,357,675          1,072,378
 Accrued liabilities  ................................................         169,520            321,950
 Current maturities of long-term debt   ..............................       1,359,861          1,748,264
 Current maturities of capital lease obligations    ..................          61,916             68,352
 Income taxes payable    .............................................          30,341             30,341
 Deferred revenue  ...................................................         411,268            368,809
                                                                          ------------       ------------
    Total current liabilities  .......................................       3,390,581          4,810,094
                                                                          ------------       ------------
Long-term debt, less current maturities    ...........................       7,221,518          6,377,697
                                                                          ------------       ------------
Capital lease obligations, less current maturities  ..................         261,422            193,070
                                                                          ------------       ------------
Due to stockholder    ................................................              --             52,000
                                                                          ------------       ------------
Commitments and contingencies (Note 6)
Stockholder's equity:
 Common stock--
  Authorized--300 shares, no par value
  Issued and outstanding--12 shares  .................................           2,500              2,500
 Additional paid-in capital    .......................................         116,635            116,635
 Retained earnings    ................................................       1,284,726            330,218
 Less--treasury stock, at cost    ....................................        (279,415)          (279,415)
                                                                          ------------       ------------
    Total stockholder's equity    ....................................       1,124,446            169,938
                                                                          ------------       ------------
                                                                          $ 11,997,967       $ 11,602,799
                                                                          ============       ============


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

                                      F-42


                        THE SUPERIOR DISPOSAL COMPANIES


                       COMBINED STATEMENTS OF OPERATIONS





                                                      Year Ended December 31,
                                                    ---------------------------
                                                      1995           1996
                                                    ------------   ------------
                                                             
Revenues  .......................................   $9,240,996     $15,130,702
                                                    -----------    ------------
Costs and expenses:
 Cost of services  ..............................    5,945,827     10,361,812
 General and administrative    ..................    1,124,517      2,429,623
 Depreciation and amortization    ...............      855,548      1,192,065
                                                    -----------    ------------
                                                     7,925,892     13,983,500
                                                    -----------    ------------
Operating income   ..............................    1,315,104      1,147,202
                                                    -----------    ------------
Other expenses:
 Interest expense  ..............................      437,633        818,950
 Loss on sale of equipment  .....................           --         17,347
                                                    -----------    ------------
                                                       437,633        836,297
                                                    -----------    ------------
Income before provision for income taxes   ......      877,471        310,905
Provision for income taxes  .....................       29,346         32,724
                                                    -----------    ------------
 Net income  ....................................   $  848,125     $  278,181
                                                    ===========    ============


      

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

                                      F-43


                        THE SUPERIOR DISPOSAL COMPANIES


                  COMBINED STATEMENTS OF STOCKHOLDER'S EQUITY





                                                    Additional                                            Total
                                         Common      Paid-in         Retained          Treasury        Stockholder's
                                         Stock       Capital         Earnings           Stock            Equity
                                         --------   ------------   ---------------   ---------------   --------------
                                                                                        
Balance, December 31, 1994   .........   $2,000       $116,635     $  1,142,041       $  (279,415)     $    981,261
 Net income   ........................       --             --          848,125                --           848,125
 Issuance of common stock    .........      500             --               --                --               500
 Distributions to stockholder   ......        -             --         (705,440)               --          (705,440)
                                         -------      ---------    ------------       -----------      ------------
Balance, December 31, 1995   .........    2,500        116,635        1,284,726          (279,415)        1,124,446
 Net income   ........................       --             --          278,181                --           278,181
 Distributions to stockholder   ......        -             --       (1,232,689)               --        (1,232,689)
                                         -------      ---------    ------------       -----------      ------------
Balance, December 31, 1996   .........   $2,500       $116,635     $    330,218       $  (279,415)     $    169,938
                                         =======      =========    ============       ===========      ============


 

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

                                      F-44


                        THE SUPERIOR DISPOSAL COMPANIES


                       COMBINED STATEMENTS OF CASH FLOWS




                                                                            Year Ended December 31,
                                                                        -------------------------------
                                                                           1995             1996
                                                                        --------------   --------------
                                                                                   
Cash flows from operating activities:
 Net income    ......................................................   $    848,125     $    278,181
                                                                        ------------     ------------
 Adjustments to reconcile net income to net cash provided by
   operating activities--
  Provision for bad debts, net of writeoffs  ........................        333,288         (195,280)
  Depreciation and amortization  ....................................        855,548        1,192,065
  Loss on sale of equipment   .......................................             --           17,347
  Deferred income tax   .............................................        (13,095)          13,095
  Changes in assets and liabilities, net of effects of acquisitions--
   Accounts receivable  .............................................     (1,570,719)         377,336
   Other current assets    ..........................................        (92,201)         (79,578)
   Accounts payable  ................................................        978,772         (285,297)
   Accrued and other liabilities    .................................        (95,524)         152,430
   Income taxes payable    ..........................................         30,341               --
   Deferred revenue  ................................................        223,536          (42,459)
                                                                        ------------     ------------
                                                                             649,946        1,149,659
                                                                        ------------     ------------
     Net cash provided by operating activities  .....................      1,498,071        1,427,840
                                                                        ------------     ------------
Cash flows from investing activities:
 Acquisitions, net of cash acquired    ..............................     (3,007,296)        (460,000)
 Additions to property and equipment   ..............................       (636,912)      (1,110,656)
 Proceeds from sale of property and equipment   .....................             --           52,074
 Decrease (increase) in other assets   ..............................         60,884          (33,261)
                                                                        ------------     ------------
     Net cash used in investing activities   ........................     (3,583,324)      (1,551,843)
                                                                        ------------     ------------
Cash flows from financing activities:
 Due to stockholder  ................................................             --           52,000
 Proceeds from short-term borrowings   ..............................             --        1,200,000
 Proceeds from long-term borrowings    ..............................      5,934,083          930,000
 Principal payments on long-term debt  ..............................     (2,542,323)      (1,520,418)
 Principal payments on capital lease obligations   ..................        (51,001)         (61,916)
 Proceeds from issuance of common stock   ...........................            500               --
 Distributions to stockholder    ....................................       (705,440)      (1,232,689)
                                                                        ------------     ------------
     Net cash provided by (used in) financing activities    .........      2,635,819         (633,023)
                                                                        ------------     ------------
Net increase (decrease) in cash  ....................................        550,566         (757,026)
Cash, beginning of year    ..........................................        215,714          766,280
                                                                        ------------     ------------
 Cash, end of year   ................................................   $    766,280     $      9,254
                                                                        ============     ============
Supplemental disclosure of cash flow information:
 Cash paid during the year for--
  Interest  .........................................................   $    411,525     $    827,059
                                                                        ============     ============
  Income taxes    ...................................................   $      8,820     $     32,724
                                                                        ============     ============
Supplemental disclosure of noncash investing and financing activities--
 Acquisition of property and equipment under capital leases    ......   $    141,441     $         --
                                                                        ============     ============
 Summary of acquisitions--
  Fair value of assets acquired  ....................................   $  6,629,006     $    595,000
  Cash paid    ......................................................     (3,007,296)        (460,000)
                                                                        ------------     ------------
     Liabilities assumed and notes payable to sellers    ............   $  3,621,710     $    135,000
                                                                        ============     ============


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

                                      F-45


                        THE SUPERIOR DISPOSAL COMPANIES

                     NOTES TO COMBINED FINANCIAL STATEMENTS

1. ORGANIZATION AND BUSINESS
     The Superior Disposal Companies (the Companies), represents the combined
accounts of Superior Disposal Service, Inc. (Superior) (a New York
corporation), Kerkim, Inc. (Kerkim) (a New York corporation) and Kensue, Inc.
(Kensue) (a Pennsylvania corporation). These companies are owned by the same
stockholder. Kensue's financial statements are the consolidation of Kensue and
its two subsidiaries: Claws Refuse, Inc. (Claws) (a Pennsylvania corporation)
and S.D.S. at PA, Inc. (SDS at PA) (a Pennsylvania corporation), which have a
March 31 fiscal year end.

     These companies are engaged in non-hazardous waste collection, recycling,
transportation and transfer station businesses. The Companies service
residential, commercial and municipal customers in the states of New York and
Pennsylvania.

     For the purpose of the combined financial statements, all material
intercompany balances and transactions have been eliminated.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     The accompanying financial statements reflect the application of certain
accounting policies as described in this note and elsewhere in the financial
statements and notes.


(a)        Use of Estimates in the Preparation of Financial Statements

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes and the disclosure of contingent assets and liabilities.
Actual results could differ from those estimates.


(b)        Revenue Recognition

     The Company recognizes revenue as the related services are provided.
Certain customers are billed in advance and, accordingly, recognition of the
related revenues is deferred until the services are provided.


(c)        Property and Equipment


     Property and equipment are stated at cost, less accumulated depreciation
and amortization. The Company provides for depreciation and amortization using
the straight-line method by charges to operations in amounts that allocate the
cost of the assets over their estimated useful lives as follows:




                                                      Estimated
                                                      Useful Life
   Asset Classification                               ------------
                                                   
   Buildings and improvements .....................   28-40 years
   Furniture, fixtures and office equipment  ......   4-8 years
   Vehicles .......................................   2-10 years
   Machinery and containers   .....................   7-10 years


     The cost of maintenance and repairs is charged to operations as incurred.


(d)        Fair Value of Financial Instruments


     The Company's financial instruments consist primarily of cash, trade
receivables, trade payables and debt instruments. The book values of cash,
trade receivables and trade payables approximate their respective fair values.
The Company's debt instruments that are outstanding as of December 31, 1995


                                      F-46


                        THE SUPERIOR DISPOSAL COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

and 1996 have carrying values that approximate their respective fair values.
See Note 5 for the terms and carrying values of the Company's various debt
instruments.


(e) Intangible Assets
     Goodwill is the cost in excess of fair value of identifiable assets of
acquired businesses and is amortized on the straight-line method over periods
not exceeding 40  years. Other intangible assets include covenants not to
compete and organization costs and are amortized on the straight-line method
over their estimated useful lives, typically no more than 15 and 5 years,
respectively. The Companies continually evaluate whether events and
circumstances have occurred subsequent to an acquisition that indicate the
remaining estimated useful life or carrying value of these intangible assets
may warrant revision. When factors indicate that these assets should be
evaluated for possible impairment, the Companies use an estimate of the related
business segment's undiscounted cash flows over the remaining life of the asset
in measuring recoverability.

     Intangible assets at December 31, 1995 and 1996 consist of the following:




                                                   December 31,
                                            --------------------------
                                              1995           1996
                                            ------------   -----------
                                                     
   Goodwill   ...........................   $4,171,080     $4,393,480
   Covenants not-to-compete  ............      519,167        539,167
   Organization costs  ..................       27,225         27,225
                                            -----------    -----------
                                             4,717,472      4,959,872
   Less--accumulated amortization  ......      366,941        547,349
                                            -----------    -----------
                                            $4,350,531     $4,412,523
                                            ===========    ===========


(f) Income Taxes
     Superior and Kerkim elected S corporation status under the Internal
Revenue Code. Therefore, the tax effect of each company's operations will be
reflected in the individual tax returns of the stockholder.

     Kensue has elected C corporation status under the Internal Revenue Code
and files consolidated federal and state income tax returns. Kensue records
income taxes in accordance with Statement of Financial Accounting Standards
(SFAS) No. 109, Accounting for Income Taxes. Under SFAS No. 109, deferred
income taxes are recognized based on the expected future tax consequences of
differences between the financial statement basis and the tax basis of assets
and liabilities, calculated using enacted tax rates in effect for the year in
which the differences are expected to be reflected in the tax return.


(g) Accounting Principles
     Effective May 1, 1996, the Companies adopted SFAS No. 121, Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets To Be Disposed
Of. In accordance with SFAS No. 121, the Companies evaluate the recoverability
of its carrying value of the Companies' long-lived assets and certain
intangible assets based on estimated undiscounted cash flows to be generated
from each of such assets as compared to the original estimates used in
measuring the assets. To the extent impairment is identified, the Companies
reduce the carrying value of such impaired assets. The change did not have a
material impact on the Companies' financial statements.


                                      F-47


                        THE SUPERIOR DISPOSAL COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

3. ACQUISITIONS OF NEW BUSINESSES
     During March 1995, Superior acquired the assets of two companies, Valley
Disposal, Inc. and Doane's Disposal, Inc., for a total purchase price of
approximately $1,008,000. The assets purchased included fixed assets totaling
$659,000 and covenants not-to-compete totaling $19,000. The excess of the
purchase price over the assets acquired was assigned to goodwill.

     Kerkim acquired the assets of W.M. Speigel Sons, Inc. in September 1995
for a total purchase price of $2,400,000. The fair value assigned to fixed
assets acquired and covenants not-to-compete were approximately $300,000 and
$200,000, respectively. The excess purchase price over the assets acquired was
assigned to goodwill.

     In June 1995, Kensue acquired all of the outstanding common stock of Claws
for a total purchase price of approximately $594,000. Net assets acquired
totaled approximately $243,000. The excess of the purchase price over the net
assets acquired was allocated to goodwill in the amount of $351,000.

     The subsidiaries of Kensue also completed several acquisitions during
1995. In November 1995, SDS at PA acquired the assets of WW Disposal Service,
Inc. and G-Disposal Service, Inc. for a total purchase price of $2,229,000. The
fair value of fixed assets acquired and covenants not-to-compete totaled
$805,000 and $60,000, respectively. The excess purchase price over the assets
acquired was allocated to goodwill.

     In January 1996, Claws acquired the assets of A.C. Hamm for a total
purchase price of $195,000. The fair value of fixed assets acquired and
covenants not-to-compete totaled $143,000 and $10,000, respectively.

     In July 1996, Superior also acquired the assets of Gar-Kim, Inc. for a
total purchase price of $400,000. The fair value of fixed assets acquired and
covenants not-to-compete totaled $184,000 and $10,000, respectively.

     The acquisitions have been accounted for by the purchase method of
accounting and, accordingly, the purchase prices have been allocated to the
assets acquired based on the estimated fair values at the date of acquisition.
The excess of purchase price over the estimated fair values of the net assets
acquired has been recorded as goodwill, which is being amortized over 40 years.
 


4. SHORT-TERM LOANS
     The short-term loans bear interest at rates ranging from 8% to 9.125% per
annum and are secured by all assets of Superior and a certain loan by a
personal guarantee of the sole stockholder.


5. LONG-TERM DEBT
     Long-term debt as of December 31, 1995 and 1996 consists of the following:
 




                                                                         December 31,
                                                                  --------------------------
                                                                    1995           1996
                                                                  ------------   -----------
                                                                           
   Term loans and line of credit with banks  ..................   $4,950,562     $4,981,219
   Notes payable in connection with businesses acquired  ......    3,384,181      2,976,109
   Other notes payable  .......................................      246,636        168,633
                                                                  -----------    -----------
                                                                   8,581,379      8,125,961
   Less--current portion   ....................................    1,359,861      1,748,264
                                                                  -----------    -----------
                                                                  $7,221,518     $6,377,697
                                                                  ===========    ===========


                                      F-48


                        THE SUPERIOR DISPOSAL COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

5. LONG-TERM DEBT (Continued)

     The term loans and line of credit with banks bear interest at rates
ranging from 9% to 9.625% per annum and are secured by all assets of the
Companies, and certain loans by a personal guarantee of the sole stockholder.
The loans are due on dates ranging from January 1997 to September 2002 and are
payable in monthly installments ranging from $520 to $25,000.

     Notes payable in connection with businesses acquired bear interest at
rates ranging from 7% to 10% and are secured by all the assets of the
Companies. The notes are due on dates ranging from January 1997 to December
2005, and are payable in monthly installments ranging from $1,000 to $12,215.

     As of December 31, 1996, debt matures as follows (rounded to thousands):



                                    Amount
                                   -----------
Fiscal Year Ended December 31,
                                
    1997   .....................   $1,748,000
    1998   .....................    1,238,000
    1999   .....................    1,206,000
    2000   .....................    1,512,000
    2001   .....................      944,000
    Thereafter   ...............    1,478,000
                                   -----------
                                   $8,126,000
                                   ===========


     In January 1997, a substantial portion of the Companies' debt was paid off
by Casella Waste Systems in connection with the acquisition described in Note 9.


6. COMMITMENTS AND CONTINGENCIES


(a) Leases
     The following is a schedule of future minimum lease payments, together
with the present value of the net minimum lease payments under capital leases,
as of December 31, 1996.




                                                              Operating Leases   Capital Leases
                                                              ----------------   ---------------
Fiscal Year Ended December 31,
                                                                              
    1997  ...................................................      $ 39,627         $ 91,296
    1998  ...................................................        40,206           91,296
    1999  ...................................................        39,416          104,404
    2000  ...................................................        37,816           20,655
                                                                   ---------        ---------
      Total minimum lease payments   ........................      $157,065          307,651
                                                                   =========
   Amount representing interest   ...........................                         46,229
                                                                                    ---------
                                                                                     261,422
   Current maturities of capital lease obligations  .........                         68,352
                                                                                    ---------
      Present value of long-term capital lease obligations                          $193,070
                                                                                    =========


     The Companies lease hauling vehicles under leases that qualify for
treatment as capital leases. The assets related to these leases have been
capitalized and are included in property and equipment.


     The Companies lease operating facilities and equipment under operating
leases with monthly payments ranging from $170 to $2,900.


                                      F-49


                        THE SUPERIOR DISPOSAL COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

6. COMMITMENTS AND CONTINGENCIES (Continued)

     Total rent expense under operating leases charged to operations was
$16,000 and $33,600 during the years ended 1995 and 1996, respectively.


(b) Litigation
     In the normal course of conducting its operations, the Companies may
become involved in certain legal and administrative proceedings. Some of these
actions may result in fines, penalties or judgments against the Companies,
which may have an impact on earnings for a particular period. Management
expects that such matters in process at December 31, 1996 will not have a
material adverse effect on the Companies' financial position, including its
liquidity or its results of operations.


7. INCOME TAXES
     The provision for income taxes as of December 31, 1995 and 1996 consists
of the following:




                             December 31,
                       ------------------------
                          1995         1996
                       -------------   --------
                                 
   Federal--
    Current   ......    $   30,341     $    --
    Deferred  ......       (13,095)     13,095
                        ----------     --------
                            17,246      13,095
   State   .........        12,100      19,629
                        ----------     --------
      Total   ......    $   29,346     $32,724
                        ==========     ========


     The provision for income taxes differs from the amounts determined by
applying the federal statutory rate of 40% to income before provision for
income taxes due mainly to the S corporation status of Superior and Kerkim and
state income taxes.

     The components of the deferred tax asset at December 31, 1995 and 1996 are
as follows:




                                                                      December 31,
                                                                -------------------------
                                                                 1995          1996
                                                                ---------   -------------
                                                                      
   Net operating loss carryforwards  ........................   $    --      $   41,187
   Allowance for doubtful accounts   ........................        --          39,783
   Accelerated depreciation of property and equipment  ......     4,000           8,000
   Deferred revenue   .......................................     9,095         (11,482)
                                                                --------     ----------
                                                                 13,095          77,488
   Less--valuation allowance   ..............................        --          77,488
                                                                --------     ----------
                                                                $13,095      $       --
                                                                ========     ==========


     In 1996, the Companies recorded a 100% valuation allowance against the
deferred tax asset, as realization of the asset is uncertain.


8. RELATED PARTY TRANSACTIONS
     Superior leases its office and garage facility in Newfield, New York, from
its sole stockholder. Rental payments for the years ended December 31, 1995 and
1996 totaled $30,000 and $64,000, respectively. The lease is on a
month-to-month basis.


                                      F-50


                        THE SUPERIOR DISPOSAL COMPANIES

              NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)

8. RELATED PARTY TRANSACTIONS (Continued)

     The sole stockholder is guarantor on several outstanding loans of the
Companies. In addition, one loan is collateralized by the personal residence of
the sole stockholder.


9. SUBSEQUENT EVENTS
     On January 2, 1997, Casella Waste Systems (CWS) acquired substantially all
of the assets of Superior Disposal Services, Inc., Claws Refuse Inc. and S.D.S.
at PA, Inc., accounted for as an asset purchase. On January 23, 1997, CWS
acquired substantially all of the assets of Kerkim, Inc., which it also
accounted for as an asset purchase.


                                      F-51


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Chairman and Members of the Board of Legislators of
Clinton County, New York:

     We have audited the accompanying balance sheet of Clinton County, New
York--Solid Waste Department Enterprise Fund as of December 31, 1995, and the
related statements of operations, fund deficit and cash flows for the year then
ended. These financial statements are the responsibility of the County's
management. Our responsibility is to express an opinion on these financial
statements based on our audit.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Clinton County, New
York--Solid Waste Department Enterprise Fund as of December 31, 1995, and the
results of its operations and its cash flows for the year then ended, in
conformity with generally accepted accounting principles.



                      ARTHUR ANDERSEN LLP



Boston, Massachusetts
July 25, 1997

                                        
                                      F-52


                          CLINTON COUNTY, NEW YORK--
                    SOLID WASTE DEPARTMENT ENTERPRISE FUND


                                 BALANCE SHEET




                                                                    December 31, 1995   June 30, 1996
                                                                    ------------------- ---------------
                                                                                         (Unaudited)
                                                                                  
   ASSETS
Current assets:
 Cash and cash equivalents  .......................................   $   7,271,096     $  5,296,980
 Accounts receivable--trade .......................................         415,547          591,185
 State and federal aid receivable .................................         946,418          840,603
 Prepaid expenses  ................................................              --           67,011
                                                                      -------------     -------------
    Total current assets ..........................................       8,633,061        6,795,779
                                                                      -------------     -------------
Property, plant and equipment, at cost:
 Land  ............................................................         223,861          235,561
 Landfills   ......................................................       5,252,146        5,741,167
 Land improvements ................................................         698,830          698,830
 Buildings   ......................................................       2,642,443        2,694,693
 Machinery and equipment ..........................................       3,994,023        3,998,733
                                                                      -------------     -------------
                                                                         12,811,303       13,368,984
 Less--accumulated depreciation and amortization ..................       1,928,116        2,142,468
                                                                      -------------     -------------
                                                                         10,883,187       11,226,516
                                                                      -------------     -------------
                                                                      $  19,516,248     $ 18,022,295
                                                                      =============     =============
   LIABILITIES AND FUND DEFICIT
Current liabilities:
 Bond anticipation notes payable  .................................   $  11,758,648     $ 11,361,098
 Current maturities of long-term debt   ...........................         322,800          326,000
 Accounts payable  ................................................         717,755           75,193
 Accrued liabilities  .............................................         371,621          499,871
 Accrued closure and postclosure costs, current portion   .........         366,531          122,640
                                                                      -------------     -------------
    Total current liabilities  ....................................      13,537,355       12,384,802
                                                                      -------------     -------------
Long-term debt, less current maturities ...........................       4,831,600        4,505,600
                                                                      -------------     -------------
Accrued closure and postclosure costs, less current portion  ......       7,773,402        7,794,081
                                                                      -------------     -------------
Other long-term liabilities .......................................         127,926          118,961
                                                                      -------------     -------------
Fund deficit:
 Contributed capital  .............................................         909,790          909,790
 Accumulated deficit  .............................................      (7,663,825)      (7,690,939)
                                                                      -------------     -------------
    Total fund deficit   ..........................................      (6,754,035)      (6,781,149)
                                                                      -------------     -------------
                                                                      $  19,516,248     $ 18,022,295
                                                                      =============     =============


 

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

                                      F-53


                          CLINTON COUNTY, NEW YORK--
                    SOLID WASTE DEPARTMENT ENTERPRISE FUND


                            STATEMENT OF OPERATIONS




                                                            Six Months
                                           Year Ended          Ended
                                       December 31, 1995   June 30, 1996
                                       ------------------- --------------
                                                            (Unaudited)
                                                     
Service revenues .....................    $ 4,184,317       $ 1,539,321
State and federal aid  ...............        871,004                --
                                          -----------       -----------
    Net revenues .....................      5,055,321         1,539,321
                                          -----------       -----------
Operating expenses:
 Cost from operations  ...............      3,373,310         1,076,742
 General and administrative  .........        213,134            74,047
 Depreciation and amortization  ......        447,401           214,352
                                          -----------       -----------
                                            4,033,845         1,365,141
                                          -----------       -----------
Income from operations    ............      1,021,476           174,180
                                          -----------       -----------
Other (income) expenses:
 Interest income .....................       (334,258)         (140,924)
 Interest expense   ..................        577,526           353,072
 Loss on sale of equipment   .........         16,855                --
 Other income ........................       (110,169)          (10,854)
                                          -----------       -----------
                                              149,954           201,294
                                          -----------       -----------
    Net income (loss)  ...............    $   871,522       $   (27,114)
                                          ===========       ===========


      

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

                                      F-54


                          CLINTON COUNTY, NEW YORK--
                    SOLID WASTE DEPARTMENT ENTERPRISE FUND


                          STATEMENT OF FUNDS DEFICIT





                                             Contributed      Accumulated          Total Fund
                                              Capital           Deficit             Deficit
                                             -------------   -----------------   -----------------
                                                                        
Balance, December 31, 1994 ...............     $909,790       $  (8,535,347)      $  (7,625,557)
   Net income  ...........................           --             871,522             871,522
                                               ---------      -------------       -------------
Balance, December 31, 1995 ...............      909,790          (7,663,825)         (6,754,035)
   Net loss (unaudited) ..................           --             (27,114)            (27,114)
                                               ---------      -------------       -------------
Balance, June 30, 1996 (unaudited)  ......     $909,790       $  (7,690,939)      $  (6,781,149)
                                               =========      =============       =============


      

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

                                      F-55


                          CLINTON COUNTY, NEW YORK--
                    SOLID WASTE DEPARTMENT ENTERPRISE FUND


                            STATEMENT OF CASH FLOWS




                                                                                           Six Months
                                                                          Year Ended          Ended
                                                                      December 31, 1995   June 30, 1996
                                                                      ------------------- --------------
                                                                                           (Unaudited)
                                                                                    
Cash flows from operating activities:
 Net income (loss)   ................................................    $    871,522     $   (27,114)
                                                                         ------------     ------------
 Adjustments to reconcile net income (loss) to net cash provided by
   (used in) operating activities--
  Depreciation and amortization  ....................................         447,401         214,352
  Loss on sale of equipment   .......................................          16,855              --
  Changes in assets and liabilities--
   Accounts receivable  .............................................         157,083        (175,638)
   State and federal aid receivable .................................        (790,263)        105,815
   Prepaid expenses  ................................................              --         (67,011)
   Accounts payable  ................................................         428,814        (642,562)
   Accrued closure and postclosure costs  ...........................      (1,050,610)       (223,212)
   Accrued liabilities  .............................................         124,778         119,285
                                                                         ------------     ------------
                                                                             (665,942)       (668,971)
                                                                         ------------     ------------
     Net cash provided by (used in) operating activities ............         205,580        (696,085)
                                                                         ------------     ------------
Cash flows from investing activities:
 Additions to property and equipment   ..............................      (6,030,603)       (557,681)
 Proceeds from sale of equipment ....................................          67,366              --
                                                                         ------------     ------------
     Net cash used in investing activities   ........................      (5,963,237)       (557,681)
                                                                         ------------     ------------
Cash flows from financing activities:
 Proceeds from issuance of bond anticipation notes ..................       6,690,000              --
 Principal payments on bond anticipation notes  .....................        (402,320)       (397,550)
 Principal payments on long-term debt  ..............................        (292,800)       (322,800)
                                                                         ------------     ------------
     Net cash provided by (used in) financing activities ............       5,994,880        (720,350)
                                                                         ------------     ------------
Net increase (decrease) in cash and cash equivalents  ...............         237,223      (1,974,116)
Cash and cash equivalents, beginning of period  .....................       7,033,873       7,271,096
                                                                         ------------     ------------
Cash and cash equivalents, end of period  ...........................    $  7,271,096     $ 5,296,980
                                                                         ============     ============
Supplemental disclosure of cash flow information:
 Cash paid during the year for interest   ...........................    $    531,983     $   191,412
                                                                         ============     ============


      

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

                                      F-56


                          CLINTON COUNTY, NEW YORK--
                     SOLID WASTE DEPARTMENT ENTERPRISE FUND

                         NOTES TO FINANCIAL STATEMENTS
                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)

1. OPERATIONS
     The Clinton County, New York--Solid Waste Department Enterprise Fund (the
Fund) is engaged in nonhazardous waste collection, recycling, transportation
and transfer station and landfill disposal facility businesses. The Fund
services residential, commercial and municipal customers throughout Clinton
County, New York (the County).


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a) Revenue Recognition
     The Fund recognizes collection and recycling services revenues as the
services are provided. State aid consists of funds granted by the State of New
York to the Fund to subsidize costs associated with the closure of the County's
landfills.


(b) Cash and Cash Equivalents
     The Fund considers all highly liquid investments purchased with maturities
of three months or less to be cash equivalents.


(c) Property, Plant and Equipment
     Property, plant and equipment are stated at cost, less accumulated
depreciation. The Fund provides for depreciation using the straight-line method
by charges to operations in amounts that allocate the cost of the assets over
their estimated useful lives as follows:




                                     Estimated
     Asset Classification            Useful Life
- ----------------------------------   ------------
                                  
   Buildings .....................     30 years
   Machinery and equipment  ......   5-20 years
   Land improvements  ............   6-15 years


     Depreciation expense for the year ended December 31, 1995 and the six
months ended June 30, 1996 was $447,401 and $214,352, respectively. The cost of
maintenance and repairs is charged to operations as incurred.

     Capitalized landfill costs include expenditures for land and related
airspace, permitting costs and preparation costs. Landfill permitting and
preparation costs represent only direct costs related to these activities
including legal, engineering and construction. Management routinely reviews its
investment in operating landfills, transfer stations and other significant
facilities to determine whether the costs of these investments are realizable.

     Landfill permitting and acquisition costs, excluding the estimated
residual value of land, are typically amortized as permitted airspace of the
landfill is consumed. For many of the Fund's landfills, preparation costs,
which include the costs of construction associated with excavation, liners and
the installation of leak detection and leachate collection systems, are also
typically amortized as total permitted airspace of the landfill is consumed. In
determining the amortization rate for these landfills, preparation costs
include the total estimated costs to complete construction of the landfills'
permitted capacity.


(d) Accrued Closure and Postclosure Costs
     New York state laws and regulations require the Fund to place a final
cover on all sites when it stops accepting waste and to perform certain
maintenance and monitoring functions at the sites for thirty years after
closure. Although closure and postclosure care costs will be paid only near or
after the date the landfills stop accepting waste, the Fund reports a portion
of these closure and postclosure care costs as


                                      F-57


                          CLINTON COUNTY, NEW YORK--
                     SOLID WASTE DEPARTMENT ENTERPRISE FUND

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

an operating expense in each period based on landfill capacity used as of each
balance sheet date. The $8,139,933 and $7,916,721 reported as accrued closure
and postclosure care liability at December 31, 1995 and June 30, 1996,
respectively, represents the cumulative amount recorded to date, less amounts
previously paid, based on the estimated capacity used. As of June 30, 1996, 97
percent of the capacity at the Schuyler Falls landfill and 100 percent at the
AuSable and Mooers landfill site had been used. The Fund will recognize the
remaining estimated cost of closure and postclosure care of $138,267 as the
remaining estimated capacity is filled. These amounts are based on what it
would cost to perform all closure and postclosure care in 1996. Actual cost may
be higher due to inflation, changes in technology or changes in regulations.

     The County plans to finance the landfill closures through the issuance of
County bonds and debt service expected to be paid primarily through user fees
charged at the landfills and future lease payments from privatization of the
landfills' management and operations (see Note 5).


(e) General and Administrative Expenses
     Included in general and administrative expenses are allocations of general
County expenses in the amounts of $180,000 and $67,000 for the year ended
December 31, 1995 and the six months ended June 30, 1996, respectively.


(f) Income Taxes
     The Fund is a department of Clinton County, New York, a municipal
corporation, and is therefore exempt from state and federal income taxes.


(g) Fair Value of Financial Instruments
     The Fund's financial instruments consist primarily of cash and cash
equivalents, trade receivables, trade payables and debt instruments. The book
values of cash and cash equivalents, trade receivables and trade payables
approximate their respective fair values. The Fund's debt instruments that are
outstanding as of December 31, 1995 and June 30, 1996 have carrying values that
approximate their respective fair values. See Note 3 for the terms and carrying
values of the Fund's various debt instruments.


(h) 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 amounts reported in the financial statements and
accompanying notes and the disclosure of contingent assets and liabilities.
Actual results could differ from those estimates.


(i) Impairment of Long-Lived Assets
     Effective January 1, 1996, the Fund adopted Statement of Financial
Accounting Standards (SFAS) No. 121, Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets To Be Disposed Of. This statement
requires that long-lived assets and certain identifiable intangibles held and
used by an entity be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable. The statement also requires that certain long-lived assets and
identifiable intangibles to be disposed of be reported at the lower of the
carrying amount or fair value less cost to sell. The adoption of this statement
did not impact the Fund's financial statements.


                                      F-58


                          CLINTON COUNTY, NEW YORK--
                     SOLID WASTE DEPARTMENT ENTERPRISE FUND

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)

3. LONG-TERM DEBT
     Long-term debt as of December 31, 1995 and June 30, 1996 consisted of the
following:




                                             December 31,     June 30,
                                                1995            1996
                                             --------------   ------------
                                                              (unaudited)
                                                        
   Bond anticipation notes payable  ......    $11,758,648     $11,361,098
   Serial bond payable  ..................      5,154,400       4,831,600
                                              ------------    ------------
                                               16,913,048      16,192,698
   Less--current portion   ...............     12,081,448      11,687,098
                                              ------------    ------------
                                              $ 4,831,600     $ 4,505,600
                                              ============    ============


     Bond anticipation notes must be renewed annually. As of December 31, 1995,
the Fund had eight notes outstanding with principal amounts ranging from
$23,000 to $6.4 million. These notes bear interest at rates ranging from 3.85
percent to 4.59 percent.

     As of June 30, 1996, the Fund had six notes outstanding with principal
amounts ranging from $75,000 to $6.4 million. These notes bear interest at
rates ranging from 3.62 percent to 4.00 percent.

     The Serial Bonds were issued in 1994 in the amount of $5.4 million. As of
December 31, 1995 and June 30, 1996, approximately $5.1 million and $4.8
million, respectively, remains outstanding bearing interest at rates ranging
from 5.1 percent to 5.7 percent. These notes are due to mature in 2012.

     As of June 30, 1996, debt matures as follows:




                                   Amount
                                  ------------
                                  (unaudited)
   Fiscal Year Ended June 30,
                               
    1997  .....................   $11,687,098
    1998  .....................       326,000
    1999  .....................       354,000
    2000  .....................       357,200
    2001  .....................       384,200
    Thereafter  ...............     3,084,200
                                  ------------
                                  $16,192,698
                                  ============


4. RETIREMENT BENEFITS
     The Fund participates in the New York State and Local Employees'
Retirement System and the Public Employees' Group Life Insurance Plan. These
are cost sharing multiple-employer retirement plans. These plans provide
retirement benefits as well as death and disability benefits. The Fund is
required to contribute at an actuarially determined rate. The contributions
made for the year ended December 31, 1995 and the six months ended June 30,
1996 were $17,304 and $7,334, respectively, and were equal to 100% of the
required contributions.

     In addition to providing pension benefits, the Fund provides health
insurance benefits, in accordance with its Civil Service Employees Association,
Inc. contract, to retired employees and their spouses. These benefits are
funded and accounted for by the Fund as paid, which is not materially different
from the accrual method required by SFAS No. 106, Employers' Accounting for
Postretirement Benefits Other Than Pensions. The total cost of providing these
benefits during the year ended December 31, 1995 and the six months ended June
30, 1996 was not material.


                                      F-59


                          CLINTON COUNTY, NEW YORK--
                     SOLID WASTE DEPARTMENT ENTERPRISE FUND

                   NOTES TO FINANCIAL STATEMENTS--(Continued)
                (INCLUDING DATA APPLICABLE TO UNAUDITED PERIODS)

5. SUBSEQUENT EVENT
     On July 10, 1996, the Fund entered into a 25-year operation, management
and lease agreement with Casella Waste Systems, Inc. (Casella). Under this
agreement, Casella will lease all of the Fund's non-hazardous solid waste
system facilities, which includes the fully permitted Subtitle D lined
landfill, one transfer station, one recycling facility, 11 convenience stations
and all of the equipment associated with these facilities. As part of this
agreement, Casella will pay the Fund the total sum of $10,501,284 payable in 28
equal quarterly installments, commencing with the closing date. In addition, in
accordance with the agreement, Casella will be responsible for, and pay for,
the capping and closing of the Fund's Schuyler Falls, New York, unlined
landfill in 1997. The Fund will be responsible for postclosure care of the
unlined landfill. The total cost of this landfill closure project is currently
estimated at $3,200,000.


                                      F-60




                                 UNDERWRITING


     Subject to the terms and conditions of the Underwriting Agreement, the
Company and the Selling Stockholders have agreed to sell to each of the
Underwriters named below, and each of such Underwriters for whom Goldman, Sachs
& Co., Donaldson, Lufkin & Jenrette Securities Corporation and Oppenheimer &
Co., Inc. are acting as representatives, has severally agreed to purchase from
the Company and the Selling Stockholders the respective number of shares of
Class A Common Stock set forth opposite its name below:




                                                                     Shares of Class A
               Underwriter                                              Common Stock
               -----------                                           ------------------
                                                                    
        Goldman, Sachs & Co.    ....................................
        Donaldson, Lufkin & Jenrette Securities Corporation   ......
        Oppenheimer & Co., Inc.    .................................

                                                                        -----------
            Total   ................................................
                                                                        ===========


     Under the terms and conditions of the Underwriting Agreement, the
Underwriters are committed to take and pay for all of the shares of Class A
Common Stock offered hereby, if any are taken.

     The Underwriters propose to offer the shares of Class A Common Stock in
part directly to the public at the initial public offering price set forth on
the cover page of this Prospectus and in part to certain securities dealers at
such price less a concession of $       per share. The Underwriters may allow,
and such dealers may reallow, a concession not in excess of $       per share
to certain other brokers and dealers. After the shares of Class A Common Stock
are released for sale to the public, the offering price and other selling terms
may from time to time be varied by the representatives.

     In connection with the Offering, the Underwriters may purchase and sell the
Class A Common Stock in the open market. These transactions may include
over-allotment and stabilizing transactions and purchases to cover syndicate
short positions in connection with the Offering. Stabilizing transactions
consist of certain bids or purchases for the purpose of preventing or retarding
a decline in the market price of the Class A Common Stock; and syndicate short
positions involve the sale by the Underwriters of a greater number of shares of
Class A Common Stock than they are required to purchase from the Company in the
Offering. The Underwriters also may impose a penalty bid, whereby selling
concessions allowed to syndicate members or other broker-dealers in respect of
the securities sold in the Offering for their account may be reclaimed by the
syndicate if such shares of Class A Common Stock are repurchased by the
syndicate in stabilizing or covering transactions. These activities may
stabilize, maintain or otherwise affect the market price of the Class A Common
Stock, which may be higher than the price that might otherwise prevail in the
open market; and these activities, if commenced, may be discontinued at any
time. These transactions may be effected on the Nasdaq National Market, in the
over-the-counter market or otherwise.

     The Selling Stockholders have granted the Underwriters an option
exercisable for 30 days after the date of this Prospectus to purchase up to an
aggregate of         additional shares of Class A Common Stock solely to cover
over-allotments, if any. If the Underwriters exercise their over-allotment
option, the Underwriters have severally agreed, subject to certain conditions,
to purchase approximately the same percentage thereof that the number of shares 
of Class A Common Stock to be purchased by each of them bears to the           
shares of Class A Common Stock offered hereby.

     The Company, its directors and executive officers and certain of its
stockholders have agreed that, during the period beginning from the date of
this Prospectus and continuing to and including the date 180 days after the
date of this Prospectus, they will not offer, sell, contract to sell or
otherwise dispose of any securities of the Company (other than pursuant to
employee stock option plans existing on the date of this Prospectus) which are
substantially similar to the shares of Class A Common Stock or which are
convertible or exchangeable into securities which are substantially similar to
the shares of Class A


                                      U-1


Common Stock, without the prior written consent of the representatives except
for the Class A Common Stock offered in connection with this Offering. In
addition, the Company may issue shares of Class A Common Stock in connection
with any acquisition of another company if the terms of such issuance provide
that such Class A Common Stock shall not be resold prior to the expiration of
the 180-day period referenced in the preceding sentence.

     The representatives of the Underwriters have informed the Company that
they do not expect sales to accounts over which the Underwriters exercise
discretionary authority to exceed five percent of the total number of shares of
Class A Common Stock offered by them.

     Prior to this Offering, there has been no public market for the Class A
Common Stock. The initial public offering price will be negotiated among the
Company and the representatives. Among the factors to be considered in
determining the initial public offering price of the Class A Common Stock, in
addition to prevailing market conditions, will be the Company's historical
performance, estimates of the business potential and earnings prospects of the
Company, an assessment of the Company's management and the consideration of the
above factors in relation to market valuation of companies in related
businesses.

     Application has been made to have the Class A Common Stock approved for
quotation on the Nasdaq National Market under the symbol "CWST."

     The Company and the Selling Stockholders agreed to indemnify the several
Underwriters against certain liabilities, including liabilities under the
Securities Act.

      

                                      U-2


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

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


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

                               TABLE OF CONTENTS




                                                Page
                                                -----
                                              
Prospectus Summary    .....................        3
Risk Factors    ...........................        7
Use of Proceeds    ........................       16
Dividend Policy ...........................       16
Dilution  .................................       17
Capitalization  ...........................       18
Selected Consolidated Financial and
   Operating Data  ........................       19
Unaudited Pro Forma Consolidated
   Statement of Operations  ...............       21
Management's Discussion and Analysis
   of Financial Condition and Results of
   Operations   ...........................       24
Business  .................................       30
Management   ..............................       46
Certain Transactions  .....................       55
Principal and Selling Stockholders   ......       57
Description of Capital Stock   ............       59
Shares Eligible for Future Sale   .........       64
Legal Matters   ...........................       65
Experts   .................................       65
Additional Information   ..................       65
Index to Financial Statements  ............       F-1
Underwriting ..............................       U-1


 Through and including     , 1997 (the 25th day after the date of this
Prospectus), all dealers effecting transactions in the Common Stock, whether or
not participating in this distribution, may be required to deliver a
Prospectus. This is in addition to the obligation of dealers to deliver a
Prospectus when acting as Underwriters and with respect to their unsold
allotments or subscriptions.



                                         Shares





                          Casella Waste Systems, Inc.



                              Class A Common Stock
                               ($0.01 par value)





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

                                 [Casella Logo]

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


                              Goldman, Sachs & Co.


                          Donaldson, Lufkin & Jenrette
                             Securities Corporation



                             Oppenheimer & Co., Inc.
                      Representatives of the Underwriters
        

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



                                    PART II


                    INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution
     The following table sets forth the various expenses, all of which will be
borne by the Registrant, in connection with the sale and distribution of the
securities being registered, other than the underwriting discounts and
commissions. All amounts shown are estimates except for the Securities and
Exchange Commission registration fee, the NASD filing fee and the Nasdaq
National Market listing fee.




        Nature of Fee or Expense                                      Amount
        ------------------------                                    ----------- 
                                                                 
        SEC registration fee   ..................................   $   25,614
        NASD filing fee   .......................................        8,953
        Nasdaq National Market listing fee  .....................       50,000
        Transfer Agent and Registrar fees   .....................       15,000
        Accounting fees and expenses  ...........................      200,000
        Legal fees and expenses    ..............................      300,000
        Financial advisory fee  .................................      140,000
        Printing and engraving, and distribution expenses  ......      135,000
        Miscellaneous  ..........................................      125,433
                                                                    -----------
        Total ...................................................   $1,000,000
                                                                    ===========


Item 14. Indemnification of Directors and Officers
     Section 145 of the General Corporation Law of the State of Delaware
("Section 145") permits a Delaware corporation to indemnify any person who was
or is a party or is threatened to be made a party to any threatened, pending,
or completed action, suit, or proceeding, whether civil, criminal,
administrative, or investigative (other than an action by or in the right of
the corporation) by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, officer, employee, or agent of another
corporation, partnership, joint venture, trust, or other enterprise, against
expenses (including attorneys' fees), judgments, fines, and amounts paid in
settlement actually and reasonably incurred by him in connection with such
action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful.

     In the case of an action by or in the right of the corporation, Section
145 permits the corporation to indemnify any person who was or is a party or is
threatened to be made a party to any threatened, pending, or completed action
or suit by or in the right of the corporation to procure a judgment in its
favor by reason of the fact that he is or was a director, officer, employee, or
agent of the corporation, or is or was serving at the request of the
corporation as a director, officer, employee, or agent of another corporation,
partnership, joint venture, trust, or other enterprise against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to
the best interests of the corporation. No indemnification may be made in
respect of any claim, issue, or matter as to which such person shall have been
adjudged to be liable to the corporation unless and only to the extent that the
Court of Chancery or the court in which such action or suit was brought shall
determine upon application that, despite the adjudication of liability but in
view of all the circumstances of the case, such person is fairly and reasonably
entitled to indemnify for such expenses which the Court of Chancery or such
other court shall deem proper.

     To the extent that a director, officer, employee, or agent of a
corporation has been successful on the merits or otherwise in defense of any
action, suit, or proceeding referred to in the preceding two paragraphs,
Section 145 requires that he be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith.


                                      II-1


     Section 145 provides that expenses (including attorneys' fees) incurred by
an officer or director in defending any civil, criminal, administrative, or
investigative action, suit, or proceeding may be paid by the corporation in
advance of the final disposition of such action, suit, or proceeding upon
receipt of an undertaking by or on behalf of such director or officer to repay
such amount if it shall ultimately be determined that he is not entitled to be
indemnified by the corporation as authorized in Section 145.

     Article Fifth of the Company's Amended and Restated Certificate of
Incorporation eliminates the personal liability of the directors of the Company
to the Company or its stockholders for monetary damages for breach of fiduciary
duty as directors, with certain exceptions, and Article Sixth requires
indemnification of directors and officers of the Company, and for advancement
of litigation expenses to the fullest extent permitted by Section 145. Article
Sixth of the Company's By-Laws provides for indemnification of the Company's
officers and directors to the fullest extent permitted by Section 145 and other
applicable laws as currently in effect and as they may be amended in the
future.

     The Underwriting Agreement filed herewith as Exhibit 1 provides for
indemnification of the directors, certain officers, and controlling persons of
the Company by the Underwriters against certain civil liabilities, including
liabilities under the Securities Act. The Company has also entered into
agreements with its directors and executive officers providing for
indemnification in certain circumstances.

     Under Section 8(b) of the Underwriting Agreement, the Underwriters are
obligated, under certain circumstances, to indemnify the Company and each
Selling Stockholder against certain liabilities, including liabilities under
the Securities Act. Reference is made to the form of Underwriting Agreement
filed as Exhibit 1 hereto.


Item 15.  Recent Sales of Unregistered Securities
     In the three years preceding the filing of this Registration Statement,
the Registrant has issued the following securities that were not registered
under the Securities Act:

     In October 1994, the Registrant issued 450,000 shares of its Class A
Common Stock to National Waste Industries, Inc. as compensation for services
rendered in connection with certain landfill transactions.

     In April 1995, the Registrant issued warrants to Len Fosbrook and Bill
Fosbrook to purchase an aggregate of 100,000 shares of the Class A Common Stock
of the Registrant, in connection with the purchase by the Registrant of the
business of Springer Sanitation Services, Inc. The exercise price of the
warrants is $6.00 per share, and the warrants were valued for purposes of the
acquisition at $4.00 per share. The holders of the warrants have the right to
put the warrants back to the Registrant at a price of $4.00 per share, and the
Registrant has the right to call the warrants at a price of $7.00 per share.

     In December 1995, the Registrant issued 1,922,169 shares of its Series D
Convertible Preferred Stock to a group of investors consisting of Norwest
Equity Partners V, Weston Presidio Capital II, L.P., BCI Growth III, L.P., FSC
Corp., Thomas S. Shattan and Prudential Securities Group, Inc., at a price of
$7.00 per share. In connection with this transaction, the Registrant also
issued a warrant to Prudential Securities Incorporated, which served as
placement agent in connection with such transaction, to purchase 96,108 shares
of the Registrant's Class A Common Stock at an exercise price of $7.00 per
share. In connection with the sale of the Series D Convertible Preferred Stock,
the holders of the Registrant's $1,500,000 Senior Notes due July 31, 1998
exchanged such notes for 616,620 shares of Series A Redeemable Preferred Stock,
having a redemption value of $1.50 per share (of which, 100,000 shares of
Series A Redeemable Preferred Stock were immediately repurchased by the
Registrant) and the holders of the Registrant's $5,200,000 Senior Notes due
July 31, 1998 exchanged such notes for 1,402,461 shares of Series B Redeemable
Preferred Stock, having a redemption value of $2.00 per share (of which,
107,882 shares of Series B Redeemable Preferred Stock were immediately
repurchased by the Registrant).

     In connection with the acquisition of the Sawyer Companies in January
1996, the Registrant issued to W. Tom Sawyer options to purchase 40,000 shares
of Class A Common Stock at an exercise price of $7.00 per share. The warrants
were not attributed any value.


                                      II-2


     In January 1996, the Registrant issued warrants to Robert McNeil and Susan
Olivieri to purchase an aggregate of 100,000 shares of the Class A Common Stock
of the Registrant, in connection with the purchase by the Registrant of the
business of Northeast Waste Services, Ltd. The exercise price of the warrants
is $7.25 per share, and the warrants were not attributed any value for purposes
of the transaction.

     In November 1996, the Company issued 60,427 shares of its Class A Common
Stock to each of Douglas C. Taff and Michael B. Barrett in connection with the
Registrant's acquisition of Vermont Waste and Recycling Management, Inc. For
purposes of the transaction, the Class A Common Stock was valued at $12.00 per
share. The Registrant placed 16,892 of the shares issued to each person into
escrow to secure the sellers' obligations under the acquisition documents.

     In January 1997, in connection with the acquisition by the Registrant of
the assets of Superior Disposal Service, Inc. and Kerkim, Inc., and related
companies, the Registrant issued 570,960 shares of Class A Common Stock to
Kenneth H. Mead, the sole stockholder of the selling entities. Pursuant to the
terms of the acquisition agreement, the Registrant is required to issue an
additional 63,440 shares of Class A Common Stock on the first anniversary of
the closing date, subject to adjustment pursuant to the indemnification
obligations of Mr. Mead under the acquisition agreement. The Registrant is
required to issue up to an additional 70,489 shares to Mr. Mead in the event
that the Registrant completes an underwritten registered public offering at a
price of less than $20 per share. In addition, Mr. Mead is required to return
to the Registrant up to 30,210 shares in the event that the Registrant
completes an underwritten registered public offering at a price in excess of
$20 per share.

     Between July 26, 1993 and June 30, 1997, the Registrant issued options to
certain officers, directors and employees of the Registrant to purchase an
aggregate of 1,397,635 shares of Class A Common Stock at a weighted average
exercise price of approximately $6.13 per share.

     In July 1997, the Registrant issued an aggregate of 20,000 shares upon the
exercise of options by an officer, at an exercise price of $0.60 per share, for
an aggregate consideration of $12,000.

     The securities issued in the foregoing transactions were either (i)
offered and sold in reliance upon exemptions from Securities Act registration
set forth in Sections 3(b) and 4(2) of the Securities Act relating to sales by
an issuer not involving any public offering, or (ii) in the case of certain
options to purchase Class A Common Stock, such offers were made in reliance
upon an exemption from registration under Rule 701 of the Securities Act.
Except as set forth above, no underwriters were involved in the foregoing sales
of securities.

      

                                      II-3


Item 16. Exhibits and Financial Statement Schedules
   (a) Exhibits




Exhibit
No.         Description
- ---         -----------
         
*1          Form of Underwriting Agreement.
 3.1        Amended and Restated Certificate of Incorporation of the Registrant.
*3.2        Certificate of Amendment to Certificate of Incorporation, to be filed prior to the closing of
            this Offering.
*3.3        Amended and Restated Certificate of Amendment of the Registrant, to be filed prior to
            the closing of this Offering.
 3.4        Amended and Restated By-Laws of the Registrant.
*3.5        Amended and Restated By-Laws of the Registrant, to be effective upon the closing of
            this Offering.
*4          Specimen Certificate for Class A Common Stock.
*5          Opinion of Hale and Dorr LLP.
 10.1       1993 Incentive Stock Option Plan.
 10.2       1994 Nonstatutory Stock Option Plan.
 10.3       1996 Stock Option Plan.
*10.4       1997 Stock Incentive Plan.
*10.5       1997 Employee Stock Purchase Plan.
*10.6       1997 Non-Employee Director Stock Option Plan.
 10.7       1995 Stockholders Agreement between the Registrant and the stockholders who are a
            party thereto, dated as of December 22, 1995.
 10.8       1995 Registration Rights Agreement between the Registrant and the stockholders who
            are a party thereto, dated as of December 22, 1995.
 10.9       1995 Repurchase Agreement between the Registrant and the stockholders who are a
            party thereto, dated as of December 22, 1995.
10.10       Management Services Agreement between the Registrant, BCI Growth III, L.P., North
            Atlantic Venture Fund, L.P., and Vermont Venture Capital Fund, L.P., dated as of
            December 22, 1995.
*10.11      Warrant to Purchase Common Stock of the Registrant granted to John W. Casella,
            dated as of July 26, 1993.
*10.12      Warrant to Purchase Common Stock of the Registrant granted to Douglas R. Casella,
            dated as of July 26, 1993.
 10.13      Asset Purchase Agreement by and among Kenneth H. Mead, Kerkim, Inc. and Casella
            Waste Management of N.Y., dated as of January 17, 1997.
 10.14      Reorganization Agreement by and among Kenneth H. Mead, Superior Disposal
            Services, Inc., Kensue, Inc., S.D.S. at PA, Inc. and Claws Refuse, Inc., dated as of
            January 17, 1997.
 10.15      Termination of Lease Agreement by and between Casella Associates and Casella
            Waste Management, Inc. dated September 25, 1996.
*10.16      Amended and Restated Revolving Credit and Term Loan Agreement between the
            Registrant and BankBoston, dated as of August 6, 1997.
 10.17      Lease Agreement, as Amended, between Casella Associates and Casella Waste
            Management, Inc., dated December 9, 1994 (Rutland lease).
 10.18      Lease Agreement, as Amended, between Casella Associates and Casella Waste
            Management, Inc., dated December 9, 1994 (Montpelier lease).
 10.19      Furniture and Fixtures Lease Renewal Agreement between Casella Associates and
            Casella Waste Management, Inc., dated May 1, 1994.
 10.20      Lease, Operations and Maintenance Agreement between CV Landfill, Inc. and the
            Registrant dated June 30, 1994
 10.21      Restated Operation and Management Agreement by and between Clinton County (N.Y.)
            and the Registrant dated September 9, 1996.

                                      II-4



Exhibit
No.         Description
- ---         -----------
 10.22      Labor Utilization Agreement by and between Clinton County (N.Y.) and the Registrant
            dated August 7, 1996.
 10.23      Lease and Option Agreement by and between Waste U.S.A., Inc. and New England
            Waste Services of Vermont, Inc., dated December 14, 1995.
 10.24      Consulting and Non-Competition Agreement between the Registrant and
            Kenneth H. Mead, dated January 23, 1997.
 10.25      Issuance of Shares by the Registrant to National Waste Industries, Inc., dated
            October 19, 1994.
*11         Computation of earnings per common share.
 21         Subsidiaries of the Registrant.
*23.1       Consent of Hale and Dorr LLP (included in Exhibit 5).
 23.2       Consent of Arthur Andersen LLP
 24         Power of Attorney (included on page II-6).


- ----------
* To be filed by amendment.

(b) Financial Statement Schedules

All other schedules have been omitted because they are not required or because
the required information is given in the Consolidated Financial Statements or
Notes thereto.


Item 17. Undertakings
     Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the provisions contained in the Restated Certificate of
Incorporation and Amended and Restated By-Laws of the Registrant and the laws
of the State of Delaware, or otherwise, the Registrant has been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the Registrant of expenses incurred or
paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed
by the final adjudication of such issue.

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

     The undersigned Registrant hereby undertakes that:

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

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

      

                                      II-5


                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Rutland, Vermont, on this 7th day of
August, 1997.


                                          CASELLA WASTE SYSTEMS, INC.


                                          By: /s/ John W. Casella
                                             ----------------------------------
                                             John W. Casella
                                             President and Chief Executive
                                             Officer


                       POWER OF ATTORNEY AND SIGNATURES

     We, the undersigned officers, directors and authorized representatives of
Casella Waste Systems, Inc. hereby severally constitute and appoint John W.
Casella, James W. Bohlig and Jeffrey A. Stein, and each of them singly, our
true and lawful attorneys with full power to them, and each of them singly, to
sign for us and in our names in the capacities indicated below, the
Registration Statement on Form S-1 filed herewith and any and all pre-effective
and post-effective amendments to said Registration Statement, and any
subsequent Registration Statement for the same offering which may be filed
under Rule 462(b), and generally to do all such things in our names and on our
behalf in our capacities as officers and directors to enable Casella Waste
Systems, Inc. to comply with the provisions of the Securities Act of 1933, as
amended, and all requirements of the Securities and Exchange Commission, hereby
ratifying and confirming our signatures as they may be signed by our said
attorneys, or any of them, to said Registration Statement and any and all
amendments thereto or to any subsequent Registration Statement for the same
offering which may be filed under Rule 462(b).

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





        Signature                           Title                        Date
- ----------------------------   -----------------------------------   ---------------
                                                               
 /s/ John W. Casella           President, Chief Executive Officer
- -------------------------      and Chairman
     John W. Casella                                                 August 7, 1997

     /s/ James W. Bohlig       Senior Vice President and Chief
- -------------------------      Operating Officer, Director
      James W. Bohlig                                                August 7, 1997

      /s/ Jerry S. Cifor       Vice President and Chief Financial
- -------------------------      Officer (Principal Accounting and
       Jerry S. Cifor          Financial Officer)                    August 7, 1997

   /s/ Douglas R. Casella      Director                              August 7, 1997
- -------------------------
     Douglas R. Casella

   /s/ John F. Chapple III     Director                              August 7, 1997
- -------------------------
     John F. Chapple III

     /s/ Kenneth H. Mead       Director                              August 7, 1997
- -------------------------
      Kenneth H. Mead

    /s/ Michael F. Cronin      Director                              August 7, 1997
- -------------------------
      Michael F. Cronin

    /s/ Gregory B. Peters      Director                              August 7, 1997
- -------------------------
      Gregory B. Peters

   /s/ C. Andrew Russell       Director                              August 7, 1997
- -------------------------
    C. Andrew Russell


                                      II-6