CELADON GROUP INC
PRE13E3, 1998-07-28
ARRANGEMENT OF TRANSPORTATION OF FREIGHT & CARGO
Previous: CELADON GROUP INC, PREM14A, 1998-07-28
Next: DEL MONTE FOODS CO, S-1/A, 1998-07-28




<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 SCHEDULE 13E-3

                        Rule 13E-3 Transaction Statement
              Pursuant to Section 13(e) of the Securities Exchange
                           Act of 1934 and Rule 13e-3
                           ((S) 240.13e-3) thereunder)



                               Celadon Group, Inc.
                              (Name of the Issuer)



                               Celadon Group, Inc.
                            Laredo Acquisition Corp.
                     Odyssey Investment Partners Fund, L.P.

                      (Name of Person(s) Filing Statement)
                    Common Stock, par value $0.033 per share
                                  150838 10 0

                         (Title of Class of Securities)
                                  150838 10 0
                      (CUSIP Number of Class of Securities)




              Stephen Russell
      President, Chairman, and Chief                 Brian Kwait
             Executive Officer                Laredo Acquisition Corp.
            Celadon Group, Inc.         c/o Odyssey Investment Partners, LLC
             One Celadon Drive               280 Park Avenue, 38th Floor
          Indianapolis, IN 46235              New York, New York 10017
              (317) 972-7000                       (212) 351-7900
                                  Copies to:         Richard Trobman
               Arnold Jacobs                         Latham & Watkins
            Proskauer Rose LLP                       885 Third Avenue
               1585 Broadway                        New York, NY 10022
         New York, New York 10036                     (212) 906-1200
              (212) 969-3000


(Name, Addresses And Telephone Numbers Of Persons Authorized To
Receive Notices And Communications On Behalf Of Person(s) Filing
Statement)

                                                          
                                        1



<PAGE>

<PAGE>




          This  statement  is filed in  connection  with (check the  appropriate
box):

         (a)      [x]      The  filing  of  solicitation  materials  or  an
                           information  statement  subject  to  Regulation  14A,
                           Regulation 14C, or Rule 13e-3(c) under the Securities
                           Exchange Act of 1934.
         (b)      [ ]      The filing of a registration  statement under the
                           Securities Act of 1933.
         (c)      [ ]      A tender offer.
         (d)      [ ]      None of the above.

          Check  the  following  box  if  soliciting  materials  or  information
          statement referred to in checking box (a)are preliminary copies: [X]

          Calculation of Filing Fee

Transaction Valuation*                                    Amount Of Filing Fee**
$151,548,368                                                             $30,310

          * For purposes of calculation of fee only. This amount is based on (i)
          the conversion of 7,401,989  shares of common stock,  par value $0.033
          per share,  of Celadon Group,  Inc. (the "Celadon  Common Stock") into
          the right to receive $20.00 in cash per share,  (ii) the payment of an
          amount,  with respect to options to purchase 444,675 shares of Celadon
          Common Stock, equal to the difference between the applicable  exercise
          prices and $20.00 per share of  Celadon  Common  Stock,  and (iii) the
          payment of an amount,  with  respect to warrants  to  purchase  12,121
          shares of Celadon Common Stock,  equal to the  difference  between the
          exercise price and $20.00 per share of Celadon Common Stock.

          ** The amount of the filing fee,  calculated in  accordance  with Rule
          0-11, equals 1/50 of one percent of the transaction value.

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

          Amount Previously Paid: $30,310

          Form or Registration No.:               Preliminary Proxy Statement

          Filing Party:                            Celadon Group, Inc.

          Date Filed:                              July 27, 1998

                                                          
                                        2



<PAGE>

<PAGE>




This Rule 13e-3 Transaction Statement (the "Statement") relates to the Agreement
and Plan of Merger  dated as of June 23, 1998 (the  "Merger  Agreement")  by and
between Laredo  Acquisition  Corp., a Delaware  Corporation,  ("Merger Sub") and
Celadon Group, Inc., a Delaware Corporation ("Celadon" or the "Company"). Merger
Sub is a newly formed  corporation,  controlled by Odyssey  Investment  Partners
Fund,  LP  ("Odyssey").  Odyssey  Capital  Partners,  LLC,  a  Delaware  limited
liability  company,  is the general  partner of Odyssey  and Odyssey  Investment
Partners,  LLC, a Delaware limited liability  company,  serves as the manager of
Odyssey.  Merger Sub was formed for the purpose of  consummating  the Merger (as
defined  below).  A copy of the Merger  Agreement  is attached as Annex A to the
preliminary  proxy  statement  filed  by the  Company  with the  Securities  and
Exchange Commission  contemporaneously  herewith (including all annexes thereto,
the "Preliminary Proxy Statement").  The Preliminary Proxy Statement is attached
hereto as Exhibit (d).

          Upon the terms and subject to the conditions of the Merger  Agreement,
at the  Effective  Time (as  defined  below) (i) Merger Sub will be merged  into
Celadon (the  "Merger"),  with Celadon  continuing as the surviving  corporation
(the  "Surviving  Corporation");  (ii) the current  directors of Celadon will be
replaced by the  directors of Merger Sub (and the  majority of the  directors of
the  Surviving  Corporation  will be designees of Odyssey);  (iii) the shares of
common  stock of Merger Sub held by Odyssey  will be  converted  into  shares of
common  stock,  par value $0.033 per share,  of the Surviving  Corporation  (the
"Surviving  Corporation  Common Stock"),  representing  approximately 90% of the
outstanding  shares of the Surviving  Corporation  Common Stock; (iv) an officer
and  director of Celadon,  and an entity  which is an affiliate of a director of
Celadon, will retain certain of their existing shares (the "Rollover Shares") of
Celadon Common Stock, which Rollover Shares will represent  approximately 10% of
the outstanding  shares of the Surviving  Corporation  Common Stock; (v) certain
officers and directors of Celadon will retain certain of their existing  options
to purchase Celadon Common Stock (the "Rollover Options"; and (vi) each share of
Celadon Common Stock outstanding immediately prior to the Effective Time (except
for the Rollover  Shares and treasury  shares held by Celadon) will be converted
into the right to  receive  $20.00 per share in cash.  Shares of Celadon  Common
Stock held in the Company's  treasury  will be canceled and retired.  Except for
the  Rollover  Options,  all  outstanding  options and warrants  exercisable  to
purchase shares of Celadon Common Stock will be canceled.  The effective time of
the Merger will be the date and time of the filing of the  Certificate of Merger
with the Delaware  Secretary of State in  accordance  with the Delaware  General
Corporation Law (the "Effective  Time"),  which is scheduled to occur as soon as
practicable after the satisfaction of certain closing conditions.


                                                          
                                        3



<PAGE>

<PAGE>




          The following Cross  Reference  Sheet is supplied  pursuant to General
Instruction F to Schedule 13E-3 and shows the location in the Preliminary  Proxy
Statement of the information required to be included in response to the items of
this Statement.  The information in the Preliminary  Proxy Statement,  a copy of
which is attached hereto as Exhibit (d), is hereby expressly incorporated herein
by reference and the  responses to each item in this  Statement are qualified in
their entirety by the information  contained in the Preliminary Proxy Statement.
Capitalized  terms used herein and not otherwise defined shall have the meanings
ascribed to such terms in the Preliminary Proxy Statement. The Preliminary Proxy
Statement will be completed and, if appropriate,  amended, prior to the time the
definitive  Proxy  Statement  is  first  sent or given  to  stockholders  of the
Company.  This Statement will be amended to reflect such completion or amendment
of the Preliminary Proxy Statement.

          The filing of this Statement shall not be construed as an admission by
the Company,  or by Merger Sub or Odyssey or any of their affiliates  (together,
the  "Odyssey  Entities"),  that the  Company  is  "controlled"  by the  Odyssey
Entities or that any of the Odyssey  Entities is an  "affiliate"  of the Company
within the meaning of Rule 13e-3 under Section 13(e) of the Securities  Exchange
Act of 1934, as amended.


                              CROSS REFERENCE SHEET


Item in Schedule 13E-3                 Location in Proxy Statement


Item l(a) and (b)...............  Outside Front Cover Page, "SUMMARY--
                                  The Parties to the Merger", "--The
                                  Special Meeting" and "THE SPECIAL
                                  MEETING--Record Date, Solicitation and
                                  Revocability of Proxies".

Item l(c) and (d)...............  "SUMMARY--Market Prices; Dividends"
                                  and "MARKET PRICES AND DIVIDENDS."

Item l(e).......................  Not applicable.
Item l(f).......................  Not applicable.
Item 2(a)-(d)..................   Outside Front Cover Page, SUMMARY--
                                  The Parties to the Merger" - Merger
                                  Sub and Odyssey"; "MERGER SUB AND
                                  ODYSSEY"; and "DIRECTORS AND EXECUTIVE
                                  OFFICERS OF THE SURVIVING
                                  CORPORATION".


                                            
                                        4



<PAGE>

<PAGE>





Item 2(e) and (f) ..............  Negative.
Item 2(g).......................  Not applicable.
Item 3(a) and (b)...............  Not Applicable.
Item 4(a) and (b)...............  Outside Front Cover Page, "SUMMARY --
                                  Terms of the Merger", "--Effective
                                  Time", "--Conditions to Consummation
                                  of the Merger", "--Interests of
                                  Certain Persons in the Merger","--
                                  Certain Related Agreements", "--No
                                  Solicitation; Fiduciary Duties", "--
                                  Termination; Fees and Expenses";
                                  "SPECIAL FACTORS--Interests of Certain
                                  Persons in the Merger", "--Certain
                                  Related Agreements"; "CERTAIN
                                  PROVISIONS OF THE MERGER AGREEMENT"
                                  and ANNEX A to the Preliminary Proxy
                                  Statement.
Item 5(a).......................  Not applicable.
Item 5(b).......................  Not applicable.
Item 5(c).......................  "SUMMARY--Certain Effects of the
                                  Merger";  "CERTAIN PROVISIONS OF
                                  THE MERGER AGREEMENT--Board  of
                                  Directors and  Officers  of the
                                  Surviving Corporation"; and
                                  "DIRECTORS  AND  OFFICERS OF THE
                                  SURVIVING CORPORATION".
Item 5(d) - (g).................  "SUMMARY--Terms of the Merger", "--
                                  Certain Effects of the Merger", "--
                                  Market Prices; Dividends"; "SPECIAL
                                  FACTORS--Certain Effects of the
                                  Merger"; "CERTAIN PROVISIONS OF THE
                                  MERGER AGREEMENT--Treatment of
                                  Securities in the Merger" and "MARKET
                                  PRICES AND DIVIDENDS".
Item 6(a) - (d).................  "SUMMARY--Financing Arrangements" and
                                  "FINANCING OF THE MERGER".


                                            
                                        5



<PAGE>

<PAGE>





Item 7(a) - (d).................  Outside Front Cover Page, "SUMMARY--
                                  Reasons for the Merger", "--
                                  Recommendation of the Board", "--
                                  Opinion of Financial Advisor", "--
                                  Interests of Certain Persons in the
                                  Merger", "--Certain Related
                                  Agreements", "--Certain Effects of the
                                  Merger", "--Certain Federal Income Tax
                                  Consequences of the Merger", "--
                                  Appraisal Rights"; "SPECIAL FACTORS--
                                  Background of the Transaction", "--
                                  Reasons for the Merger; Recommendation
                                  of the Board of Directors", "--
                                  Purposes and Reasons of Odyssey and
                                  Merger Sub for the Merger", "--Opinion
                                  of Wasserstein Perella, Financial
                                  Advisor to Celadon", "--Interests of
                                  Certain Persons in the Merger", "--
                                  Certain Effects of the Merger", "--
                                  Certain Federal Income Tax
                                  Consequences of the Merger", "--
                                  Appraisal Rights", "--Certain Related
                                  Agreements"; "CERTAIN PROVISIONS OF
                                  THE MERGER AGREEMENT--General", "--
                                  Treatment of Securities in the Merger"
                                  and "--Payment for Shares".
Item 8(a) and (b)...............  "SUMMARY--Reasons for the Merger", "--
                                  Recommendation of the Board", "SPECIAL
                                  FACTORS--Reasons for the Merger;
                                  Recommendation of the Board of
                                  Directors", and "--Position of Odyssey
                                  and Merger Sub as to Fairness of the
                                  Merger".
Item 8(c).......................  "SUMMARY--The Special Meeting", "--
                                  Conditions to the Consummation of the
                                  Merger", "THE SPECIAL MEETING--Quorum;
                                  Required Vote" and "CERTAIN PROVISIONS
                                  OF THE MERGER AGREEMENT--Conditions to
                                  the Consummation of the Merger".
Item 8(d).......................  "SPECIAL FACTORS--Reasons for the
                                  Merger;  Recommendation  of  the
                                  Board of Directors", and
                                  "--Position of Odyssey and
                                  Merger Sub as to Fairness of the
                                  Merger".


                                            
                                           6



<PAGE>

<PAGE>





Item 8(e).......................  "SUMMARY--Recommendation of the
                                  Board"; "SPECIAL FACTORS--Background
                                  of the Transaction"; and "--Reasons for
                                  the Merger; Recommendation  of
                                  the Board of Directors".
Item 8(f).......................  Not applicable.
Item 9(a) - (c).................  "SUMMARY--Reasons for the Merger", "--
                                  Opinion of Financial Advisor",
                                  "SPECIAL FACTORS--Background of the
                                  Transaction", "--Reasons for the
                                  Merger; Recommendation of the Board of
                                  Directors", "--Opinion of Wasserstein
                                  Perella, Financial Advisor to Celadon"
                                  and ANNEX C to the Preliminary Proxy
                                  Statement.
Item 10(a)......................  "SUMMARY--Interests of Certain Persons
                                  in the Merger","SPECIAL FACTORS--
                                  Interests of Certain Persons in the
                                  Merger", "CERTAIN EFFECTS OF THE
                                  MERGER--Certain Related Agreements";
                                  and "SECURITY OWNERSHIP OF CERTAIN
                                  BENEFICIAL OWNERS AND MANAGEMENT".
Item 10(b)......................  Not applicable.
Item 11.........................  "SUMMARY--The Special Meeting",
                                  "--Certain Related  Agreements";
                                  "SPECIAL MEETING -- Quorum;
                                  Required Vote"; "SPECIAL
                                  FACTORS--Interests of Certain
                                  Persons in the Merger", "CERTAIN
                                  EFFECTS OF THE MERGER--Certain
                                  Related Agreements" and Exhibits
                                  (c)(1)and (c)(2), separately
                                  included herewith.
Item 12(a) and (b)..............  "SUMMARY--The Special Meeting", "--
                                  Recommendation of the Board"; "THE
                                  SPECIAL MEETING--Quorum; Required
                                  Vote"; "SPECIAL FACTORS--Reasons for
                                  the Merger; Recommendation of the
                                  Board of Directors", "--Position of
                                  Odyssey and Merger Sub as to Fairness
                                  of the Merger", and "--Interests of
                                  Certain Persons in the Merger--Voting
                                  Agreement".
Item 13(a)......................  "SUMMARY--Appraisal Rights" and
                                  "CERTAIN EFFECTS OF THE MERGER--
                                  Appraisal Rights".


                                                          
                                        7



<PAGE>

<PAGE>





Item 13(b)......................  Not applicable.
Item 13(c)......................  Not applicable.
Item 14(a)......................  "SUMMARY--Selected Historical
                                  Consolidated Financial Information", and 
                                  "SELECTED CONSOLIDATED HISTORICAL
                                  FINANCIAL INFORMATION" and
                                  Exhibit (g) separately  included
                                  herewith.
Item 14(b)......................  "Summary--Unaudited Proforma Condensed
                                  Consolidated Financial Information"
                                  and "UNAUDITED PROFORMA CONDENSED
                                  CONSOLIDATED FINANCIAL INFORMATION".
Item 15(a) - (b)................  "THE SPECIAL MEETING--Record Date;
                                  Solicitation and Revocability of
                                  Proxies".
Item 16.........................  Copies of each of the Preliminary
                                  Proxy Statement, Letter to
                                  Stockholders and Notice of Special
                                  Meeting of Stockholders separately
                                  included herewith as Exhibit (d).
Item 17.........................  Separately included herewith as
                                  Exhibits.


       ITEM 1. ISSUER AND CLASS OF SECURITIES SUBJECT TO THE TRANSACTION.

          (a) and (b) The  information set forth on the Outside Front Cover Page
and in  "SUMMARY--The  Parties to the Merger" and "THE  SPECIAL  MEETING--Record
Date,  Solicitation  and  Revocability  of  Proxies"  of the  Preliminary  Proxy
Statement is incorporated herein by reference.

          (c) and (d) The  information  set  forth in  "SUMMARY--Market  Prices;
Dividends" and "MARKET PRICES AND DIVIDENDS" of the Preliminary  Proxy Statement
is incorporated herein by reference.

          (e) Not applicable.

          (f) Not applicable.

ITEM 2.   IDENTITY AND BACKGROUND.

          (a) - (d) This Statement is being filed by Merger Sub, Odyssey and the
Company,  which is the issuer of the Celadon  Common Stock,  the class of equity
securities to which this Statement relates  (collectively the "Filing Persons").
The

                                                          
                                        8



<PAGE>

<PAGE>




information  set forth on the  Outside  Front  Cover  Page and in  "SUMMARY--The
Parties to the Merger",  "MERGER SUB AND ODYSSEY" and  "DIRECTORS  AND EXECUTIVE
OFFICERS OF THE SURVIVING  CORPORATION"  of the  Preliminary  Proxy Statement is
incorporated herein by reference.

          (e) and (f) During the last five  years,  none of the Filing  Persons,
nor to the best of  their  knowledge  any of the  officers,  directors,  control
persons or general  partners of the Filing Persons,  (i) has been convicted in a
criminal  proceeding  (excluding traffic violations or similar  misdemeanors) or
(ii) was a party to a civil proceeding of a judicial or  administrative  body of
competent jurisdiction and as a result of such proceeding was or is subject to a
judgment,  decree or final order enjoining further violations of, or prohibiting
activities subject to, federal or state securities laws or finding any violation
of such laws.

          (g) Not applicable.

ITEM 3.   PAST CONTACTS, TRANSACTIONS OR NEGOTIATIONS.

          (a) and (b) Not applicable.

ITEM 4.    Terms of the Transaction.

          (a) and (b) The  information set forth on the Outside Front Cover Page
and in  "SUMMARY--Terms  of the Merger",  "--Effective  Time",  "--Conditions to
Consummation  of the Merger",  "--Interests  of Certain  Persons in the Merger",
"--Certain Related  Agreements",  "--No  Solicitation;  Fiduciary  Duties",  "--
Termination;    Fees   and    Expenses","--    Appraisal    Rights";    "SPECIAL
FACTORS-Interests  of  Certain  Persons  in  the  Merger",   "--Certain  Related
Agreements",  "CERTAIN  PROVISIONS OF THE MERGER  AGREEMENT"  and ANNEX A of the
Preliminary Proxy Statement is incorporated herein by reference.

ITEM 5.   PLANS OR PROPOSALS OF THE ISSUER OR AFFILIATE.

          (a) Not applicable.

          (b) Not applicable.


                                                          
                                        9



<PAGE>

<PAGE>




          (c) The  information  set forth in  "SUMMARY--Certain  Effects  of the
Merger";  "CERTAIN  PROVISIONS OF THE MERGER  AGREEMENT-- Board of Directors and
Officers of the  Surviving  Corporation";  and  "DIRECTORS  AND  OFFICERS OF THE
SURVIVING CORPORATION" of the Preliminary Proxy Statement is incorporated herein
by reference.

          (d) - (g) The information set forth in "SUMMARY--Terms of the Merger",
"-- Certain  Effects of the  Merger",  "--Market  Prices;  Dividends";  "SPECIAL
FACTORS -- Certain  Effects of the Merger";  "CERTAIN  PROVISIONS  OF THE MERGER
AGREEMENT--Treatment  of  Securities  in the  Merger";  and  "MARKET  PRICES AND
DIVIDENDS"  of  the  Preliminary  Proxy  Statement  is  incorporated  herein  by
reference.

ITEM 6.    SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

          (a)  -  (d)  The   information   set   forth  in   "SUMMARY--Financing
Arrangements"  and "FINANCING OF THE MERGER" of the Preliminary  Proxy Statement
is incorporated herein by reference.

ITEM 7.   PURPOSE(S), ALTERNATIVES, REASONS AND EFFECTS.

          (a) - (d) The  information  set forth on the Outside  Front Cover Page
and in  "SUMMARY--Reasons  for the Merger",  "--  Recommendation  of the Board",
"--Opinion  of  Financial  Advisor",  "--Interests  of  Certain  Persons  in the
Merger",  "--Certain  Related  Agreements",  "--Certain  Effects of the Merger",
"--Certain Federal Income Tax Consequences of the Merger", "--Appraisal Rights";
"SPECIAL  FACTORS--Background  of the  Transaction",  "--Reasons for the Merger;
Recommendation  of the Board of Directors",  "--Purposes  and Reasons of Odyssey
and Merger Sub for the Merger",  "--Opinion of  Wasserstein  Perella,  Financial
Advisor to Celadon", "-- Interests of Certain Persons in the Merger", "--Certain
Effects  of the  Merger",  "--Certain  Federal  Income Tax  Consequences  of the
Merger",   "--Appraisal  Rights",   "--Certain  Related  Agreements";   "CERTAIN
PROVISIONS OF THE MERGER AGREEMENT--General", "-- Treatment of Securities in the
Merger" and "- - Payment  for  Shares" of the  Preliminary  Proxy  Statement  is
incorporated herein by reference.

ITEM 8.   FAIRNESS OF THE TRANSACTION.

          (a) - (b) The  information  set  forth  in  "SUMMARY--Reasons  for the
Merger",  "--Recommendation  of the Board",  "SPECIAL  FACTORS-- Reasons for the
Merger; Recommendation of the Board of Directors" and "--Position of Odyssey and
Merger Sub as to Fairness of the Merger" of the Proxy  Statement is incorporated
herein by reference.

          (c) The  information  set  forth in  "SUMMARY--The  Special  Meeting",
"--Conditions  to  Consummation  of the Merger";  "THE SPECIAL  MEETING--Quorum;
Required Vote"; and "CERTAIN PROVISIONS

                                                          
                                       10



<PAGE>

<PAGE>




OF THE MERGER  AGREEMENT--Conditions  to the  Consummation of the Merger" of the
Preliminary Proxy Statement is incorporated herein by reference.

          (d) The  information  set forth in "SPECIAL  FACTORS--Reasons  for the
Merger;  Recommendation  of the Board of Directors",  and "--Position of Odyssey
and  Merger  Sub as to  Fairness  of  the  Merger"  is  incorporated  herein  by
reference.

          (e) The information set forth in "SPECIAL FACTORS--  Background of the
Transaction"  and  "--Reasons  for the  Merger;  Recommendation  of the Board of
Directors"  of  the  Preliminary  Proxy  Statement  is  incorporated  herein  by
reference.

          (f) Not applicable.

ITEM 9.   REPORTS, OPINIONS, APPRAISALS AND CERTAIN NEGOTIATIONS.

          (a) - (c) The  information  set  forth  in  "SUMMARY--Reasons  for the
Merger",  "--Opinion of Financial Advisor", "SPECIAL FACTORS-- Background of the
Transaction",  "--Reasons  for  the  Merger;  Recommendation  of  the  Board  of
Directors", "--Opinion of Wasserstein Perella, Financial Advisor to Celadon" and
ANNEX B of the Preliminary Proxy Statement is incorporated herein by reference.

ITEM 10.  INTEREST IN SECURITIES OF THE ISSUER.

          (a) The  information  set  forth  in  "SUMMARY--Interests  of  Certain
Persons in the Merger";  "SPECIAL  FACTORS--Interests  of Certain Persons in the
Merger",  "CERTAIN  EFFECTS OF THE MERGER--  Certain  Related  Agreements";  and
"SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT"  of  the
Preliminary Proxy Statement is incorporated herein by reference.

          (b) Not applicable.

ITEM 11.   CONTRACTS, ARRANGEMENTS OR UNDERSTANDINGS WITH RESPECT TO THE
           ISSUER'S SECURITIES.

          The information set forth in "SUMMARY--Interests of Certain Persons in
the  Merger",  "CERTAIN  EFFECTS  OF THE  MERGER--Certain  Related  Agreements",
"SPECIAL  FACTORS--Interests  of Certain  Persons in the Merger" and  "--Certain
Related  Agreements" of the Proxy Statement is incorporated herein by reference.
See also Exhibits (c)(1) and(c)(2) attached hereto.

ITEM 12.   PRESENT INTENTION AND RECOMMENDATIONS OF CERTAIN
           PERSONS WITH REGARD TO THE TRANSACTION.

          (a)  and  (b) The  information  set  forth  in  "SUMMARY--The  Special
Meeting", "-Recommendation of the Board"; "THE SPECIAL

                                                          
                                       11



<PAGE>

<PAGE>




MEETING--Quorum;  Required  Vote";  "SPECIAL  FACTORS--Reasons  for the  Merger;
Recommendation  of the Board of  Directors",  "-- Position of Odyssey and Merger
Sub as to Fairness of the Merger",  and  "--Interests  of Certain Persons in the
Merger--Voting  Agreement" of the  Preliminary  Proxy  Statement is incorporated
herein by reference.

ITEM 13.  OTHER PROVISIONS OF THE TRANSACTION.

          (a) The  information  set  forth in  "SUMMARY--Appraisal  Rights"  and
"CERTAIN  EFFECTS  OF THE  MERGER--Appraisal  Rights" of the  Preliminary  Proxy
Statement is incorporated herein by reference.

          (b) Not applicable.

          (c) Not applicable.

ITEM 14.   FINANCIAL INFORMATION.

          (a)  The  information  set  forth  in  "SUMMARY--Selected   Historical
Consolidated  Financial  Information"  and  "SELECTED  HISTORICAL   CONSOLIDATED
FINANCIAL INFORMATION" of the Preliminary Proxy Statement is incorporated herein
by reference.  In addition, the audited consolidated financial statements of the
Company  for the fiscal  year ended June 30,  1997,  a copy of which is attached
hereto as Exhibit (g), is incorporated herein by reference.

          (b)  The  information  set  forth  in  "SUMMARY--Unaudited  Pro  Forma
Condensed   Consolidated   Financial   Information"  and  "UNAUDITED  PRO  FORMA
CONSOLIDATED CONDENSED FINANCIAL INFORMATION" of the Preliminary Proxy Statement
is incorporated herein by reference.

ITEM 15.  PERSONS AND ASSETS EMPLOYED, RETAINED OR UTILIZED.

          (a) and (b) The information set forth in "THE SPECIAL  MEETING--Record
Date,  Solicitation  and  Revocability  of  Proxies"  of the  Preliminary  Proxy
Statement is incorporated herein by reference.

ITEM 16.  ADDITIONAL INFORMATION.

          Additional  information  concerning  the  Merger  is set  forth in the
preliminary  copies  of each  of the  Preliminary  Proxy  Statement,  Letter  to
Shareholders  and Notice of Special Meeting of  Stockholders  which are attached
hereto as Exhibit (d).

ITEM 17.  MATERIAL TO BE FILED AS EXHIBITS.

          (a)(1)  Bridge  Commitment  Letter from Bankers Trust  Corporation  to
Merger Sub dated June 23, 1998.

                                                          
                                       12



<PAGE>

<PAGE>




          (a)(2) Bank Loan  Commitment  Letter  from  General  Electric  Capital
Corporation to Merger Sub dated June 23, 1998.

          (b)(1)  Fairness  Opinion,  dated as of June 22,  1998,  delivered  by
Wasserstein  Perella & Co., (filed herewith as Annex C to the Preliminary  Proxy
Statement, which is filed as Exhibit (d) hereto).

          (c)(1) Merger  Agreement (filed herewith as Annex A to the Preliminary
Proxy Statement, which is filed as Exhibit (d) hereto).

          (c)(2) Voting  Agreement,  dated as of June 23, 1998 among Merger Sub,
Stephen Russell and Hauseatic Corporation.

          (d) Copies of each of the Preliminary  Proxy Statement of the Company,
Letter to Stockholders, and Notice of Special Meeting of Stockholders.

          (e)  Section  262 of  the  Delaware  General  Corporation  Law  (filed
herewith  as  Annex B to the  Preliminary  Proxy  Statement,  which  is filed as
Exhibit (d) hereto).

          (f) None.

          (g) The audited  consolidated  financial statements of the Company for
the fiscal year ended June 30, 1997.



                                                          
                                       13



<PAGE>

<PAGE>






                                    SIGNATURE


          After due inquiry  and to the best of its  knowledge  and belief,  the
undersigned  certifies that the information set forth in this statement is true,
complete and correct.

Dated:            July  __, 1998



                                    CELADON GROUP, INC.

                                    By:     /s/ Stephen Russell
                                            Stephen Russell
                                            President, Chief Executive Officer,
                                            and Chairman



                                                          
                                       14



<PAGE>

<PAGE>





                                    SIGNATURE



          After due inquiry and to the best of its knowledge and belief, each of
the  undersigned  certifies that the  information set forth in this statement is
true, complete and correct.

Dated:       ____________, 1998



                            LAREDO ACQUISITION CORP.


                            By:    /s/
                                   Name:  Brian Kwait
                                   Title: President


                             ODYSSEY INVESTMENT PARTNERS FUND, LP



                             By:     ODYSSEY CAPITAL PARTNERS, LLC,
                                     its General Partner



                             By:     /s/ Stephen Berger
                                     -----------------------------
                                     Name:  Stephen Berger
                                     Title: Senior Managing Member

                             By:     /s/ Brian Kwait
                                     -----------------------------
                                     Name:  Brian Kwait
                                     Title: Managing Member


                                                          
                                       15



<PAGE>

<PAGE>



                                  EXHIBIT INDEX





Exhibit No.     DESCRIPTION



          (a)(1)  Bridge  Commitment  Letter from Bankers Trust  Corporation  to
Merger Sub dated June 23, 1998.

          (a)(2)  Bank   Commitment   Letter  from  General   Electric   Capital
Corporation to Merger Sub dated June 23, 1998.

          (b)(1)  Fairness  Opinion,  dated  as  June  22,  1998,  delivered  by
Wasserstein  Perella & Co., (filed herewith as Annex C to the Preliminary  Proxy
Statement, which is filed as Exhibit (d) hereto).

          (c)(1) Merger  Agreement (filed herewith as Annex A to the Preliminary
Proxy Statement, which is filed as Exhibit (d) hereto).

          (c)(2) Voting  Agreement,  dated as of June 23, 1998 among Merger Sub,
Stephen Russell and Hauseatic Corporation.

          (d) Copies of each of the Preliminary  Proxy Statement of the Company,
Letter to Stockholders, and Notice of Special Meeting of Stockholders.

          (e)  Section  262 of  the  Delaware  General  Corporation  Law  (filed
herewith  as  Annex B to the  Preliminary  Proxy  Statement,  which  is filed as
Exhibit (d) hereto).

          (f) None.

          (g) The audited  consolidated  financial statements of the Company for
the fiscal year ended June 30, 1997.

                                       16




<PAGE>



<PAGE>


                                                                  Exhibit (a)(1)

                           [BRIDGE COMMITMENT LETTER]

                            BANKERS TRUST CORPORATION
                               l3O LIBERTY STREET
                            NEW YORK, NEW YORK 10006




Laredo Acquisition Corp.
c/o Odyssey Investment Partners Fund, LP
280 Park Avenue (38th Floor)
New York, NY  10017

Attention:        Brian Kwait

         Re:      Celadon Group, Inc.  Acquisition Financing

Gentlemen:

          We understand  that Odyssey  Investment  Partners Fund, LP ("Odyssey")
and certain other equity investors reasonably  satisfactory to us (collectively,
the  "Equity  Investors")  intend to  consummate  a  leveraged  recapitalization
transaction  (the  "Recapitalization")   whereby  Laredo  Acquisition  Corp.,  a
corporation newly formed by the Equity Investors ("Holdings"),  would merge with
Celadon  Group,  Inc.  (the  "Acquired  Business").  Upon  consummation  of  the
Recapitalization,  the assets of the Acquired  Business will be held by a direct
wholly  owned  subsidiary  of Holdings  (the  "Operating  Company").  We further
understand  that  the  funding  requirements  for  the   Recapitalization,   the
refinancing of indebtedness  of the Acquired  Business (the  "Refinancing")  and
related fees and expenses will be approximately  $279.5 million and such amount,
together with ongoing working capital requirements, will be provided solely from
(i) a revolving credit facility of the Operating  Company (the "Bank Financing")
of up to $175.0  million,  of which up to $7.5  million  will be drawn as of the
closing date of the Recapitalization  (the "Closing Date"), (ii) a $64.0 million
equity  investment in Holdings  (including up to $6.4 million of rollover equity
of certain  stockholders  of the Acquired  Business)  (the "Equity  Financing"),
(iii) the assumption of existing  indebtedness and (iv) the issuance and sale of
the Operating  Company Debt Securities and the Holdings Discount Debt Securities
(each  as  defined  below).  The  Recapitalization,  the  Refinancing,  the Bank
Financing,  the Equity Financing, any advance of the bridge loan contemplated by
this letter and the issuance and sale of the Operating  Company Debt  Securities
and the Holdings Discount Debt Securities are herein collectively referred to as
the "Transaction".


                                      -1-




<PAGE>

<PAGE>




          In connection with the  Transaction,  you have engaged BT Alex.  Brown
Incorporated  to  sell or  place  senior  subordinated  debt  securities  of the
Operating Company (the "Operating  Company Debt Securities") and senior discount
debt  securities  of Holdings (the  "Holdings  Discount  Debt  Securities"  and,
together with the Operating Company Debt Securities, the "Debt Securities").

          You have  requested  that Bankers  Trust  Corporation  (the  "Lender")
commit to provide to (i) the Operating Company funds in the amount of up to $100
million in the form of a senior subordinated bridge loan to be made available as
described in Section 1 hereof (the  "Operating  Company  Bridge  Loan") and (ii)
Holdings  funds  in the  amount  of up to $25  million  in the  form of a senior
discount  bridge loan to be made available as described in Section 1 hereof (the
"Holdings Bridge Loan" and, together with the Operating Company Bridge Loan, the
"Bridge Loan").

          Accordingly,  subject  to  the  terms  and  conditions  set  forth  or
incorporated in this letter, the Lender agrees with you as follows:

          Section 1. Bridge  Loan.  The Lender  hereby  commits,  subject to the
terms and conditions  hereof and in the Summary Term Sheets  attached  hereto as
Exhibits A and B (collectively,  the "Term Sheet"),  to provide to the Operating
Company a senior  subordinated  bridge loan on the Closing Date in the aggregate
principal  amount of up to $100 million and to Holdings a senior discount bridge
loan on the Closing  Date  yielding  gross  proceeds of up to $25  million.  The
proceeds   of  the   Bridge   Loan  shall  be  used   solely  to   finance   the
Recapitalization,  to  consummate  the  Refinancing  and to pay related fees and
expenses.  The  principal  terms of the Bridge Loan are  summarized  in the Term
Sheet.

          Unless the Lender's  commitment  hereunder  shall have been terminated
pursuant to Section 7, the Lender shall have the exclusive  right to provide the
Bridge Loan or other bridge or interim financing required in connection with the
Transaction.

          You  hereby  represent  and  covenant  that  based on your  review and
analysis,  to the  best  of  your  knowledge  (a)  all  information  other  than
Projections (as defined below), which has been or is hereafter made available to
the Lender by you or your representatives,  advisors or affiliates in connection
with the transactions  contemplated hereby (the "Information") has been reviewed
and analyzed by you in connection with the performance of your own due diligence
and, to your knowledge,  is, or in the case of Information  made available after
the date hereof will be, when taken together as a whole, true and correct in all
material  respects  and does not and will not contain any untrue  statement of a
material  fact or omit to state a material  fact known to you and  necessary  to
make the statements  contained therein,  in the light of the circumstances under
which such  statements  were or are made,  not  misleading and (b) all financial
projections  concerning  the Acquired  Business  that have been or are hereafter
made  available  to the  Lender  by you or  your  representatives,  advisors  or
affiliates  in  connection  with  the  transactions   contemplated  hereby  (the
"Projections"), to your knowledge, have been or, in the case of


                                      -2-



<PAGE>

<PAGE>




Projections made available after the date hereof, will be prepared in good faith
based upon reasonable  assumptions (it being understood that the Projections are
subject to significant uncertainties and contingencies, many of which are beyond
your control and that no assurance  can be given that such  Projections  will be
realized).  In arranging  and  syndicating  the Bridge Loan,  the Lender will be
using and relying on the Information and the  Projections.  The  representations
and  covenants  contained  in this  paragraph  shall  remain  effective  until a
definitive  financing  agreement is executed and thereafter the  representations
contained herein shall be terminated and of no further force and effect.

          Section 2. Financing Documentation. The making of the Bridge Loan will
be  governed  by  definitive  loan  and  related  agreements  and  documentation
(collectively,  the "Financing  Documentation") in form and substance reasonably
satisfactory  to the  Lender  and  you.  The  Financing  Documentation  shall be
prepared  by  Cahill  Gordon &  Reindel,  special  counsel  to the  Lender.  The
Financing  Documentation  shall contain such covenants,  terms and conditions as
are  consistent  with this  letter and the Term Sheet and such other  covenants,
terms, conditions,  representations,  warranties, events of default and remedies
provisions as shall be reasonably satisfactory to the Lender and you.

          Section 3. Conditions. The obligation of the Lender under Section 1 of
this  letter to  provide  the  Bridge  Loan is  subject  to  fulfillment  of the
following conditions:

          (a)  Recapitalization  Agreement.  Holdings and the Acquired  Business
     shall have entered into a merger agreement relating to the Recapitalization
     (the  "Recapitalization  Agreement")  on terms  and in form  and  substance
     reasonably  satisfactory to the Lender (it being  understood that the draft
     merger  agreement  dated June 23, 1998 is satisfactory to the Lender in all
     material  respects).  The  Recapitalization  Agreement  shall not have been
     amended  without  the  Lender's   consent,   which  consent  shall  not  be
     unreasonably  withheld.  All conditions  precedent to the  Recapitalization
     contained in the  Recapitalization  Agreement  shall have been performed or
     complied with  substantially  on the terms set forth therein and not waived
     without the  Lender's  consent,  which  consent  shall not be  unreasonably
     withheld  and  simultaneously  with the  making  of the  Bridge  Loan,  the
     Recapitalization shall have been consummated.

          (b) Financing  Documentation.  Holdings, the Operating Company and the
     Lender shall have entered into the Financing  Documentation relating to the
     Bridge Loan and the transactions contemplated thereby, on terms and in form
     and  substance  reasonably  satisfactory  to the Lender,  Holdings  and the
     Operating Company.

          (c) Bank  Financing.  The  Operating  Company  shall have entered into
     definitive  documentation  on terms  and in form and  substance  reasonably
     satisfactory  to the Lender and the  Operating  Company with respect to the
     Bank Financing  (collectively  with all documents and  instruments  related
     thereto or delivered in connection therewith,  the "Bank Documents") with a
     commercial lender or lenders or a syndicate of commercial

                                      -3-




<PAGE>

<PAGE>




     lenders.  The Bank  Documents  shall be in full  force and  effect  and the
     parties  thereto  shall  be in  compliance  with  all  material  agreements
     thereunder.

          (d) Equity Financing.  On or prior to the Closing Date, Holdings shall
     have received  cash  proceeds of not less than $64 million,  which shall be
     provided by the Equity  Investors and up to $6.4 million shall have been in
     the form of rollover  equity.  The terms of the Equity  Financing  shall be
     otherwise satisfactory to the Lender.

          (e) No Adverse  Change or  Development,  Etc.  (i) Nothing  shall have
     occurred since March 31, 1998 (and the Lender shall have become aware of no
     facts or conditions  not  previously  known to the Lender) which the Lender
     shall reasonably  determine could reasonably be expected to have a material
     adverse effect on the business,  property, assets,  liabilities,  condition
     (financial  or  otherwise),  results  of  operations  or  prospects  of the
     Acquired Business,  after giving effect to the Transaction;  (ii) a banking
     moratorium  shall  not have  been  declared  by New York or  United  States
     authorities;  and  (iii)  there  shall  not have  been (A) an  outbreak  or
     escalation of hostilities  between the United States and any foreign power,
     or (B) an  outbreak  or  escalation  of any  other  insurrection  or  armed
     conflict involving the United States or any other national or international
     calamity or emergency,  or (C) any material change in the general financial
     markets of the United States which,  in each case in clauses (ii) and (iii)
     hereof,  in the  reasonable  judgment of the Lender  would  materially  and
     adversely affect the ability to sell or place the Debt Securities.

          (f) Capital Structure. The pro forma consolidated capital structure of
     Holdings and the Operating Company, after giving effect to the Transaction,
     shall be consistent with the capital  structure  contemplated  herein,  and
     other  than the Bank  Financing,  the  Bridge  Loan and other  indebtedness
     reasonably  satisfactory to the Lender  (including up to approximately  $83
     million of capital leases),  Holdings and its  subsidiaries  (including the
     Operating  Company),  after giving effect to, and upon consummation of, the
     Transaction, shall have no outstanding indebtedness for money borrowed.

          (g) Opinions. As of the Closing Date, the Lender shall have received a
     legal and other opinions (including with respect to solvency) from persons,
     and covering matters, reasonably acceptable to the Lender and customary for
     high yield financings.

          (h) Take-Out Bank. You shall have engaged BT Alex. Brown  Incorporated
     (the "Take-Out  Bank") to privately  place the Debt  Securities of Holdings
     and the  Operating  Company,  the  proceeds of which will be used either to
     fund the  Transaction  or to  prepay in whole or in part the  Bridge  Loan.
     Holdings  and  the  Operating  Company  shall  have  prepared  an  offering
     memorandum  relating to the  issuance of Debt  Securities  (which  offering
     memorandum  shall  contain  audited,  unaudited  and  pro  forma  financial
     statements  meeting the requirements of Regulation S-X under the Securities
     Act of 1933,  as  amended,  of  Holdings,  the  Operating  Company  and the
     Acquired Business for the


                                      -4-



<PAGE>

<PAGE>




     periods  required of a registrant  on Form S-1) and the Take-Out Bank shall
     have been  provided  with a  reasonable  opportunity  to  market  such Debt
     Securities  pursuant to such  offering  memorandum  for such a period as is
     customary to complete the sale of securities such as the Debt Securities.

          Section 4. Securities  Demand. You agree to comply with the provisions
in the fee letter  dated the date  hereof  between  you and the Lender (the "Fee
Letter").

          Section 5.  Indemnification  and Contribution.  You agree to indemnify
the Lender and each of its  affiliates  and each person in control of the Lender
and each of its affiliates and the respective  officers,  directors,  employees,
agents and representatives of the Lender and its affiliates and control persons,
as  provided in the  Indemnity  Letter  dated the date  hereof  (the  "Indemnity
Letter") and attached hereto.

          Section 6.  Expenses.  In  addition to any fees that may be payable to
the  Lender  hereunder  and  regardless  of  whether  any  of  the  transactions
contemplated  by this  letter  are  consummated,  if this  letter  agreement  is
terminated  in  accordance  with  Section  7  hereof,  the  Bridge  Loan is made
available or the Financing  Documentation is executed and delivered,  you hereby
agree to reimburse the Lender for all reasonable fees and disbursements of legal
counsel and  consultants,  including but not limited to the reasonable  fees and
disbursements of Cahill Gordon & Reindel,  the Lender's special counsel, and all
of the Lender's travel and other reasonable  out-of-pocket  expenses incurred in
connection  with  the  Transaction  or  otherwise  arising  out of the  Lender's
commitment  hereunder,  in each case  contemplated by this Section 6 only to the
extent that either (i) the  Recapitalization  is  consummated  or (ii)  Holdings
receives  reimbursement  for  such  expenses  pursuant  to the  Recapitalization
Agreement.

          Section 7. Termination.  The Lender's commitment  hereunder to provide
the Bridge Loan shall terminate, unless expressly agreed to by the Lender in its
sole  discretion  to be extended to another date, on the earlier of (A) November
30,  1998 if no portion  of the Bridge  Loan has been  funded  (other  than as a
result of failure of the Lender to fulfill its obligations  hereunder),  and (B)
the termination of the  Recapitalization  Agreement in accordance with the terms
thereof.  No such  termination of such commitment  shall affect your obligations
under  Sections 5 and 6 hereof or this  Section 7, which shall  survive any such
termination.

          Section 8.  Assignment.  This letter  shall not be  assignable  by any
party hereto without the prior written consent of the other parties (other than,
in the case of the Lender,  to an  affiliate  of the Lender that is  financially
capable of honoring its obligations as a Lender  hereunder,  it being understood
that any such affiliate shall be subject to the  restrictions  set forth in this
Section 8); provided, however, that the Lender shall have the right, in its sole
discretion,  to syndicate the Bridge Loan, once funded (or, prior to funding, to
financial  institutions  reasonably  acceptable  to you)  among  banks  or other
financial institutions pursuant to the Financing  Documentation or otherwise and
to  sell,   transfer  or  assign  all  or  any  portion  of,  or   interests  or
participations in, the Bridge Loan and any notes issued in connection therewith.

                                      -5-




<PAGE>

<PAGE>




          Section  9.  Miscellaneous.  THIS  LETTER  SHALL BE  GOVERNED  BY, AND
CONSTRUED IN ACCORDANCE  WITH,  THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD
TO THE  PRINCIPLES  GOVERNING  CONFLICTS OF LAWS, AND ANY RIGHT TO TRIAL BY JURY
WITH  RESPECT  TO ANY  CLAIM,  ACTION,  SUIT  OR  PROCEEDING  ARISING  OUT OF OR
CONTEMPLATED  BY THIS  COMMITMENT  LETTER  IS HEREBY  WAIVED.  YOU AND WE HEREBY
SUBMIT TO THE  NON-EXCLUSIVE  JURISDICTION  OF THE  FEDERAL  AND NEW YORK  STATE
COURTS LOCATED IN THE CITY OF NEW YORK IN CONNECTION WITH ANY DISPUTE RELATED TO
THIS  COMMITMENT  LETTER  OR  ANY  MATTERS   CONTEMPLATED  HEREBY.  This  letter
(including  the  provisions of the Indemnity  Letter  specifically  incorporated
herein)  embodies the entire  agreement  and  understanding  between you and the
Lender and supersedes all prior  agreements and  understandings  relating to the
subject  matter   hereof.   This  letter  may  be  executed  in  any  number  of
counterparts,  each of  which  shall  be an  original,  but all of  which  shall
constitute one  instrument.  Capitalized  terms used herein or in the Term Sheet
and not defined  herein or therein  shall have the  meaning  provided in the Fee
Letter.

          The Lender reserves the right to employ the services of its affiliates
(including the Take-Out Bank) in providing services  contemplated by this letter
and to allocate,  in whole or in part, to its affiliates certain fees payable to
the Lender in such  manner as the Lender and its  affiliates  may agree in their
sole  discretion.  You  acknowledge  that the  Lender  may share with any of its
affiliates  (including the Take-Out Bank) and such affiliates may share with the
Lender  (in each  case,  subject to any  confidentiality  agreements  applicable
thereto),  any  information  related  to you or your  affiliates,  the  Acquired
Business   (including   information   relating  to   creditworthiness)   or  the
Transaction.

          If you are in agreement with the foregoing,  please sign and return to
the Lender at 130 Liberty Street,  New York, New York 10006 the enclosed copy of
this letter no later than 5:00 p.m., New York time, on June 23, 1998,  whereupon
the  undertakings of the parties shall become effective to the extent and in the
manner provided hereby.  This offer shall terminate if not so accepted by you on
or prior to that time.

                                             Very truly yours,

                                             BANKERS TRUST CORPORATION


                                             By:
                                                Name:
                                                Title:



                                      -6-



<PAGE>

<PAGE>




Accepted and Agreed to as of the date first above written:

LAREDO ACQUISITION CORP.



By:
     Name:
     Title:


By:
     Name:
     Title:



                                      -7-



<PAGE>

<PAGE>




                                                                       EXHIBIT A
                       Bridge Loan and Term Loan Facility
                               Summary Term Sheet1

Borrower:      A subsidiary (the "Borrower") of the surviving company of the
               merger of Laredo Acquisition Corp., a corporation newly formed
               by the Equity Investors ("Holdings"), with the Acquired Business.

Guarantors:    All obligations under the Bridge Loan shall be unconditionally
               guaranteed on a senior subordinated basis by each of the 
               Borrower's subsidiaries, if any, that guarantee the Bank
               Financing (collectively,  the "Guarantors").

Lender:        Bankers Trust Corporation.

Amount:        $100 million senior subordinated bridge loan (the "Bridge Loan").

Maturity:      The commitment shall automatically expire on November 30, 1998
               if the Bridge Loan has not been funded (other than as a result of
               failure of the Lender to fulfill its obligations hereunder).  Any
               outstanding amount under the Bridge Loan will be required to be
               repaid in full on the earlier of (a) one year following the
               initial funding date of any portion of the Bridge Loan and (b)
               the closing date of any permanent financing; provided, however,
               that if the Borrower has failed to raise permanent financing
               before the date set forth in (a) above, the Bridge Loan shall be
               converted, subject to the conditions outlined under "Conditions
               to Conversion of the Bridge Loan", to a senior subordinated term
               loan facility (the "Term Loan" and, collectively with the Bridge
               Loan, the "Facility") with a maturity of six  months after the
               scheduled maturity of the Bank Financing (as in effect on the
               Closing Date); provided, however, that the Borrower shall pay to
               the Lender on the Conversion Date (as defined below), a
               conversion cash fee as provided in the Fee Letter (the
               "Conversion Fee").

Commitment                       
and Funding
Fee:           As provided in the Fee Letter.

- --------
         1    Capitalized  terms used herein and not defined herein shall have
              the  meanings  provided in the bridge loan commitment letter to
              which this summary term sheet is attached.


                                      -8-



<PAGE>

<PAGE>




Use of         To fund in part the Transaction and to pay related fees and
Proceeds       expenses.

Interest
Rate:          As provided in the Fee Letter.

Ranking:       The obligations of the Borrower and the Guarantors under the
               Bridge Loan will be senior subordinated obligations of the
               Borrower and the Guarantors and will rank (i) junior in right of
               payment to all senior indebtedness of the Borrower or the
               Guarantors, as the case may be, (ii) senior in right of payment
               with all subordinated indebtedness of the Borrower or the
               Guarantors, as the case may be and (iii) PARI PASSU in right of
               payment with all senior subordinated indebtedness of the
               Borrower or the Guarantors, as the case may be.

Optional
Prepayment:    The Borrower may prepay the Bridge Loan or the Term Loan, in
               whole or in part, at any time at a redemption price equal to 100%
               of the principal amount thereof plus accrued interest thereon;
               PROVIDED, HOWEVER, that at such time as the Term Loan
               bears interest at the Fixed Rate, the Term Loan shall be subject
               to redemption restrictions and premiums typical for high yield
               debt securities.

Mandatory
Prepayment:    Net proceeds of sales of debt securities or equity securities in 
               a public offering or private placement by the Borrower or any of
               its subsidiaries shall be used to prepay the Bridge Loan plus
               accrued interest and any other amount payable thereunder to the
               full extent of the net proceeds so received to the extent such
               net proceeds (other than from the issuance of Debt Securities)
               are not used to retire bank debt. The Borrower will be required
               to make an offer to purchase all notes outstanding under the
               Bridge Loan or the Term Loan, as the case may be, upon the
               occurrence of a Change of Control (to be defined).

Participation/
Assignment            
or
Syndication:   The Lender may participate out or sell or assign, or syndicate
               to other lenders, the Bridge Loan or Term Loan, in whole or in
               part, at any time, subject to compliance with applicable
               securities laws.

Conditions                       
to Conversion
of the Bridge              
Loan:          One year after the Funding Date of any portion of the Bridge
               Loan, unless (A) the Borrower or any significant subsidiary
               thereof is subject to a bankruptcy or other insolvency
               proceeding, (B) there exists a payment default (whether



                                      -9-


<PAGE>

<PAGE>




               or not  matured)  with respect to the Bridge Loan or the
               Conversion  Fee  or (C)  there exists a default in the payment
               when due at final maturity of any indebtedness (excluding the
               indebtedness under the Bridge Loan) of the Borrower or any of its
               subsidiaries in excess of $5 million for any such default or all
               such defaults, or the maturity of such indebtedness shall have
               been accelerated, the Bridge Loan shall convert into the Term
               Loan; provided, however,  that  if  an  event  described  in
               clause (B) or (C) is continuing  at the scheduled Conversion
               Date but the applicable grace period, if any, set forth  in the
               events of default provision of the Bridge Loan has not expired,
               the Conversion Date shall be deferred until the earlier to occur
               of (i) the  cure of such  event  or (ii) the expiration of any
               applicable grace period.

Debt Security
Exchange:      The Lender may at any time after the Conversion Date require that
               the Borrower exchange the Term Loan for long-term notes which
               shall bear interest at the Fixed Rate, determined at such time,
               and shall have such covenants as are customary for high yield
               debt securities issued for cash in the then prevailing market and
               reasonably acceptable to the Lender and the Borrower and shall in
               addition provide customary and mutually acceptable registration
               rights, including, without limitation, a registered exchange
               offer or, if not permitted by applicable law to effect an
               exchange offer, demand registrations.

Covenants:     The Financing Documentation will contain customary affirmative
               and negative high yield covenants (with customary carve-outs and
               exceptions), including, without limitation, restrictions on the
               ability of the Borrower and its subsidiaries to incur additional
               indebtedness and to incur indebtedness which is subordinated to
               senior debt and not subordinated to the Bridge Loan or Term Loan,
               pay certain dividends and make certain other restricted payments
               and investments, impose restrictions on the ability of the
               Borrower's subsidiaries to pay dividends or make certain payments
               to the Borrower, create liens, enter into transactions with
               affiliates, and merge, consolidate or transfer substantially all
               of their respective assets.  Further, during the term of the
               Bridge Loan, the covenants will be more restrictive than the
               covenants applicable to the Term Loan and will include additional
               prohibitive covenants relating to asset sales, certain
               acquisitions, certain debt incurrences and certain other
               corporate transactions as are customary for such financings.





                                      -10-


<PAGE>

<PAGE>




Representations                     
and
Warranties:    Customary for transactions of this type.

Conditions
Precedent:     Customary for transactions of this type as set forth in Section 3
               of the bridge loan commitment letter.

Events                                        
of Default:    Customary for transactions of this type, including, without
               limitation, payment defaults, covenant defaults, bankruptcy and
               insolvency, judgments, cross acceleration of and failure to pay
               at final maturity other  indebtedness  aggregating $5 million
               or more, subject to, in certain cases, notice and grace
               provisions.

Governing Law
and Forum:     The State of New York.

Indemnification
and Expenses                 
Reimbursement: Customary for transactions of this type.





                                      -11-


<PAGE>

<PAGE>




                                                                       EXHIBIT B

                  Senior Discount Bridge and Term Loan Facility
                               Summary Term Sheet 2


Borrower:      Laredo Acquisition Corp., a corporation newly formed by the
               Equity Investors (the "Borrower").

Guarantors:    None.

Lender:        Bankers Trust Corporation.

Amount:        $25 million senior discount bridge loan (the "Senior Discount
               Bridge Loan").

Maturity:      The commitment shall automatically expire on November 30,
               1998 if no portion of the Senior Discount Bridge Loan has been
               funded (other than as a result of failure of the Lender to
               fulfill its obligations hereunder). Any outstanding amount under
               the Senior Discount Bridge Loan will be required to be repaid in
               full on the earlier of (a) one year following the initial
               funding date of any portion of the Senior Discount Bridge Loan
               and (b) the closing date of any permanent financing; provided,
               however, that if the Borrower has failed to raise permanent
               financing before the date set forth in (a) above, the Senior
               Discount Bridge Loan shall be converted, subject to the
               conditions outlined under "Conditions to Conversion of the
               Senior Discount Bridge Loan", to a senior discount term loan
               facility (the "Senior Discount Term Loan" and, collectively with
               the Senior Discount Bridge Loan, the "Facility") with a maturity
               of 12 months after the scheduled final maturity of the Bank
               Financing (as in effect on the Closing Date); provided, however,
               that the Borrower shall pay to the Lender on the Conversion Date
               (as defined below), a conversion cash fee as provided in the Fee
               Letter (the "Conversion Fee").

Commitment
and Funding               
Fee:           As provided in the Fee Letter.

Use of
Proceeds:       To fund in part the Transaction and to pay related fees and
                expenses.

- --------
         2   Capitalized   terms  used   herein  and  not defined   herein 
             shall  have  the  meanings provided in the commitment letter to
             which this summary term sheet is attached.



                                      -12-


<PAGE>

<PAGE>





Interest
Rate:          As provided in the Fee Letter.

Ranking:       The  obligations  of the Borrower under the Senior Discount
               Bridge Loan will be senior obligations of the Borrower and will
               rank (i) PARI PASSU in right of  payment to all senior
               indebtedness of the Borrower, and (ii) senior to any subordinated
               indebtedness of the Borrower.

Optional
Prepayment:    The Borrower may prepay the Senior Discount Bridge Loan or
               the Senior Discount Term Loan, in whole or in part, at any time
               at a redemption price equal to 100% of the principal amount
               thereof plus accrued interest thereon; PROVIDED, HOWEVER,
               that at such time as the Senior Discount Term Loan bears
               interest at the Fixed Rate, the Senior Discount Term Loan shall
               be subject to redemption restrictions and premiums typical for
               high yield debt securities.

Mandatory
Prepayment:    Net proceeds of sales of debt or equity securities in a public
               offering or private placement by the Borrower shall be used to
               prepay the Senior Discount Bridge Loan plus accrued interest
               and any other amount payable thereunder to the full extent of the
               net proceeds so received. The Borrower will be required to make
               an offer to purchase all notes outstanding under the Senior
               Discount Bridge Loan or the Senior Discount Term Loan, as the
               case may be, upon the occurrence of a Change of Control (to be
               defined).

Participation/
Assignment             
or 
Syndication:   The Lender may participate out or sell or assign, or syndicate to
               other lenders, the Senior Discount Bridge Loan or Senior
               Discount Term Loan, in whole or in part, at any  time, subject to
               compliance with applicable securities laws.




                                      -13-


<PAGE>

<PAGE>





Conditions
to Conversion             
of the Senior
Discount       One year after the Funding Date of any portion of the Senior 
Bridge Loan:   Discount Bridge Loan, unless (A) the Borrower or any 
               significant subsidiary thereof is subject to a bankruptcy or
               other insolvency proceeding,  (B) there exists a payment default
               (whether or not  matured) with respect to the Senior Discount
               Bridge Loan or the Conversion  Fee or (C) there exists a default
               in the payment when due at final maturity of any indebtedness
               (excluding the indebtedness under the Senior Discount Bridge
               Loan) of the Borrower or any of  its  subsidiaries in
               excess of $5 million for any such  default or all such defaults,
               or the maturity of such indebtedness shall have been
               accelerated, the Senior Discount Bridge Loan shall convert into
               the Senior Discount Term Loan; PROVIDED, HOWEVER, that if an
               event described in clause (B) or (C) is continuing at the
               scheduled Conversion Date but the applicable grace period, if
               any, set forth in the events of default provision of the Senior
               Discount Bridge Loan has not expired, the Conversion Date
               shall be deferred until the earlier  to occur of (i) the cure of
               such event or (ii) the expiration of any applicable grace
               period.

Debt Security
Exchange:      The Lender may at any time after the Conversion Date require
               that the Borrower exchange the Senior Discount Term Loan for
               long-term notes which shall bear interest at the Fixed Rate,
               determined at such time, and shall have such covenants as are
               customary for high yield debt securities issued for cash in the
               then prevailing market and acceptable to the Lender and the
               Borrower and shall in addition provide customary registration
               rights, including, without limitation, a registered exchange
               offer or, if not permitted by applicable law to effect an
               exchange offer, demand registrations.





                                      -14-


<PAGE>

<PAGE>




Covenants:     The Financing Documentation will contain customary
               affirmative and negative high yield covenants (with customary
               carve-outs and exceptions), including, without limitation,
               restrictions on the ability of the Borrower and its subsidiaries
               to incur additional indebtedness, pay certain dividends and make
               certain other restricted payments and investments, impose
               restrictions on the ability of the Borrower's subsidiaries to pay
               dividends or make certain payments to the Borrower, create
               liens, enter into transactions with affiliates, and merge,
               consolidate or transfer substantially all of their respective
               assets.  Further, during the term of the Senior Discount Bridge
               Loan, the covenants will be more restrictive than the covenants
               applicable to the Senior Discount Term Loan and will include
               additional prohibitive covenants relating to asset sales, certain
               acquisitions, certain debt incurrences and certain other
               corporate transactions as are customary for such financings.

Representations
and                  
Warranties:    Customary for transactions of this type.

Conditions
Precedent:     Customary for transactions of this type as set forth in Section 3
               of the bridge loan commitment letter.

Events         Customary for  transactions of this type,  including,  without
of Default:    limitation, payment defaults, covenant defaults, bankruptcy and
               insolvency, judgments, cross acceleration of and failure to pay
               at final maturity other indebtedness  aggregating $5 million or
               more, subject to, in certain cases, notice and grace provisions.

Governing Law  The State of New York.
and Forum:

Indemnification  Customary for transactions of this type.
  and Expense                  
  Reimbursement:    



                                      -15-



<PAGE>



<PAGE>



  June 23, 1998                                                   Exhibit (a)(2)
               
                                  CONFIDENTIAL



  Odyssey Investment Partners Fund, LP
  Laredo Acquisition Corp.
  c/o Odyssey Capital Partners, LLC
  280 Park Avenue
  West Tower, 38th Floor
  New York, New York  10017

  Attn:  Brian Kwait

  Re:    Commitment Letter

  Ladies and Gentlemen:

  You have  advised  General  Electric  Capital  Corporation  (AGE  Capital@  or
  AAgent@) that Laredo Acquisition Corp. (AHoldco@), a company formed by Odyssey
  Investment  Partners Fund, LP and certain other investors  (collectively,  the
  AEquity Investor@),  intends to acquire, through a leveraged  recapitalization
  transaction  (the   ARecapitalization@),   Celadon  Group,  Inc.,  a  Delaware
  corporation  (the  ACompany@),  pursuant to a merger  agreement  (the  AMerger
  Agreement@) to be entered into with the Company and approved by the respective
  boards of Holdco and the Company. We understand that the Recapitalization will
  be accomplished  through the merger (the AMerger@) of Holdco with and into the
  Company with the Company as the surviving entity (the ASurviving Entity@).  We
  understand  that cash  proceeds to the  stockholders  of the  Company  will be
  approximately  $151.2  million and that the  remaining  shares (the  ARetained
  Shares@)  will  be  retained  by  certain  stockholders  of the  Company  (the
  ARollover  Stockholders@) and will have a value of approximately $6.4 million.
  In addition,  in connection  with the  Recapitalization,  the Company will (i)
  refinance  (the  ARefinancing@)  approximately  $18.9 million (or, if the cash
  proceeds of the Subordinated Notes referred to below exceed $100.0 million, an
  amount  equal to  approximately  $18.9  million plus such excess) of currently
  outstanding  indebtedness  and  capital  leases of the  Company;  (ii)  assume
  capital leases of the Company not to exceed  approximately  $83.1 million (or,
  if the cash  proceeds of such  Subordinated  Notes exceed $100.0  million,  an
  amount not to exceed  approximately $83.1 million less such excess); and (iii)
  pay estimated fees and expenses in connection with the  Recapitalization,  the
  Merger,  the  Refinancing,  and related  transactions of  approximately  $19.9
  million.  As used  herein,  the term  ACompany  Reorganization@  shall  refer,
  collectively, to the Recapitalization, the Merger, and the Refinancing.

  We understand that the total cash proceeds  required to consummate the Company
  Reorganization  will be financed with the proceeds of the  following:  (i) the
  issuance  by  Celadon  Trucking  Services,  Inc.,  a  New  Jersey  corporation
  (ABorrower@), for cash equal to either (a) approximately $100.0

                                



<PAGE>

<PAGE>




  million of subordinated bridge financing (the ASubordinated  Bridge Notes@) or
  (b)  $100.0  million  to $150.0  million  of senior  subordinated  notes ( the
  "Subordinated   Permanent  Notes";  the  Subordinated  Bridge  Notes  and  the
  Subordinated  Permanent Notes are each, as applicable,  sometimes  referred to
  herein as the "Subordinated  Notes");  (ii) the issuance by Holdco,  for gross
  cash proceeds equal to approximately  $25.0 million of either  pay-in-kind (a)
  senior discount debt securities (the "Holdco  Permanent  Notes") or (b) bridge
  notes (the "Holdco Bridge Notes";  the Holdco  Permanent  Notes and the Holdco
  Bridge  Notes are each,  as  applicable,  sometimes  referred to herein as the
  "Holdco  Notes");  (iii)  the  issuance  of common  equity of Holdco  (ACommon
  Stock@) to be purchased by the Equity Investor,  for cash proceeds of not less
  than  $57.6  million;  and (iv)  solely in  connection  with the  Refinancing,
  borrowings  by Borrower of not more than $7.5  million  under a $25.0  million
  senior secured revolving credit facility (the ARevolver@).

  In furtherance of the foregoing,  you have further advised Agent that Borrower
  is seeking up to  $175,000,000 of financing (the  "Financing"),  consisting of
  the  Revolver  to be used for working  capital  purposes  and other  corporate
  purposes  (including to partially  finance the Refinancing as described above)
  and a $150,000,000  Senior Secured Capital  Expenditure  and Acquisition  Line
  (the "Capex Line") to be used for certain permitted  capital  expenditures and
  permitted  acquisitions.  The Company  Reorganization,  the  Financing and all
  related transactions are collectively referred to herein as the "Transaction".

  Based on our  understanding  of the  Transaction  as  described  above and the
  information  which you have provided to us, GE Capital is pleased to offer its
  commitment to provide the Financing described in this Commitment Letter in the
  amount of  $175,000,000,  subject to the following  terms and  conditions.  In
  addition,  without  committing  GE Capital in any  manner,  financing  for the
  assets of Gerth Transport and Servicio de Transportacion  Jaguar, S.A. de C.V.
  could be  addressed  through a  separate  Canadian  or  Mexican  facility,  as
  applicable, in each case mutually satisfactory to GE Capital and Borrower.


  AGENT:
  GE Capital.

  LENDERS:

  BORROWER:
  GE Capital and other lenders acceptable to GE Capital.

  Celadon Trucking Services, Inc., a New Jersey corporation.

  SUMMARY OF TERMS
  FOR REVOLVER


  REVOLVER MAXIMUM AMOUNT:
  $25,000,000 (including a Letter of Credit Subfacility of up to $5,000,000). 
  Letters of Credit will be issued by a bank, and on terms, acceptable to GE 
  Capital, and will be guaranteed or otherwise backed by GE Capital

                                



<PAGE>

<PAGE>




  and the Revolver Lenders. GE Capital's Revolver commitment may also include a
  swing line subfacility of up to $5,000,000.

  TERM:
  Sixty (60) months.

  AVAILABILITY:
  Borrowing  availability  will be limited  to the sum of (i) 85% of  Borrower's
  eligible  accounts  receivable,  (ii) 100% of the net book value (after giving
  effect to reserves  for  depreciation)  of  Borrower's  eligible  tractors and
  trailers which at any relevant date of determination are no more than one year
  old (the ANew  Tractors  and  Trailers@)  and (iii) 80% of the net book  value
  (after giving  effect to reserves for  depreciation)  of  Borrower's  eligible
  tractors and trailers (other than the New Tractors and Trailers), in each case
  less reserves  described below (the "Borrowing  Base"),  but not to exceed the
  Revolver  Maximum Amount.  Agent will retain the right from time to time after
  reasonable  advance notice to establish or modify advance rates,  standards of
  eligibility  and  reserves  against  availability,  in each  case  in  Agent's
  reasonable  credit  judgment.  The  face  amount  of  all  letters  of  credit
  outstanding  under the Letter of Credit  Subfacility  will be reserved in full
  against  availability.  In addition, in no event shall the aggregate amount of
  Loans (as  hereinafter  defined)  and letters of credit  exceed the  Borrowing
  Base.

  SUMMARY OF TERMS FOR CAPEX LINE


  CAPEX MAXIMUM AMOUNT:
  Up to $150,000,000.


  TERM:
  Sixty (60) months.

  AVAILABILITY:

  Borrowing  availability  will be limited  to the  Borrowing  Base,  but not to
  exceed the Capex  Maximum  Amount.  The face  amount of all  letters of credit
  outstanding  under the  Letter of Credit  Subfacility  and the  greater of (a)
  $20,000,000 and (b) the aggregate  amount of any loans  outstanding  under the
  Revolver  (ARevolving  Loans@) will be reserved in full against  availability.
  For each  advance  under the Capex  Line,  the  Borrowing  Base would  include
  eligible assets then being acquired with such advance.

  TERMINATION:
  If the  Revolver is  terminated,  the Capex Line will  immediately  be due and
payable in full.


  TERMS OF GENERAL
  APPLICABILITY



  USE OF PROCEEDS:

  Revolving  Loans made on the date the Financing is  consummated  (the "Closing
  Date") will be used for immediate working capital and other corporate purposes
  (including up to $7,500,000 to consummate the

                                



<PAGE>

<PAGE>




  Refinancing).  Revolving  Loans made after the  Closing  Date will be used for
  Borrower's working capital and other corporate purposes.  Loans made under the
  Capex Line ("Capex Loans";  together with Revolving Loans,  "Loans") after the
  Closing Date will be used for Borrower's  permitted  capital  expenditures and
  permitted  acquisitions  (to be  defined).  No Capex Loans will be made on the
  Closing Date.

  INTEREST:


                  Rates:
  At  Borrower's  option,  all loans will bear interest at either (a) a floating
  rate  equal to the Index  Rate  plus the  Applicable  Margin  or (b)  absent a
  default,  a fixed rate for periods of one,  two,  three or six months equal to
  the reserve  adjusted  London  Interbank  Offered Rate ("LIBOR Rate") plus the
  Applicable Margin.

                  Payment Dates:
  Interest will be payable  quarterly in arrears for Index Rate Loans and at the
  expiration  of each LIBOR  period for LIBOR  Loans  except that in the case of
  LIBOR periods greater than three months in duration,  interest will be payable
  at three-month intervals and on the expiration of such LIBOR periods.

                  Other Terms:


  APPLICABLE MARGINS:

  All  interest  will be  calculated  based on a 360 day year  and  actual  days
  elapsed. The Financing documentation will contain (a) mutually agreeable LIBOR
  breakage provisions and LIBOR borrowing mechanics, (b) LIBOR Rate definitions,
  and (c) the Index  Rate  definition  which  will equal the higher of the prime
  rate as reported by The Wall Street  Journal or the  overnight  Federal  funds
  rate plus 50 basis points.

  Subject  to the terms of the fifth  bullet  point  under  the  heading  "Other
  Conditions"  contained herein, the following Applicable Margins (consisting of
  per annum rate margins) shall apply until the Applicable  Margins are adjusted
  as described below:





Applicable Revolver Index Margin                                    1.25%
Applicable Revolver LIBOR Margin                                    2.50%
Applicable L/C Margin                                               2.50%
Applicable Capex Index Margin                                       1.25%
Applicable Capex LIBOR Margin                                       2.50%
Applicable Unused Revolver Facility Fee Margin                       .50%
Applicable Unused Capex Facility Fee Margin                          .50%








                                



<PAGE>

<PAGE>




  Starting  with the delivery to Agent of the  Surviving  Entity's  consolidated
  quarterly  financial  statements for the first fiscal quarter ending after the
  first anniversary of the Closing Date, the Applicable Margins shall be subject
  to adjustment  (up or down),  prospectively,  based on the Surviving  Entity's
  consolidated  financial  performance  for  the  trailing  four  quarters  most
  recently ended in accordance with the grid attached hereto as Schedule I.

  The definitive  Financing  documentation will contain provisions regarding the
  delivery of financial  statements,  and the timing and mechanics of subsequent
  prospective  adjustments in Applicable  Margins. If a default is continuing at
  the time that a reduction in  Applicable  Margins is to be  implemented,  that
  reduction will be deferred until the first month  commencing after the cure or
  waiver thereof.

  FEES:
  In addition to the fees and expenses payable to GE Capital as specified in the
  fee letter among Holdco, GE Capital and Odyssey Investment Partners Fund, L.P.
  ("Odyssey")  of even  date  herewith  (the  "Fee  Letter")  and  that  certain
  engagement  letter among  Holdco,  Odyssey and GE Capital  dated June 22, 1998
  (the "Engagement  Letter"),  the following fees will be payable to Agent under
  the Financing documentation:

              Letter of Credit Fee:
  Equal to the  Applicable  L/C Margin per annum  (calculated  on the basis of a
  360-day  year and actual  days  elapsed)  on the face amount of the letters of
  credit under the Revolver,  payable  quarterly in arrears,  plus any costs and
  expenses  incurred  by Agent in  arranging  for the  issuance  or  guaranty of
  Letters of Credit and any charges assessed by the issuing bank.

              Unused Revolver Facility Fee:
  Equal  to the  Applicable  Unused  Revolver  Facility  Fee  Margin  per  annum
  (calculated  on the basis of a 360-day  year and actual  days  elapsed) on the
  average unused daily balance of the Revolver, payable quarterly in arrears.

              Unused Capex Facility Fee:
  Equal to the Applicable Unused Capex Facility Fee Margin per annum (calculated
  on the basis of a 360-day year and actual days elapsed) on the average  unused
  daily balance of the Capex Line, payable quarterly in arrears.

              Prepayment Premium:
  Payable in the event that the Revolver or the Capex Line commitment is reduced
  or terminated other than as a result of Mandatory  Prepayments (as hereinafter
  defined),  except  Mandatory  Prepayments  required  by  clause  (d) under the
  heading  "Mandatory   Prepayments"   contained  herein,  prior  to  the  first
  anniversary  of the Closing Date,  in an amount equal to the Revolver  Maximum
  Amount or the Capex Maximum Amount, as applicable, multiplied by 1%.


  DEFAULT RATES:
  From and  after  the  occurrence  of a  default  (after  giving  effect to any
  applicable grace periods,  if any), the interest rates applicable to all Loans
  and the  Letter  of Credit  Fee will be  increased  by 2% per  annum  over the
  interest rate or Letter of Credit Fee otherwise  applicable  and such interest
  and fees will be payable on demand.
  SECURITY:
  To secure all obligations of Borrower to Agent and Lenders,  Agent, for itself
  and the  ratable  benefit of Lenders,  will  receive a fully  perfected  first
  priority  security interest in all of the existing and after acquired real and
  personal,  tangible and  intangible  assets of all of the  Surviving  Entity's
  domestic  subsidiaries,   including,  without  limitation,  Borrower  and  its
  domestic subsidiaries, including, without limitation, all cash,

                                



<PAGE>

<PAGE>




  cash equivalents,  bank accounts, accounts, other receivables,  chattel paper,
  contract  rights,  inventory  (wherever  located),   instruments,   documents,
  securities  (including,  without  limitation,  all of the capital stock of the
  Surviving  Entity's domestic  subsidiaries and 65% (or such greater percentage
  that would not trigger  adverse tax  consequences  to the Surviving  Entity or
  Borrower)  of the capital  stock of the  Surviving  Entity's  or any  domestic
  subsidiaries'  direct  foreign  subsidiaries)  (whether  or  not  marketable),
  equipment, fixtures, real property interests, franchise rights, patents, trade
  names,  trademarks,  copyrights,  intellectual property,  general intangibles,
  investment  property  and all  substitutions,  accessions  and proceeds of the
  foregoing  (including  insurance  proceeds)  (collectively,  together with the
  assets of the Surviving Entity described in the second  succeeding  paragraph,
  the "Collateral").

  All Collateral will be free and clear of other liens, claims and encumbrances,
  except  for  approximately  $83,100,000  (or,  if  the  cash  proceeds  of the
  Subordinated Notes exceed $100,000,000,  an amount not to exceed approximately
  $83,100,000  less such excess) of existing  capital leases and other permitted
  liens and encumbrances acceptable to Agent.

  The Surviving  Entity will  guarantee the  obligations  of Borrower  under the
  Financing  documents  and, to the extent  provided  above,  pledge the capital
  stock of  Borrower  and its other  subsidiaries  to Agent and grant to Agent a
  security interest in all of its other real and personal assets.

  All such  obligations will be  cross-defaulted  to each other and to all other
  material indebtedness of the Surviving Entity or any of its subsidiaries.  All
  such  obligations  shall be  cross-collateralized  with each  other and cross-
  collateralized  and  guaranteed  by any and all domestic  subsidiaries  of the
  Surviving Entity (other than Borrower).

  MANDATORY PREPAYMENTS:
  Borrower shall make prepayments  against  principal in the following  amounts:
  (a) all net proceeds of any sale or other  disposition of any of the assets of
  the  Surviving  Entity  or any of its  subsidiaries  (other  than  the sale of
  inventory in the ordinary  course),  (b) subject to exceptions for repairs and
  replacements, all net insurance proceeds or other awards payable in connection
  with the loss,  destruction  or  condemnation  of any assets of the  Surviving
  Entity or its subsidiaries,  (c) 100% of the net proceeds from the issuance or
  sale of debt which is used to refinance  debt incurred under the Capex Line to
  purchase  tractors,  trailers and other  equipment and (d) 50% of the net cash
  proceeds  from the sale or issuance of public equity which is not dedicated as
  reasonably   determined  by  Agent  for  permitted  capital  expenditures  and
  permitted acquisitions (to be defined).

  These  payments  will be  applied  as  follows:  (a)  net  proceeds  from  the
  disposition of the Surviving  Entity's or any of its subsidiaries  tractors or
  trailers,  any net  insurance  proceeds  related to the loss,  destruction  or
  condemnation  of such assets or any net proceeds  from the sale or issuance of
  public equity or debt securities  shall first be applied  against  outstanding
  Capex Loans until such Loans are repaid in full,  second  against  outstanding
  swing line  advances  until such advances are repaid in full and third against
  outstanding  Revolving Loans; and (b) all other such payments shall be applied
  first against  outstanding  swing line advances until such advances are repaid
  in full,  second  against  outstanding  Revolving  Loans  until such Loans are
  repaid in full and third against  outstanding  Capex Loans.  In general,  such
  payments  will not require a permanent  reduction in  availability;  provided,
  that such net proceeds  attributable to the sale or issuance of debt or public
  equity and  requiring  prepayments  above shall in an amount equal to any such
  proceeds  permanently  reduce commitments under the Capex Line. In addition to
  the foregoing  and without  requiring a mandatory  prepayment  of  outstanding
  Loans,  the net proceeds  from capital  leases used to finance the purchase of
  tractors,  trailers and other equipment which was not previously financed with
  proceeds of the Capex Line will permanently reduce commitments under the Capex
  Line in an amount equal to the lesser of (a) 100% of such proceeds and (b) the
  excess of (i) the Capex Maximum  Amount over (ii)  outstanding  Capex Loans at
  the time of such issuance.


                                



<PAGE>

<PAGE>




  VOLUNTARY PREPAYMENTS:

  Borrower may  voluntarily  prepay all or any portion of the Revolver and Capex
  Loans  and may  voluntarily  terminate  or  reduce  the  commitment  under the
  Revolver  and/or Capex Line in minimum  amounts to be agreed upon at any time,
  upon at least 3 days' (in the case of  prepayments  of Loans bearing  interest
  based on the LIBOR Rate and  otherwise  one day)  prior  written  notice.  All
  voluntary  prepayments will be accompanied by the prepayment premium described
  above and LIBOR breakage costs, if any.

  FINANCIAL REPORTING:
  The Financing documentation will require the Surviving Entity and Borrower and
  each of their  respective  subsidiaries,  on a monthly and quarterly basis, to
  provide to Agent  internally  prepared  financial  statements.  Annually,  the
  Surviving  Entity and Borrower will be required to provide  audited  financial
  statements,  a board approved  operating  plan for the subsequent  year, and a
  reliance letter from their respective  auditors.  Borrower will provide, on an
  as  requested  (and in no event  less  than  monthly)  basis,  Borrowing  Base
  Certificates  and other  information  (including,  without  limitation,  fleet
  aging, additions and retirements) reasonably requested by Agent. All financial
  statements  (other  than  monthly  statements  which shall be on a stand alone
  basis) shall be prepared on a consolidated and consolidating basis.

  DOCUMENTATION:
  The  Financing  documentation  will contain  representations  and  warranties;
  conditions   precedent;   affirmative,   negative  and   financial   covenants
  (including,  without limitation,  maximum senior leverage ratio of 3.0 to 1.0,
  minimum EBITDA and maximum fixed charge coverage ratio);  indemnities;  events
  of default and  remedies as required  by Agent.  Relevant  documents,  such as
  Transaction documents,  subordination agreements,  inter- creditor agreements,
  equity or stockholder  agreements,  incentive and employment  agreements,  tax
  agreements, and other material agreements (including all documents relating to
  the  Subordinated  Notes,  the Holdco Notes and other  indebtedness  to remain
  outstanding after the Closing Date), to be acceptable to Agent.

  SYNDICATION:
  Upon acceptance of this letter, GE Capital's  affiliate,  GECC Capital Markets
  Group,  Inc.  ("GECMG"),  will initiate  discussions  with  potential  lenders
  relating to the syndication of the Financing. Each of Odyssey, Holdco, Company
  and Borrower will agree to a syndication timetable that allows for the primary
  syndication of the Financing prior to the Closing Date, but the success of the
  syndication will not be a condition precedent to the closing of the Financing.

  GECMG will syndicate the transaction with the assistance of Borrower,  each of
  Odyssey,  Holdco and the Company.  Such assistance  shall include,  but not be
  limited  to (i)  prompt  assistance  in  the  preparation  of the  Information
  Memorandum  and the  verification  of the  completeness  and  accuracy  of the
  information  contained  therein;  (ii)  preparation of offering  materials and
  projections by Borrower,  Odyssey, Holdco and the Company and their respective
  advisors  taking into account the proposed  Transaction  and Financing;  (iii)
  providing GECMG with all information  reasonably  deemed necessary by GECMG to
  successfully  complete the syndication;  (iv)  confirmation as to the accuracy
  and completeness of such offering materials,  information and projections; (v)
  participation of Holdco's,  the Company's and Borrower's senior management and
  senior  personnel of Odyssey in meetings and  conference  calls with potential
  lenders  at such times and places as GECMG may  reasonably  request;  and (vi)
  using  best  efforts  to ensure  that the  syndication  efforts  benefit  from
  Odyssey's, the Company's and Borrower's existing lending relationships.

  GECMG may provide to industry trade organizations  information with respect to
  the  Financing  that is necessary  and customary for inclusion in league table
  measurements.



                                



<PAGE>

<PAGE>




  OTHER TERMS:
  GE Capital's  commitment  with respect to the  Financing is  conditioned  upon
  satisfaction  of the  following  conditions  as of the Closing  Date,  and the
  Financing  documents  will  require,  among  other  things,   compliance  with
  covenants pertaining to the following (all in form and substance  satisfactory
  to Agent):

  * Cash  management  system  for the  Surviving  Entity  and  its  subsidiaries
  acceptable  to  Agent.  Agent  will  have  springing  cash  dominion  upon the
  occurrence  of  certain  events  (to be  mutually  agreed  upon)  by  means of
  lockboxes  and blocked  account  agreements  executed on or before the Closing
  Date.


  * Commercially  reasonable  insurance  protection for the Surviving  Entity's,
  Borrower's  and their  respective  subsidiaries'  industry,  size and risk and
  Agent's collateral protection (terms,  underwriter,  scope, and coverage to be
  acceptable  to  Agent);  Agent  named as loss  payee  (property/casualty)  and
  additional insured (liability); and non-renewal/cancellation/amendment riders
  to provide 30 days advance notice to Agent.

  *  Compliance  with  applicable  laws,  decrees,  and material  agreements  or
  obtaining of applicable consents and waivers.


  * General and collateral releases from prior lenders,  customary corporate and
  estoppel certificates;  landlord/mortgagee/bailee  waivers; and consignment or
  similar filings to the extent applicable.


  *  Limitations  on commercial  transactions,  management  agreements,  service
  agreements,  and borrowing transactions between the Surviving Entity, Borrower
  and its subsidiaries and their respective officers,  directors,  employees and
  affiliates.


  * Limitations on, or prohibitions of, cash dividends,  other  distributions to
  equity  holders,  payments in respect of the Holdco  Notes,  the  Subordinated
  Notes, the Shareholder Notes (as hereinafter  defined) and other  subordinated
  debt,  payment of management  fees to affiliates  and  redemption of common or
  preferred  stock;  provided,  that so long as no default has occurred or would
  occur  as a  result  thereof  the  Surviving  Entity  shall  be  permitted  in
  connection with certain  terminations of employment to purchase certain of the
  Rollover Stockholders' Retained Shares at a purchase price not to exceed their
  fair market value if after giving  effect to such  purchase (a) the  Surviving
  Entity is in pro
      -forma compliance with all covenants contained in the definitive Financing
      documentation and (b) there is at least $5,000,000 of excess  availability
      under  the  Revolver.  In  addition  to the  conditions  contained  in the
      foregoing proviso, the Surviving Entity shall not be permitted to pay more
      than  $4,000,000 in cash in the aggregate for all such Retained  Shares so
      purchased and any additional  consideration  paid for such purchases shall
      consist  of  unsecured   notes  issued  by  the   Surviving   Entity  (the
      "Shareholder Notes").

  * Prohibitions on additional indebtedness except for additional capital leases
  incurred  after the Closing Date by Borrower in an amount and subject to other
  conditions acceptable to the Lenders;
      provided,  that at any date of  determination  if there  are less than (a)
      $40,000,000 of Capex Loans outstanding both before and after giving effect
      to the  incurrence  of any such  additional  capital  lease,  the ratio of
      outstanding  Capex Loans to capital leases incurred since the Closing Date
      after  giving  effect to such  incurrence  shall be at least 4 to 1 or (b)
      $70,000,000 but at least  $40,000,000  (such  incremental  amount of Capex
      Loans  being  referred  to herein as the "40 to 70 Capex  Loans") of Capex
      Loans outstanding both before and after giving effect to the incurrence of
      any such additional capital lease, the ratio of outstanding

                                



<PAGE>

<PAGE>




      40 to 70 Capex Loans to the amount of outstanding  capital leases incurred
      since the Closing Date after giving effect to such incurrence thereof less
      $10,000,000 shall be at least 2 to 1.

  *  Other  than  the  Merger  and  permitted   acquisitions  (to  be  defined),
  prohibitions  of  mergers,  acquisitions  or  sale  of the  Surviving  Entity,
  Borrower or any of their  respective  subsidiaries,  their stock or a material
  portion of their assets.


  *    Prohibitions of a direct or indirect change in control of the Surviving 
  Entity or Borrower.


  *    Limitations on capital expenditures.


  * Agent's and Lenders' rights of: Inspection; access to facilities, management
  and auditors. Without limiting the foregoing, Agent's auditors shall conduct a
  field  examination  prior to the  Closing  Date for  purposes  of  determining
  accounts receivables' eligibility for inclusion in the Borrowing Base.


  *  Customary  yield  protection  provisions,  including,  without  limitation,
  provisions as to capital  adequacy,  illegality,  changes in circumstances and
  withholding taxes.


  * If and to the extent  requested by Agent after the Closing Date,  appraisals
  of Borrower's fleet in scope and form, by firms,  and with results  acceptable
  to Agent;  provided that,  notwithstanding  anything to the contrary contained
  herein,  unless a default has occurred  Borrower shall not be responsible  for
  the cost of such appraisals.


  *    Governing law: New York.


  OTHER CONDITIONS:
  GE  Capital's  commitment  with  respect  to the  Financing  will  be  further
  conditioned upon the following (all to Agent's satisfaction):

  * Delivery of Transaction documents,  including the Merger Agreement, to Agent
  in a timely  manner.  Completion  of the Company  Reorganization  on terms and
  conditions  reasonably  acceptable  to GE Capital with (i) the approval of the
  respective boards of the Company and Holdco prior to any public  announcement,
  and (ii) the prior removal by the Company of any "poison pill provisions".  In
  addition,  the Merger Agreement shall have been adopted by the stockholders of
  the Company in  accordance  with the General  Corporation  law of the State of
  Delaware.  The  sources  and  uses of  funds  for the  Company  Reorganization
  (assuming the issuance of  Subordinated  Bridge Notes and Holdco Bridge Notes)
  will be as set forth on Schedule II hereto.  Upon  consummation of the Company
  Reorganization, the Surviving Entity will be the sole shareholder of Borrower.


  * Corporate structure,  capital structure (including,  without limitation, the
  equity to be contributed by the Equity Investor and the Subordinated Notes and
  the Holdco  Notes),  any  contingent  liabilities,  and tax and legal  effects
  resulting from the  Transaction  to be acceptable.  At or prior to closing the
  Equity Investor will

                                



<PAGE>

<PAGE>




  contribute at least  $57,600,000 of cash equity and the Rollover  Stockholders
  will retain Retained Shares, in each case on terms acceptable to Agent.


  *   The Surviving  Entity shall be a holding company whose only asset shall be
      the capital stock of Borrower and which shall not engage in any activities
      other than those  associated  with being the sole  shareholder of Borrower
      and the issuer of the Holdco Notes and the Shareholder Notes, if any, and,
      without limiting the foregoing, shall not incur any liabilities other than
      pursuant  to the  Holdco  Notes,  the  Shareholder  Notes,  the  Financing
      documents and legal,  accounting  and other  corporate  overhead  expenses
      acceptable to Agent.

  * There shall be no material change, inaccuracy or omission in any information
  previously provided to Agent or to the Lenders by Odyssey,  Borrower,  Holdco,
  or the Company.


  * As of the Closing  Date,  Holdco and Borrower  shall have  received at least
  $125,000,000  (but not  more  than  $175,000,000)  in cash  proceeds  from the
  issuance of the Subordinated  Notes and the Holdco Notes.  Terms of the Holdco
  Bridge  Notes  and the  Subordinated  Bridge  Notes,  if  applicable,  must be
  reasonably acceptable to Agent and terms of the Holdco Permanent Notes and the
  Subordinated Permanent Notes, if applicable,  must be acceptable to Agent, and
  all obligations of Holdco, the Surviving Entity, Borrower and their respective
  subsidiaries  under or in respect of the  Financing  and all liens  granted to
  Agent and Lenders to secure such obligations must constitute  permitted senior
  indebtedness  and  senior  liens,  as  applicable,  under  the  terms  of  the
  Subordinated  Notes and the Holdco  Notes.  Without  limiting the  immediately
  preceding  sentence,  the  outstanding  principal  amount of the  Subordinated
  Bridge Notes, if applicable,  shall equal  $100,000,000  and the cash interest
  rate thereon shall not exceed 14.75% per annum (it being  understood,  without
  limiting any other rights of Agent or the Lenders hereunder,  that a cash rate
  of 14.75% per annum or lower on the Subordinated Bridge Notes is acceptable to
  Agent). If Borrower issues  Subordinated  Bridge Notes on the Closing Date and
  such notes are not refinanced  within six months thereafter in connection with
  the issuance of Subordinated Permanent Notes in a principal amount of not less
  than $150,000,000 and otherwise acceptable to Agent, (a)
      each of the Applicable Margins otherwise  applicable hereunder (other than
      the  Applicable  Unused  Revolver  Facility Fee Margin and the  Applicable
      Unused Capex  Facility  Fee Margin)  shall be increased by 25 basis points
      until such time, if at all,  such  acceptable  refinancing  occurs and (b)
      Agent and the requisite  Lenders in their  discretion shall have the right
      to require that Borrower  prepay with proceeds of the Loans capital leases
      assumed at closing in an amount determined by Agent and requisite Lenders.

  * A letter from the Chief Executive  Officer or Chief Financial Officer of the
  Surviving  Entity as to each of the Surviving  Entity's,  Borrower's and their
  respective  subsidiaries'  solvency at closing  after  taking into account the
  Financing and the Transaction; a pro forma consolidated balance sheet for each
  of the Surviving Entity and Borrower.


  * Total  indebtedness of the Surviving Entity and its subsidiaries  (including
  the Financing, the Subordinated Notes, the Holdco Notes and capital leases) at
  closing not to exceed $217,000,000.


  * There  shall be excess  availability  under the  Revolver  for  Borrower  at
  closing (on a pro forma basis without  deterioration of working capital) of at
  least $17,500,000.



                                



<PAGE>

<PAGE>




  *   Agent shall be satisfied with the status of potential  dissenters'  rights
      that may be exercised in connection with the Merger or retain the right to
      reserve against availability as a result thereof.

  *   The Company  shall have  received a  satisfactory  fairness  opinion  with
      respect to the  consideration  to be received by the  stockholders  of the
      Company in connection  with the Merger and provided a copy of such opinion
      to Agent.

  * Agent shall have received the Company's audited financial statements for the
  period  ending  June 30,  1998 and  unaudited  financial  statements  for each
  monthly period thereafter ending 30 days prior to the Closing Date.


  * With  respect to any real  estate  collateral,  receipt  of title  insurance
  policies in amount, form and from an issuer satisfactory to Agent.


  *    Receipt of all necessary or appropriate third party and governmental 
  waivers and consents.


  * Satisfactory  opinions of counsel from the Surviving Entity's and Borrower's
  counsel (including local counsel as requested) reasonably acceptable to Agent.


  * As of the Closing  Date,  there will have been (i) since March 31, 1998,  no
  material  adverse change,  individually or in the aggregate,  in the business,
  financial  or  other  condition  of  the  Company,  or  the  Company  and  its
  subsidiaries taken as a whole, the industry in which Borrower operates, or the
  collateral which will be subject to the security interest granted to Agent and
  Lenders or in the prospects or projections of
       the Surviving Entity, or the Surviving Entity and its subsidiaries  taken
      as a whole, (ii) no litigation commenced which, if successful,  would have
      a material adverse impact on the Surviving Entity, or the Surviving Entity
      and its  subsidiaries  taken as a whole,  their  business,  or  Borrower's
      ability to repay the loans,  or which  would  challenge  the  transactions
      under  consideration,  (iii) since March 31, 1998, no material increase in
      the  liabilities,  liquidated or contingent,  of the Company,  Borrower or
      Company and its subsidiaries taken as a whole, or material decrease in the
      assets of the Company, Borrower or Company and its subsidiaries taken as a
      whole  except as a result of sales of  assets  in the  ordinary  course of
      business;  and (iv) since the date hereof,  no change in loan syndication,
      financial or capital market conditions  generally that in GECMG's judgment
      would materially impair syndication of the Financing.


  GE Capital's  commitment hereunder is subject to the execution and delivery of
  final  legal   documentation   acceptable   to  GE  Capital  and  its  counsel
  incorporating,  without  limitation,  the terms  set forth in this  Commitment
  Letter.

  You agree that GECMG will act as the sole syndication  agent for the Loans and
  that no additional agents,  co-agents or arrangers will be appointed, or other
  titles  conferred,  without  GECMG's  consent.  You agree that no Lender  will
  receive any  compensation of any kind for its  participation in the Financing,
  except as expressly provided for in this letter or the Fee Letter.


                                



<PAGE>

<PAGE>




  To ensure an orderly and effective  syndication  of the  Financing,  you agree
  that until the  termination of the  syndication,  as determined by GECMG,  you
  will not, and will not permit any of your  affiliates to,  syndicate or issue,
  attempt to syndicate or issue,  announce or authorize the  announcement of the
  syndication  of or  issuance  of,  or  engage in  discussions  concerning  the
  syndication or issuance of, any debt facility or debt security for the Company
  or Borrower or to finance the Company  Reorganization  (including any renewals
  thereof),  other than the Subordinated Notes and the Holdco Notes, without the
  prior written consent of GECMG. You also acknowledge and agree that within the
  last 365 days no person has attempted to syndicate for the Company or Borrower
  a financing substantially similar to the Financing.

  By signing this Commitment Letter,  Odyssey, Holdco and Agent acknowledge that
  this Commitment Letter supersedes any and all discussions and  understandings,
  written or oral,  between or among GE Capital  and any other  person as to the
  subject matter hereof,  including,  without  limitation,  any prior commitment
  letters, if any; provided,  however,  that the Engagement Letter shall survive
  the execution and delivery of this Commitment  Letter and remain in full force
  and  effect  in  accordance  with  its  terms.   No  amendments,   waivers  or
  modifications  of this  Commitment  Letter  or any of its  contents  shall  be
  effective  unless  expressly  set forth in writing  and  executed  by Odyssey,
  Holdco and  Agent.  This  Commitment  Letter is being  provided  to you on the
  condition  that,  except as required by law,  neither it, the Fee Letter,  the
  Engagement  Letter, nor their contents will be disclosed publicly or privately
  except to those  individuals  who are yours or, in the case of the  Commitment
  Letter, the Company's officers,  employees or advisors who have a need to know
  of them as a result of their being  specifically  involved in the  Transaction
  under  consideration and then only on the condition that such matters may not,
  except as  required by law, be further  disclosed.  No person,  other than the
  parties  signatory  hereto, is entitled to rely upon this Commitment Letter or
  any of its contents.  No person shall, except as required by law, use the name
  of, or refer to, GE Capital, or any of its affiliates,  in any correspondence,
  discussions,  press release,  advertisement  or disclosure  made in connection
  with the Transaction without the prior written consent of GE Capital.

  If the Financing closes, the Corporate Reorganization or substantially similar
  transaction closes with Odyssey or any of its affiliates without the financing
  contemplated  herein being provided by GE Capital (other than solely by reason
  of GE  Capital's  failure  to honor  its  commitment  hereunder)  or Holdco is
  reimbursed by the Company for its expenses as  contemplated  by Section 6.4 of
  the Merger  Agreement or receives a fee in connection with a Payment Event (as
  defined  in the  Merger  Agreement),  Holdco  agrees to pay upon  demand to GE
  Capital all out-of-pocket  expenses which may be incurred by GE Capital, GECMG
  or any of their respective  affiliates in connection with the Financing or the
  Transaction  (including  all  reasonable  legal,   environmental,   and  other
  consultant  costs and fees,  including  costs and fees  related  to noting the
  Agent's lien on  certificate  of titles,  incurred in the  preparation of this
  Commitment  Letter,  the Fee Letter,  the Engagement Letter, and evaluation of
  and documenting of the Financing and the  Transaction).  Regardless of whether
  the  commitment  herein is  terminated  or the  Transaction  or the  Financing
  closes,  Holdco shall  indemnify and hold harmless each of GE Capital,  GECMG,
  the  Lenders,  their  respective  affiliates,  and  the  directors,  officers,
  employees,  agents,  attorneys and  representatives  of any of them (each,  an
  "Indemnified  Person"),  from and  against  all suits,  actions,  proceedings,
  claims, damages, losses,

                                



<PAGE>

<PAGE>




  liabilities and expenses  (including,  but not limited to, attorneys' fees and
  disbursements  and other costs of  investigation  or defense,  including those
  incurred  upon any appeal),  which may be  instituted  or asserted  against or
  incurred by any such Indemnified Person in connection with, or arising out of,
  this Commitment  Letter,  the Fee Letter, the Engagement Letter, the Financing
  or the Transaction under consideration, the documentation related thereto, any
  other financing related thereto,  any actions or failures to act in connection
  therewith,  and any and all  environmental  liabilities  and  legal  costs and
  expenses arising out of or incurred in connection with any disputes between or
  among any parties to any of the foregoing, and any investigation,  litigation,
  or  proceeding  related to any such  matters.  Notwithstanding  the  preceding
  sentence,  indemnitors  shall  not be  liable  for any  indemnification  to an
  Indemnified  Person to the  extent  that any such  suit,  action,  proceeding,
  claim,  damage,  loss,  liability  or  expense  results  primarily  from  that
  Indemnified  Person's  gross  negligence  or  willful  misconduct,  as finally
  determined by a court of competent jurisdiction.  Under no circumstances shall
  GE Capital,  GECMG, or any of their respective  affiliates be liable to you or
  any other  person  for any  punitive,  exemplary,  consequential  or  indirect
  damages  in  connection  with this  Commitment  Letter,  the Fee  Letter,  the
  Engagement Letter, the Transaction,  the Financing,  the documentation related
  thereto or any other financing, regardless of whether the commitment herein is
  terminated or the Transaction or the Financing  closes.  Without  limiting any
  obligation  under the  Engagement  Letter or otherwise,  Odyssey shall have no
  obligations under this paragraph.

  Odyssey, Holdco and Agent hereby expressly waive any right to trial by jury of
  any claim,  demand,  action or cause of action arising in connection with this
  Commitment  Letter,  the Fee Letter,  the Engagement  Letter,  any transaction
  relating  hereto or thereto,  or any other  instrument,  document or agreement
  executed or delivered in connection herewith or therewith, whether sounding in
  contract, tort or otherwise.  Odyssey, Holdco and Agent consent and agree that
  the state or federal courts located in New York County,  City of New York, New
  York,  shall have exclusive  jurisdiction  to hear and determine any claims or
  disputes  between  or  among  any of the  parties  hereto  pertaining  to this
  Commitment Letter, the Fee Letter, the Engagement Letter, the Financing or the
  Transaction under consideration,  any other financing related thereto, and any
  investigation, litigation, or proceeding related to or arising out of any such
  matters, provided, that Odyssey, Holdco and Agent acknowledge that any appeals
  from  those  courts  may have to be heard by a court  located  outside of such
  jurisdiction.  Odyssey,  Holdco  and Agent  expressly  submit  and  consent in
  advance  to such  jurisdiction  in any  action or suit  commenced  in any such
  court, and hereby waive any objection which either of them may have based upon
  lack of personal jurisdiction, improper venue or inconvenient forum.

  Odyssey  and  Holdco  acknowledge  that  GE  Capital  has  entered  into  this
  Commitment Letter and the Fee Letter in reliance on, among other things,  that
  Holdco  would be  entitled to payment of a breakup  fee and  reimbursement  of
  certain expenses from the Company pursuant to Section 6.4 of the draft of June
  23,  1998 of the  Merger  Agreement.  Odyssey  and  Holdco  agree that (i) the
  definitive Merger Agreement  executed by the parties shall include the breakup
  fee and the expense  reimbursement  provisions in favor of Holdco as set forth
  in the above-referenced  draft Merger Agreement and that such provisions shall
  not be amended, modified or waived without the prior

                                



<PAGE>

<PAGE>




  written consent of GE Capital, and (ii) GE Capital shall have no obligation to
  incur any expenses in connection  with the  Transaction  unless and until such
  definitive Merger Agreement is executed by the parties.

  This  Commitment  Letter is governed by and shall be construed  in  accordance
  with  the  laws of the  State of New York  applicable  to  contracts  made and
  performed in that State.

  GE  Capital  shall  have  access to all  relevant  facilities,  personnel  and
  accountants,  and  copies  of all  documents  which GE  Capital  may  request,
  including business plans,  financial statements (actual and pro forma), books,
  records, and other documents.

  This  Commitment  Letter shall be of no force and effect unless and until this
  Commitment  Letter and the Fee Letter are each  executed  and  delivered to GE
  Capital  on or  before  5:00 p.m.  New York City time on June 24,  1998 at 335
  Madison  Avenue,  12th Floor,  New York, New York 10017.  Once  effective,  GE
  Capital's commitment to provide financing in accordance with the terms of this
  Commitment  Letter  shall  cease if the  Transaction  does not  close,  or the
  Financing  is not funded for any reason,  on or before  November  30, 1998 and
  neither GE Capital nor any of its  affiliates  shall have any liability to any
  person in  connection  with its refusal to fund the  Financing  or any portion
  thereof after such date.


  We look  forward  to  continuing  to work  with  you  toward  completing  this
transaction.

                                           Sincerely,

                      GENERAL ELECTRIC CAPITAL CORPORATION

                                           By: Eileen McColgan
                                           Its Duly Authorized Signatory

                                



<PAGE>

<PAGE>





  SCHEDULE I
  APPLICABLE MARGINS


    If Total Leverage Ratio (to be                     Level of
     defined but excluding Holdco                Applicable Margins:
              Notes) is:
                 <4.5                                  Level I
           <5.25, but > 4.5                            Level II
           <6.0, but > 5.25                           Level III
            <6.75, but >6.0                            Level IV
                 >6.75                                 Level V
- --------------------------------------- --------------------------------------






                                



<PAGE>

<PAGE>


<TABLE>
<CAPTION>

                                                                       Applicable Margins1
                                           Level I          Level II        Level III         Level IV         Level V
                                           -------          --------   -------------------    --------         -------
<S>                                         <C>              <C>               <C>             <C>              <C>  
Applicable Revolver                         0.50%            0.75%             1.0%            1.25%            1.50%
Index Margin
Applicable Revolver LIBOR                   1.75%            2.00%            2.25%            2.50%            2.75%
Margin
Applicable Capex Index                      0.50%            0.75%             1.0%            1.25%            1.50%
Margin
Applicable Capex LIBOR                      1.75%            2.00%            2.25%            2.50%            2.75%
Margin
Applicable L/C Margin                       1.75%            2.00%            2.25%            2.50%            2.75%
Applicable Unused Revolver                   .50%             .50%             .50%             .50%            .50%
Facility Fee Margin
Applicable Unused Capex                      .50%             .50%             .50%             .50%            .50%
Facility Fee Margin

</TABLE>





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

     1. Each of the rates set forth  herein  (other than the  Applicable  Unused
Revolver  Facility  Fee Margin and the  Applicable  Unused  Capex  Facility  Fee
Margin)  shall be  increased  by 25 basis points if required by the fifth bullet
point under the heading "Other Conditions" contained in this Commitment Letter.



<TABLE>
<CAPTION>
                                      USES
- --------------------------------------------------------------------------------
<S>                                                  <C>         
  Seller Consideration                               $157,600,000
- -------------------------------------------------  -----------------------------
  Capital Leases                                     83,100,000
- -------------------------------------------------  -----------------------------
  Existing Debt                                      18,900,000
- -------------------------------------------------  -----------------------------
  Fees & Expenses                                    19,900,000
                                                     TOTAL
- -------------------------------------------------  -----------------------------
                                                     $279,500,000

</TABLE>
                                



<PAGE>

<PAGE>







                                                    SCHEDULE II
                                                 SOURCES AND USES


                                           SOURCES
- --------------------------------------------------------------------------------
  Capital Lease Obligations                          $ 83,100,000
- -------------------------------------------------  -----------------------------
  Revolver                                           7,400,000
- -------------------------------------------------  -----------------------------
  Subordinated Bridge Notes                          100,000,000
- -------------------------------------------------  -----------------------------
  Holdco Bridge Notes                                25,000,000
- -------------------------------------------------  -----------------------------
  Odyssey and Other Investors Cash                   57,600,000
  Equity
- -------------------------------------------------  -----------------------------
  Management Rollover                                6,400,000
                                                     TOTAL
- -------------------------------------------------  -----------------------------
                                                     $279,500,000


                                



<PAGE>



<PAGE>




                                                                            Page
                                                                            ----

                                                                  EXECUTION COPY

                                VOTING AGREEMENT

          AGREEMENT dated as of June 23, 1998 by and between LAREDO  ACQUISITION
CORP., a Delaware corporation  ("Acquisition"),  and the other parties signatory
hereto (each a "Stockholder").

                                    RECITALS

          A.  Concurrently  herewith,  Acquisition,  and Celadon Group,  Inc., a
Delaware corporation (the "Company"), are entering into an Agreement and Plan of
Merger of even date  herewith  (as such  agreement  may be amended  from time to
time,  the "Merger  Agreement";  capitalized  terms used but not defined  herein
shall have the  meanings  set forth in the Merger  Agreement)  pursuant to which
(and subject to the terms and conditions  specified therein) Acquisition will be
merged with and into the Company (the "Merger").


          B. As a condition to Acquisition  entering into the Merger  Agreement,
Acquisition requires that each Stockholder enter into, and each such Stockholder
hereby agrees to enter into, this Agreement.


                                    AGREEMENT

          To  implement  the  foregoing  and  in  consideration  of  the  mutual
agreements contained herein, the parties hereby agree as follows:

3.  Representations  and Warranties of  Stockholders.  Each  Stockholder  hereby
severally and not jointly represents and warrants to Acquisition as follows:


          A.   Ownership of Shares.

               i. Such  Stockholder is the record holder or beneficial  owner of
          the number of shares of Company  Common Stock as is set forth opposite
          such  Stockholder's  name on  Schedule  I hereto  (such  shares  shall
          constitute  the  "Existing  Shares",  and together  with any shares of
          Company  Common  Stock  acquired  of  record or  beneficially  by such
          Stockholder  in any  capacity  after the date  hereof and prior to the
          termination  hereof,  whether upon exercise of options,  conversion of
          convertible  securities,   purchase,   exchange  or  otherwise,  shall
          constitute the "Shares").

               ii. On the date hereof,  the Existing  Shares set forth  opposite
          such  Stockholder's  name on Schedule I hereto  constitute  all of the
          outstanding  shares  of  Company  Common  Stock  owned  of  record  or
          beneficially  by such  Stockholder.  Such  Stockholder  does  not have
          record or beneficial ownership of any Shares not set forth on Schedule
          I hereto.

               iii. Such  Stockholder has sole power of disposition with respect
          to all of the Existing  Shares set forth  opposite such  Stockholder's
          name on Schedule I and sole voting  power with  respect to the matters
          set forth in  Section  2 hereof  and sole  power to  demand  appraisal
          rights,  in each case with respect to all of the  Existing  Shares set
          forth  opposite  such  Stockholder's  name  on  Schedule  I,  with  no
          restrictions on such rights,  subject to applicable federal securities
          laws and the terms of this




<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

            Agreement.

               iv. Such  Stockholder  will have sole power of  disposition  with
          respect to Shares other than  Existing  Shares,  if any,  which become
          beneficially owned by such Stockholder and will have sole voting power
          with  respect  to the  matters  set forth in Section 2 hereof and sole
          power to demand  appraisal  rights,  in each case with  respect to all
          Shares other than Existing Shares,  if any, which become  beneficially
          owned by such Stockholder with no restrictions on such rights, subject
          to applicable federal securities laws and the terms of this Agreement.

          B. Organization;  Power;  Binding Agreement.  If such Stockholder is a
corporation, such Stockholder is a corporation duly formed, validly existing and
in good standing under the laws of its jurisdiction of its organization. If such
Stockholder is a corporation, such Stockholder has the necessary corporate power
and  authority to enter into and perform all of such  Stockholder's  obligations
under this Agreement and has taken all corporate action necessary to execute and
deliver this Agreement,  to consummate the transactions  contemplated hereby and
to perform its obligations hereunder,  and no other corporate proceedings on the
part of such Stockholder are necessary to authorize the execution,  delivery and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated hereby. If such Stockholder is an individual,  such Stockholder has
the legal  capacity,  power and  authority to enter into and perform all of such
Stockholder's obligations under this Agreement. This Agreement has been duly and
validly  executed and delivered by such  Stockholder and constitutes a valid and
binding agreement of such Stockholder,  enforceable  against such Stockholder in
accordance with its terms. If such Stockholder is married and such Stockholder's
Shares constitute  community property,  this Agreement has been duly authorized,
executed and  delivered by, and  constitutes  a valid and binding  agreement of,
such Stockholder's  spouse,  enforceable  against such person in accordance with
its terms.

          C. No  Conflicts.  Except  for  filings  under  the  Hart-Scott-Rodino
Antitrust  Improvements  Act of 1976, as amended (the "HSR Act"), if applicable,
and any required  amendments to any Schedule 13D filed by any such  Stockholder,
(A) no filing with,  and no permit,  authorization,  consent or approval of, any
state or federal public body or authority is necessary for the execution of this
Agreement by such  Stockholder and the  consummation by such  Stockholder of the
transactions  contemplated  hereby and (B)  neither the  execution,  delivery or
performance of this Agreement by such  Stockholder nor the  consummation by such
Stockholder  of the  transactions  contemplated  hereby nor  compliance  by such
Stockholder with any of the provisions  hereof shall (x) conflict with or result
in any breach of any applicable  certificate of  incorporation,  bylaws,  trust,
partnership agreement or other agreements or organizational documents applicable
to such Stockholder, (y) result in a violation or breach of, or constitute (with
or without notice or lapse of time or both) a default (or give rise to any third
party right of termination, cancellation, material modification or acceleration)
under any of the terms,  conditions or provisions of any note,  bond,  mortgage,
indenture, license, contract, commitment, arrangement,  understanding, agreement
or other  instrument or obligation  of any kind to which such  Stockholder  is a
party or by which such  Stockholder or any of such  Stockholder's  properties or
assets  may be  bound  or (z)  violate  any  order,  writ,  injunction,  decree,
judgment, law, statute, rule or regulation applicable to such Stockholder or any
of such Stockholder's properties or assets.

          D. No Transfer. Except as described on Schedule II, such Stockholder's
Shares and the  certificates  representing  such Shares are now and at all times
during  the term  hereof  will be held by such  Stockholder,  or by a nominee or
custodian  for the  benefit  of such  Stockholder,  free and clear of all liens,
claims, security interests, proxies, voting trusts or agreements, understandings
or arrangements or any other



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

encumbrances  whatsoever,  except for any such  encumbrances  or proxies arising
hereunder.

          E. No Finders.  No broker,  investment  banker,  financial  adviser or
other person is entitled to any broker's, finder's, financial adviser's or other
similar fee or  commission  in  connection  with the  transactions  contemplated
hereby based upon  arrangements  made by or on behalf of such Stockholder in his
or her capacity as such.

          F. Acknowledgment.  Such Stockholder understands and acknowledges that
Acquisition  is  entering  into the  Merger  Agreement  in  reliance  upon  such
Stockholder's execution and delivery of this Agreement.

1.  Agreement To Vote; Proxy.

2.  Voting. Each Stockholder hereby severally and not jointly agrees that, until
the  Termination  Date (as  defined in Section 7 hereof),  at any meeting of the
stockholders of the Company,  however called,  or in connection with any written
consent of the  stockholders  of the Company,  such  Stockholder  shall vote (or
cause to be voted) the Shares held of record or beneficially by such Stockholder
(i) in favor of the Merger and adoption of the Merger  Agreement,  the execution
and  delivery by the  Company of the Merger  Agreement  and the  approval of the
terms  thereof  and in favor of each of the other  actions  contemplated  by the
Merger  Agreement  and this  Agreement and any actions  required in  furtherance
hereof and thereof; (ii) against any action or agreement that would (or would be
reasonably  likely to)  result in a breach of any  covenant,  representation  or
warranty or any other  obligation  or agreement of the Company  under the Merger
Agreement  or this  Agreement;  and (iii)  except as  specifically  requested in
writing by Acquisition in advance, against the following actions (other than the
Merger  and the  transactions  contemplated  by the Merger  Agreement):  (1) any
extraordinary  corporate transaction,  such as a merger,  consolidation or other
business  combination  involving the Company or any of its  subsidiaries;  (2) a
sale, lease or transfer (whether by merger,  consolidation,  operation of law or
otherwise)  of a  material  amount  of  assets  of  the  Company  or  any of its
subsidiaries or a reorganization,  recapitalization,  dissolution or liquidation
of the Company or any of its subsidiaries; (3) (a) any change in the majority of
the  board  of  directors  of  the  Company;  (b)  any  change  in  the  present
capitalization  of the Company or any amendment of the Company's  certificate of
incorporation  or  by-laws;  (c) any  other  material  change  in the  Company's
corporate structure or business;  or (d) any other action which is intended,  or
could  reasonably  be expected,  to impede,  interfere  with,  delay,  postpone,
discourage  or  materially  adversely  affect  the  Merger  or the  transactions
contemplated  by the Merger  Agreement  or this  Agreement  or the  contemplated
economic benefits of any of the foregoing. Such Stockholder shall not enter into
any  agreement  or  understanding  with  any  person  or  entity  prior  to  the
Termination Date to vote or give instructions  after the Termination Date in any
manner inconsistent with clauses (i), (ii) or (iii) of the preceding sentence.

3.    PROXY. EACH STOCKHOLDER HEREBY GRANTS TO, AND APPOINTS, ACQUISITION AND
BRIAN KWAIT, PRESIDENT OF ACQUISITION,  AND DOUGLAS HITCHNER,  VICE PRESIDENT OF
ACQUISITION, IN THEIR RESPECTIVE CAPACITIES AS OFFICERS OF ACQUISITION,  AND ANY
INDIVIDUAL WHO SHALL HEREAFTER  SUCCEED TO ANY SUCH OFFICE OF  ACQUISITION,  AND
ANY OTHER DESIGNEE OF ACQUISITION, EACH OF THEM INDIVIDUALLY, SUCH STOCKHOLDER'S
IRREVOCABLE (UNTIL THE TERMINATION DATE) PROXY AND  ATTORNEY-IN-FACT  (WITH FULL
POWER OF  SUBSTITUTION)  TO VOTE THE SHARES AS  INDICATED  IN SECTION 2.1 ABOVE.
EACH STOCKHOLDER INTENDS THIS PROXY



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----


TO BE IRREVOCABLE  (UNTIL THE TERMINATION DATE) AND COUPLED WITH AN INTEREST AND
WILL TAKE SUCH  FURTHER  ACTION AND  EXECUTE  SUCH OTHER  INSTRUMENTS  AS MAY BE
NECESSARY TO  EFFECTUATE  THE INTENT OF THIS PROXY AND HEREBY  REVOKES ANY PROXY
PREVIOUSLY  GRANTED  BY SUCH  STOCKHOLDER  WITH  RESPECT  TO SUCH  STOCKHOLDER'S
SHARES.

4. Certain  Covenants of  Stockholders.  Except in accordance  with the terms of
this  Agreement,  each  Stockholder  hereby  severally  covenants  and agrees as
follows:

5. No Solicitation.  Prior to the Termination Date, no Stockholder shall, in its
capacity as such, directly or indirectly (including through advisors,  agents or
other intermediaries),  solicit (including by way of furnishing  information) or
respond to any  inquiries  or the making of any proposal by any person or entity
(other than  Acquisition  or any Affiliate  thereof) with respect to the Company
that  constitutes  or could  reasonably  be expected  to lead to an  Acquisition
Proposal (as defined in Section 6.4 in the Merger Agreement). If any Stockholder
in its  capacity  as such  receives  any such  inquiry  or  proposal,  then such
Stockholder  shall promptly inform  Acquisition of the terms and conditions,  if
any, of such inquiry or proposal and the identity of the person  making it. Each
Stockholder,  in its capacity as such,  will  immediately  cease and cause to be
terminated any existing activities, discussions or negotiations with any parties
conducted  heretofore with respect to any of the foregoing.  Notwithstanding the
foregoing,  nothing in this Section 3.1 shall restrict a Stockholder who is also
a director of the Company from taking actions in such Stockholder's  capacity as
a director to the extent and in the  circumstances  permitted  by Section 6.4 of
the Merger Agreement.

6.  Restriction  on  Transfer,  Proxies  and  Noninterference;   Restriction  on
Withdrawal.  Prior to the Termination  Date, no Stockholder  shall,  directly or
indirectly:  (i) except  pursuant  to the terms of the Merger  Agreement  and to
Acquisition pursuant to this Agreement,  offer for sale, sell, transfer (whether
by  merger,  consolidation,  operation  of law or  otherwise),  tender,  pledge,
encumber, assign or otherwise dispose of, enforce or permit the execution of the
provisions  of any  redemption  agreement  with the  Company  or enter  into any
contract,  option or other  arrangement  or  understanding  with  respect  to or
consent to the offer for sale, sale, transfer (whether by merger, consolidation,
operation of law or otherwise), tender, pledge, encumbrance, assignment or other
disposition of, or exercise any discretionary  powers to distribute,  any or all
of  such  Stockholder's   Shares  or  any  interest  therein,   (ii)  except  as
contemplated  by this  Agreement,  grant any proxies or powers of attorney  with
respect to any Shares,  deposit  any Shares into a voting  trust or enter into a
voting agreement with respect to any Shares; or (iii) take any action that would
make any representation or warranty of such Stockholder  contained herein untrue
or incorrect or have the effect of preventing or disabling such Stockholder from
performing such  Stockholder's  obligations  under this  Agreement.  Acquisition
acknowledges  the  circumstances  described  on  Schedule  II which shall not be
construed as a breach of this covenant.

7. Waiver of Appraisal  Rights.  Each  Stockholder  hereby  waives any rights of
appraisal from the Merger that such Stockholder may have.

8. Agreement to Roll-Over.  Each Stockholder  listed on Schedule A to the Merger
Agreement  understands  and  acknowledges  that Sub is entering  into the Merger
Agreement  in reliance  upon the  conversion  of their  shares into the right to
receive the  Surviving  Corporation  Common  Stock and agree to such  conversion
pursuant to Section 3.2 of the Merger Agreement.  Each Stockholder hereby agrees
to



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

rollover the number of shares of Company  Common Stock set forth  opposite  such
Stockholder's name on Schedule A to the Merger Agreement.

9. Confidentiality, No Hire.

          A. Each  Stockholder  agrees that for a period ending five years after
the  Effective  Time of the Merger,  such  Stockholder  will not disclose to any
other  party,  unless  required to do so by law,  any  Confidential  Information
relating  to the  Company  or to  any  subsidiary  or  affiliate  thereof  which
information  was acquired during the course of such  Stockholder's  relationship
with the Company. As used in this Agreement, the term "Confidential Information"
means  information  that is not  generally  known or available to the public and
that is used,  developed  or  obtained  by the  Company or its  subsidiaries  or
affiliates in connection with its businesses,  including but not limited to, (i)
products or services;  (ii) fees, costs and pricing  structures;  (iii) designs;
(iv) computer software,  including  operating systems,  applications and program
listings;  (v) flow charts,  manuals and  documentation;  (vi) data bases; (vii)
accounting and business methods;  (viii) inventions,  devices, new developments,
methods and processes,  whether  patentable or  unpatentable  and whether or not
reduced to practice;  (ix) customers or customer  requirements,  order levels or
projections and customer or client lists; (x) other  copyrightable  works;  (xi)
all technology and trade secrets;  and (xii) all similar and related information
in whatever form. Confidential Information will not include any information that
has been published in a form generally available to the public prior to the date
the Stockholder proposes to disclose or use such information.

          B. Each  Stockholder  agrees that for a period  ending two years after
the  Effective  Time of the  Merger,  without the prior  written  consent of the
Company, neither such Stockholder nor any business or enterprise with which such
Stockholder is associated as an officer,  director or controlling shareholder or
other investor (in each case, with the power to direct or cause the direction of
the management of such business or enterprise)  will employ or attempt to employ
an employee of the Company or any of its Subsidiaries or joint ventures.

1.  Hanseatic  Agreement.  Each  Stockholder  that  is a party  to that  certain
Stockholders  Agreement dated as of October 8, 1992 and as amended as of July 3,
1996 (the "Stockholders  Agreement") by and among the Company,  Stephen Russell,
and Hanseatic  Corporation  agrees that, from the date hereof until the date the
Merger  Agreement is terminated in accordance with its terms,  the  Stockholders
Agreement  shall be of no force or effect to the  extent  that the  Stockholders
Agreement  is  inconsistent  with this  Agreement,  the Merger  Agreement or the
transactions contemplated hereby or thereby and that such Stockholder shall not,
and shall not attempt to,  either  directly or  indirectly,  exercise any of its
rights under the  Stockholders  Agreement in any manner  inconsistent  with this
Agreement,  the Merger  Agreement  or the  transactions  contemplated  hereby or
thereby (it being agreed that,  without  limitation,  the exercise of any rights
under Article II of the Stockholders  Agreement by any Stockholder in connection
with the transactions contemplated by the Merger Agreement would be inconsistent
with this  Agreement,  the Merger  Agreement and the  transactions  contemplated
hereby  and  thereby).  Each  Stockholder  that  is  party  to the  Stockholders
Agreement  further agrees that the  Stockholder  Agreement shall terminate as of
the Closing and to execute such  additional  documents and  agreements to effect
the   foregoing.   Acquisition   acknowledges   that   Hanseatic   Corporation's
representations  and  warranties set forth in Sections  1(a)(ii),  1(a)(iii) and
1(a)(iv)  shall not be deemed to have been breached as a result of the existence
of the Stockholders Agreement.

2.  Further  Assurances.  From time to time,  at the other  party's  request and
without further consideration,



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

each party hereto shall execute and deliver such  additional  documents and take
all such further  action as may be necessary or desirable to consummate and make
effective,  in  the  most  expeditious  manner  practicable,   the  transactions
contemplated by this Agreement.

3.  Certain  Events.  Each  Stockholder  agrees  that  this  Agreement  and  the
obligations  thereunder shall attach to such  Stockholder's  Shares and shall be
binding upon any person or entity to which legal or beneficial ownership of such
Shares shall pass,  whether by operation of law or otherwise,  including without
limitation such Stockholder's heirs, guardians,  administrators or successors or
as a result of any divorce.

4. Stop Transfer.  Each Stockholder  agrees with, and covenants to,  Acquisition
that such  Stockholder  shall not request that the Company register the transfer
(book-entry  or  otherwise)  of  any  certificate  or  uncertificated   interest
representing any of such Stockholder's  Shares,  unless such transfer is made in
compliance with this Agreement.

5. Termination.  The obligations of the Stockholders  under this Agreement shall
terminate  upon the date the Merger  Agreement is terminated in accordance  with
its terms.  The  termination of this Agreement  shall not relieve any party from
liability for any breach of this Agreement.

6. Miscellaneous.

7. Entire  Agreement;  Assignment.  This  Agreement (i)  constitutes  the entire
agreement  between the parties  with  respect to the subject  matter  hereof and
supersedes all other prior agreements and understandings, both written and oral,
between the parties with respect to the subject matter hereof and (ii) shall not
be assigned by operation of law or otherwise  without the prior written  consent
of the  other  parties,  provided  that  Acquisition  may  assign,  in its  sole
discretion,   its  rights  and   obligations   hereunder  to  any  affiliate  of
Acquisition, but no such assignment shall relieve Acquisition of its obligations
hereunder if such assignee does not perform such obligations.

8.  Amendments.  This  Agreement  may  not  be  modified,  amended,  altered  or
supplemented,  except upon the  execution  and  delivery of a written  agreement
executed by the parties hereto;  provided that Schedule I may be supplemented by
Acquisition  by adding the name and other  relevant  information  concerning any
stockholder  of the  Company  who is or  agrees to be bound by the terms of this
Agreement  without the agreement of any other party hereto,  and thereafter such
added  stockholder  shall be treated as a "Stockholder" for all purposes of this
Agreement.

9. Notices.  All notices,  requests,  claims,  demands and other  communications
hereunder  shall be in  writing  and shall be given (and shall be deemed to have
been duly received if so given) by hand delivery,  telegram,  telex or telecopy,
or by mail  (registered  or certified  mail,  postage  prepaid,  return  receipt
requested) or by any courier service,  such as Federal Express,  providing proof
of delivery. All communications hereunder shall be delivered to the Stockholders
at the addresses set forth on Schedule I hereto.  All  communications  hereunder
shall be delivered to Acquisition as follows:


   c/o    Odyssey Investment Partners, LLC
          280 Park Avenue
          West Tower, 38th Floor



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

          New York, New York  10017
          Attn:  Brian Kwait

copy to:

          Latham & Watkins
          885 Third Avenue, Suite 1000
          New York, New York  10022
          Attn.:  Richard Trobman

or to such  other  address  as the  person  to whom  notice  is  given  may have
previously furnished to the others in writing in the manner set forth above.

10.  Governing  Law.  This  Agreement  shall be  governed  by and  construed  in
accordance  with the laws of the State of Delaware,  regardless of the laws that
might otherwise govern under applicable principles of conflicts of laws thereof.

11.  Enforcement.  The parties agree that irreparable  damage would occur in the
event  that  any of the  provisions  of this  Agreement  were not  performed  in
accordance  with  their  specific  terms  or  were  otherwise  breached.  It  is
accordingly  agreed that the  parties  shall be  entitled  to an  injunction  or
injunctions to prevent  breaches of this  Agreement and to enforce  specifically
the terms and provisions of this Agreement.

12.  Counterparts.  This Agreement may be executed in two or more  counterparts,
each of which  shall  be  deemed  to be an  original,  but  both of which  shall
constitute one and the same Agreement.

13. Descriptive Headings.  The descriptive headings used herein are inserted for
convenience  of  reference  only and are not intended to be part of or to affect
the meaning or interpretation of this Agreement.

14. Severability.  Whenever possible, each provision or portion of any provision
of this  Agreement  will be  interpreted  in such manner as to be effective  and
valid under  applicable  law but if any provision or portion of any provision of
this Agreement is held to be invalid,  illegal or  unenforceable  in any respect
under  any  applicable  law  or  rule  in  any  jurisdiction,  such  invalidity,
illegality or unenforceability will not affect any other provision or portion of
any  provision  in such  jurisdiction,  and  this  Agreement  will be  reformed,
construed  and  enforced in such  jurisdiction  as if such  invalid,  illegal or
unenforceable  provision or portion of any  provision  had never been  contained
herein.

15. Definitions; Construction. For purposes of this Agreement:

          A.  "beneficially  own" or "beneficial  ownership" with respect to any
securities  shall mean having  "beneficial  ownership"  of such  securities  (as
determined pursuant to Rule 13d-3 under the Exchange Act), including pursuant to
any agreement, arrangement or understanding,  whether or not in writing. Without
duplicative  counting  of the same  securities  by the same  holder,  securities
beneficially  owned by a Person shall include  securities  beneficially owned by
all other Persons with whom such Person would  constitute a "group" as described
in Section 13(d)(3) of the Exchange Act.

          B. "Person" shall mean an individual, corporation,  partnership, joint
venture, association, trust,



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

unincorporated organization or other entity.

          C. In the event of a stock dividend or distribution,  or any change in
the   Company   Common   Stock  by   reason   of  any   split-up,   subdivision,
recapitalization, combination, exchange of shares or the like, the term "Shares"
shall  be  deemed  to refer  to and  include  the  Shares  as well as all  stock
distributed  pursuant to such stock dividends and  distributions  and any shares
into  which or for which any or all of the  Shares  may be  changed,  exchanged,
split, subdivided, combined or recapitalized.

1. Stockholder  Capacity.  Notwithstanding  anything herein to the contrary,  no
person  executing this  Agreement who is, or becomes  during the term hereof,  a
director of the Company  makes any agreement or  understanding  herein in his or
her capacity as such  director,  and the agreements set forth herein shall in no
way restrict any  director in the exercise of his or her  fiduciary  duties as a
director of the Company.  Each Stockholder has executed this Agreement solely in
his or her  capacity as the record or  beneficial  holder of such  Stockholder's
Shares.


                            [Signature Page Follows]





<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

          IN WITNESS WHEREOF,  Acquisition and each Stockholder have caused this
Agreement to be duly executed as of the day and year first above written.




                                                     LAREDO ACQUISITION CORP.



                                                     By:________________________


                                                     Name:______________________



                                                     Title:_____________________









                                                     By:________________________


                                                     Name:______________________



                                                     Title:_____________________



<PAGE>

<PAGE>



                                                                            Page
                                                                            ----



                                                     STOCKHOLDERS:





                                                     Stephen Russell





                                                     ___________________________







                                                     Hanseatic Corporation








                                                     By:________________________



                                                     Name:______________________





<PAGE>

<PAGE>



                                                                            Page
                                                                            ----


                                                     Title:_____________________




<PAGE>

<PAGE>


                                                                            Page
                                                                            ----


                                   Schedule I
                                   ----------

Name                                                 Number of Existing Shares

Stephen Russell                                      924,804
Hanseatic Corporation                                947,232*


     *Exclusive of 12,121 shares  issuable upon exercise of warrants,  which for
          purposes of this Agreement  shall be deemed Shares solely in the event
          of exercise of such warrants.




<PAGE>

<PAGE>



                                                                            Page
                                                                            ----
                                   Schedule II
                                   -----------

Hanseatic  Americas  LDC and  certain  clients  of  Hanseatic  Corporation  have
economic  rights  with  respect to the Shares  beneficially  owned by  Hanseatic
Corporation. However, such rights do not impair or limit Hanseatic Corporation's
record and beneficial  ownership power of disposition,  voting power or power to
demand appraisal rights with respect to its Shares.




<PAGE>



<PAGE>





                                                                PRELIMINARY COPY

                       [LETTERHEAD OF CELADON GROUP, INC.]
                                                                          , 1998

Dear Stockholder:

          You are cordially  invited to attend a Special Meeting of Stockholders
of Celadon Group, Inc. ("Celadon" or the "Company") to be held at a.m. on , 1998
at __________ (the "Special Meeting").

          At this  meeting,  you  will be  asked to  consider  and  vote  upon a
proposal to approve and adopt the Agreement and Plan of Merger, dated as of June
23, 1998 (the "Merger Agreement"), by and between Celadon and Laredo Acquisition
Corp.  ("Merger  Sub").  Merger  Sub  is  a  newly-formed  Delaware  corporation
controlled by Odyssey Investment Partners Fund, L.P. ("Odyssey").

          Upon the terms and subject to the conditions of the Merger  Agreement,
at the effective time of the transactions  contemplated  thereby (the "Effective
Time"), (a) Merger Sub will be merged into Celadon (the "Merger"),  with Celadon
continuing as the surviving corporation (the "Surviving  Corporation");  (b) the
current  directors  of Celadon  will be replaced by the  directors of Merger Sub
(and a majority of the directors of the Surviving  Corporation will be designees
of  Odyssey);  (c) the shares of common stock of Merger Sub held by Odyssey will
be  converted  into  shares  of  common  stock  of  the  Surviving  Corporation,
representing  approximately 90% of the outstanding shares of common stock of the
Surviving  Corporation  immediately  following the Effective  Time;  (d) certain
stockholders  of  Celadon  (including  an  officer  and  director  and an entity
affiliated with a director) will retain an aggregate of 320,000 shares of common
stock of Celadon (the "Rollover Shares"),  which represent approximately 4.1% of
the  outstanding  shares of common  stock of Celadon  and which  will  represent
approximately  10% of the  outstanding  shares of common stock of the  Surviving
Corporation immediately after the Effective Time; (e) each share of common stock
of Celadon  outstanding  immediately prior to the Effective Time (except for the
Rollover Shares,  treasury shares held by Celadon, and shares held by dissenting
stockholders who have properly exercised their rights pursuant to Section 262 of
the  Delaware  General  Corporation  Law)  will be  converted  into the right to
receive  $20.00 per share in cash (the "Cash  Merger  Price");  (f) the warrants
granted to Hanseatic Corporation  ("Hanseatic," and such warrants the "Hanseatic
Warrants")  will be canceled and Hanseatic  shall  thereafter  have the right to
receive cash in an amount equal to the product of the number of shares of common
stock of Celadon  previously subject to the Hanseatic Warrants and the excess of
the Cash  Merger  Price  per  share  over the  exercise  price  per share of the
Hanseatic Warrants; and (g) except for certain options to be retained by certain
officers and directors of the Company (the "Rollover  Options")  which represent
the right to  purchase  approximately  ___% of the common  stock of Celadon  and
which will represent the right to purchase  approximately  _____ % of the common
stock of the Surviving  Corporation  immediately  following the Effective  Time,
each outstanding employee or director stock option (the "Options") granted under
the 1994 Celadon  Stock  Option Plan and the 1996  Non-Employee  Director  Stock
Option Plan  (collectively,  the "Stock Option  Plans") will be canceled and the
former  holder  thereof  shall  thereafter  have the right to receive cash in an
amount  equal to the product of the number of shares of common  stock of Celadon
previously  subject to such Option and the excess of the Cash  Merger  Price per
share over the exercise price per share of such Option.  Applicable  withholding
taxes will be deducted  from all payments made in respect of the Options and the
Hanseatic Warrants. Also, Stephen Russell,  President,  Chief Executive Officer,
and Chairman of the Company's Board, and four other members of senior management
of the Company will enter into new employment agreements, which will have a term
of four years with  respect to Stephen  Russell and three years with  respect to
each other member of senior management and provide for severance payments to the
members of senior management under certain circumstances. In addition, an annual
bonus plan, and a stock option plan with respect to an aggregate


                                        1



<PAGE>

<PAGE>




amount  of  7.5% of the  common  stock  of the  Surviving  Corporation,  will be
instituted  for  approximately  twenty of the  Company's  executives,  including
members  of senior  management.  Upon  consummation  of the Merger and the other
transactions  contemplated by the Merger Agreement,  (a) options with respect to
3.0% of the common stock of the Surviving Corporation will be granted to Stephen
Russell  pursuant to the stock option plan described in the preceding  sentence,
and options with respect to 4.0% of such common stock will be distributed  among
designated executives, including the other members of senior management, and (b)
signing bonuses in an aggregate amount of $1.1 million will be distributed among
designated   executives,   including   approximately   $500,000  which  will  be
distributed  to Stephen  Russell and certain other amounts to be  distributed to
other members of senior management.

          Two substantially  similar litigations have been filed by the same law
firm in the Delaware Court of Chancery  challenging the proposed Merger. In sum,
these  putative class actions allege (a) that the payment of $20.00 per share to
public  stockholders  upon  consummation  of  the  Merger  would  constitute  an
acquisition  of such shares by  management of the Company for less than fair and
adequate  consideration  and (b) that the  Company's  directors  breached  their
fiduciary duties to the Company and its stockholders.

          The terms of the Merger  Agreement are  described in the  accompanying
Proxy  Statement  and a conformed  copy of the Merger  Agreement  is included as
Annex A with the Proxy  Statement.  The rights of  dissenting  stockholders  are
described in the  accompanying  Proxy Statement and a copy of Section 262 of the
Delaware  General  Corporation  Law  is  included  as  Annex  B with  the  Proxy
Statement.

          The  affirmative  vote of a majority  of the  issued  and  outstanding
shares of common  stock of  Celadon  entitled  to vote  thereon is  required  to
approve  and adopt the Merger  Agreement.  Stephen  Russell  and  Hanseatic,  as
stockholders of Celadon, have entered into a Voting Agreement,  dated as of June
23,  1998,  with Merger Sub  pursuant to which they  appointed  certain  persons
designated  by Merger  Sub as proxy to vote each of their  respective  shares of
common stock of Celadon in favor of the Merger Agreement at the Special Meeting.
As of June  23,  1998,  the  shares  of  common  stock of  Celadon  held by such
stockholders  represented  approximately 24% of the outstanding shares of common
stock of Celadon.  Stephen Russell and Hanseatic own, respectively,  200,000 and
120,000  Rollover  Shares,   which  represent   approximately   2.6%  and  1.5%,
respectively,  of the  outstanding  shares of common  stock of Celadon and which
will represent approximately 6.25% and 3.75%, respectively,  of the common stock
of the Surviving  Corporation  immediately  following the Effective  Time.  Paul
Biddleman,  President of  Hanseatic,  is  Hanseatic's  designee to the Company's
Board  of  Directors.   In  addition,   Stephen   Russell  and  _________   own,
respectively,  _______ and __________ Rollover Options, which will represent the
right to purchase an additional ___% and ___%, respectively, of the common stock
of the Surviving Corporation immediately following the Effective Time.

          Consummation of the Merger is subject to certain conditions, including
the  completion  of financing to provide an  aggregate of  approximately  $239.1
million  which will be used to fund the Cash  Merger  Price,  the  repayment  of
certain  outstanding  indebtedness and capital leases,  and transaction fees and
expenses.  The  financing  transactions  will include (a) the issuance of senior
subordinated notes by Celadon Trucking Services, Inc., a wholly-owned subsidiary
of the Company,  (b) the issuance of senior  discount notes by the Company,  (c)
bank financing, and (d) equity financing.

          The Board of  Directors  of the Company has  unanimously  approved the
Merger  Agreement and has determined that the Merger is fair to, and in the best
interests  of, the holders of Celadon's  common stock (other than the holders of
the Rollover Shares) and recommends that  stockholders vote FOR the approval and
adoption of the Merger Agreement.

         The  approval and  determination  of the Board was based on a number of
factors, described in the accompanying Proxy Statement, including the opinion of
Wasserstein  Perella & Co.  ("Wasserstein  Perella"),  the  Company's  financial
advisor,  to the effect that,  based upon and subject to various  considerations
set forth in such opinion, as of the date of such opinion,  the consideration to
be received by the holders of  Celadon's  common  stock in  connection  with the
Merger was fair to such holders (other than the holders of the Rollover


                                        2



<PAGE>

<PAGE>




Shares) from a financial  point of view. The opinion of  Wasserstein  Perella is
included as Annex C to the Proxy Statement and should be read in its entirety.

          Your vote is  important.  Regardless of whether you plan to attend the
Special  Meeting,  please sign and date the enclosed  proxy and return it in the
envelope  provided in order that your shares may be  represented  at the Special
Meeting. If you decide to attend the Special Meeting,  you may revoke your proxy
and vote your shares in person.

                                                    Sincerely,


                                                    Stephen Russell
                                                    Chairman of the Board


                                                         3



<PAGE>

<PAGE>





                                PRELIMINARY COPY

                               CELADON GROUP, INC.
                                One Celadon Drive
                        Indianapolis, Indiana 46235-4207


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                              TO BE HELD ON , 1998

To the Stockholders of Celadon Group, Inc.:

          NOTICE IS HEREBY  GIVEN  that a Special  Meeting  of  Stockholders  of
Celadon Group, Inc.  ("Celadon") will be held at a.m., local time, on , 1998, at
for the ------- following purposes:

         (1) To  consider  and vote upon a  proposal  to  approve  and adopt the
Agreement  and  Plan  of  Merger,  dated  as  of  June  23,  1998  (the  "Merger
Agreement"), by and between Celadon and Laredo Acquisition Corp. ("Merger Sub"),
a newly formed Delaware  corporation  controlled by Odyssey Investment  Partners
Fund, LP ("Odyssey"),  and the transactions contemplated thereby. Upon the terms
and subject to the  conditions of the Merger  Agreement at the effective time of
the  transaction  contemplated  (the "Effective  Time"),  (a) Merger Sub will be
merged into Celadon,  with Celadon continuing as the surviving  corporation (the
"Surviving Corporation");  (b) the current directors of Celadon will be replaced
by the directors of Merger Sub (and a majority of the directors of the Surviving
Corporation  will be designees  of  Odyssey);  (c) the shares of common stock of
Merger Sub held by Odyssey will be converted  into shares of common stock of the
Surviving Corporation,  representing approximately 90% of the outstanding shares
of common stock of the Surviving Corporation immediately following the Effective
Time; (d) certain stockholders of Celadon (including an officer and director and
an entity  affiliated  with a director)  will retain  existing  shares of common
stock in Celadon (the "Rollover Shares"), which now represent approximately 4.1%
of the  outstanding  shares  of  common  stock of  Celadon  and  will  represent
approximately  10% of the  outstanding  shares of common stock of the  Surviving
Corporation immediately after the Effective Time; (e) each share of common stock
of Celadon  outstanding  immediately prior to the Effective Time (except for the
Rollover Shares,  treasury shares held by Celadon, and shares held by dissenting
stockholders who have properly exercised their rights pursuant to Section 262 of
the Delaware  General  Corporation  Law),  will be  converted  into the right to
receive  $20.00 per share in cash (the "Cash  Merger  Price");  (f) the warrants
granted to Hanseatic  Corporation  ("Hanseatic",  and such other  warrants,  the
"Hanseatic  Warrants") will be canceled and Hanseatic shall  thereafter have the
right to receive  cash in an amount equal to the product of the number of shares
of common stock of Celadon  previously subject to the Hanseatic Warrants and the
excess of the Cash Merger Price per share over the  exercise  price per share of
the Hanseatic Warrants,  reduced by applicable  withholding taxes or other taxes
required by law to be withheld;  (g) except for certain Options  (defined below)
to be retained by certain  officers and directors of the Company (the  "Rollover
Options") which represent the right to purchase approximately ___% of the common
stock of Celadon and which will  represent  the right to purchase  approximately
_____ % of the common stock of the Surviving  Corporation  immediately following
the Effective  Time,  each  outstanding  employee or director  stock option (the
"Options")  granted  under  the  1994  Celadon  Stock  Option  Plan and the 1996
Non-Employee  Director  Stock  Option Plan (the "Stock  Option  Plans")  will be
canceled  and the  former  holder  thereof  shall  thereafter  have the right to
receive cash in an amount equal to the product of the number of shares of common
stock of Celadon  previously  subject to such  Option and the excess of the Cash
Merger  Price per share over the exercise  price per share of such Option,  less
applicable  withholding  taxes;  and  (h)  Stephen  Russell,   President,  Chief
Executive  Officer,  and Chairman of the Company's Board, and four other members
of senior  management of the Company will enter into new  employment  agreements
which  will (i) have a term of four years with  respect to Stephen  Russell  and
three  years with  respect to each other  member of senior  management  and (ii)
provide for severance payments to the members of senior


                                        1



<PAGE>

<PAGE>




management under certain circumstances. In addition, an annual bonus plan, and a
stock  option  plan with  respect to an  aggregate  amount of 7.5% of the common
stock of the Surviving Corporation,  will be instituted for approximately twenty
of the  Company's  executives,  including  members  of senior  management.  Upon
consummation of the Merger and the other transactions contemplated by the Merger
Agreement, (i) options with respect to 3.0% of the common stock of the Surviving
Corporation will be granted to Stephen Russell pursuant to the stock option plan
described in the  preceding  sentence,  and options with respect to 4.0% of such
common stock will be  distributed  among  designated  executives,  including the
other  members of senior  management  and (ii)  signing  bonuses in an aggregate
amount  of  $1.1  million  will  be  distributed  among  designated  executives,
including  approximately  $500,000  to be  distributed  to Stephen  Russell  and
certain other amounts to be distributed to other members of senior management.

          (2) To transact  such other  business as may properly  come before the
meeting or any continuation, adjournment or postponement thereof.

          Stephen Russell and Hanseatic own, respectively,  200,000 and 120, 000
Rollover Shares, which now represent approximately 2.6% and 1.5%,  respectively,
of the  outstanding  shares of common stock of Celadon and which will  represent
approximately  6.25%  and  3.75%,  respectively,  of  the  common  stock  of the
Surviving Corporation  immediately following the Effective Time. Paul Biddleman,
President  of  Hanseatic,  is  Hanseatic's  designee to the  Company's  Board of
Directors. In addition,  Stephen Russell and _______ own, respectively,  ______,
and _____  Rollover  Options,  which will  represent  the right to  purchase  an
additional ___% and _____%,  respectively,  of the common stock of the Surviving
Corporation immediately following the Effective Time.

          Two substantially  similar litigations have been filed by the same law
firm in the Delaware Court of Chancery  challenging the proposed Merger. In sum,
these  putative class actions allege (a) that the payment of $20.00 per share to
public  stockholders  upon  consummation  of  the  Merger  would  constitute  an
acquisition  of such shares by  management of the Company for less than fair and
adequate  consideration  and (b) that the  Company's  directors  breached  their
fiduciary duties to the Company and its stockholders.

          A copy of the Merger Agreement appears as Annex A to, and is described
in, the accompanying  Proxy Statement.  Rights of dissenting  stockholders,  are
described in the  accompanying  Proxy Statement and a copy of Section 262 of the
Delaware General Corporations Law appears as Annex B thereto.

          All stockholders are cordially invited to attend the meeting, although
only  those  stockholders  of  record at the close of  business  on , 1998,  are
entitled  to  notice  of and  to  vote  at the  meeting  or any  adjournment  or
postponement thereof.

                                              By Order of the Board of Directors
                                                            Paul Will, Secretary

Dated:                 , 1998

YOUR VOTE IS IMPORTANT. WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING IN
PERSON,  PLEASE MARK, SIGN AND DATE THE ENCLOSED PROXY AND RETURN IT PROMPTLY IN
THE  ACCOMPANYING  ENVELOPE.  YOUR PROXY MAY BE REVOKED AT ANY TIME BEFORE IT IS
VOTED AT THE SPECIAL  MEETING BY DELIVERING  WRITTEN NOTICE OF REVOCATION TO THE
SECRETARY OF THE COMPANY,  BY SUBMITTING TO THE SECRETARY OF THE COMPANY A LATER
DATED PROXY OR BY VOTING IN PERSON AT THE SPECIAL MEETING.


                                        2



<PAGE>

<PAGE>




                                PRELIMINARY COPY
                               CELADON GROUP, INC.
                                ONE CELADON DRIVE
                        INDIANAPOLIS, INDIANA 46235-4207

                                 ---------------
                                 PROXY STATEMENT
                                ----------------
                         SPECIAL MEETING OF STOCKHOLDERS
                              TO BE HELD ON , 1998

          This proxy statement is being furnished to the stockholders of Celadon
Group, Inc., a Delaware corporation ("Celadon" or the "Company"),  in connection
with the  solicitation  of proxies by the Board of  Directors of the Company for
use at a Special Meeting of Stockholders to be held on , 1998, at local time, at
 .

          At the Special Meeting,  you will be asked to consider and vote upon a
proposal to approve and adopt the Agreement and Plan of Merger, dated as of June
23, 1998 (the "Merger Agreement"), by and between Celadon and Laredo Acquisition
Corp.  ("Merger  Sub").  Merger  Sub  is  a  newly-formed  Delaware  corporation
controlled by Odyssey Investment Partners Fund, L.P. ("Odyssey"). Upon the terms
and subject to the conditions of the Merger Agreement, at the Effective Time (as
defined below) (a) Merger Sub will be merged into Celadon (the  "Merger"),  with
Celadon continuing as the surviving  corporation (the "Surviving  Corporation");
(b) the current directors of Celadon will be replaced by the directors of Merger
Sub  and a  majority  of the  directors  of the  Surviving  Corporation  will be
designees  of  Odyssey;  (c) the  shares of common  stock of Merger  Sub held by
Odyssey  will be  converted  into shares of common  stock,  par value $0.033 per
share, of the Surviving Corporation (the "Surviving  Corporation Common Stock"),
representing  approximately  90%  of the  outstanding  shares  of the  Surviving
Corporation  Common Stock immediately  following the Effective Time; (d) certain
stockholders of Celadon (including an officer and director and an affiliate of a
director) will retain an aggregate of 320,000  outstanding shares (the "Rollover
Shares") of common stock,  par value $0.033 per share,  in Celadon (the "Celadon
Common Stock"), which now represent approximately 4.1% of the outstanding shares
of Celadon Common Stock and will represent  approximately 10% of the outstanding
shares of the  Surviving  Corporation  Common Stock  immediately  following  the
Effective Time; (e) each share of Celadon Common Stock  outstanding  immediately
prior to the Effective  Time (except for the Rollover  Shares,  treasury  shares
held by Celadon (the "Excluded Shares")and shares, ("Dissenting Shares") held by
dissenting  stockholders  who have properly  exercised  their rights pursuant to
Section 262 of the Delaware General  Corporation Law ("DGCL")) will be converted
into the right to receive  $20.00 per share in cash (the "Cash  Merger  Price");
(f) the  warrants  granted  to  Hanseatic  Corporation  ("Hanseatic,"  and  such
warrants  the  "Hanseatic  Warrants")  will  be  canceled  and  Hanseatic  shall
thereafter  have the right to receive  cash in an amount equal to the product of
the number of shares of Celadon Common Stock previously subject to the Hanseatic
Warrants  and the excess of the Cash  Merger  Price per share over the  exercise
price per share of the Hanseatic  Warrants,  reduced by  applicable  withholding
taxes or other taxes required by law to be withheld ; and (g) except for certain
Options (as defined  below) to be retained by certain  officers and directors of
the Company (the "Rollover  Options") which will represent the right to purchase
approximately  _____ % of the  Surviving  Corporation  Common Stock  immediately
following the Effective Time, each outstanding employee or director stock option
(the  "Options")  granted  under the 1994 Celadon Stock Option Plan and the 1996
Non-  Employee  Director  Stock Option Plan (the "Stock  Option  Plans") will be
canceled  and the  former  holder  thereof  shall  thereafter  have the right to
receive  cash in an  amount  equal to the  product  of the  number  of shares of
Celadon  Common  Stock  previously  subject to such option and the excess of the
Cash Merger  Price per share over the  exercise  price per share of such Option,
reduced by  applicable  withholding  taxes or other taxes  required by law to be
withheld.  Stephen Russell,  President, Chief Executive Officer, and Chairman of
the


                                        1



<PAGE>

<PAGE>




Company's Board, and four other members of senior management of the Company will
enter into new  employment  agreements  which will (i) have a term of four years
with  respect  to Stephen  Russell  and three  years with  respect to each other
member of senior  management  and (ii)  provide  for  severance  payments to the
members of senior management under certain circumstances. In addition, an annual
bonus plan, and a stock option plan with respect to an aggregate  amount of 7.5%
of the Surviving  Corporation Common Stock, will be instituted for approximately
twenty of the Company's executives, including members of senior management. Upon
consummation of the Merger and the other transactions contemplated by the Merger
Agreement,  (i) options with respect to 3.0% of the Surviving Corporation Common
Stock will be  granted to Stephen  Russell  pursuant  to the stock  option  plan
described  in the  preceding  sentence,  and options with respect to 4.0% of the
Surviving  Corporation  Common Stock will be  distributed  among the  designated
executives,  including the other members of senior  management  and (ii) signing
bonuses  in an  aggregate  amount  of $1.1  million  will be  distributed  among
designated  executives,  including  approximately  $500,000 to be distributed to
Stephen  Russell and certain other amounts to be distributed to other members of
senior management.

          Two substantially  similar litigations have been filed by the same law
firm in the Delaware Court of Chancery  challenging the proposed Merger. In sum,
these  putative class actions allege (a) that the payment of $20.00 per share to
public  stockholders  upon  consummation  of  the  Merger  would  constitute  an
acquisition  of such shares by  management of the Company for less than fair and
adequate  consideration  and (b) that the  Company's  directors  breached  their
fiduciary duties to the Company and its stockholders.

          Any shares of Celadon Common Stock held in the Company's treasury (the
"Excluded  Shares")  will be canceled and  retired.  The  effective  time of the
Merger will be the date and time of the filing of the Certificate of Merger with
the Delaware  Secretary  of State in  accordance  with the DGCL (the  "Effective
Time"),   which  is  scheduled  to  occur  as  soon  as  practicable  after  the
satisfaction of certain closing conditions.  See "Special  Factors--Interests of
Certain   Persons  in  the  Merger"  and  "Certain   Provisions  of  the  Merger
Agreement--Treatment of Securities in the Merger."

          A copy of the Merger  Agreement  is  included  as Annex A hereto.  The
summaries  of the  portions  of the  Merger  Agreement  set forth in this  Proxy
Statement do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, the text of the Merger Agreement.

          A copy of Section 262 of the DGCL is  included as Annex B hereto.  The
summaries  the  rights  of  dissenting  stockholders  set  forth  in this  Proxy
Statement do not purport to be complete and are  qualified in their  entirety by
reference to, the text of Section 262 of the DGCL.

          The  affirmative  vote of the  holders of a majority of the issued and
outstanding  shares of Celadon Common Stock entitled to vote thereon is required
to adopt the  Merger  Agreement.  Only  holders  of record of shares of  Celadon
Common Stock at the close of business on , 1998 (the "Record Date") are entitled
to notice of and to vote at the Special Meeting and any and all adjournments and
postponements  thereof.  Stephen  Russell  and  Hanseatic,  as  stockholders  of
Celadon,  have entered into a Voting Agreement,  dated as of June 23, 1998, with
Merger Sub (the  "Voting  Agreement"),  pursuant to which each such  stockholder
appointed certain persons  designated by Merger Sub as his proxy to, among other
things,  vote his shares of Celadon Common Stock (including shares issuable upon
exercise  of  Options  prior to the  Effective  Time)  in  favor  of the  Merger
Agreement.  As of June 23, 1998, the shares of Celadon Common Stock held by such
stockholders represented  approximately 24% of the outstanding shares of Celadon
Common Stock.  In addition,  Stephen  Russell and Hanseatic  own,  respectively,
200,000 and 120,000 Rollover Shares, which represent approximately 2.6% and 1.5%
of the  outstanding  shares of Celadon  Common  Stock and which  will  represent
approximately 6.25% and 3.75%, respectively, of the Surviving Corporation Common
Stock  immediately  after the  Effective  Time.  Paul  Biddleman,  President  of
Hanseatic, is Hanseatic's designee to the Company's Board of Directors.  Stephen
Russell and  _________  own,  respectively,  _________ and  __________  Rollover
Options, which will represent the right to purchase an additional ___% and ___%,


                                        2



<PAGE>

<PAGE>




respectively,  of the Surviving  Corporation Common Stock immediately after
the Effective  Time. See "Special  Factors--Interests  of Certain Persons in the
Merger."

          THE BOARD OF DIRECTORS OF THE COMPANY UNANIMOUSLY  RECOMMENDS THAT THE
STOCKHOLDERS  VOTE FOR  APPROVAL AND  ADOPTION OF THE MERGER  AGREEMENT  AND THE
TRANSACTIONS CONTEMPLATED THEREBY,  INCLUDING THE MERGER. See "Special Factors--
Interests of Certain Persons in the Merger."

          This  Proxy   Statement  is  first  being  mailed  to  the   Company's
stockholders on or about , 1998.

          THIS   TRANSACTION  HAS  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY  THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES  COMMISSION,  NOR HAS
THE COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE FAIRNESS OR
MERITS OF SUCH  TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION
CONTAINED IN THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

          THE DATE OF THIS PROXY STATEMENT IS , 1998.




                                        3



<PAGE>

<PAGE>




          NO  PERSON  IS  AUTHORIZED  TO GIVE  ANY  INFORMATION  OR TO MAKE  ANY
REPRESENTATION  NOT  CONTAINED  IN  THIS  PROXY  STATEMENT  OR IN THE  DOCUMENTS
INCORPORATED HEREIN BY REFERENCE IN CONNECTION WITH THE SOLICITATION MADE HEREBY
AND, IF GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATION  SHOULD NOT BE RELIED
UPON AS HAVING BEEN AUTHORIZED BY CELADON,  MERGER SUB OR ODYSSEY.  THE DELIVERY
OF  THIS  PROXY  STATEMENT  SHALL  NOT,  UNDER  ANY  CIRCUMSTANCES,  CREATE  ANY
IMPLICATION   THAT  THE  INFORMATION   CONTAINED   HEREIN  OR  IN  ANY  DOCUMENT
INCORPORATED  HEREIN BY  REFERENCE IS CORRECT AS OF ANY TIME  SUBSEQUENT  TO THE
DATE HEREOF OR THE DATE OF SUCH DOCUMENT,  AS THE CASE MAY BE, OR THAT THERE HAS
BEEN NO CHANGE IN THE  INFORMATION SET FORTH HEREIN OR IN THE AFFAIRS OF CELADON
SINCE THE DATE  HEREOF OR THE DATE OF SUCH  DOCUMENT,  AS THE CASE MAY BE.  THIS
PROXY STATEMENT DOES NOT CONSTITUTE THE  SOLICITATION OF A PROXY FROM ANY PERSON
IN ANY JURISDICTION IN WHICH IT IS UNLAWFUL TO MAKE SUCH PROXY SOLICITATION.




                                        1



<PAGE>

<PAGE>




                                     SUMMARY

          The  following  is a brief  summary of certain  information  contained
elsewhere in this Proxy Statement. This summary is not intended to be a complete
description of the matters covered in this Proxy Statement and is subject to and
qualified  in its  entirety  by  reference  to  the  more  detailed  information
contained  elsewhere  or  incorporated  by  reference  in this Proxy  Statement,
including  the  Annexes  hereto.  Stockholders  are  urged to read and  consider
carefully this entire Proxy Statement, including the Annexes.

THE PARTIES TO THE MERGER

          Celadon.  Celadon's  principal  executive  offices  are located at One
Celadon Drive, Indianapolis, Indiana 46235-4207 (Telephone: (317) 972-7000). For
additional  information  regarding  Celadon  and  its  business,  see  "Selected
Historical  Consolidated  Financial  Information" and  "Incorporation of Certain
Documents by Reference."

          Merger Sub and Odyssey. Merger Sub was recently incorporated under the
laws of the State of Delaware for the purpose of consummating the Merger. Merger
Sub has not conducted any business other than the transactions  described herein
and has no  assets.  Merger  Sub was  formed by and is  controlled  by  Odyssey.
Odyssey is a Delaware limited partnership principally engaged in the business of
investing in companies.  The address of the principal  executive offices of each
of Merger Sub and Odyssey is located at c/o Odyssey  Investment  Partners,  LLC,
280 Park  Avenue,  38th Floor,  New York,  New York  10017.  See "Merger Sub and
Odyssey."

THE SPECIAL MEETING

          The Special Meeting will be held at a.m.,  local time, on 1998 at . At
the Special  Meeting,  stockholders of Celadon (a) will be asked to consider and
vote  upon a  proposal  to  approve  and  adopt  the  Merger  Agreement  and the
transactions  contemplated  thereby and (b) will transact such other business as
may properly come before the Special  Meeting.  The Board of Directors has fixed
the Record Date as the date for the  determination  of stockholders  entitled to
notice of and to vote at the Special  Meeting and any and all  adjournments  and
postponements  thereof. As of the Record Date, there were  ____________shares of
Celadon Common Stock issued and  outstanding and entitled to vote at the Special
Meeting.

          Adoption of the Merger Agreement  requires the affirmative vote of the
holders of a majority  of the issued and  outstanding  shares of Celadon  Common
Stock  entitled  to vote at the  Special  Meeting.  As of the Record  Date,  the
directors  and  executive  officers  of Celadon  were the  beneficial  owners of
_________  shares of Celadon  Common Stock  (including  shares of Celadon Common
Stock issuable upon the exercise of Options and the Hanseatic  Warrants prior to
the  Effective  Time).  The  directors  and  executive  officers of Celadon have
indicated  that they  intend to vote such  shares in favor of the  approval  and
adoption of the Merger  Agreement.  In addition,  Stephen  Russell and Hanseatic
have entered into the Voting Agreement pursuant to which they agreed with Merger
Sub to vote in favor of the Merger  Agreement.  Stephen  Russell  and  Hanseatic
beneficially own 1,989,860  shares of Celadon Common Stock (including  shares of
Celadon  Common Stock  issuable  upon the exercise of Options and the  Hanseatic
Warrants prior to the Effective  Time) of which 1,907,739  shares,  constituting
approximately 25% of the outstanding Celadon Common Stock, are outstanding as of
June 23, 1998.  The total number of  outstanding  shares of Celadon Common Stock
that either are held by the  directors and officers of Celadon or are subject to
the Voting  Agreement is 2,069,345,  or  approximately  27.0% of the outstanding
shares of Celadon  Common  Stock.  See  "Special  Factors--Interests  of Certain
Persons in the Merger--Voting Agreement."



                                        1



<PAGE>

<PAGE>




REASONS FOR THE MERGER

          The  Board  of  Directors  of  Celadon,   in  attempting  to  maximize
stockholder  value,  has  unanimously  approved  the  Merger  Agreement  and has
determined  that the Merger  Agreement  is fair to and in the best  interests of
Celadon's  stockholders  (other  than the  holders  of the  Rollover  Shares and
Excluded  Shares).  This  determination  was based on, among other  things,  the
following  factors: a comparison of the risks and benefits of the Merger against
the risks and benefits of the other strategic alternatives available to Celadon,
including  continuing as an independent entity; a comparison of the benefits and
risks of a prior  offer for the  Company;  the Cash  Merger  Price of $20.00 per
share of the  Celadon  Common  Stock,  which  represents  a premium  over recent
historical price levels; the written opinion of Wasserstein Perella with respect
to the  fairness  from a  financial  point  of view of the  consideration  to be
received by Celadon's  stockholders  (other than the holders of Rollover  Shares
and Excluded  Shares) in the Merger;  and the terms and conditions of the Merger
Agreement. See "Special  Factors--Reasons for the Merger;  Recommendation of the
Board of Directors."

TERMS OF THE MERGER

          General.  At the  Effective  Time,  Merger Sub will be merged with and
into the Company, with the Company continuing as the Surviving Corporation. Also
at the Effective Time, the current  directors of the Company will be replaced by
the  directors of Merger Sub, and a majority of the  directors of the  Surviving
Corporation will be designees of Odyssey. Stephen Russell (the President,  Chief
Executive Officer, and Chairman of the Board of Celadon) will, upon consummation
of the Merger,  become a director of the Surviving  Corporation.  All members of
the Company's  current  management will continue as such  immediately  after the
Effective  Time.  See  "Certain  Provisions  of the Merger  Agreement--Board  of
Directors  and  Officers  of  the  Surviving  Corporation"  and  "Directors  and
Executive Officers of the Surviving Corporation."

          Cash Merger Price. At the Effective Time, each share of Celadon Common
Stock  held by the  Company's  stockholders  (other  than the  Rollover  Shares,
Excluded  Shares,  and  Dissenting  Shares) will be converted  into the right to
receive the Cash Merger  Price.  No interest will be paid or accrued on the Cash
Merger Price.

          Payment of Cash Merger  Price.  The Cash Merger  Price will be paid as
soon as  practicable  after the  Effective  Time upon  receipt by a paying agent
selected by Merger Sub (the "Paying Agent") of certificates  which,  immediately
prior to the Effective Time represented, the shares of Celadon Common Stock held
by such  stockholders.  As of or at the Effective Time,  Merger Sub will deposit
with the Paying Agent for the benefit of the holders of shares of Celadon Common
Stock,  the funds  necessary to pay the Cash Merger Price for each share payable
pursuant to the terms of the Merger Agreement.  As soon as practicable after the
Effective  Time,  the Paying  Agent will mail to each  record  holder of Celadon
Common  Stock a notice  and  letter of  transmittal  advising  the holder of the
effectiveness of the Merger and the procedure for  surrendering  certificates to
the Paying Agent for exchange  into the Cash Merger Price.  Stockholders  should
not forward  stock  certificates  to the Paying  Agent until they have  received
transmittal forms.  Certificates  should not be returned with the enclosed proxy
cards.

          Rollover  Shares.  At the Effective  Time, the Rollover Shares will be
converted on a share-for-share basis into shares of Surviving Corporation Common
Stock.  The  Rollover  Shares  will  represent  approximately  10% of the  total
outstanding  shares of  Surviving  Corporation  Common  Stock.  Stephen  Russell
(Chairman, Chief Executive Officer and President of Celadon ) and Hanseatic own,
respectively, 200,000 and 120,000 Rollover Shares, which represent approximately
2.6% and 1.5%,  respectively,  of the outstanding shares of Celadon Common Stock
and which will represent  approximately  6.25% and 3.75%,  respectively,  of the
total outstanding shares of Surviving Corporation Common Stock immediately after
the  Effective  Time.  Paul  Biddleman,   President  of  Hanseatic,   serves  as
Hanseatic's   designee  to  Celadon  's  Board  of   Directors.   See   "Special
Factors--Interests  of Certain  Persons  in the  Merger--Retention  of  Rollover
Shares" and "Certain Provisions of the Merger Agreement--Treatment of Securities
in the Merger."



                                        2



<PAGE>

<PAGE>




          Excluded  Shares.  At the Effective  Time, the Excluded Shares will be
canceled and retired without payment of any consideration therefor.

          Issuance of  Surviving  Corporation  Common  Stock to Odyssey.  At the
Effective  Time,  the  issued  and  outstanding  shares  of  Merger  Sub will be
converted  into  2,880,000  shares  of  Surviving   Corporation   Common  Stock,
representing  approximately  90% of the total  outstanding  shares of  Surviving
Corporation Common Stock immediately following the Effective Time.

          Payment for Options and  Hanseatic  Warrants.  Except for the Rollover
Options,  the  Company  will cause each  Option  under the Stock  Option  Plans,
whether or not then exercisable or vested,  to be canceled.  In consideration of
such cancellation,  the Company will pay to such holders of Options an amount in
cash in respect  thereof  equal to the  product of the excess of the Cash Merger
Price over the  exercise  price of each such  Option and the number of shares of
Celadon Common Stock previously  subject to the Option  immediately prior to its
cancellation  (such payment to be net of  withholding  taxes).  The Company will
cause  the  Hanseatic  Warrants  to  be  canceled.   In  consideration  of  such
cancellation,  the Company  will pay to  Hanseatic  an amount in cash in respect
thereof  equal to the  product of the excess of the Cash  Merger  Price over the
exercise  price of the  Hanseatic  Warrants  and the number of shares of Celadon
Common Stock previously subject to the Hanseatic  Warrants  immediately prior to
cancellation (such payment to be net of withholding taxes).

EFFECTIVE TIME

          The  Effective  Time of the  Merger  will be the  date and time of the
filing of the  Certificate  of Merger with the  Delaware  Secretary  of State in
accordance  with the DGCL,  which is scheduled  to occur as soon as  practicable
after the satisfaction of certain closing  conditions.  Either Merger Sub or the
Company may terminate the Merger  Agreement should the Merger not be consummated
by   November   30,   1998.    See   "Certain    Provisions    of   the   Merger
Agreement--Conditions  to the  Consummation  of the Merger" and  "--Termination;
Effects of Termination."

FINANCING ARRANGEMENTS

          Financing of the Merger will require  approximately  $239.1 million to
pay the Cash Merger Price, to pay the value of the Options, to refinance certain
existing  indebtedness and capital leases of Celadon and its  subsidiaries  (the
"Refinancing"),  and to pay the fees and expenses in connection  with the Merger
and such  financing.  These funds are  expected  to be provided  through (a) the
issuance by Celadon Trucking Services,  Inc. ("CTSI"), a wholly-owned subsidiary
of the Company,  of $150 million of senior  subordinated notes (the "CTSI Senior
Subordinated  Notes"),  (b) the issuance by the Company of senior discount notes
for gross proceeds of $25 million (the "Company  Senior  Discount  Notes"),  (c)
drawings  of up to $7.5  million  under  the  Revolver  (defined  below)  of $25
million,  and  (d)  equity  financing  provided  by  Odyssey  in the  amount  of
approximately  $57.6 million  through the purchase of the common stock of Merger
Sub. In the event that the offerings of the CTSI Senior  Subordinated  Notes and
the  Company  Senior  Discount  Notes  are not  consummated  at or  prior to the
Effective  Time,  the Company and CTSI intend to incur the Bridge Loans (defined
below).  The  Merger  Sub has  obtained  financing  letters  (each a  "Financing
Letter") from General Electric  Capital  Corporation  ("GE"),  and Bankers Trust
Corporation  ("BT") with respect to the terms and conditions of the financing to
be provided by each entity.

          Revolving Credit Facility.  Pursuant to a Financing Letter obtained by
Merger Sub from GE, as Agent, GE has committed to arrange,  subject to the terms
and conditions  provided  therein,  a $25 million revolving credit facility (the
"Revolver") to be used by CTSI for working capital  purposes and other corporate
purposes.  Pursuant to the terms of the GE Financing Letter,  CTSI is prohibited
from  borrowing in excess of $7.5 million of the Revolver for use in  connection
with the Refinancing.



                                        3



<PAGE>

<PAGE>




          Senior Secured Capital  Expenditure and Acquisition Line.  Pursuant to
the GE Financing Letter,  GE has committed to arrange,  subject to the terms and
conditions  provided  therein,   for  a  $150  million  senior  secured  capital
expenditure  and  acquisition  line  (the  "CAPEX  Line") to be used by CTSI for
certain permitted capital expenditures and the permitted acquisitions.

          CTSI Senior  Subordinated Notes. CTSI intends to issue $150 million of
CTSI Senior Subordinated Notes concurrently with the consummation of the Merger.
It is  anticipated  that the  CTSI  Senior  Subordinated  Notes  will be  issued
pursuant to a private  placement  exemption to the  Securities  Act of 1933,  as
amended (the "Securities Act").

          Company Senior Discount Notes. The Company intends to issue, for gross
proceeds of $25 million,  Company Senior  Discount Notes  concurrently  with the
consummation of the Merger.  It is anticipated  that the Company Senior Discount
Notes will be issued pursuant to a private placement exemption to the Securities
Act.

          Bridge  Loans.  In the event  that the  offerings  of the CTSI  Senior
Subordinated  Notes and the Company Senior Discount Notes are not consummated at
or prior to the Effective Time, (a) CTSI intends to incur a senior  subordinated
bridge loan in an aggregate  amount not to exceed $100 million (the "CTSI Bridge
Loan")  and (b) the  Company  intends  to incur a senior  discount  bridge  loan
yielding gross proceeds of $25 million (the "Company Bridge Loan" and,  together
with the CTSI Bridge  Loan,  the "Bridge  Loans").  BT has agreed to provide the
Bridge Loans, subject to the terms and conditions of the BT Financing Letter.

          Equity Investment.  Odyssey's investment in the Surviving  Corporation
after the Effective Time will consist of a cash contribution to Merger Sub in an
aggregate  amount  of  approximately  $57.6  million,   which  Merger  Sub  will
contribute to Celadon at the Effective Time.

          The total equity  investment  in the Surviving  Corporation  after the
Effective  Time  will  be  approximately   $64.0  million,   consisting  of  (a)
approximately  $57.6 million of Surviving  Corporation Common Stock, in the form
of approximately $57.6 million contributed by Odyssey through the Merger Sub and
(b) the approximately $6.4 million value of the Rollover Shares.

          For a summary of certain terms of the CTSI Senior  Subordinated Notes,
Company  Senior  Discount  Notes,  the Bridge Loans,  the Revolver and the CAPEX
Line,  and a discussion of the sources of funds for the financing of the Merger,
see "Financing of the Merger."

INTERESTS OF CERTAIN PERSONS IN THE MERGER

          In considering the  recommendation of the Company's Board of Directors
that stockholders vote in favor of the Merger Agreement,  stockholders should be
aware that certain  members of Celadon's  management and Board of Directors have
interests  in the  Merger  that are in  addition  to, and may be deemed to be in
conflict with, the interests of the  stockholders  of Celadon  generally.  These
interests  include (a) (i) benefits  under certain  employment  agreements to be
executed by the Company, on the one hand, and by each of Stephen Russell and the
four other members of senior  management on the other hand, (ii) an annual bonus
plan for Company  executives  (including senior  management) to be adopted after
the  Effective  Time,  (iii) a new  stock  option  plan for  Company  executives
(including  senior  management)  with respect to 7.5% of the common stock of the
Surviving  Corporation,  to be adopted  after the Effective  Time,  and (iv) the
payment of signing  bonuses in the  aggregate  amount of $1.1 million to Company
executives  (including senior management);  (b) the retention by Stephen Russell
and Hanseatic of the Rollover Shares; (c) the cash settlement of Options and the
Hanseatic  Warrants  pursuant  to  the  terms  of  the  Merger  Agreement;   (d)
indemnification  of  officers  and  directors;  and (e) certain  other  matters.
Stephen  Russell,  President,  Chief  Executive  Officer,  and  Chairman  of the
Company's Board,  owns 200,000 Rollover  Shares,  which represent  approximately
2.6% of the outstanding  shares of Celadon Common Stock and which will represent
approximately  6.25% of the outstanding  shares of Surviving  Corporation Common
Stock immediately following


                                        4



<PAGE>

<PAGE>




the Effective Time, and ________ Rollover Options which will represent the right
to purchase an additional _______% of the shares of Surviving Corporation Common
Stock Immediately  following the Effective Time. Hanseatic owns 120,000 Rollover
Shares which represent  approximately  1.5% of the outstanding shares of Celadon
Common Stock and which will  represent  approximately  3.75% of the  outstanding
shares of Surviving Corporation Common Stock immediately following the Effective
Time. Paul Biddleman,  President of Hanseatic,  acts as Hanseatic's  designee to
the Company's Board. See "Special  Factors--Interests  of Certain Persons in the
Merger."

RECOMMENDATION OF THE BOARD

          The Board of Directors of the Company unanimously  approved the Merger
Agreement and the transactions  contemplated thereby,  including the Merger. The
Board has  determined  that the  Merger  Agreement  is fair to,  and in the best
interests  of,  the  stockholders  of the  Company  (other  than  holders of the
Rollover Shares) and recommends that the stockholders  vote FOR the approval and
adoption of the Merger Agreement.  For a discussion of the factors considered by
the  Board in  reaching  its  recommendation  and  determination,  see  "Special
Factors--Reasons for the Merger; Recommendation of the Board of Directors."

          Two substantially  similar litigations have been filed by the same law
firm in the Delaware Court of Chancery  challenging the proposed Merger. In sum,
these  putative class actions allege (a) that the payment of $20.00 per share to
public  stockholders  upon  consummation  of  the  Merger  would  constitute  an
acquisition  of such shares by  management of the Company for less than fair and
adequate  consideration  and (b) that the  Company's  directors  breached  their
fiduciary duties to the Company and its stockholders. See "Litigation."

OPINION OF FINANCIAL ADVISOR

          Wasserstein  Perella has  delivered  to the Board of  Directors of the
Company  its  written  opinion to the  effect  that,  based upon and  subject to
various  considerations  set  forth  in  such  opinion,  as of the  date of such
opinion, the consideration to be received by the holders of Celadon Common Stock
(other than holders of the Rollover  Shares) in  connection  with the Merger was
fair  to  stockholders  from a  financial  point  of  view.  The  full  text  of
Wasserstein  Perella's opinion,  including the procedures followed,  the matters
considered and the assumptions made by Wasserstein Perella, is included as Annex
C to this Proxy  Statement  and  should be read in its  entirety.  See  "Special
Factors--opinion of Wasserstein Perella, Financial Advisor to Celadon."

CONDITIONS TO CONSUMMATION OF THE MERGER

          Consummation of the Merger is subject to various conditions, including
among other matters:  (a) approval of the Merger  Agreement and the transactions
contemplated  thereby by the holders of a majority of the issued and outstanding
shares of Celadon  Common  Stock  entitled to vote  thereon;  (b) receipt of all
governmental and other consents and approvals  necessary to permit  consummation
of the Merger,  including  expiration or  termination  of the statutory  waiting
period  under the  Hart-Scott-Rodino  Antitrust  Improvements  Acts of 1976,  as
amended  (the  "HSR  Act");  (c)  receipt  of the  funding  contemplated  by the
Financing Letters; (d) Merger Sub's reasonable satisfaction that the Merger will
be  accounted  for  as a  recapitalization;  and  (e)  satisfaction  of  certain
customary    conditions.    See    "Certain    Provisions    of    the    Merger
Agreement--Conditions to the Consummation of the Merger."

CERTAIN RELATED AGREEMENTS

          For  a  Summary  of  certain  terms  of  agreements  entered  into  in
connection with the Merger, see "Special Factors--Certain Related Agreements."



                                        5



<PAGE>

<PAGE>




CERTAIN EFFECTS OF THE MERGER

          If the Merger is consummated,  the Company's  stockholders (other than
the holders of the Rollover  Shares,  the Excluded  Shares,  and the  Dissenting
Shares) will have the right to receive  $20.00 in cash,  without  interest,  for
each share of Celadon Common Stock held immediately prior to the Effective Time.
As a result of the Merger,  such  stockholders  will cease to have any ownership
interest in Celadon and will cease to participate in future earnings and growth,
if any, of Celadon.  Moreover,  if the Merger is consummated,  public trading of
the Celadon  Common Stock will cease,  the Celadon Common Stock will cease to be
quoted on the Nasdaq  National  Market,  the  registration of the Celadon Common
Stock under the Securities Exchange Act of 1934, as amended (the "Exchange Act")
will be  terminated;  and  the  Company  will  cease  filing  reports  with  the
Securities and Exchange Commission (the "Commission").

          Immediately following the Merger, approximately 90% of the outstanding
shares of  Surviving  Corporation  Common Stock will be owned by Odyssey and the
remaining  10% will be owned by certain  stockholders  (including an officer and
director  and  an  affiliate  of  a  director)  of  the  Company.  See  "Special
Factors--Interests  of Certain Persons in the Merger" and "Certain Provisions of
the Merger Agreement--Treatment of Securities in the Merger."

          The  Merger  Agreement  provides  that the  current  directors  of the
Company will be replaced by the  directors of the Merger Sub. All members of the
Company's  current  management  will  continue  as such  immediately  after  the
Effective  Time.  See  "Directors  and  Executive   Officers  of  the  Surviving
Corporation."

          Upon consummation of the Merger, the Surviving  Corporation expects to
refinance  certain  existing  indebtedness  and capital  leases of Celadon.  See
"Financing of the Merger."

          It is currently  anticipated  that the Surviving  Corporation  will be
operated  after  the  Merger  in a manner  substantially  the same as  Celadon's
current operations.

ACCOUNTING TREATMENT OF TRANSACTION

          The Merger will be accounted for as a  recapitalization.  Accordingly,
the historical basis of Celadon's assets and liabilities will not be impacted by
the Merger and the transactions contemplated thereby.

CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

          The receipt of cash for Celadon  Common  Stock in the Merger will be a
taxable   transaction   for   federal   income  tax   purposes.   See   "Special
Factors--Certain Federal Income Tax Consequences of the Merger."

NO SOLICITATION; FIDUCIARY DUTIES

          Under the Merger  Agreement,  Celadon has agreed  immediately to cease
any existing  activities,  discussions or  negotiations  with any parties (other
than Odyssey and Merger Sub) with respect to (a) any  acquisition or purchase of
20% or more of the  assets or of over 20% of any class of equity  securities  of
the Company and its subsidiaries,  (b) any tender offer (including a self tender
offer)  or  exchange  offer  that if  consummated  would  result  in any  person
beneficially owning 20% or more of any class of equity securities of the Company
or any of its  subsidiaries,  (c) any merger,  consolidation,  recapitalization,
sale of all or  substantially  all of its assets,  liquidation,  dissolution  or
similar  transaction  involving  the  Company or any of its  subsidiaries  whose
assets, individually or in the aggregate, constitute more than 20% of the assets
other than the  transactions  contemplated by the Merger  Agreement,  or (d) any
other  transaction  the  consummation  of which could  reasonably be expected to
impede,  interfere with,  prevent or materially  delay the Merger or which could
reasonably  be expected to  materially  dilute the benefits to Merger Sub of the
transactions contemplated hereby (each such transaction being referred to herein
as an "Acquisition  Proposal").  Pursuant to the Merger  Agreement,  Celadon has
agreed that neither it nor its subsidiaries will initiate, solicit or encourage,
directly


                                        6



<PAGE>

<PAGE>




or  indirectly,  or take any other action to  facilitate,  any  inquiries or the
making  or   implementation  of  any  proposal  or  offer  that  constitutes  an
Acquisition  Proposal, or negotiate or discuss with, or provide any confidential
information  or data to, any person  relating  to an  Acquisition  Proposal,  or
authorize  or permit  any of its  officers,  directors,  employees,  agents,  or
representatives  to take any such action.  Celadon is obligated to notify Merger
Sub if any such inquiries or proposals are received by, or any such  information
is requested  from, the Company,  or any such  negotiations  or discussions  are
sought to be initiated or continued with the Company.  Nothing  contained in the
Merger Agreement prohibits the Board of Directors of the Company from furnishing
information to, or entering into discussions or negotiations with, any person or
entity that makes a bona fide  Acquisition  Proposal  if, and only to the extent
that,  (a) the  furnishing  of such  information  is pursuant to an  appropriate
confidentiality  agreement, (b) the Board of Directors of the Company determines
in good faith in  reliance  upon  written  advice of outside  counsel  that such
action  is  required  for the  Board to  comply  with its  fiduciary  duties  to
stockholders  imposed  by law,  (c) the Board  determines  in good  faith  after
consultation  with its  financial  advisor that such  Acquisition  Proposal,  if
accepted, is reasonably likely to be consummated, taking into account all legal,
financial,  and  regulatory  aspects of the proposal  and the person  making the
proposal, and would, if consummated, result in a more favorable transaction than
the  transaction  contemplated by the Merger  Agreement,  and (d) the Company is
otherwise in compliance with its obligations  regarding Acquisition Proposals as
provided  in the  Merger  Agreement.  See  "Certain  Provisions  of  the  Merger
Agreement--No Solicitation; Fiduciary Out."

          If the Merger  Agreement is  terminated  under  certain  circumstances
generally related to the presence of an Acquisition  Proposal,  the Company will
be obligated to pay a fee to the Merger Sub and to reimburse  Merger Sub for its
out-of-pocket  expenses  in an  aggregate  amount  of up to  $8.0  million.  See
"Certain   Provisions   of  the   Merger   Agreement--Termination;   Effects  of
Termination."

REGULATORY APPROVALS

          The  consummation  of the  Merger  is  subject  to the  expiration  or
termination  of the statutory  waiting period under the HSR Act. The Company and
the Merger Sub will be filing  notification  and report  forms under the HSR Act
with the Federal  Trade  Commission  ("FTC") and the  Antitrust  Division of the
Department    of   Justice   (the    "Antitrust    Division").    See   "Special
Factors--Regulatory Approvals."

TERMINATION; FEES AND EXPENSES

          The  Merger  Agreement  may be  terminated  at any  time  prior to the
Effective  Time upon the  occurrence  of certain  events or if the Merger is not
consummated by November 30, 1998. Under certain circumstances  generally related
to the  presence  of an  Acquisition  Proposal,  or  withdrawal  by the Board of
Directors or  modification  in a manner adverse to Merger Sub of its approval or
recommendation of the Merger Agreement or the Merger,  termination of the Merger
Agreement will result in a fee and  reimbursement by the Company of Merger Sub's
out-of-pocket  expenses  in an  aggregate  amount  of up to  $8.0  million.  See
"Certain   Provisions   of  the   Merger   Agreement--Termination;   Effects  of
Termination."

APPRAISAL RIGHTS

          Stockholders  who meet the  requirements  of and follow the procedures
set forth in Section 262 of the DGCL may receive, in lieu of the $20.00 cash per
share of Celadon Common Stock to be paid in the Merger,  a cash payment equal to
the "fair value" of their shares, exclusive of any element of value arising from
the  accomplishment  or expectation of the Merger,  together with a fair rate of
interest,  if any, as  determined by the Delaware  Court of Chancery.  Such fair
value is to be determined by judicial appraisal and could be more than, the same
as, or less than, the Cash Merger Price.

          To be entitled  to receive  payment of the fair value of the shares of
Celadon Common Stock, a stockholder (a) must file a written demand for appraisal
of his or her shares with the Company prior to the voting by stockholders on the
Merger Agreement at the Special Meeting (such demand must reasonably


                                        7



<PAGE>

<PAGE>




inform the Company of the identity of the  stockholder  and that the stockholder
intends thereby to demand an appraisal of his or her shares);  (b) must not vote
his or her shares in favor of approval and adoption of the Merger Agreement; (c)
must hold shares of Celadon  Common  Stock on the date of the making of a demand
for appraisal and continuously  hold such shares through the Effective Time; and
(d) must have his or her shares valued in an appraisal proceeding,  as described
below.  See  "Special  Factors --  Appraisal  Rights."  A proxy or vote  against
approval and adoption of the Merger  Agreement will not satisfy the  requirement
that a stockholder file a written demand for appraisal as set forth above.


MARKET PRICES; DIVIDENDS

          Celadon Common Stock is quoted on the Nasdaq National Market under the
symbol  "CLDN."  On June 22,  1998,  the last  trading  day prior to the  public
announcement that Celadon and Merger Sub had executed the Merger Agreement,  the
high and low sale  prices per share of Celadon  Common  Stock as reported on the
Nasdaq National Market were $15 and $14.25, respectively.

          The following  table sets forth the high and low sale prices per share
of Celadon  Common  Stock on the Nasdaq  National  Market  with  respect to each
quarterly period since the First Quarter of fiscal year 1997.


<TABLE>
<CAPTION>

                                                                 HIGH       LOW
FISCAL 1997
<S>                                                               <C>        <C>  

   First Quarter (July 1 - September 30)...................    $ 9.50     $  5.75
   Second Quarter (October 1 - December 31)................    $11.25     $  8.47
   Third Quarter (January 1 - March 31)....................    $12.75      $10.00
   Fourth Quarter (April 1 - June 30)......................    $11.75      $10.25
FISCAL 1998
   First Quarter (July 1 - September 30)...................    $15.75      $11.13
   Second Quarter (October 1 - December 31)................    $17.00      $12.88
   Third Quarter (January 1 - March 31)....................    $16.00      $13.00
   Fourth Quarter (April 1 - June 22)......................    $15.38      $12.75
   Fourth Quarter (June 23 - June 30)......................    $19.25      $14.00
FISCAL 1999
   First Quarter (July 1 -       ) ........................    $____       $____

</TABLE>

          Although  the Company has paid cash  dividends  on the Celadon  Common
Stock from time to time,  it has not paid any  dividends  on its Common Stock in
fiscal 1997 and 1998 and has no present  intention  of paying cash  dividends on
the Celadon Common Stock in the foreseeable future. In addition,  the payment of
dividends by the Company is subject to certain  restrictions under the Company's
existing  credit  agreements,  which will be refinanced  in connection  with the
Merger.  Under the  Merger  Agreement,  the  Company  has  agreed not to pay any
dividends on the Celadon Common Stock prior to the Effective  Time.  Pursuant to
the


                                                         8



<PAGE>

<PAGE>




terms of the agreements  contemplated  by the Financing  Letters,  the
Surviving Corporation's ability to pay certain dividends will be restricted. See
"Market Prices and Dividends."

          SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

          The selected  consolidated  financial  information  set forth below is
qualified  in its entirety by  reference  to, and should be read in  conjunction
with, the  consolidated  financial  statements and notes thereto included in the
documents   incorporated  by  reference  herein.   The  consolidated   financial
information  set forth  below  for and as of each of the years in the  five-year
period ended June 30, 1997 has been derived from audited consolidated  financial
statements of the Company. The consolidated  financial information for and as of
the  nine-month  periods ended March 31, 1998 and 1997 has been derived from the
unaudited  consolidated  financial  statements  of the  Company.  The  unaudited
financial  statements  include all  adjustments,  consisting of normal recurring
accruals, which the Company considers necessary for the fair presentation of the
financial position and results of operations for these periods.  The results for
the nine-month period ended March 31, 1998 are not necessarily indicative of the
results to be expected for the year ended June 30, 1998. See  "Incorporation  of
Certain Documents by Reference."

<TABLE>
<CAPTION>
                                                                                                  Nine Months Ended

                                                                Year Ended June 30,             March 31,
                                                 1993      1994         1995         1996       1997        1997         1998
                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
INCOME STATEMENT
<S>                                            <C>        <C>         <C>        <C>         <C>        <C>            <C>     
   Operating revenue                           $ 76,558   $ 94,746    $116,360   $166,544    $191,035   $140,759       $164,690
     Operating income                             5,162      8,330       9,179      1,737      12,435      9,509         11,680
   Interest expense, net....................      4,250      4,342       3,171      3,672       4,944      3,662          4,122
   Equity loss in unconsolidated affiliate..        343         --          --        --         --          --         --
   Gain on sale of investment
      in unconsolidated affiliate...........         --      (189)          --        --         --          --         --
   Other (income) expense...................         21        (6)         103         72         (37)       (37)       (86)
   Income (loss) from continuing operations
      before income taxes...................        548      4,183       5,905     (2,007)      7,528      5,884      7,644
   Provision for income taxes (benefit).....        252      1,711       3,690       (411)      3,024      2,354      2,944
     Income (loss) continuing operations            296      2,472       2,215     (1,596)      4,504      3,530      4,700
     Income (loss) discontinued operations        (288)        731     (2,606)    (15,203)        --         --         --
   Net income (loss) .......................          8      3,203       (391)    (16,799)      4,504      3,530      4,700
   Preferred stock dividends and redemption
      premium (1) ..........................        317        262       --            --         --         --         --
       Net income (loss) attributable to         $(309)     $2,941      $(391)   $(16,799)    $ 4,504     $3,530     $4,700
       common stockholders .................

Earnings (loss per common share):
Continuing Operations ......................  $  (.01)     $ .46      $  .31      $  (.20)    $   .59    $   .46     $  .61
Discontinued Operations ....................     (.09)       .15        (.36)       (1.93)         --        --         --
Net income (loss) (2) ......................  $  (.10)     $ .61      $ (.05)      $(2.13)    $   .59    $   .46     $  .61
Dividends per common share..................  $  (.02)   $   --     $    --     $    --       $    --    $   --      $  --
Weighted average number of common shares
  and common share equivalents outstanding      3,263      4,853       7,192        7,879       7,660      7,656      7,734

                                                                                                            Nine Months Ended
                                                               Year Ended June 30,                              March 31,
                                               1993       1994         1995         1996      1997      1997        1998
                                                                 ( IN THOUSANDS)

BALANCE SHEET
   Working Capital (deficit) ............... $   (305)  $ 17,491   $  23,801    $  17,039  $  12,727   $ 11,420     $ 10,241
     Total assets...........................   80,227     99,265     151,624      141,921    139,194    144,730      174,178
     Long-term debt ........................   44,028     29,234      39,557       50,025     54,361     55,918       75,182
   Redeemable Preferred Stock...............    2,000       --           --           --         --        --           --

</TABLE>




                                       9


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
                                                                                                               Nine Months Ended
                                                                      Year Ended June 30,                          March 31,
                                                      1993      1994          1995        1996     1997      1997         1998
                                                                    ( IN THOUSANDS)


<S>                                                <C>       <C>    <C>     <C>    <C>   <C>       <C>      <C>          <C>   
   Redeemable Common Stock................            --        --           3,614         --        --       --           --
   Stockholders' Equity...................         1,538     42,079 (3)     57,839 (4)   41,962    45,794   44,651       54,002
- ------------------
</TABLE>

(1)    Represents (i) dividends and redemption premium on the Series I Preferred
       Stock which was redeemed in fiscal 1994,  (ii)  dividends on the Series F
       12%  Convertible  Preferred Stock which was converted into Celadon Common
       Stock  in  fiscal  1993,  and  (iii)  dividends  on  previously  redeemed
       issuances of preferred stock.
(2)    Calculation of  fully-diluted  net income (loss) per common share for all
       periods prior to 1997 are anti-dilutive. All share and per shares amounts
       have been  adjusted to reflect  the  one-for-3.3  reverse  stock split in
       January 1994.
(3)    Includes  the  effect  of the  net  proceeds  ($29.9  million)  from  the
       Company's  initial  public  offering  and the  conversion  of the  senior
       subordinated debt ($7.6 million) to Celadon Common Stock.
(4)    Includes the effect of the net proceeds  ($15.9  million) from the
       issuance of Celadon Common Stock in a public offering.





                                       10


<PAGE>

<PAGE>




        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

                      (in thousands; except per share data)

     The accompanying  unaudited pro forma condensed  consolidated balance sheet
as of March 31,  1998 has been  prepared  to give  effect to (i) the  Merger and
related  transactions   contemplated  by  the  Merger  Agreement  and  (ii)  the
acquisition of Gerth Transport of Ontario,  Canada ("Gerth"), in each case as if
they had  occurred  as of the  balance  sheet  date.  The  unaudited  pro  forma
condensed consolidated income statement for the year ended June 30, 1997 and for
the nine months  ended  March 31, 1998 have been  prepared to give effect to (i)
the Merger and related  transactions  contemplated  by the Merger  Agreement and
(ii) the  completion of the  acquisition  of the net assets of General  Electric
Transportation  Services  ("GETS") and the acquisition of Gerth, in each case as
if it had  occurred  on  July  1,  1996  and  July 1,  1997,  respectively.  The
acquisitions  of GETS and of Gerth were  completed  on September 3, 1997 and May
22, 1998,  respectively,  and were  accounted  for under the purchase  method of
accounting.  The  recapitalization  of the Company  will be  accounted  for as a
recapitalization.

     All  adjustments  necessary  to fairly  present  this pro  forma  condensed
consolidated financial information have been made based on available information
and assumptions  which, in the opinion of management,  are reasonable.  All such
pro forma  adjustments and the assumptions on which they are based are described
in the  accompanying  notes to the pro forma  condensed  consolidated  financial
statements. The unaudited pro forma condensed consolidated financial information
is  based  upon  and  should  be  read  in  conjunction   with,  the  historical
consolidated  financial statements of the Company and the notes thereto included
elsewhere  in  this  Proxy  Statement.  The  pro  forma  condensed  consolidated
financial  statements do not purport to represent what the Company's  results of
operations or financial  condition  would  actually have been had the Merger and
related transactions  contemplated by the Merger Agreement,  the acquisitions of
GETS and Gerth, and the other adjustments described below in fact occurred as of
such dates or to  project  the  Company's  results of  operations  or  financial
condition for any future period or as of any date. In addition,  there can be no
assurance  that  the  assumptions  used  in the  preparation  of the  pro  forma
condensed consolidated financial statements will prove to be correct.





                                       11


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
       Unaudited Pro Forma Condensed Consolidated Income Statement for the
                            Year Ended June 30, 1997



                                                        (1)              (2)                   (3)
                                                      Recent           Pro Forma      Recapitalization
                                      Historical   Acquisitions       Adjustments       Adjustments         Pro Forma
<S>                                    <C>            <C>                                                   <C>     
Operating revenue                      $191,035       $55,921                                               $246,956
Operating expenses                      178,600        52,894          $(4,538)(A)                           226,956
                                      ----------  -------------      -------------    ---------------      ----------
Operating income                         12,435         3,027            4,538                                19,999
Other (income) expense:
  Interest expense (net)                  4,944           641            2,650(B)         $15,690 (A)         23,926
  Other                                     (37)                                                                 (37)
                                      ----------  -------------      -------------   ----------------      ------------
Income before taxes                       7,528         2,385            1,888            (15,690)            (3,889)
Provision for income taxes
   (benefit)                              3,024           954              755 (C)         (6,276)(B)         (1,543)
                                      ----------  -------------     --------------    ---------------    -------------
Net income                              $ 4,504       $ 1,431           $1,133           ($ 9,414)         ($  2,346)
                                      ==========  ============     ===============    ===============    =============
Per share data - net income:
  Diluted EPS                          $   0.59       $  0.19           $ 0.15                             ($   0.73)
  Basic EPS                            $   0.59       $  0.19           $ 0.15                             ($   0.73)
Average shares outstanding:
  Diluted                                 7,660         7,660            7,660                                      3,200
  Basic                                   7,628         7,628            7,628                                      3,200
Other data:
  EBITDA (4)                          $  22,570       $ 3,883           $6,976                                   $ 33,428
  Depreciation and amortization       $  10,135       $   856           $2,438                                  $  13,429

</TABLE>







                                       12


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
       Unaudited Pro Forma Condensed Consolidated Income Statement for the
                        Nine Months Ended March 31, 1998




                                                 (1)             (2)              (3)
                                               Recent        Pro Forma         Recapitalization
                                 Historical  Acquisitions   Adjustments         Adjustments            Pro Forma



<S>                                <C>          <C>         <C>                                         <C>    
Operating revenue                 $164,690    $ 28,907                                                 $193,597
Operating expenses                 153,010      27,491      $(2,590)(A)                                 177,911
                               ------------   ---------     ----------       --------------------    ------------
Operating income                    11,680       1,416        2,590                                      15,686
Other (income) expense:
  Interest expense (net)             4,122         531        1,168(B)          $ 11,728(A)              17,549
  Other                                (86)                                                                 (86)
                               ------------  ----------     ----------       --------------------    ------------
Income before taxes                  7,644         885        1,422               (11,728)               (1,777)
Provision for income taxes
  (benefit)                          2,944         336          540(C)             (4,457)(B)              (636)
                               ------------  ----------     ----------       --------------------    ------------
Net income                        $  4,700   $     549      $   882              $ (7,272)             ($ 1,141)
                               ============  ==========     ==========       ====================    ===========
Per share data - net income:
  Diluted EPS                     $   0.61   $    0.07      $  0.11                                   ($   0.36)
  Basic EPS                       $   0.61   $    0.07      $  0.12                                   ($   0.36)
Average shares outstanding:
  Diluted                            7,734       7,734        7,734                                       3,200
  Basic                              7,647       7,647        7,647                                       3,200
Other data:
  EBITDA (4)                      $ 21,190    $  2,151      $ 3,744                                    $ 27,085
  Depreciation and amortization   $  9,510    $    735      $ 1,154                                    $ 11,399

</TABLE>





                                       13


<PAGE>

<PAGE>



    NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENTS


     (1)  For the year ended June 30, 1997,  this column reflects the results of
          operations for GETS and Gerth for the entire year. For the nine months
          ended March 31, 1998,  this column  reflects the results of operations
          for GETS  from  July  1,1997  to  September  3,  1997 (the date of its
          acquisition  by the  Company) and the results of  operations  of Gerth
          from July 1, 1997 to May 22, 1998 (the date of its  acquisition by the
          Company). The acquisitions of GETS and Gerth were accounted for by the
          purchase method of accounting.

     (2)  This  column  reflects   certain   adjustments   arising  out  of  the
          acquisition  of GETS and the  acquisition  of Gerth and certain  other
          adjustments as follows:

<TABLE>
<CAPTION>
                                                                                      Year
                                                                                      Ended          Nine Months

<S>                                                                                  <C>               <C>  
          (A)  The following are adjustments to operating expense:                   6/30/97        Ended 3/31/98


          Reflects the elimination of third-party maintenance expense for 480
          trailers acquired in the acquisition of GETS.  The Company's own
          maintenance facilities have absorbed the costs of maintaining these
          trailers.  The savings were computed by comparing the difference
          between the maintenance mileage charge paid by GETS to the
          Company's internal variable cost for trailer maintenance.                 ($235)              ($39)

          Reflects the reduction in liability and cargo insurance and claims
          expense due to incorporating the Gerth operations under the
          Company's then existing insurance policies.  The Company's
          incremental insurance and claims expense as applied to Gerth was
          determined based on the Company's historical cost structure under its
          then existing policies.  The coverages under both policies were
          substantially similar.                                                     (939)              (802)

          Reflects the depreciation expense on 11 tractors and 52 trailers
          acquired from a former affiliate of Gerth as part of the acquisition
          of Gerth.  These tractors and trailers had previously been leased by
          Gerth from such affiliate.                                                  161                120

          Reflects the depreciation expense resulting from the refinancing of
          355 trailers in connection with the acquisition of GETS.  The Company
          assumed existing operating leases for these trailers. These leases
          were refinanced following the acquisition of GETS, and are currently
          treated as capitalized leases.                                              426               142

          Reflects depreciation expense associated with the conversion of
          1,354 trailers from operating leases to capital leases that occurred
          in January 1998.  At that time, the Company declared that it would
          exercise its end of lease option to purchase these trailers.  Upon
          declaration of this intent to purchase, the accounting treatment was
          appropriately changed from operating lease to capital lease.              1,428                714

          Reflects the elimination of the rental expense resulting from the
          refinancing of 355 trailers (discussed above).                             (959)              (320)

          Reflects the elimination of rental expense associated with the
          conversion of 1,354 trailers from operating leases to capital leases
          (discussed above).                                                       (3,812)            (1,906)




                                       14


<PAGE>

<PAGE>





          Reflects  the  expense  savings  associated  with the  turn-in  of 100
          short-term  rental  trailers.  Due to the size of the combined trailer
          pool resulting from the acquisition of Gerth, these trailers represent
          excess  capacity  and will be returned to the lessors and not replaced
          by the Company.                                                            (336)              (252)

          Reflects the elimination of intercompany rental expense on 11 tractors
          and 52 trailers acquired from a former affiliate of Gerth as part of 
          the acquisition of Gerth.  These tractors and trailers had previously 
          been leased by Gerth from such affiliate.                                  (252)              (189)

          Reflects the reduction of third-party sales commission expense paid
          by Gerth for  one-half  of  Gerth's  northbound  Mexico  loads.  Gerth
          utilizes a third-party  agent to solicit  shipments from Mexico to the
          United  States and  Canada.  The  Company  has its own sales  force in
          Mexico, which will assist in soliciting  northbound business on behalf
          of Gerth.  The savings were  calculated by comparing  the  incremental
          difference between Gerth's third-party agent rate and the Company's
          internal cost.                                                             (246)              (204)

          Reflects the elimination of intercompany charges previously allocated
          to GETS by a subsidiary of General Electric Company.  These
          functions have been absorbed by the Company without an
          incremental increase in costs.                                             (198)               (32)

          Reflects the incremental goodwill amortization resulting from the
          purchase accounting treatment of the  acquisitions of GETS and
          Gerth.                                                                      423                177
                                                                                  --------             ------
                Operating expenses subtotal                                       ($4,538)           ($2,590)

          (B)   The following are adjustments to Interest expense:

          Reflects the interest expense relating to the debt incurred to
          purchase GETS and Gerth.                                                   $865               $321

          Reflects the interest expense related to the refinancing of 355 
          trailers discussed above.                                                   277                 92

          Reflects the interest expense associated with the conversion of 1,354
          trailers from operating leases to capital leases (discussed above).        1,508               754
                                                                                  ----------           ---------
                Interest expense subtotal                                           $2,650            $1,168
     
     (C)   Reflects the income tax effect of the pro forma adjustments at an
           assumed rate of 40% for 1997 and 38% for 1998.                              755               540
</TABLE>

(3)       This column reflects  certain effects of the  recapitalization of the
          Company as follows:

          (A) Reflects the interest expense and amortization of financing fees
              related to the Financing, the CTSI Senior  Subordinated  Notes,
              and the Company Senior Discount Notes, and expenses, net of a
              decrease in interest expense from the assumed repayment of
              existing long-term debt as follows:







                                       15


<PAGE>

<PAGE>



<TABLE>
<CAPTION>

                                                            For Year      For Nine Months
                                                             Ended             Ended
                                                         June 30, 1997     March 31, 1998
<S>                                                         <C>              <C>    
Pro forma interest expense on new debt (a)..............    $18,741          $14,032
Pro forma amortization of financing fees (b)............      1,308              981
Fee for unused portion of the Financing (c).............        843              632
Decrease from repayment of existing long-term debt......     (5,202)          (3,917)

      New pro forma interest adjustment.................    $15,690          $11,728
                                                          ==========       =============
</TABLE>


     (a)  Pro forma  adjustment  to record  interest  expense  on new debt is as
          follows:

<TABLE>
<CAPTION>
                                                                          Pro forma       Pro Forma Interest
                                                         Assumed      Interest Expense      Expense for Nine
                                          Assumed      Outstanding     for Year Ended          Months Ended
Assumed New Debt                       Interest Rate     Balance       June 30, 1997         March 31, 1998
<S>                                        <C>            <C>              <C>                  <C>       
Revolver...............................    8.0%           $6,485       $      519            $      389
CTSI Senior Subordinated Notes.........   10.0%          150,000           15,000                11,250
Company Senior Discount Notes..........   12.5%           25,000            3,223                 2,393
                                                                       --------------    --------------------
                                                                       $   18,741               $14,032
                                                                       ==============    ====================
</TABLE>




          If the interest  rate for the Revolver was to increase  (decrease)  by
          1/8 of 1.0% net income would decrease (increase) by less than $100 for
          the year  ended June 30,  1997 and less than $100 for the nine  months
          ended March 31, 1998.

     (b)  Pro forma adjustment to reflect amortization of an estimated $9,300 of
          financing  fees  related to the  Financing,  CTSI Senior  Subordinated
          Notes and Company Senior Discount Notes.

     (c)  Represents  the  commitment fee equal to 0.5% per annum of the undrawn
          portion of the available commitment under the Financing.  (B) Reflects
          the income tax effect of the pro forma  adjustments at an assumed rate
          of 40% for  1997 and 38% for  1998.  The  actual  tax  benefit  may be
          limited  as  the  Company  is in a  net  operating  loss  carryforward
          position  and the tax  benefit of  additional  losses may  require the
          recognition of a valuation  allowance to reduce such benefit under FAS
          No.  109.  In  addition,  there  can  be no  assurance  that  interest
          accretion on the Company Senior Discount Notes will be tax deductible.

(4)  "EBITDA" is defined as earnings before  interest,  taxes,  depreciation and
     amortization. Although EBITDA is not a measure of performance calculated in
     accordance  with GAAP,  the Company  believes  that EBITDA is accepted as a
     generally  recognized  measure of  performance  in the truckload  industry.
     Nevertheless,  this measure  should not be  considered in isolation or as a
     substitute for operating income, net income, net cash provided by operating
     activities or any other  measure for  determining  the Company's  operating
     performance or liquidity which is calculated in accordance with GAAP.





                                       16


<PAGE>

<PAGE>





            Unaudited Pro Forma Condensed Consolidated Balance Sheet
                              as of March 31, 1998


<TABLE>
<CAPTION>

                                                                        (1)          (2)            (3)
                                                        Company        Gerth        Gerth     Recapitalization
                                                       Historical    Historical   Pro Forma      Adjustments       Pro Forma
                                                                                 Adjustments
Assets
Current assets:
<S>                                                     <C>                                                  <C>   
  Cash  and cash equivalents                            $  1,657                                                   $1,657
  Trade receivables, net                                  31,533      $6,108                                       37,641
  Other current assets                                    15,585                                                   15,585
   Total current assets                                   48,775       6,108                                       54,883
Fixed assets, net                                        111,650       7,023       $864                           119,537
Goodwill and Intangibles                                   9,022                  2,750                            11,772
Fees and expenses                                                                               $9,300 (A)          9,300
Other assets                                               4,731         386                                        5,117
   Total assets                                         $174,178     $13,518     $3,614         $9,300           $200,610

Liabilities and stockholders' equity (deficit)
Current liabilities:
   Accounts payable and accrued expenses                 $19,635      $3,095       $900                           $23,630
   Current maturities of debt                             18,872       1,340                  $(12,192)(B)          8,021
     Total current liabilities                            38,507       4,435        900        (12,192)            31,651
Financing                                                                                        6,485 (B)          6,485
Capital lease obligations, less current maturities        64,099       5,361                   (37,375)(B)         32,085
Existing long-term debt, less current maturities          11,083       2,603      3,833        (17,518)(B)
CTSI Subordinated Notes                                                                        150,000 (B)        150,000
Company Discount Notes                                                                          25,000 (B)         25,000
      Total debt, less current maturities                 75,182       7,964      3,833        126,592            213,570
Other liabilities                                          9,475                                                    9,475
      Total liabilities                                  123,164      12,399      4,733        114,400            254,696
Minority Interest                                             12                                                       12
Stockholders' equity (deficit)                            51,002       1,119     (1,119)       (105,100)(C)       (54,098)
      Total liabilities and stockholders' equity
      (deficit)                                         $174,178     $13,518     $3,614          $9,300          $200,610
</TABLE>





                                       17


<PAGE>

<PAGE>





(1)  This  column  reflects  the  historical  balances  of assets  acquired  and
     liabilities assumed pursuant to the Gerth acquisition.

(2)  This column  reflects the  application  of purchase  accounting  to the net
     assets acquired in connection with the acquisition of Gerth.

(3)  This column reflects certain effects of the recapitalization of the Company
     as follows:


     (A)  Represents  financing  fees incurred in connection  with the Financing
          and the  issuance  of the CTSI Senior  Subordinated  Notes and Company
          Senior  Discount  Notes and advisory fees incurred in connection  with
          raising such financing.

     (B)  Represents  the  Revolver,  CTSI  Senior  Subordinated  Notes  and the
          Company Senior  Discount Notes used to fund the  recapitalization  and
          refinance existing indebtedness and certain capital leases.

     (C)  Components of pro forma adjustments to stockholders'  equity (deficit)
          are as follows:

<TABLE>
<CAPTION>

<S>                                                                                           <C>    
Equity investment by Odyssey.............................................   $57,600
Less:
  Payment of cash consideration in recapitalization (including fees and
  expenses)............................................................... (159,191)(1)
  Payment to holders of options, net......................................   (3,397)(2)
  Payment to holders of warrants, net.....................................     (111)(3)
Subtotal.................................................................  (162,700)
Net pro forma adjustment................................................. $(105,100)
</TABLE>

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

     1    Represents  payments to stockholders  for 7,401,989  shares of Celadon
          Common Stock  (other than 320,000  shares to be retained by an officer
          and director and an entity  affiliated  with a director of the Company
          and an  affiliate  of a  director)  at the  Cash  Merger  Price at the
          Effective Time and $11,151 of fees and expenses.

     2    Represents  payments  to holders  of options to  purchaseapproximately
          444,675 shares of Celadon  Common Stock at the Cash Merger Price,  net
          of the aggregate option exercise price.

     3    Represents  payments to Hanseatic to purchase 12,121 shares of Celadon
          Common Stock at the Cash Merger Price,  net of the  aggregate  warrant
          exercise price.








                                       18


<PAGE>

<PAGE>





                               THE SPECIAL MEETING

GENERAL

          This Proxy  Statement  is being  furnished  to the  holders of Celadon
Common  Stock in  connection  with the  solicitation  of proxies by the Board of
Directors of Celadon from holders of the  outstanding  shares of Celadon  Common
Stock for use at the Special Meeting of  Stockholders to be held at a.m.,  local
time,  on , 1998 at and  any  adjournments  and  postponements  thereof.  At the
Special Meeting,  stockholders of Celadon (a) will be asked to consider and vote
upon a proposal to approve and adopt the Merger  Agreement and the  transactions
contemplated  thereby and (b) will transact such other  business as may properly
come before the Special Meeting.

RECORD DATE, SOLICITATION, AND REVOCABILITY OF PROXIES

          The Board of Directors of the Company has fixed the Record Date as the
date for determining the Celadon stockholders  entitled to receive notice of and
to vote at the Special Meeting and any  adjournments or  postponements  thereof.
Only  holders  of record  of  Celadon  Common  Stock as of the  Record  Date are
entitled to notice of and to vote at the Special Meeting. As of the Record Date,
there were ________ shares of Celadon Common Stock issued, outstanding, and held
by _________ holders of record.  Holders of Celadon Common Stock are entitled to
one vote on each matter  considered and voted on at the Special Meeting for each
share of Celadon  Common  Stock held of record at the close of  business  on the
Record Date.

          Proxies  in the form  enclosed  are  being  solicited  by the Board of
Directors of the Company. Shares of Celadon Common Stock represented by properly
executed proxies, if such proxies are received in time and are not revoked, will
be voted in accordance  with the  instructions  indicated on the proxies.  If no
instructions are indicated, such proxies will be voted FOR approval and adoption
of the Merger Agreement and the transactions contemplated thereby. Any holder of
Celadon   Common  Stock  who  returns  a  signed  proxy  but  fails  to  provide
instructions as to the manner in which such holder's shares are to be voted will
be deemed to have voted FOR approval and  adoption of the Merger  Agreement  and
the transactions contemplated thereby.

          It is not  anticipated  that any  matter  other than the  proposal  to
approve  and adopt the  Merger  Agreement  will be brought  before  the  Special
Meeting.  If any other matter is properly  presented at the Special  Meeting for
consideration,  including,  among other things,  a motion to adjourn the Special
Meeting to another time and/or place  (including,  without  limitation,  for the
purpose of  soliciting  additional  proxies),  the persons named in the enclosed
form of proxy card and acting  thereunder  will have  discretion to vote on such
matter in accordance with their best judgment;  provided, however, that no proxy
that directs the shares represented  thereby to be voted against the proposal to
approve and adopt the Merger Agreement will be voted in favor of any adjournment
of the Special Meeting for purposes other than the absence of a quorum.

          A stockholder who has given a proxy may revoke it at any time prior to
its exercise at the Special Meeting,  by (a) giving written notice of revocation
to the Secretary of the Company,  (b) properly  submitting to the Company a duly
executed  proxy  bearing a later  date,  or (c) voting in person at the  Special
Meeting. All written notices of revocation and other communications with respect
to revocation of proxies should be addressed to the Company as follows:  Celadon
Group, Inc., One Celadon Drive,  Indianapolis,  Indiana  42636-4207,  Attention:
Corporate  Secretary.  A proxy  appointment  will  not be  revoked  by  death or
supervening incapacity of the stockholder executing the proxy unless, before the
shares are voted, notice of such death or incapacity is filed with the Company's
Secretary  or other person  responsible  for  tabulating  votes on behalf of the
Company.

          The expense of soliciting proxies for the Special Meeting will be paid
by the Company. In addition to solicitation by use of the mails,  proxies may be
solicited  by  directors,  officers,  and  employees  of Celadon in person or by
telephone, telegram, or other means of communication.  Such directors, officers,
and employees will not be  additionally  compensated,  but may be reimbursed for
reasonable out-of-pocket expenses incurred in connection with such solicitation.
Arrangements  will  be made  with  custodians,  nominees,  and  fiduciaries  for
forwarding of proxy  solicitation  materials to beneficial owners of shares held
of record by such  custodians,  nominees,  and  fiduciaries,  and  Celadon  will
reimburse   such   custodians,   nominees,   and   fiduciaries   for  reasonable
out-of-pocket



                                       19


<PAGE>

<PAGE>




expenses  incurred in connection  therewith.  In addition,  Celadon has retained
D.F.  King & Co.,  Inc.,  a proxy  solicitation  organization,  to assist in the
solicitation  of proxies for the Special  Meeting  for a fee of  $_______,  plus
reasonable out-of-pocket expenses.


QUORUM; REQUIRED VOTE

          Approval of the Merger  Agreement  and the  transactions  contemplated
thereby  requires  the  presence  of a quorum  and the  affirmative  vote of the
holders of a majority  of the issued and  outstanding  shares of Celadon  Common
Stock entitled to vote thereon at the Special Meeting.  The presence,  in person
or by properly  executed  proxy,  of the holders of a majority of the issued and
outstanding  shares of Celadon Common Stock at the Special  Meeting is necessary
to  constitute  a quorum of the holders of Celadon  Common  Stock at the Special
Meeting.  Abstentions and broker non-votes will be counted as shares present for
purposes of determining the presence of a quorum. However,  because the proposal
to approve and adopt the Merger  Agreement  requires the  affirmative  vote of a
majority  of  the  issued  and  outstanding  shares  of  Celadon  Common  Stock,
abstentions  and broker  non- votes will have the effect of a vote  against  the
Merger  Agreement  and the  transactions  contemplated  thereby  in  determining
whether  effective action has been taken. THE EFFECT ON APPROVAL AND ADOPTION OF
THE MERGER  AGREEMENT OF FAILING TO PROPERLY  EXECUTE AND RETURN A PROXY CARD OR
TO VOTE AT THE SPECIAL  MEETING WILL BE THE SAME AS VOTING  AGAINST THE APPROVAL
AND ADOPTION OF THE MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

          As of the Record Date, the directors and executive officers of Celadon
were the beneficial  owners of __________  shares of Celadon  Common Stock.  The
directors and executive  officers of Celadon have  indicated that they intend to
vote such shares in favor of the approval and adoption of the Merger  Agreement.
Stephen  Russell,  President,  Chief  Executive  Officer,  and  Chairman  of the
Company's  Board and  Hanseatic,  principal  stockholders  of the  Company,  who
beneficially  own in the  aggregate  1,989,860  shares of Celadon  Common  Stock
(including  shares of Celadon Common Stock issuable upon the exercise of Options
and the  Hanseatic  Warrants  prior to the  Effective  Time) of which  1,907,739
shares,  constituting approximately 24% of the outstanding Celadon Common Stock,
are  outstanding  as of June 23, 1998,  have entered into the Voting  Agreement,
pursuant to which each of them appointed  certain  persons  designated by Merger
Sub as his or its proxy to, among other things,  vote their respective shares of
Celadon Common Stock  (including  shares issuable upon exercise of Options prior
to the  Effective  Time) in  favor  of the  Merger  Agreement.  Paul  Biddleman,
President  of  Hanseatic,  is  Hanseatic's  designee to the  Company's  Board of
Directors.   See  "Special   Factors--Interests   of  Certain   Persons  in  the
Merger--Voting Agreement."

                                 SPECIAL FACTORS

BACKGROUND OF THE TRANSACTION

          Historically,  the  for-hire  truckload  industry in which the Company
competes has been highly  fragmented.  More  recently,  however,  there has been
increasing movement toward  consolidation in the industry,  with larger carriers
gaining market share over smaller carriers.  To position itself strategically in
the industry, the Company,  beginning in 1996, reorganized its senior management
team. The new senior management of the Company focused its attention on refining
and furthering the Company's  existing core routing strategy by making strategic
acquisitions  along core routes.  In order to pursue this strategy,  and to take
advantage  of  other  opportunities  for  growth  within  the  industry,  senior
management believed that the Company needed additional sources of capital.

          In early January 1998,  Stephen  Russell,  Chairman,  Chief  Executive
Officer,  and President of the Company,  was  approached  by a senior  executive
officer  of  a  national  trucking  and  transportation  services  company  (the
"Potential  Strategic  Acquiror"),  who expressed  his  company's  interest in a
strategic purchase of Celadon in a stock-for-stock exchange, in which holders of
Celadon Common Stock would receive shares of the Potential Strategic  Acquiror's
common stock in exchange for their shares of Celadon Common Stock.  The exchange
rate for the Celadon Common Stock would be based upon a valuation of the Celadon
Common Stock at $18.00 per share. The transaction would be structured to qualify
as a pooling transaction under applicable accounting rules and would be tax-free
to Celadon under the Internal Revenue Code of 1986, as amended (the



                                       20


<PAGE>

<PAGE>




"Code").  Following the initial meeting with the senior  executive,  Mr. Russell
discussed with the Board of Directors the structure of the proposed  transaction
and the valuation placed on the Celadon Common Stock by the Potential  Strategic
Acquiror.  Celadon  consulted with Furman Selz,  Incorporated  ("Furman  Selz"),
which had  previously  advised the  Company  with  respect to certain  financial
matters,  about the proposal made by the Potential Strategic Acquiror,  and also
requested  that  Furman  Selz  provide  suggested  alternatives  for  increasing
stockholder  value  in the  Company  and for  furthering  the  Company's  growth
strategy.

          Following its  consultation  with Furman Selz,  the Board rejected the
Potential  Strategic  Acquiror's $18 valuation of the Celadon Common Stock,  but
indicated  that the Company  would be willing to continue  discussions  at a per
share  valuation of  approximately  $22. At a meeting on February 12, 1998,  the
Potential Strategic Acquiror rejected the Board's valuation of $22 per share and
suggested  that the initial  valuation  of $18 per share might be reduced  based
upon the Potential Strategic  Acquiror's financial and strategic analysis of the
Company. As a result of the meeting, the Board of Directors,  with the advice of
senior management, decided not to proceed further with discussions.

          In late January,  Furman Selz presented,  as its suggested alternative
to the Company,  a $15 - $30 million issuance of convertible  preferred stock to
strengthen  the  Company's  balance sheet and provide funds to pursue its growth
strategy.  After reviewing the proposed terms and having discussions with Furman
Selz regarding the convertible  preferred stock, the Company determined that the
proposed terms, including the coupon rate, conversion price, and a mandatory put
option,  made this alternative too costly for the Company. On February 10, 1998,
Stephen  Russell (with the  authorization  of the Board of  Directors)  met with
representatives of Donaldson,  Lufkin & Jenrette Securities  Corporation ("DLJ")
to discuss  additional  strategic  alternatives.  DLJ suggested that the Company
make an offering of $50 million in debt securities in order to provide funds for
the Company to pursue its growth strategy. The Board of Directors considered and
rejected this alternative because the proposed terms of the debt securities were
less favorable than the Company  wanted,  particularly in light of the fact that
the Company had not identified an immediate and specific use for the funds.

          On  February  19,  1998,  Mr.  Russell  met  with  representatives  of
Wasserstein  Perella to discuss  alternatives  for the Company that would enable
the Company to maintain its acquisition strategy.  Wasserstein Perella suggested
that the Company consider  opportunities in the equity markets and a sale of the
Company.  Thereafter,  Wasserstein  Perella  made a  presentation  to the  Board
regarding  various  alternatives  including a private placement of the Company's
equity  and a  possible  sale  of the  Company.  After  considering  Wasserstein
Perella's  suggestions,  the Board determined that a private sale of the Company
was an attractive alternative,  particularly in light of the fact that an equity
offering  would  have  required  the sale of shares of Celadon  Common  Stock or
securities convertible into shares of Celadon Common Stock at that time when the
Celadon Common Stock was trading in the range of $13 to $16 per share.

          On March 20, 1998, Celadon engaged  Wasserstein  Perella to act as the
Company's financial advisor in connection with the possible merger with, or sale
of  substantially  all of the  Company's  assets  or stock  to,  a third  party.
Wasserstein  Perella identified a broad list of potential buyers based primarily
upon Wasserstein  Perella's  trucking  industry  knowledge and their familiarity
with potential financial buyers.

          The Company advised Wasserstein Perella that it believed that, besides
the Potential  Strategic  Acquiror,  the number of companies within the trucking
industry  likely to be  interested  in  acquiring  the  Company  at a price that
exceeded  the initial  proposal  made by the  Potential  Strategic  Acquiror was
small,  and that those  companies  were  likely to value the  Company on a basis
consistent with the Potential Strategic  Acquiror's valuation of the Company. In
light of the foregoing,  and in light of the fact that the Company  believed the
distribution of information about the Company within the trucking industry would
adversely affect the Company,  the Company advised  Wasserstein Perella to limit
the distribution of information about the Company to potential financial buyers.
Thereafter,  on behalf  of  Celadon,  Wasserstein  Perella  contacted  potential
buyers,  and  arranged  for  the  execution  of  confidentiality  agreements  by
interested  parties.  Upon  execution  of  a  confidentiality   agreement,  each
potential  buyer was  furnished  with a package of  information  concerning  the
Company.

          On April 4,  1998,  a  representative  of  Odyssey  contacted  Stephen
Russell to express an interest in a recapitalization transaction following which
the Company would be privately held. Mr. Russell then contacted




                                       21


<PAGE>

<PAGE>




Wasserstein  Perella,  who provided information to Odyssey regarding the Company
after receiving  Odyssey's executed  confidentiality  agreement.  Based on their
initial review of the information  provided by Wasserstein Perella, on April 13,
1998,   representatives  of  Odyssey  (accompanied  by  representatives  of  GE)
conducted a due diligence visit with the Company and had discussions with senior
management  regarding the Company's  business and  operations.  At this meeting,
Odyssey  indicated that, as a financial  buyer,  its interest in any transaction
with the Company was  contingent  upon the  retention  of the  Company's  senior
management.  Odyssey expressed  continued  interest in the Company following the
initial  meeting  and called the  Company's  senior  management  for  additional
information  regarding  financial  projections.  Odyssey  also  reiterated  that
Odyssey's interest was conditioned upon the transaction qualifying for treatment
as  a  recapitalization  for  accounting   purposes.   In  connection  with  the
transaction and in furtherance of the foregoing, Odyssey would require a limited
number of stockholders of the Company to rollover their shares of Celadon Common
Stock into shares of Surviving  Corporation Common Stock.  Although  Wasserstein
Perella continued  discussions with other potential buyers, no other parties met
with the  Company  or made any  formal  or  informal  proposal  to enter  into a
transaction with the Company.

          On April 29, 1998, Odyssey, together with GE, indicated in writing its
desire to continue to discuss pursuing a  recapitalization  transaction with the
Company  at a price of $18.50 per share of Celadon  Common  Stock (the  "Odyssey
Proposal"),  subject to, among other things, the satisfactory  completion of due
diligence. The Board of Directors indicated to Odyssey that it believed that the
valuation of Celadon Common Stock at $18.50 per share did not adequately reflect
the impact on the  Company of its fiscal  1998  acquisitions,  specifically  the
acquisition of the net assets of GETS in September  1997 and the  acquisition of
Gerth, which was scheduled to be completed in May 1998. As a result, Odyssey (GE
having at this point  withdrawn from the  discussions)  reviewed and revised the
Odyssey Proposal to take into account the Gerth transaction  (which expanded the
Company's service area to Canada) and the GETS acquisition.  The revised Odyssey
Proposal  which was  presented to the Company on April 30, 1998,  provided for a
valuation of $20.00 per share for the Celadon Common Stock, subject, among other
things, to the satisfactory  completion of due diligence.  In addition,  Odyssey
conditioned its  willingness to proceed with the revised  Odyssey  Proposal upon
the Company entering into an exclusivity agreement and reimbursement arrangement
with Odyssey and Odyssey and the Company  agreeing  upon the terms of employment
agreements  for senior  management and annual bonus,  signing  bonus,  and stock
option  plans  for  certain  Company  executives  (including  members  of senior
management).  After considering the revised Odyssey Proposal at a meeting on May
1, 1998,  the Board  authorized  Stephen  Russell to continue  discussions  with
Odyssey.

          As a  condition  to  Odyssey's  proceeding  further  with a  potential
transaction,  the Company and Odyssey reached an  understanding  with respect to
the  employment  terms  for  senior  management  and  certain   exclusivity  and
reimbursement  arrangements which were memorialized in an agreement, dated as of
May 15,  1998.  The  agreement  provided  that,  for a  period  of 21 days  (the
"Exclusivity  Period")  following  its  execution,  the  Company  would  not (a)
solicit,  initiate or encourage any offers or proposals relating to, (b) respond
to any  submissions,  proposals,  or  offers  relating  to,  (c)  engage  in any
negotiations  or  discussions  with any  person  relating  to, or (d)  otherwise
cooperate  in any way with  any  person  in  connection  with  any  acquisition,
recapitalization, liquidation, dissolution, or similar transaction involving all
or any portion of the Company or its business or assets or all or any portion of
the Company's  capital stock or other equity interests.  The agreement  provided
for  extensions  of the  Exclusivity  Period at Odyssey's  request under certain
circumstances,  subject to  Odyssey  reconfirming  its  interest  in  pursuing a
transaction.  The Board of Directors agreed to the Exclusivity Period based upon
(a) the  level  of the  Odyssey  valuation,  (b) the fact  that no  other  party
contacted by  Wasserstein  Perella had made, or then appeared  likely to make, a
more  favorable  proposal to the Company with respect to the  acquisition of the
Company, and (c) the understanding of the parties that definitive  documentation
for the  transaction  would  provide that it could be terminated by the Board of
Directors in the exercise of its  fiduciary  duties if a proposal for a superior
transaction  were  later  received.  On May 19,  1998  the  Board  of  Directors
authorized  Mr.  Russell to negotiate  the terms of definitive  agreements  with
respect to the revised Odyssey Proposal.

          During the  Exclusivity  Period,  Odyssey  performed  detailed  legal,
business and  accounting due  diligence.  At the  conclusion of the  Exclusivity
Period,  Odyssey  reconfirmed  its  interest  in  a  possible   recapitalization
transaction at the Cash Merger Price and, as a result,  the  Exclusivity  Period
was extended, as provided in the agreement,  for an additional nine days. At the
end of the nine-day period, Odyssey again reconfirmed its interest in a possible
recapitalization transaction at the Cash Merger Price and the Exclusivity Period
was extended, as




                                       22


<PAGE>

<PAGE>




provided in the agreement, for an additional seven days to June 22, 1998. During
that seven-day  period,  the parties  negotiated the definitive Merger Agreement
and the Voting Agreement.

          At a meeting held on June 22, 1998,  the Board of Directors of Celadon
met to  review  drafts  of the  definitive  documentation  with  respect  to the
proposed Merger. At the meeting,  the Board of Directors received the opinion of
Wasserstein  Perella with  respect to the  fairness,  from a financial  point of
view, of the Cash Merger Price to be received by Celadon's  stockholders  (other
than  holders of  Rollover  Shares)  described  under  "Opinion  of  Wasserstein
Perella,  Financial  Advisor to Celadon,"  and, based on that opinion and on the
other factors described herein under "Reasons for the Merger;  Recommendation of
the Board of Directors," the Board approved the Merger  Agreement and the Voting
Agreement in  substantially  the forms  submitted to the Board,  and  authorized
senior  management to complete  negotiation of certain  remaining  points and to
execute  final  documents.   On  June  22,  1998,  Odyssey  requested  that  the
Exclusivity  Period  be  extended  until  noon  on June  23,  1998,  to  provide
sufficient  time  to  finalize  the  definitive   Merger  Agreement  and  Voting
Agreement.  On June 23, 1998, the Merger Agreement and the Voting Agreement were
executed  by the  parties,  and  Odyssey  and  Celadon  issued  a press  release
announcing the transaction.

REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD OF DIRECTORS

          At a meeting held at 4:30 pm on June 22, 1998,  the Board of Directors
unanimously  approved the Merger  Agreement and determined,  among other things,
that the Merger  Agreement  was fair to and in the best  interests  of Celadon's
stockholders  (other  than  Rollover  Shares)  and  recommended  that  Celadon's
stockholders  approve the Merger Agreement.  In reaching these conclusions,  the
Board of  Directors  consulted  with  Wasserstein  Perella  and Celadon 's legal
counsel and considered the following factors:

          (a) A comparison  of the risks and benefits of the Merger  against the
     risks  and  benefits  of the  other  strategic  alternatives  available  to
     Celadon,  including  continuing  as an  independent  entity and the initial
     proposal of the Potential Strategic Acquiror. Of the alternatives available
     to Celadon,  the Merger was  determined by the Board of Directors to be the
     alternative  which  would  yield the best  results to the  stockholders  of
     Celadon from a financial  point of view.  The Merger was  determined  to be
     more  favorable  to  the  stockholders   than  Celadon   continuing  as  an
     independent  entity  because  Celadon's  ability  to  engage  in  strategic
     acquisitions and other  opportunities in a consolidating  trucking industry
     was contingent upon the Company's access to substantial amounts of capital.
     Alternative  means for obtaining such capital,  including those proposed by
     Furman Selz and DLJ, were determined to be either too costly to the Company
     or inappropriate for the Company's current needs. See "-- Background of the
     Transaction."

          (b) The  $20.00  per  share  of  Celadon  Common  Stock  to be paid to
     stockholders  in the Merger  represented a premium of  approximately  36.8%
     over the closing price of $14.63 per share of Celadon  Common Stock on June
     22,  1998,  which  closing  immediately  preceded  the June 22,  1998 board
     meeting.  The $20.00 per share  consideration also represented a premium of
     (a)  approximately  11.1  %  over  the  $18.00  valuation  proposed  by the
     Potential Strategic Acquiror in its initial proposal,  although the initial
     proposal of the Potential Strategic Acquiror,  unlike the Odyssey Proposal,
     was a tax deferred transaction and (b) approximately 10.8% over the initial
     Odyssey Proposal of $18.50.  The Board of Directors  considered that shares
     of Celadon  Common  Stock have  traded at a range from a low of $10.25 to a
     high of $17.00 during the 52 weeks prior to June 22, 1998, meaning that the
     Merger  offered a substantial  premium to  stockholders  compared to recent
     historical price levels of Celadon Common Stock.

          (c) The written  opinion,  dated as of June 22, 1998,  of  Wasserstein
     Perella  (and the  analysis  presented to the Board of Directors of Celadon
     underlying such opinion) to the effect that, based on the assumptions made,
     matters  considered  and limits of the  review  undertaken  by  Wasserstein
     Perella,  the Cash Merger  Price to be received by  Celadon's  stockholders
     (other than holders of the Rollover  Shares) in the Merger was fair, from a
     financial  point  of  view,  to  the  stockholders.  See  " --  Opinion  of
     Wasserstein Perella, Financial Advisor to Celadon."

          (d) The terms and  conditions  of the  Merger  Agreement  and  related
     matters were the product of arm's-length  negotiations in which Celadon was
     assisted by its legal counsel, Proskauer Rose LLP, and



                                       23


<PAGE>

<PAGE>




     its  financial  advisor,  Wasserstein  Perella.  In  particular,  the Board
     considered that under the terms of the Merger Agreement,  the Board was not
     prohibited from furnishing  information in response to an unsolicited  bona
     fide written  Acquisition  Proposal or from  considering,  negotiating,  or
     participating  in discussions  regarding an  unsolicited  bona fide written
     Acquisition  Proposal,  if (i) such information was furnished pursuant to a
     reasonable   and   customary    confidentiality    agreement,   (ii)   such
     consideration,  negotiation  or discussion of an  Acquisition  Proposal was
     conducted in good faith,  upon written advice of outside  counsel that such
     action  was  required  by  the  Board's  fiduciary  responsibility  to  the
     Company's stockholders,  and (iii) the Board determined in good faith after
     consultation with its financial  advisor that such Acquisition  Proposal is
     on financial  terms more favorable to the Company's  stockholders  than the
     Merger.  Under such  circumstances,  the Board could  terminate  the Merger
     Agreement  upon payment of a break-up fee of $6.5 million to Merger Sub and
     reimbursement of Merger Sub's  out-of-pocket  expenses,  up to a maximum of
     $1.5 million. See "Certain Provisions of The Merger Agreement."

          (e) The terms and  conditions  of the Voting  Agreement,  pursuant  to
     which, among other things,  Stephen Russell and Hanseatic,  who own, in the
     aggregate,  approximately  24% of the  issued  and  outstanding  shares  of
     Celadon Common Stock,  have agreed to vote and have granted a related proxy
     to vote  their  shares  of  Celadon  Common  Stock in  favor of the  Merger
     Agreement  and have agreed to reinvest in the Company by means of retaining
     the Rollover  Shares.  The Voting  Agreement  would  terminate if the Board
     terminated  the  Merger  Agreement  in order to  recommend  or  endorse  an
     Acquisition Proposal.  In addition,  Stephen Russell and four other members
     of senior management have agreed to enter into new employment agreements on
     at least as favorable terms as those contained in their existing employment
     agreements.  Upon consummation of the Merger and related transactions,  the
     Surviving  Corporation  will pay  signing  bonuses  to  designated  Company
     executives (including senior management) and will institute an annual bonus
     plan and a stock option plan with respect to an aggregate amount of 7.5% of
     the Surviving  Corporation  Common Stock. See "Interests of Certain Persons
     in the Merger."

          The foregoing  discussion of the information and factors considered by
the Board of  Directors  is not  intended to be  exhaustive,  but  includes  the
material  factors  considered  by  the  Board  of  Directors.  In  reaching  its
determination  to approve  the Merger  Agreement,  and in view of the variety of
factors  considered by the Board of Directors in connection  with its evaluation
of the Merger  Agreement,  the Board of Directors did not assign any relative or
specific weights to the various factors considered by it.




                                       24


<PAGE>

<PAGE>




PURPOSES AND REASONS OF ODYSSEY AND MERGER SUB FOR THE MERGER

          The purposes of the Merger are (a) to enable  Odyssey,  through Merger
Sub,  to make an  investment  in,  and  obtain a  controlling  interest  in, the
Company,  and (b) to enable  existing  stockholders  of the Company to realize a
substantial  premium  over  recent  historical  market  prices for the shares of
Celadon  Common  Stock  owned by them.  Merger Sub was formed by Odyssey for the
purpose of engaging in such transaction.  Merger Sub elected to proceed with the
Merger for the same reasons that motivated Odyssey.

          The acquisition of Celadon has been structured as a merger pursuant to
which Celadon will be the surviving  corporation,  and certain current officers,
directors and stockholders of the Company will retain an interest in the Company
in order to (a) effect a recapitalization of the Company for accounting purposes
and (b) preserve the corporate identity of Celadon and its existing  contractual
arrangements with third parties.

POSITION OF ODYSSEY AND MERGER SUB AS TO FAIRNESS OF THE MERGER

          Odyssey  and Merger  Sub,  as the  parties  proposing  to acquire  the
Company,  did not participate in the  deliberations of the Board  regarding,  or
receive advice from the Company's  financial  advisors as to the fairness to the
Company's  stockholders of, the Merger. As a result,  Odyssey and Merger Sub are
not in a  position  to  specifically  adopt the  conclusions  of the Board  with
respect  to  such  matters.   However,   based  upon  their  understanding  from
discussions  with  senior  management  of  the  Company  regarding  the  factors
considered by the Board referred to herein,  Odyssey and Merger Sub also believe
that these factors,  when  considered  together with (a) the  historical  market
prices for shares of the Celadon Common Stock,  (b) the  substantial  premium of
the Cash Merger Price over the closing price on June 22, 1998, (c) the extent of
the sale process described in "Background of the Transaction," (d) the unanimous
recommendation of the Board of Directors, (e) the agreement of certain principal
stockholders to vote their shares of Celadon Common Stock in favor of the Merger
Agreement  and the  transactions  contemplated  thereby,  (f) the receipt by the
Board of the  written  opinion of its  independent  financial  advisor  (see "--
Opinion of  Wasserstein  Perella,  Financial  Advisor to Celadon") to the effect
that, based on the assumptions made, matters considered and limits of the review
undertaken, the Cash Merger Price to be received was fair from a financial point
of view, to Celadon's  stockholders  (other than holders of the Rollover Shares)
and (g) the arm's-length  nature of the negotiations  between Odyssey and Merger
Sub, on the one hand, and the Company on the other,  provide a reasonable  basis
for them to believe,  as they do, that the Merger is fair to the stockholders of
the Company (other than holders of the Rollover Shares). This belief should not,
however,  be construed as a  recommendation  to the  Company's  stockholders  by
Odyssey  or  Merger  Sub to  vote  to  approve  the  Merger  Agreement  and  the
transactions contemplated thereby. Neither Odyssey nor Merger Sub has undertaken
any formal  evaluation of the fairness of the Merger to the  stockholders of the
Company  and  neither  of them has  assigned  specific  relative  weights to the
factors considered by them.

OPINION OF WASSERSTEIN PERELLA, FINANCIAL ADVISOR TO CELADON

          Celadon retained Wasserstein Perella on March 20, 1998 on an exclusive
basis to assist  the  Company  in its  analysis  and  consideration  of  various
financial and  strategic  alternatives  available to it. In connection  with the
contemplated  Merger,  Celadon's Board of Directors  requested that  Wasserstein
Perella render its opinion as to the fairness,  from a financial  point of view,
of the Cash Merger  Price to be received by Celadon's  stockholders  (other than
the holders of the Rollover Shares).

          At the  June  22,  1998  meeting  of  Celadon's  Board  of  Directors,
representatives  of Wasserstein  Perella made a presentation with respect to the
Merger  and  tendered  to  Celadon's   Board  of  Directors  its  oral  opinion,
subsequently  confirmed in writing as of the same date,  that,  as of such date,
and based on the assumptions made,  matters  considered and limits of the review
undertaken  by  Wasserstein  Perella,  the Cash  Merger  Price to be received by
Celadon's  stockholders  (other than holders of the  Rollover  Shares) was fair,
from a financial point of view, to such stockholders.

          THE FULL TEXT OF WASSERSTEIN  PERELLA'S WRITTEN OPINION DATED JUNE 22,
1998 (THE "WASSERSTEIN PERELLA OPINION"),  WHICH SETS FORTH, AMONG OTHER THINGS,
ASSUMPTIONS MADE,  MATTERS  CONSIDERED AND LIMITS OF THE REVIEW  UNDERTAKEN,  IS
ATTACHED HERETO AS




                                       25


<PAGE>

<PAGE>




ANNEX C AND INCORPORATED HEREIN BY REFERENCE.  CELADON STOCKHOLDERS ARE URGED TO
READ THE WASSERSTEIN  PERELLA OPINION IN ITS ENTIRETY.  THE WASSERSTEIN  PERELLA
OPINION IS DIRECTED TO CELADON'S BOARD OF DIRECTORS, ADDRESSES ONLY THE FAIRNESS
OF THE MERGER CONSIDERATION TO CELADON'S STOCKHOLDERS (OTHER THAN THE HOLDERS OF
THE ROLLOVER  SHARES) FROM A FINANCIAL  POINT OF VIEW, AND DOES NOT CONSTITUTE A
RECOMMENDATION TO ANY CELADON STOCKHOLDER AS TO HOW SUCH STOCKHOLDER SHOULD VOTE
AT THE  SPECIAL  MEETING.  THE  WASSERSTEIN  PERELLA  OPINION  WAS  RENDERED  TO
CELADON'S  BOARD OF DIRECTORS FOR ITS  CONSIDERATION  IN DETERMINING  WHETHER TO
APPROVE THE MERGER AGREEMENT.  THE DISCUSSION OF THE WASSERSTEIN PERELLA OPINION
IN THIS PROXY  STATEMENT  IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL
TEXT OF THE WASSERSTEIN PERELLA OPINION.

          In  connection  with  the  Wasserstein  Perella  Opinion,  Wasserstein
Perella reviewed drafts of the Merger Agreement and related  documents,  and for
purposes  thereof,  assumed  that the final  forms of such  documents  would not
differ in any  material  respect  from the drafts  provided  to it.  Wasserstein
Perella also  reviewed  and analyzed  certain  publicly  available  business and
financial  information  relating to Celadon for recent years and interim periods
to the date of the  Wasserstein  Perella  Opinion,  as well as certain  internal
financial and operating  information,  including financial forecasts,  analyses,
and  projections  prepared  by or on behalf of Celadon  and  provided  to it for
purposes of its analysis,  and  Wasserstein  Perella met with  management of the
Company to review  and  discuss  such  information  and,  among  other  matters,
Celadon's  business,   operations,   assets,  financial  condition,  and  future
prospects.

          Wasserstein  Perella  reviewed and  considered  certain  financial and
stock market data relating to Celadon,  and compared that data with similar data
for certain other companies,  the securities of which are publicly traded,  that
it believed may have been relevant or comparable in certain  respects to Celadon
or one or more of its businesses or assets, and Wasserstein Perella reviewed and
considered  the  financial  terms of certain  recent  acquisitions  and business
combination  transactions in the trucking  industry  specifically,  and in other
industries generally, that it believed to be reasonably comparable to the Merger
or otherwise  relevant to its inquiry.  Wasserstein  Perella also performed such
other financial  studies,  analyses,  and investigations and reviewed such other
information as it considered appropriate for purposes of the Wasserstein Perella
Opinion.

          In Wasserstein  Perella's  review and analysis and in formulating  its
opinion,   Wasserstein   Perella  assumed  and  relied  upon  the  accuracy  and
completeness  of all of the  financial  and  other  information  provided  to or
discussed with it or publicly available,  and Wasserstein Perella did not assume
any  responsibility  for independent  verification  of any of such  information.
Wasserstein Perella also assumed and relied upon the reasonableness and accuracy
of the  financial  projections,  forecasts  and analyses  provided to it, and it
assumed that such projections,  forecasts and analyses were reasonably  prepared
in good faith and on bases reflecting the best currently available judgments and
estimates of Celadon's management. Wasserstein Perella expressed no opinion with
respect to such  projections,  forecasts  and analyses or the  assumptions  upon
which they are based. In addition, Wasserstein Perella did not review any of the
books and records of Celadon,  or assume any  responsibility  for  conducting  a
physical inspection of the properties or facilities of Celadon, or for making or
obtaining an independent  valuation or appraisal of the assets or liabilities of
Celadon,  and no such  independent  valuation or  appraisal  was provided to it.
Wasserstein  Perella also assumed that the transactions  described in the Merger
Agreement  would be  consummated  without waiver or  modification  of any of the
material  terms or  conditions  contained  therein  by any  party  thereto.  The
Wasserstein  Perella  Opinion  is  necessarily  based  on  economic  and  market
conditions and other  circumstances as they existed and could be evaluated by it
as of the date thereof.

          The  following  is a brief  summary  of  certain  of the  quantitative
analyses performed and factors  considered by Wasserstein  Perella in connection
with rendering the  Wasserstein  Perella  Opinion and reviewed with the Board of
Directors of Celadon at its June 22, 1998 meeting.

          Historical Financial Position.  In rendering its opinion,  Wasserstein
Perella reviewed and analyzed  historical and current  financial  information of
Celadon which  included,  but was not limited to,  Celadon's (i) balance sheets,
(ii)  annual  income  statements,  (iii) cash flow  statements,  (iv)  operating
margins, and (v) growth rates.




                                       26


<PAGE>

<PAGE>




          Cash Merger Price  Premium Over  Historical  Stock Price.  Wasserstein
Perella  reviewed  and  analyzed  the average  closing  prices per share for the
Celadon  Common Stock for various  periods  prior to June 22, 1998,  in order to
compute  the  premium  over these  average  prices  that the Cash  Merger  Price
($20.00)  would  represent.  The Cash Merger Price was a 36.8%  premium over the
June 22,  1998  single day  closing  price of $14.63 per share.  The Cash Merger
Price was a 39.9% premium over the prior one week daily average (June 16 to June
22, 1998) closing  price of $14.30 per share.  The Cash Merger Price was a 42.4%
premium over the prior four week daily average (May 26 to June 22, 1998) closing
price of $14.05 per share.  The Cash Merger  Price was a 38.2%  premium over the
prior twelve week daily  average  (March 31 to June 22, 1998)  closing  price of
$14.47 per share.  This  information  was presented to the Board of Directors of
Celadon to give it background  information regarding the stock price performance
of the Celadon Common Stock over the periods  indicated.  In addition,  the fact
that the Cash  Merger  Price  exceeded  the price per share at which the Celadon
Common  Stock  traded  during  the  periods   reviewed  was  consistent  with  a
determination  that the Cash  Merger  Price was fair to  Celadon's  stockholders
(other than the holders of the Rollover Shares).

          Analysis  of Certain  Other  Publicly  Traded  Companies.  Wasserstein
Perella  compared  certain  financial  information  and commonly used  valuation
measurements for Celadon to corresponding information for two groups of publicly
traded trucking companies. The first group, collectively referred to as "Smaller
Market Cap Trucking Companies"  consisted of six companies:  Covenant Transport,
Inc., Knight Transportation, Inc., M.S. Carriers, Inc., Transport Corporation of
America,  Inc., USA Truck, Inc., and U.S. Express  Enterprises,  Inc. The second
group,  collectively  referred  to as  "Larger  Market Cap  Trucking  Companies"
consisted of four  companies:  Heartland  Express,  Inc.,  J.B.  Hunt  Transport
Services, Inc., Swift Transportation Co., Inc., and Werner Enterprises, Inc. The
Smaller Market Cap Trucking  Companies and Larger Market Cap Trucking  Companies
were selected based upon the similarity of their  truckload  operations to those
of Celadon.  Such companies were divided into the corresponding two groups based
upon their individual Firm Values (as hereinafter  defined) as of June 17, 1998,
with the Smaller Market Cap Trucking  Companies having estimated Firm Values (as
hereinafter  defined) of $500 million or less and the Larger Market Cap Trucking
Companies having estimated Firm Values in excess of $500 million.  The financial
information used by Wasserstein  Perella in its analysis  included,  among other
things, (i) common equity market valuation;  (ii) operating  performance;  (iii)
capitalization  ratios;  (iv)  ratios of common  equity  market  value  ("Equity
Value") and Equity Value as adjusted to include debt plus  preferred  stock less
cash  ("Firm  Value")  to  earnings  before  interest  expense,   income  taxes,
depreciation and amortization ("EBITDA"), and (v) ratios of common equity market
prices per share ("Market  Price") to common equity  earnings per share ("EPS").
The ratios set forth above were calculated using closing stock prices as of June
17, 1998. In the case of Celadon,  Wasserstein Perella also computed such ratios
using the Cash  Merger  Price of $20.00 per  share,  Celadon's  Equity  Value as
implied in the Merger (the "Equity  Merger  Value") and Celadon's  Firm Value as
implied in the Merger (the "Firm Merger Value"), where each was appropriate. The
financial  information used in connection with the multiples  provided below was
based on (i) the  latest  reported  12 month  period as  derived  from  publicly
available  information,  (ii)  estimated EPS for calendar years 1998 and 1999 as
reported by the  Institutional  Brokers  Estimating  System ("IBES"),  and (iii)
projected EBITDA and other estimated financial projections derived from publicly
available equity research analysis.

          In conjunction  with Celadon's  management,  Wasserstein  Perella made
adjustments  (described  below) to  Celadon's  EBITDA and net income  figures in
order to more  accurately  evaluate the valuation  multiple range implied by the
Cash Merger Price;  these adjusted figures were among the key financial  figures
used to negotiate the Merger Agreement. Such figures were adjusted and pro forma
in an attempt to more accurately depict Celadon's most recent financial results,
while adding the results  Celadon may have achieved if it had actually  operated
its recent  acquisitions--GETS and Gerth--for a full year. "Expected Fiscal 1998
Adjusted  EBITDA and EPS" were derived by (a) estimating  Celadon's  fiscal year
results for July 1, 1997 to June 30,  1998,  excluding  Gerth's  results for the
period it was owned by Celadon,  (b) adding two additional months of results for
GETS  (which was  acquired on  September  1, 1997 and thus had only 10 months of
results  included in Celadon's  fiscal year  results),  (c) adding  estimated 12
months of results  Celadon may have achieved if it had actually  operated  Gerth
(which was  acquired by Celadon in May 1998) from July 1, 1997 to June 30, 1998,
and (d) adjusting for the conversion of certain trailer leases from operating to
capital leases.  "Projected  Calendar 1998 Adjusted EBITDA and EPS" were derived
by adding the projected  calendar 1998 Celadon results  (excluding Gerth results
for the period it was owned by  Celadon)  to the  current  run rate  results for
Gerth assuming Celadon's ownership of Gerth for such period.




                                       27


<PAGE>

<PAGE>




          Using the Celadon  Common  Stock  price of $14.25 and share  prices of
other  comparable  companies as of June 17, 1998 ("Market  Price"),  Wasserstein
Perella  noted that (a) the  multiple  of Firm  Value to  Expected  Fiscal  1998
Adjusted  EBITDA was 6.0x for Celadon  (and the multiple of Firm Merger Value to
Expected Fiscal 1998 Adjusted  EBITDA was 7.3x),  compared to a range of 5.0x to
8.6x of trailing 12 months EBITDA, with a median of 5.7x, for the Smaller Market
Cap Trucking Companies and a range of 5.9x to 9.2x of trailing 12 months EBITDA,
with a median of 7.8x,  for the Larger  Market Cap Trucking  Companies;  (b) the
multiple of Firm Value to Projected  Calendar 1998 Adjusted  EBITDA was 5.7x for
Celadon  (and the  multiple  of Firm Merger  Value to  Projected  Calendar  1998
Adjusted  EBITDA was  7.0x),  compared  to a range of 4.4x to 7.4x of  projected
calendar 1998 EBITDA, with a median of 4.7x, for the Smaller Market Cap Trucking
Companies and a range of 5.3x to 8.4x of projected calendar 1998 EBITDA,  with a
median of 6.5x, for the Larger Market Cap Trucking  Companies;  (c) the multiple
of Market Price to Expected  Fiscal 1998 Adjusted EPS was 14.0x for Celadon (and
the multiple of the Cash Merger Price to Expected  Fiscal 1998  Adjusted EPS was
20.0x),  compared to a range of 13.8x to 22.5x of trailing 12 months EPS, with a
median of 15.6x,  for the Smaller  Market Cap Trucking  Companies and a range of
17.2x to 21.1x of trailing 12 months EPS, with a median of 18.8x, for the Larger
Market Cap Trucking Companies; and (d) the multiple of Market Price to Projected
Calendar  1998  Adjusted EPS was 11.9x for Celadon (and the multiple of the Cash
Merger Price to Projected  Calendar 1998 Adjusted EPS was 17.1x),  compared to a
range of 12.0x to 19.8x of projected  calendar 1998 EPS, with a median of 13.8x,
for the Smaller  Market Cap Trucking  Companies and a range of 15.7x to 21.6x of
projected  calendar 1998 EPS, with a median of 18.0x,  for the Larger Market Cap
Trucking  Companies.  Based on the foregoing  comparisons,  Wasserstein  Perella
noted that the multiples  implied in the Merger were generally within the ranges
and above the medians of trading  multiples for the Smaller  Market Cap Trucking
Companies  and the  Larger  Market  Cap  Trucking  Companies  and that this fact
supported  a  determination  that the Cash  Merger  Price was fair to  Celadon's
stockholders (other than the holders of the Rollover Shares).

          Analysis  of  Selected  Precedent  Transactions.  Wasserstein  Perella
reviewed the financial terms, to the extent publicly available, of two announced
and  completed  mergers  and  acquisitions  since  January  1,  1995 in the full
truckload  carriage  industry  (the  "Full  Truckload   Transactions")  and  six
announced  or  completed  mergers  and  acquisitions  (including  the  two  Full
Truckload  Transactions)  since January 1, 1995 in the general trucking industry
(the "Trucking Transactions").  Wasserstein Perella calculated various financial
multiples based on certain publicly  available  information for each of the Full
Truckload  Transactions  and the  Trucking  Transactions  and  compared  them to
corresponding  financial  multiples  for the  Merger,  based on the Firm  Merger
Value.  Wasserstein  Perella  noted that the multiple of Firm Value was 7.3x the
Expected Fiscal 1998 Adjusted EBITDA for the Merger,  versus (i) a range of 7.0x
to 7.2x of  trailing  12  months  EBITDA  with a  median  of 7.1x  for the  Full
Truckload  Transactions  and (ii) a range of 5.8x to 11.0x with a median of 7.4x
for the Trucking Transactions.  Wasserstein Perella noted that all multiples for
the Full  Truckload  Transactions  and the Trucking  Transactions  were based on
information  available at the time of announcement of each of such transactions,
without taking into account  differing  market and other  conditions  during the
period  during which each of such  transactions  occurred.  Wasserstein  Perella
noted that based on the foregoing comparisons, and subject to the limitations of
its review, the multiples implied in the Merger were generally within the ranges
of  multiples  implied  in the  Full  Truckload  Transactions  and the  Trucking
Transactions  and that this fact supported a determination  that the Cash Merger
Price was fair to Celadon's stockholders (other than the holders of the Rollover
Shares).

          Discounted   Cash  Flow  Analysis.   Wasserstein   Perella   performed
discounted cash flow analyses for Celadon using financial projections for fiscal
years 1998  through  2003  provided  by the  management  of  Celadon.  Celadon's
management  prepared  a  set  of  financial  projections  which  were  based  on
management  base  assumptions  for  future   performance.   Wasserstein  Perella
aggregated  the present  value of the cash flows from 1998 through 2003 with the
present value of a range of terminal  values.  All cash flows were discounted at
rates ranging from 11.0% to 13.0%.  The terminal  values were  computed  using a
range of  multiples  of 6.0x to 7.0x for fiscal  year 2002  EBITDA.  Wasserstein
Perella  arrived at such  discount  rates based on its  judgment of the weighted
average cost of capital of selected  publicly  traded  trucking  companies,  and
arrived  at  such   terminal   values   based  on  its  review  of  the  trading
characteristics  of the  common  stock  of  selected  publicly  traded  trucking
companies.  This  analysis  indicated a range of values for the  Celadon  Common
Stock of $17.35  and  $26.04  per share  with a  midpoint  of $21.70  per share.
Wasserstein  Perella  noted that the Cash Merger Price was within the  foregoing
valuation  range and that  this fact  supported  a  determination  that the Cash
Merger Price was fair to Celadon's  stockholders  (other than the holders of the
Rollover Shares).




                                       28


<PAGE>

<PAGE>




          Leveraged Equity Return Analysis.  Wasserstein  Perella calculated the
projected internal rates of return that could be realized on the equity invested
in a  leveraged  acquisition  of the  Company at a  purchase  price per share of
Celadon  Common  Stock  of  $20.00  using  projections   provided  by  Celadon's
management.  Wasserstein  Perella  assumed  an initial  post-transaction  equity
amount  invested in Celadon of $64.0  million,  consisting  of $60.0  million of
equity from Odyssey and $4.0 million consisting of the Rollover Shares. Assuming
that Celadon achieves between 90% and 110% of its projections, that the interest
rate on its $150 million of  post-transaction  subordinated  debt ranges  within
8.5% to 10.5%,  and that its terminal Firm Value  multiples  ranges from 6.0x to
7.0x EBITDA, this analysis indicated a five year internal rate of return ranging
from 8.6% to 38.0%.  This  supported  a  conclusion  that the  Company  would be
unlikely to achieve a price from a financial  buyer that was  materially  higher
than the Cash Merger Price.

          Relevant  Market and  Economic  Factors.  In  rendering  its  opinion,
Wasserstein Perella considered,  among other factors,  the condition of the U.S.
stock markets and the current level of economic  activity,  particularly  in the
long haul  trucking  industry.  No company used in the analysis of certain other
publicly traded  companies nor any transaction  used in the analysis of selected
mergers and acquisitions summarized above is identical to Celadon or the Merger.
In  addition,  Wasserstein  Perella  believes  that both the analysis of certain
other  publicly  traded  companies  and the  analysis  of  selected  mergers and
acquisitions are not simply  mathematical.  Rather, such analyses must take into
account  differences  in the financial and  operating  characteristics  of these
companies and other factors, such as general economic conditions,  conditions in
the traffic lanes and markets in which such companies  compete and strategic and
operating plans for such  companies,  that could affect the public trading value
and acquisition value of these companies and therefore any such analyses must be
made as of a specific date.

         While the  foregoing  summary  describes  the analyses and factors that
Wasserstein  Perella  deemed  material  in  its  presentation  to the  Board  of
Directors of Celadon, it is not a comprehensive  description of all analyses and
factors considered by Wasserstein Perella. The preparation of a fairness opinion
is a complex process involving various determinations as to the most appropriate
and relevant methods of financial analysis and the applications of these methods
to the particular  circumstances and, therefore,  such an opinion is not readily
susceptible  to  summary  description.  Wasserstein  Perella  believes  that its
analyses  must be  considered  as a whole  and that  selecting  portions  of its
analyses and of the factors  considered by it, without  considering all analyses
and  factors,  would  create  an  incomplete  view  of  the  evaluation  process
underlying  the  Wasserstein   Perella  Opinion.  In  performing  its  analyses,
Wasserstein Perella considered general economic, market and financial conditions
and other  matters,  as they existed as of the date of the  Wasserstein  Perella
Opinion, many of which are beyond the control of Celadon. The analyses performed
by Wasserstein Perella are not necessarily indicative of actual values or future
results,  which may be significantly more or less favorable than those suggested
by such  analyses.  Accordingly,  such  analyses and  estimates  are  inherently
subject to substantial uncertainty. Additionally, analyses relating to the value
of a business do not purport to be  appraisals or to reflect the prices at which
the business actually may be sold. Furthermore, no opinion is being expressed as
to the prices at which the Celadon Common Stock may trade at any future time.

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

          Pursuant to a letter  agreement  dated March 20, 1998 between  Celadon
and  Wasserstein   Perella,   the  fee  payable  to  Wasserstein   Perella  upon
consummation  of the Merger  will be  approximately  $3.0  million.  Such fee is
contingent upon the consummation of the Merger. In addition,  Celadon has agreed
to  reimburse  Wasserstein  Perella for its  reasonable  out-of-pocket  expenses
incurred in connection with rendering  financial  advisory  services,  including
fees and  disbursements  of its legal  counsel.  Celadon has agreed to indemnify
Wasserstein Perella and




                                       29


<PAGE>

<PAGE>




its directors,  officers, agents, employees and controlling persons, for certain
costs,  expenses,  losses, claims, damages and liabilities related to or arising
out of its rendering of services under its engagement as financial advisor.

          The Board of Directors of Celadon retained  Wasserstein Perella to act
as its advisor  based upon  Wasserstein  Perella's  qualifications,  reputation,
experience and expertise.  Wasserstein Perella is an internationally  recognized
investment  banking  firm and, as a  customary  part of its  investment  banking
business,  is engaged in the  valuation of  businesses  and their  securities in
connection with mergers and acquisitions,  negotiated underwriting transactions,
private placements and valuations for corporate and other purposes.  Wasserstein
Perella may actively trade the debt and equity securities of Celadon for its own
account and for the account of its  customers  and  accordingly  may at any time
hold a long or short position in such securities.

CERTAIN PROJECTIONS

          The Company  does not as a matter of policy make public  forecasts  or
projections as to future  performance or earnings.  However,  in connection with
the sale of the Company,  the Company  prepared  projections of its  anticipated
future operating performance of the five fiscal years ended June 30, 2002.

          Such projections were prepared assuming that the sale had not occurred
and  upon  estimates  and  assumptions   (including  with  respect  to  industry
performance, general economic and business conditions, taxes, and other matters)
that inherently are subject to material uncertainties and risk, all of which are
difficult  to quantify  and many of which are beyond the control of the Company.
The projections were not prepared with a view to public disclosure or compliance
with the published guidelines of the Commission or the guidelines established by
the American Institute of Certified Public Accountants  regarding projections or
forecasts and are included herein only because such  information was provided to
potential  acquirors.  The  Company's  internal  operating  projections  are, in
general,  prepared solely for internal use in connection with capital  budgeting
and other  management  decisions  and are  subjective  in many respects and thus
susceptible  to  various  interpretations.  Certain  assumptions  on  which  the
projections   were  based  related  to  the  achievement  of  strategic   goals,
objectives, and targets over the applicable periods that are more favorable than
historical  results.  There can be no  assurance  that the  assumptions  made in
preparing  the  projections  will  prove  accurate,  and actual  results  may be
materially greater or less than those contained in the projections.  Neither the
Company's  independent  auditors,  nor  any  other  independent  accountants  or
financial advisors,  have compiled,  examined,  or performed any procedures with
respect to the projections contained herein, nor have they expressed any opinion
or any form of assurance on such information or its achievability, and assume no
responsibility  for, and disclaim any  association  with, the  projections.  The
inclusion of the  projections  should not be regarded as an indication  that the
Company,  or any other person who  received  such  information,  considers it an
accurate  prediction  of future  events.  The Company does not intend to update,
revise, or correct such projections if they become inaccurate (even in the short
term).

          The  projections  below  constitute  forward  looking  statements  and
involve  numerous  risks and  uncertainties.  The Company's  actual  results may
differ  materially from the results  anticipated from the projections  discussed
herein as a result of various factors, including, but not limited to, the effect
of changing economic or business  conditions,  weather  conditions,  competitive
initiatives and pricing pressures,  shifts in market demand, the performance and
needs of  industries  served by the  Company,  actual  future costs of operating
expenses  such  as fuel  and  related  taxes,  increases  in  labor  costs,  and
management  retention.  There can be no assurance  that the Company will achieve
the results anticipated from the projections discussed herein.




                                       30


<PAGE>

<PAGE>




          Set forth  below is a summary of the  projections  for the five fiscal
years ended June 30, 2002:

<TABLE>
<CAPTION>
                                                  PROJECTED INCOME STATEMENTS

                                             (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                          PROJECTED FOR THE YEAR ENDING JUNE 30,
                                       1998          1999          2000         2001       2002
<S>                                  <C>          <C>           <C>          <C>         <C>     
Total revenues....................   $226,271     $287,984      $331,727     $380,075    $436,543
Total operating expenses..........    210,086      262,633       296,761      334,719     381,598
Operating income..................     16,185       25,351        34,966       45,356      54,945
Operating ratio...................       92.8%        91.2%         89.5%        88.1%       87.4%
Earnings before taxes.............     10,319       16,344        24,146       32,623      39,751
Net income........................      6,372       10,133        14,488       19,574      23,851
Earnings per share................   $   0.82         1.30      $   1.86     $   2.51     $  3.06

</TABLE>

<TABLE>
<CAPTION>

                                                 PROJECTED BALANCE SHEETS
                                                  (IN THOUSANDS)

                                              PROJECTED AS AT JUNE 30,
                                      1998          1999       2000        2001         2002

<S>                                 <C>           <C>        <C>         <C>          <C>     
Total assets.....................   $190,290      $229,092   $269,449    $325,224     $373,065
Total liabilities ...............    137,637       166,306    192,175     228,376      252,367
Total stockholders' equity ......     52,641        62,774     77,262      96,836      120,686
Total liabilities & equity.......   $190,290      $229,092   $269,449    $325,224     $373,065

</TABLE>


          Material  assumptions  on which the  revenue  projections  were  based
include the following:

          (a) Revenue growth is based upon an assumed overall medium term growth
rate of 15%.  The Company  anticipates  that the  revenue  growth will stem from
market share gains, increased volume with existing customers and rate increases.
Revenue  growth  of  27.3%  in  1999  reflects  a  full  year's  effect  of  the
acquisitions of GETS and Gerth,  which occurred on September 3, 1997 and May 22,
1998, respectively. Annual revenue growth is expected to reach approximately 15%
in 2000 and continue at that rate over the remaining years.

          (b) Revenue  growth from the Company's  dry van and Mexico  operations
assumes  increases in loads carried and to a lesser extent  increases in revenue
per load.  Revenue per load is projected to remain flat in 1999 and then grow at
the rate of 0.8% per year over the remaining  projection period. It is projected
that this  improvement  in pricing  performance  will result from the  Company's
pursuit of rate increases and the elimination of less profitable business.

          (c) Revenue growth from the Company's  flatbed  operations is expected
to grow 3% in 1999  and  then at the rate of 10%  annually  over  the  remaining
projection  period.  This growth  assumes  increases in loads carried as well as
minor increases in revenue per load.

          Material  assumptions on which the operating expenses projections were
based include the following:

          (a) The Company assumes that its operating  ratio gradually  decreases
to 87.4% in 2002  from  92.8% as a result  of the  revenue  growth  on which its
revenue  projections  were  based and as a result of the cost  trends  described
below.





                                       31


<PAGE>

<PAGE>




          (b) Driver  compensation rates are expected to increase at the rate of
approximately  1% per year  throughout the projection  period,  due to projected
improvements  in driver  retention  and resulting  seniority mix changes.  Owner
- -operator   compensation   rates  are  expected  to  increase  at  the  rate  of
approximately  1.2% annually due to increases in the owner-operator pay package.
Owner-operator  capacity  as a  percentage  of total  capacity  is  expected  to
increase from 10.1% in 1998 to 15.2% by 2002.

          (c) Fuel expense as a percentage of Company tractor  generated revenue
decreases from 17.7% in 1998 to 17.1% by 2002.  The Company  realized fuel hedge
losses in 1998 that are not projected to recur during the projection period.

          (d) A decrease in  operating  supplies and  maintenance  expenses as a
percentage of revenue over the course of the projection period is based upon the
assumption that higher revenues are achieved without a corresponding increase in
costs,  reflecting  increased  efficiencies  associated  with a  larger  base of
operations.

          (e) An increase in depreciation and amortization from 5.8% of revenues
to 7.1% of  revenues  over  the  projection  period  is  primarily  based on the
Company's plan to finance all future  equipment  purchases under capital leases.
Historically  the Company has utilized a  combination  of  operating  leases and
capital  leases to finance  equipment  purchases.  A  corresponding  decrease in
equipment lease expense is included in the projections.  The sum of depreciation
and  equipment  lease  expense as a  percentage  of revenue  decreases  over the
projection period due to expected  improvements in equipment  utilization as the
Company improves driver retention and increases traffic density along key lanes.

          (f) The Company  expects its costs  related to  insurance  and claims,
taxes and licenses, and communications to remain constant at 2.9%, 2.0% and 1.8%
of total revenue, respectively.  These costs fundamentally vary with the size of
the Company's overall operation.

          (g) Selling and  administrative  expenses as a percentage  of revenues
decrease over the projection period since it is assumed that higher revenues are
achieved  without a  corresponding  increase  in  costs.  The  Company  does not
anticipate a significant  increase in back-office  resources over the projection
period and does not expect to add personnel to its corporate staff.

          (h) Interest  expense is  projected  to increase  from $6.0 million in
1998 to $15.2  million in 2002  primarily as a result of the  Company's  plan to
finance all future equipment purchases under capital leases.  Historically,  the
Company has utilized a  combination  of operating  leases and capital  leases to
finance  equipment  purchases.  This  increase  in  interest  expense  is net of
interest  expense  decreases  resulting  from  decreasing  working  capital loan
balances over the projection  period.  These projections assume that excess cash
is assumed to be used to reduce  outstanding  balances  under the Company's bank
loan  agreement.  The Company has assumed that the interest  rates on all of its
debt obligations will remain consistent with current rates.

          (i) The  Company is  projecting  its  effective  income tax rate to be
40.0% in 1999 through 2002.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

          In considering the  recommendation of the Company's Board of Directors
that stockholders vote in favor of the Merger Agreement,  stockholders should be
aware that certain  members of Celadon's  management and Board of Directors have
certain interests in the Merger that are in addition to, and may be deemed to be
in conflict with, the interests of the stockholders of Celadon generally.

          Officers of the  Surviving  Corporation.  All members of the Company's
current  management  will continue as such after the Effective  Time until their
successors are duly appointed or elected in accordance  with applicable law. See
"Directors and Executive Officers of the Surviving Corporation."

          Benefits Under Employment  Agreements,  Signing Bonuses, and New Stock
Option  Plan.  The Company  has  existing  employment  agreements  with  Stephen
Russell, Ronald S. Roman, Nancy L. Morris, and Michael Archual. At the Effective
Time, the Surviving  Corporation will enter into new employment agreements (each
a




                                       32


<PAGE>

<PAGE>




"New Employment  Agreement") with each of these senior executive officers of the
Company and with Robert  Goldberg,  Executive Vice President and Chief Financial
Officer of the Company (Messrs.  Russell,  Goldberg,  Roman, and Archual and Ms.
Morris  collectively,  the  "Management  Team").  The New Employment  Agreements
executed by Messrs.  Russell,  Roman and Archual,  and by Ms. Morris, will be on
terms at least as favorable  as those  contained  in their  existing  employment
agreements,  and the  employment  agreement  executed by Mr.  Goldberg  shall be
consistent with that of Mr. Roman.  The New Employment  Agreements will each (a)
have a  three-year  term  (except  for that of Mr.  Russell,  which shall have a
four-year term), and (b) provide for certain severance  payments to be made upon
(i) termination of the officer's employment by the Surviving Corporation without
"cause" or (ii) the failure to offer such officer continued  employment with the
Surviving  Corporation  upon expiration of the term of his or her New Employment
Agreement,  on substantially similar terms as set forth therein. In addition, an
annual bonus plan,  and a stock option plan with respect to an aggregate  amount
of 7.5% of the common stock of the Surviving Corporation, will be instituted for
approximately twenty of the Company's executives, including the Management Team.
Upon consummation of the Merger and the other  transactions  contemplated by the
Merger Agreement,  (i) options with respect to 3.0% of the Surviving Corporation
Common  Stock will be granted to Stephen  Russell,  and options  with respect to
4.0%  of the  Surviving  Corporation  Common  Stock  will be  distributed  among
designated  executives,  including the other members of the Management  Team and
(ii) signing bonuses in an aggregate  amount of $1.1 million will be distributed
to designated executives,  including approximately $500,000 to be distributed to
Stephen  Russell and certain other amounts to be distributed to other members of
the Management Team.

          Retention of Rollover  Shares.  At the Effective Time, an aggregate of
320,000  shares of Celadon  Common Stock held by Stephen  Russell and  Hanseatic
will be  converted  into  shares  of  Surviving  Corporation  Common  Stock on a
share-for-share  basis. The Rollover Shares represent  approximately 4.1% of the
outstanding shares of Celadon Common Stock and will represent  approximately 10%
of the  total  outstanding  shares of the  Surviving  Corporation  Common  Stock
immediately following the Effective Time.

The Rollover Shares are held as follows:

<TABLE>
<CAPTION>
        Name                                  Number of Shares
<S>     <C>    <C>    <C>    <C>    <C>    <C>
        Stephen Russell
        President,
        Chief Executive Officer,
        and Chairman of the Board             200,000 shares
        Hanseatic Corporation                 120,000 shares
        -------------
</TABLE>

          Paul  Biddleman,  President of Hanseatic  Corporation,  is Hanseatic's
designee to the Company's Board of Directors.

          Options and Warrants. As of June 23, 1998, the directors and executive
officers of the Company held  Options to acquire an aggregate of 444,675  shares
of Celadon  Common Stock and  Hanseatic  held  Hanseatic  Warrants to acquire an
aggregate of 12,121 shares of Celadon  Common Stock.  Except with respect to the
Rollover  Options,  under  the terms of the  Merger  Agreement,  each  holder of
Options  and  Hanseatic  will  receive in cash an amount  equal to the number of
shares of Celadon  Common  Stock  subject to such  Option or  Hanseatic  Warrant
(regardless  of whether or not such  Options  and  Hanseatic  Warrants  are then
exercisable  or vested)  multiplied by the amount by which the Cash Merger Price
exceeds  the  exercise  price of such  Option  or  Hanseatic  Warrant,  less any
applicable withholding taxes. Pursuant to such provision, the executive officers
and  directors  of Celadon  will be  entitled  to receive  for their  Options an
aggregate  of  approximately  $ (before  federal  and state  income  taxes) upon
consummation of the Merger,  and Hanseatic will be entitled to receive  $111,271
for the Hanseatic Warrants.

          The executive officers and directors named in the table below (a) held
the number of  outstanding  Options  indicated as of June 23, 1998, (b) held the
number of Rollover  Options  indicated as of June 23, 1998, and (c) will receive
the  indicated  amounts  before  federal  and state  income  taxes in respect of
Options or  Warrants  pursuant  to the  Merger  Agreement.  As of June 23,  1998
Hanseatic held the Hanseatic Warrants indicated in the table below




                                       33


<PAGE>

<PAGE>




and will receive the indicated  amount before  federal and state income taxes in
respect of the Hanseatic Warrants pursuant to the Merger Agreement.


<TABLE>
<CAPTION>

                                            WEIGHTED
                            OPTIONS OR       AVERAGE      AMOUNT
                             WARRANTS       EXERCISE       OF          ROLLOVER
NAME                       OUTSTANDING        PRICE       PAYMENT       OPTIONS

<S>                            <C>           <C>   
Stephen Russell                70,000        $12.01
Robert Goldberg                20,000        $14.25
Ronald S. Roman                45,000        $ 9.89
Michael Archual                17,500        $ 9.71
Nancy L. Morris                14,000        $11.12
Michael W. Dunlap              10,000        $12.06
Paul A. Will                   15,000        $12.71
Paul A. Biddleman              32,500        $13.60
Michael Miller                 32,500        $13.60
Joel E. Smilow                 16,000        $11.50
Kilin To                       32,500        $13.60
Hanseatic Corporation          12,121        $10.82     $111,271
         Total                317,121         ---
</TABLE>

          Present  Interests in Celadon  Common Stock.  As of June 23, 1998, the
directors  and  executive  officers of Celadon  owned an  aggregate of 2,069,345
shares of Celadon Common Stock (excluding shares subject to Options).  Excluding
the  Rollover  Shares,  1,749,345  shares  will be  converted  into the right to
receive the Cash Merger Price per share pursuant to the Merger  Agreement.  Such
Cash Merger Price will be $34,986,900 in the aggregate.  The executive  officers
and directors  named in the table below (a) held the number of shares of Celadon
Common Stock  indicated  as of June 23,  1998,  (b) will receive the Cash Merger
Price in  respect  of the  number  of shares  indicated,  (c) will  receive  the
indicated aggregate amount in respect to all shares held other than the Rollover
Shares, and (d) will retain the indicated number of Rollover Shares.





                                       34


<PAGE>

<PAGE>




<TABLE>
<CAPTION>


                                                                 SHARES TO BE      AGGREGATE
                              AGGREGATE        EXCHANGED           AMOUNT
                              NUMBER OF         FOR CASH           TO BE           ROLLOVER
NAME                        SHARES OWNED      MERGER PRICE        RECEIVED         SHARES

<S>                             <C>              <C>            <C>                      <C>    
Stephen Russell                 924,804          724,805        $14,496,100         200,000
Ronald S. Roman                   1,000            1,000             20,000               0
Robert Goldberg                       0                0                  0               0
Michael Archual                   4,200            4,200            $84,000               0
Nancy L. Morris                   1,000            1,000            $20,000               0
Michael W. Dunlap                     0                0                  0               0
Paul A. Will                          0                0                  0               0
Paul A. Biddleman(1)            982,935          862,935        $17,258,700         120,000
Michael Miller                        0                0                  0               0
Joel E. Smilow                  119,200          119,200         $2,384,000               0
Kilin To                         24,085           24,085           $481,700               0
         Total                2,069,345        1,749,345        $34,986,900         320,000

</TABLE>

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

(1)  982,935  of such  shares of  Celadon  Common  Stock are owned by  Hanseatic
     Americas  LDC,  a  Bahamian  limited  duration  company  in which  the sole
     managing  member is  Hansabel  Partner  LLC, a Delaware  limited  liability
     company in which Hanseatic is the sole managing  member.  Mr.  Biddleman is
     President of Hanseatic  and holds shared voting and  investment  power with
     respect to the shares held by Hanseatic. Excludes 924,804 shares of Celadon
     Common  Stock  owned by Mr.  Russell  that  are  subject  to a  stockholder
     agreement among Mr. Russell,  Hanseatic and the Company, which agreement is
     to be terminated prior to the Effective Time.

          Indemnification  of  Officers  and  Directors.  The  Merger  Agreement
provides  that the  Surviving  Corporation  will use best  efforts  to provide a
run-off policy for the current directors and officers liability insurance policy
maintained  by the  Company,  which  run-off  policy will remain in effect for a
period of six years after the Effective Time of the Merger,  at a premium not to
exceed  125% of the  annual  premium of the  Company's  directors  and  officers
insurance policy in effect as of the date of the Merger Agreement.  In addition,
the Merger  Agreement  provides that all rights to  indemnification  for acts or
omissions  occurring  prior to the  Effective  Time in favor of the  current  or
former  directors  or officers of the  Company,  as provided in the  Articles of
Incorporation or By-laws of the Company, will survive the Merger and continue in
full force and effect in accordance  with their terms from the Effective Time to
the  maximum  extent  permitted  by law with  respect to any claims  against the
current or former  directors or officers of the Company arising out of such acts
or omissions.

          Voting Agreement. Stephen Russell, President, Chief Executive Officer,
and  Chairman of the Board of the Company and  Hanseatic,  have entered into the
Voting  Agreement  with Merger  Sub,  pursuant to which they have each agreed to
vote their respective  shares of Celadon Common Stock (including shares issuable
upon  exercise of Options  prior to the  Effective  Time) in favor of the Merger
Agreement and the  transactions  contemplated  thereby at the Special Meeting or
any adjournment thereof. Paul Biddleman,  President of Hanseatic, is Hanseatic's
designee to the Company's  Board of Directors.  Unless the Merger  Agreement has
been terminated in accordance with its terms, such  stockholders  agreed to vote
their respective shares of Celadon Common Stock against (i) any merger agreement
or merger (other than the Merger Agreement and Merger),  consolidation,  sale of
substantially all of the assets,  reorganization,  dissolution, or other similar
transaction  or any other  Acquisition  Proposal,  and (ii) any amendment of the
Company's   Certificate  of  Incorporation  or  By-Laws  or  other  proposal  or
transaction involving the Company or any of its subsidiaries, which amendment or
other proposal or transaction would in any manner impede, frustrate, prevent, or
nullify the Merger, the Merger Agreement, or any of the other




                                       35


<PAGE>

<PAGE>




transactions contemplated thereby. Until the Merger is consummated or the Merger
Agreement is terminated in accordance with its terms, such  stockholders  agreed
they will not  transfer  their shares to any person other than Merger Sub or its
designee,  or enter  into any other  voting  arrangement  with  respect to their
shares.   The  Voting   Agreement   terminates  upon  the  consummation  of  the
transactions  contemplated by the Merger  Agreement or termination of the Merger
Agreement in accordance  with its terms. As of June 23, 1998, the parties to the
Voting  Agreement owned 1,859,036  shares of Celadon Common Stock, or 24% of the
outstanding Celadon Common Stock.

                                   LITIGATION

          Two substantially  similar litigations were filed by the same law firm
in the  Delaware  Court  of  Chancery  in  and  for  New  Castle  County  (David
Finkelstein v. Stephen Russell et. al (the  "Finkelstein  Action") and Lila Gold
and Jocelyn  Feuerstein v. Stephen  Russell et. al, (the "Gold  Action")  (civil
action nos. 16480NC and 16481NC, respectively)) challenging the proposed Merger.
In sum, these putative class actions allege that the $20.00 per share to be paid
pursuant to the Merger  would  permit  management  of the Company to acquire the
public  shares of the  Company  for less than  fair and  adequate  consideration
because,  inter alia, the intrinsic value of the Celadon Common Stock is claimed
to be (an unspecified  amount) higher,  the Cash Merger Price allegedly does not
provide an adequate premium to the public  stockholders of the Company,  and the
Cash  Merger  Price is  supposedly  arbitrary,  not the  result of arm's  length
negotiations  and  reached  without  "shopping"  the  Company  or  taking  other
(unspecified)  steps to ascertain  the best price for the Company.  Both actions
name the  Company and its  directors  and claim that the  individual  defendants
breached their  fiduciary  duties to the Company and its  stockholders.  Odyssey
Investment  Partners,  LLC, manager of Odyssey, is also named in the Finkelstein
Action. The complaints seek  certification of the class,  certain injunctive and
declaratory  relief,  rescission  of  the  Merger  if  it  is  consummated,  and
unspecified  money  damages  and  costs.  No answer  has yet been filed to these
complaints.  The Company  believes  the suits are  without  merit and intends to
defend them vigorously.


                          CERTAIN EFFECTS OF THE MERGER

          If the Merger is consummated,  the Company's  stockholders (other than
the holders of the Rollover  Shares,  the Excluded  Shares,  and the  Dissenting
Shares) will have the right to receive  $20.00 in cash,  without  interest,  for
each share of Celadon Common Stock held immediately prior to the Effective Time.
As a result of the Merger,  such  stockholders  will cease to have any ownership
interest in Celadon and will cease to participate in future earnings and growth,
if any, of Celadon.  Moreover,  if the Merger is consummated,  public trading of
the Celadon  Common Stock will cease,  the Celadon Common Stock will cease to be
quoted on the Nasdaq  National  Market,  the  registration of the Celadon Common
Stock under the  Exchange  Act will be  terminated  and the  Company  will cease
filing reports with the Commission.

          Immediately  after the Merger,  approximately  90% of the  outstanding
shares of  Surviving  Corporation  Common Stock will be owned by Odyssey and the
remaining  10% will be owned  by  certain  officers,  directors,  and  principal
stockholders of the Company.  See "--Interests of Certain Persons in the Merger"
and "Certain Provisions of the Merger--Treatment of Securities in the Merger."

          The  Merger  Agreement  provides  that the  current  directors  of the
Company will be replaced by the  directors of the Merger Sub. All members of the
Company's current management will continue as such after the Effective Time. See
"Directors and Executive Officers of the Surviving Corporation."

          Upon consummation of the Merger, the Surviving  Corporation expects to
refinance  certain  existing  indebtedness  and capital  leases of Celadon.  See
"Financing of the Merger."

          It is currently  anticipated  that the Surviving  Corporation  will be
operated  after  the  Merger  in a manner  substantially  the same as  Celadon's
current operations.






                                       36


<PAGE>

<PAGE>




ACCOUNTING TREATMENT OF TRANSACTION

          The Merger will be accounted  for as a  recapitalization.  Accordingly
the historical basis of Celadon's assets and liabilities will not be impacted by
the Merger and the transactions contemplated thereby.


CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

          The following  discussion  summarizes the material  federal income tax
consequences  of the Merger that are generally  applicable to holders of Celadon
Common Stock who,  pursuant to the Merger,  exchange all of their Celadon Common
Stock for cash.  The  discussion  is based upon current  provisions of the Code,
currently  applicable  Treasury  regulations,  and judicial  and  administrative
decisions and rulings.  Future legislative,  judicial, or administrative changes
or  interpretations  could alter or modify the  statements and  conclusions  set
forth herein, and any such changes or  interpretations  could be retroactive and
could affect the tax consequences to the stockholders of the Company.

          The  discussion  below does not  purport  to deal with all  aspects of
federal  income  taxation that may affect  particular  stockholders  in light of
their individual circumstances,  and is not intended for stockholders subject to
special  treatment  under  the  federal  income  tax  law  (including  insurance
companies,  tax-exempt  organizations,  financial institutions,  broker-dealers,
foreign  persons,  stockholders  who  hold  their  stock  as  part  of a  hedge,
appreciated financial position, straddle or conversion transaction, stockholders
who do not hold  their  stock  as  capital  assets,  and  stockholders  who have
acquired  their  stock upon the  exercise of employee  options or  otherwise  as
compensation).  Furthermore,  the discussion  below does not address the federal
income tax  consequences  of the Merger to (i)  stockholders  who hold  Rollover
Shares and/or  Rollover  Options  (including,  without  limitation,  the federal
income tax consequences to such  stockholders of the receipt of cash pursuant to
the Merger) or (ii) stockholders who may be considered to own shares of stock of
the  Surviving  Corporation  after the  Effective  Time through  application  of
constructive  ownership rules of Section 318 of the Code (which, in very general
terms,  deem a  stockholder  to own  shares of stock  that are owned by  certain
members of his or her family (spouse, children,  grandchildren, and parents) and
other related parties  including,  for example,  certain  entities in which such
stockholder has a direct or indirect interest (including partnerships,  estates,
trusts and corporations), as well as shares of stock that such stockholder (or a
related party) has the right to acquire upon exercise of an option or conversion
right).  In addition,  the discussion  below does not consider the effect of any
applicable state, local, or foreign tax laws.

          EACH HOLDER OF CELADON  COMMON STOCK IS STRONGLY URGED AND EXPECTED TO
CONSULT  WITH SUCH  HOLDER'S  TAX ADVISOR TO DETERMINE  THE  PARTICULAR  FEDERAL
INCOME TAX  CONSEQUENCES  OF THE MERGER TO SUCH HOLDER IN LIGHT OF SUCH HOLDER'S
SPECIFIC  CIRCUMSTANCES AS WELL AS THE APPLICABILITY AND EFFECT OF STATE, LOCAL,
AND FOREIGN TAX LAWS.

          The Merger. A stockholder who,  pursuant to the Merger,  exchanges all
of  Celadon  Common  Stock for cash  will  recognize  gain or loss  equal to the
difference  (between  (a) the amount of cash such  stockholder  receives  in the
Merger and (b) the stockholder's adjusted tax basis in such shares. Such gain or
loss will be capital gain or loss, and generally will be long-term  capital gain
or loss if at the  Effective  Time  the  stockholder's  holding  period  for the
Celadon  Common Stock is more than one year.  In the case of  individuals,  "net
capital  gain,"  i.e.,  the  excess  of net  long-term  capital  gain  over  net
short-term  capital  loss,  is  generally  subject to a reduced  rate of federal
income tax.

          Backup  Withholding.  Stockholders who own Celadon Common Stock should
be aware that the  Company  will be required  in certain  cases to withhold  and
remit to the United States  Internal  Revenue  Service 31% of amounts payable in
the  Merger  to any  person  (a)  who  has  provided  either  an  incorrect  tax
identification  number  or no  number  at all,  (b)  who is  subject  to  backup
withholding by the Internal Revenue Service for failure to report the receipt of
interest or dividend  income  properly,  or (c) who has failed to certify to the
Company  that it is not  subject  to backup  withholding  or that is an  "exempt
recipient."  Backup  withholding  is not an  additional  tax,  but rather may be
credited against the taxpayer's tax liability for the year.




                                       37


<PAGE>

<PAGE>




APPRAISAL RIGHTS

          The following  summary does not purport to be a complete  statement of
the provisions of Delaware law relating to the appraisal  rights of stockholders
and is qualified in its entirety by reference to the  provisions  of Section 262
of the DGCL set forth in full as Annex B to this Proxy Statement.

          Holders  of  record of shares  of  Celadon  Common  Stock who meet the
requirements  summarized  herein  and  comply  with  the  applicable  procedures
summarized  herein will be entitled to appraisal rights under Section 262 of the
DGCL. A person  having a beneficial  interest in shares of Celadon  Common Stock
held of record in the name of another person, such as a broker or nominee,  must
act  promptly to cause the record  holder to follow the steps  summarized  below
properly and in a timely manner to perfect appraisal rights.

          ALL  REFERENCES IN SECTION 262 AND IN THIS SUMMARY TO A  "STOCKHOLDER"
ARE TO THE RECORD HOLDER OF CELADON  COMMON STOCK AS TO WHICH  APPRAISAL  RIGHTS
ARE  ASSERTED.  VOTING  AGAINST,  ABSTAINING  FROM  VOTING OR FAILING TO VOTE ON
APPROVAL AND ADOPTION OF THE MERGER  AGREEMENT  WILL NOT CONSTITUTE A DEMAND FOR
APPRAISAL WITHIN THE MEANING OF SECTION 262 OF THE DGCL.

          Stockholders  who meet the  requirements and follow the procedures set
forth in Section  262 of the DGCL may  receive,  in lieu of the  $20.00  cash of
Celadon Common Stock to be paid in the Merger, a cash payment equal to the "fair
value" of their  shares,  exclusive  of any  element of value  arising  from the
accomplishment  or  expectation  of the  Merger,  together  with a fair  rate of
interest, if any, as determined by the Court of Chancery.  Such fair value is to
be determined by judicial appraisal and could be more than, the same as, or less
than, the Cash Merger Price. The statutory right of appraisal granted in Section
262 is subject to strict  compliance  with the procedures set forth below and in
Section 262. Failure to follow any of these procedures may result in termination
or waiver of appraisal rights under Section 262.

          To be entitled  to receive  payment of the fair value of the shares of
Celadon Common Stock, a stockholder (a) must file a written demand for appraisal
of his or her shares with the Company prior to the voting by stockholders on the
Merger Agreement at the Special Meeting (such demand must reasonably  inform the
Company of the  identity of the  stockholder  and that the  stockholder  intends
thereby to demand an appraisal  of his or her shares);  (b) must not vote his or
her shares in favor of approval  and adoption of the Merger  Agreement;  and (c)
must have his or her shares  valued in an  appraisal  proceeding,  as  described
below.  A proxy or vote against  approval  and adoption of the Merger  Agreement
will not satisfy the  requirement  that a stockholder  file a written demand for
appraisal as set forth above.  The  requirement  of a written demand is separate
from, and should not be confused with, the  requirement  that a stockholder  not
vote in favor of approval  and  adoption of the Merger  Agreement.  A failure to
vote on the  Merger  Agreement  will  not be  construed  as a vote in  favor  of
approval and adoption of the Merger  Agreement and will not  constitute a waiver
of a stockholder's rights of appraisal. A stockholder who returns a signed proxy
indicating  that he or she abstains from voting will  similarly not waive his or
her rights of  appraisal.  However,  because a proxy signed and left blank will,
unless  properly  revoked,  be voted in favor of  approval  and  adoption of the
Merger Agreement, a stockholder who returns a signed proxy left blank will waive
his or her rights of appraisal.  Therefore,  a stockholder  electing to exercise
appraisal  rights who votes by proxy must not leave his or her proxy blank,  but
must either vote  against  approval  and  adoption  of the Merger  Agreement  or
abstain from voting.

          A holder of shares of Celadon  Common Stock  wishing to exercise  such
holder's  appraisal  rights must be the record holder of such shares on the date
the written  demand for  appraisal is made and must continue to hold such shares
of record  until the  Effective  Time of the  Merger.  Accordingly,  a holder of
shares of Celadon  Common  Stock who is the record  holder of such shares on the
date the written demand for appraisal is made, but who thereafter transfers such
shares  prior to the  Effective  Time of the  Merger,  will  lose  any  right to
appraisal in respect to such shares.

          Only a holder of record of shares of Celadon  Common Stock is entitled
to assert  appraisal  rights for the shares  registered in the holder's  name. A
demand for appraisal should be executed by or on behalf of the holder of record,
fully and  correctly,  as such  holder's  name  appears on such  holder's  stock
certificates. If the shares are




                                       38


<PAGE>

<PAGE>




owned of record in a  fiduciary  capacity,  such as by a  trustee,  guardian  or
custodian,  execution of the demand should be made in that capacity,  and if the
shares  are owned of record by more  than one  person as in a joint  tenancy  or
tenancy in common,  the demand  should be  executed by or on behalf of all joint
owners.  An authorized  agent,  including an agent for two or more joint owners,
may execute a demand for appraisal on behalf of a holder of record; however, the
agent must identify the record owner or owners and  expressly  disclose the fact
that,  in executing  the demand,  the agent is an agent acting for such owner or
owners. A record holder such as a broker who holds shares as nominee for several
beneficial owners may exercise  appraisal rights with respect to the shares held
for one or more beneficial  owners;  in such case, the written demand should set
forth the number of shares as to which appraisal is sought,  and where no number
of shares is expressly mentioned the demand will be presumed to cover all shares
held in the name of the record  owner.  Stockholders  who hold  their  shares in
brokerage  accounts or other  nominee  forms and who wish to exercise  appraisal
rights are urged to consult  with their  brokers to  determine  the  appropriate
procedures for the making of a demand for appraisal by such a nominee.

          If the Merger  Agreement is approved and adopted by the  stockholders,
the Surviving Corporation will send a notice within ten days after the Effective
Time to each  stockholder  who has  complied  with  Section  262 of the  DGCL by
delivering  to the Company a demand for  appraisal  of his or her shares and not
voting in favor of or consenting to the Merger, stating the date that the Merger
became  effective.  Within  120 days after the  Effective  Time,  the  Surviving
Corporation,  or any stockholder  seeking  appraisal  rights who has theretofore
complied  with  Section  262,  may file a  petition  in the  Court  of  Chancery
demanding a  determination  of the value of shares of all  stockholders  seeking
appraisal rights. The Surviving  Corporation is under no obligation,  and has no
present  intention,  to file such a petition,  and all  stockholders  seeking to
exercise  appraisal  rights should initiate all necessary action with respect to
the  perfection  of their  appraisal  rights  within the time periods and in the
manner  prescribed in Section 262. Within 120 days after the Effective Time, any
stockholder  who has complied  with the  provisions of Section 262, upon written
request, shall be entitled to receive from the Surviving Corporation a statement
setting forth the aggregate  number of shares of Celadon  Common Stock not voted
in favor of approval  and adoption of the Merger  Agreement  and with respect to
which  demands for  appraisal  have been  received and the  aggregate  number of
holders  of such  shares.  Such  written  statement  must be  mailed to any such
stockholder  within  ten  days  after  his or her  written  request  for  such a
statement  is received  by the  Surviving  Corporation  or within ten days after
expiration  of the period of  delivery of demands for  appraisal  under  Section
262(d), whichever is later.

          If a petition  for  appraisal is timely  filed,  the Court of Chancery
will conduct a hearing on such  petition to determine  whether the  stockholders
seeking  appraisal rights have complied with Section 262 and have thereby become
entitled to appraisal rights. The Court of Chancery will then determine the fair
value of the shares of Celadon  Common  Stock  exclusive of any element of value
arising from the expectation or  accomplishment  of the Merger,  but including a
fair rate of  interest,  if any, to be paid on the amount  determined  to be the
fair value.  In  determining  fair value,  the Court of Chancery is to take into
account all relevant factors.  Stockholders considering appraisal should bear in
mind that the fair value of their shares  determined  under Section 262 could be
more  than,  the same as, or less  than,  the  consideration  they will  receive
pursuant to the Merger  Agreement if they do not seek appraisal of their shares,
and that the written opinion of Wasserstein  Perella set forth as Annex B hereto
is not  necessarily  an opinion  regarding  fair value under  Section  262.  The
Delaware  Supreme  Court has stated  that "proof of value by any  techniques  or
methods which are generally considered acceptable in the financial community and
otherwise   admissible   in  court"   should  be  considered  in  the  appraisal
proceedings.

          The Court of Chancery will  determine the amount of interest,  if any,
to be paid upon the  amounts to be received  by persons  whose  shares have been
appraised.  The costs of the appraisal proceeding may be assessed against one or
more parties to the proceeding as the Court of Chancery may consider  equitable.
Upon  application  by a  stockholder,  the Court of Chancery  may order all or a
portion of the  expenses  incurred by any  stockholder  in  connection  with the
appraisal proceedings (including, without limitation, reasonable attorneys' fees
and the fees and  expenses of experts) to be charged pro rata  against the value
of all of the shares of Celadon Common Stock entitled to an appraisal.

          A stockholder will fail to perfect his or her right of appraisal if he
or she (a) does not deliver a written  demand for appraisal to the Company prior
to the vote for approval and adoption of the Merger Agreement, (b)




                                       39


<PAGE>

<PAGE>




votes  his or her  shares  of  Celadon  Common  Stock in favor of  approval  and
adoption of the Merger  Agreement,  (c) does not file a petition  for  appraisal
within 120 days after the Effective  Time, or (d) delivers to the Company both a
written  withdrawal  of his or her demand for appraisal and an acceptance of the
terms of the Merger  Agreement,  except that any such  attempt to withdraw  such
demand not made within 60 days after the  Effective  Time  requires  the written
approval of the Company.  If any stockholder who properly  demands  appraisal of
such  stockholder's  shares of Celadon  Common Stock under  Section 262 fails to
perfect,  or  effectively  withdraws  or  loses,  such  stockholder's  right  to
appraisal,  the  shares of  Celadon  Common  Stock of such  stockholder  will be
converted  into the right to  receive  the Cash  Merger  Price  receivable  with
respect to such shares in accordance with the Merger Agreement.

          If an appraisal proceeding is properly instituted, such proceeding may
not be dismissed as to any  stockholder  who has  perfected  his or her right of
appraisal  without the approval of the Court of Chancery,  and any such approval
may be conditioned on such terms as the Court of Chancery deems just.

          After the Effective  Time, no stockholder  who has demanded  appraisal
rights will be entitled  to vote his or her shares of Celadon  Common  Stock for
any purpose or to receive  dividends on, or other  distributions  in respect of,
such shares (except  dividends or distributions  payable to stockholders as of a
record date prior to the Effective Time).

          Delaware  courts have decided  that the  statutory  appraisal  remedy,
depending on factual  circumstances,  may or may not be a dissenter's  exclusive
remedy.  Several  decisions by the Delaware  courts have held that a controlling
stockholder has a fiduciary duty to the other  stockholders  which requires that
the merger be "entirely fair" to such other stockholders. In determining whether
a merger is fair to minority stockholders,  the Delaware courts have considered,
among other things,  the type of and amount of  consideration  to be received by
stockholders and whether there was fair dealing among the parties.  The Delaware
Supreme Court stated in Weinberger v. UOP, Inc., 457 A.2d 701, 714 (1983),  that
although  the remedy  ordinarily  available  in a merger that is found not to be
"fair" to minority  stockholders is the right to appraisal described above, such
appraisal  remedy may not be adequate  "in  certain  cases,  particularly  where
fraud, misrepresentations,  self-dealing,  deliberate waste of corporate assets,
or gross and palpable  overreaching  are  involved,"  and that in such cases the
Chancery Court would be free to fashion any form of appropriate relief.

          FAILURE BY A STOCKHOLDER  TO FOLLOW THE STEPS REQUIRED BY DELAWARE LAW
FOR  PERFECTING  RIGHTS OF APPRAISAL  MAY RESULT IN THE LOSS OF SUCH RIGHTS.  IN
VIEW OF THE COMPLEXITY OF THESE PROVISIONS OF THE DELAWARE  GENERAL  CORPORATION
LAW, STOCKHOLDERS WHO ARE CONSIDERING  DISSENTING FROM THE APPROVAL AND ADOPTION
OF THE MERGER  AGREEMENT  AND  EXERCISING  THEIR RIGHTS UNDER SECTION 262 SHOULD
CONSULT THEIR LEGAL ADVISORS.

          All  written  communications  from  stockholders  with  respect to the
exercise  of  appraisal  rights  should be mailed to Celadon  Group,  Inc.,  One
Celadon Drive, Indianapolis, Indiana 46235-4207, Attention: Secretary.


REGULATORY APPROVALS

          The  consummation  of the  Merger  is  subject  to the  expiration  or
termination of the statutory waiting period under the HSR Act. Under the HSR Act
and the rules  promulgated  thereunder,  the Merger may not be consummated until
notifications have been given and certain  information has been furnished to the
FTC and the Antitrust  Division and the applicable  statutory waiting period has
expired or been terminated.  Celadon and Merger Sub will be filing  notification
and report forms under the HSR Act with the FTC and the Antitrust Division.


CERTAIN RELATED AGREEMENTS

          Certain related agreements will be entered into in connection with the
Merger Agreement.  These agreements include a stockholder's  agreement governing
certain aspects of the relationship between the holders




                                       40


<PAGE>

<PAGE>




of the Rollover  Shares and Odyssey and an agreement  granting  Odyssey  certain
registration rights relating to Surviving Corporation Common Stock. The terms of
such agreements are being negotiated.


                   CERTAIN PROVISIONS OF THE MERGER AGREEMENT

          The following is a brief summary of the material aspects of the Merger
Agreement,  which appears as Annex A to this Proxy Statement and is incorporated
herein by  reference.  This summary is qualified in its entirety by reference to
the Merger Agreement.


GENERAL

          The Merger  Agreement  provides  that,  following  the approval of the
Merger and the adoption of the Merger  Agreement by the vote of the holders of a
majority of the issued and  outstanding  shares of the Celadon  Common Stock and
the  satisfaction  or waiver of the other  conditions to the Merger,  Merger Sub
will be merged with and into Celadon, and Celadon will continue as the Surviving
Corporation after the Merger.

          Upon the terms and subject to the conditions of the Merger  Agreement,
at the closing of the Merger the parties will cause the Certificate of Merger to
be executed and filed in accordance with the  requirements  of the DGCL.  Unless
otherwise  agreed  between  the Merger Sub and the  Company and so stated in the
Certificate of Merger,  the Merger will become  effective upon the filing of the
Certificate  of Merger with the Delaware  Secretary of State in accordance  with
the DGCL.


TREATMENT OF SECURITIES IN THE MERGER

          At the Effective  Time, the shares of Celadon Common Stock and Options
in respect thereof will be treated as follows:

          Cash Merger Price. At the Effective Time, each share of Celadon Common
Stock held by the Company's  stockholders  (other than the Rollover Shares,  the
Excluded Shares,  and the Dissenting Shares) will be converted into the right to
receive the Cash Merger Price.

          Payment of Cash Merger  Price.  The Cash Merger  Price will be paid as
soon as practicable after the Effective Time upon receipt by the Paying Agent of
certificates  representing  the  shares of  Celadon  Common  Stock  held by such
stockholders.  No interest will be paid or accrued on the Cash Merger Price.  As
of or at the Effective  Time,  Merger Sub will deposit with the Paying Agent for
the  benefit  of the  holders  of  shares of  Celadon  Common  Stock,  the funds
necessary  to pay the Cash Merger Price for each share  payable  pursuant to the
terms of the Merger Agreement.  As soon as practicable after the Effective Time,
the Paying  Agent will mail to each  record  holder of  Celadon  Common  Stock a
notice and letter of transmittal advising the holder of the effectiveness of the
Merger and the procedure for  surrendering  certificates to the Paying Agent for
exchange  into the Cash Merger  Price.  Stockholders  should not  forward  stock
certificates  to the Paying Agent until they have  received  transmittal  forms.
Certificates  should not be returned  with the enclosed  proxy  cards.  From and
after the Effective Time, the stock transfer books of the Company in place prior
to the Effective Time will be closed and  thereafter  there will be no transfers
on such books of the  shares of  Celadon  Common  Stock  which were  outstanding
immediately prior to the Effective Time.

          Rollover  Shares.  At the Effective  Time, the Rollover Shares will be
converted on a  share-for-share  basis into shares of the Surviving  Corporation
Common  Stock.  The  Rollover  Shares  represent   approximately   4.1%  of  the
outstanding shares of Celadon Common Stock and will represent  approximately 10%
of  the  total  outstanding   shares  of  Surviving   Corporation  Common  Stock
immediately  following the Effective  Time.  Stephen  Russell  (Chairman,  Chief
Executive  Officer,  and President of Celadon) and Hanseatic own,  respectively,
200,000 and 120,000 Rollover Shares, which represent approximately 2.6% and 1.5%
of the  outstanding  shares of Celadon  Common  Stock and which  will  represent
approximately 6.25% and 3.75%, respectively, of the total outstanding




                                       41


<PAGE>

<PAGE>




shares of Surviving Corporation Common Stock immediately following the
Effective Time. Paul  Biddleman,  President of Hanseatic,  serves as Hanseatic's
designee to Celadon's  Board of Directors.  See "Special  Factors--Interests  of
Certain Persons in the Merger--Retention of Rollover Shares."

          Excluded  Shares.  At the Effective Time, each share of Celadon Common
Stock held in the  Company's  treasury,  if any,  will be  canceled  and retired
without payment of any consideration therefor.

          Issuance of  Surviving  Corporation  Common  Stock to Odyssey.  At the
Effective  Time,  the  issued  and  outstanding  shares  of  Merger  Sub will be
converted  into  2,880,000  shares  of  Surviving   Corporation   Common  Stock,
representing  approximately  90% of the total  outstanding  shares of  Surviving
Corporation Common Stock.

          Payment for Options and Hanseatic Warrants. Except with respect to the
Rollover  Options,  the  Company  will  cause each  Option,  whether or not then
exercisable or vested,  to be canceled.  In consideration of such  cancellation,
the  Company  will pay to such  holders  of options an amount in cash in respect
thereof  equal to the product of the excess,  of the Cash Merger  Price over the
exercise  price of each such  Option and the number of shares of Celadon  Common
Stock  previously  subject to the Option  immediately  prior to its cancellation
(such  payment  to be net of  withholding  taxes).  The  Company  will cause the
Hanseatic Warrants to be canceled.  In consideration of such  cancellation,  the
Company will pay to Hanseatic an amount in cash in respect  thereof equal to the
product of the excess of the Cash Merger  Price over the  exercise  price of the
Hanseatic  Warrants and the number of shares of Celadon Common Stock  previously
subject  to the  Hanseatic  Warrants  immediately  prior to  cancellation  (such
payment to be net of withholding taxes).

          Rollover Options.  At the Effective Time, each Rollover Option will be
converted,  on a  share-for-share  basis,  into an option to purchase  shares of
Surviving   Corporation   Common  Stock.   Stephen   Russell  and  _______  own,
respectively,  _____ and _____ Rollover Options,  which will represent the right
to  purchase  an  additional  ____%  and  _____%,  respectively,   of  Surviving
Corporation Common Stock immediately following the Effective Time.


BOARD OF DIRECTORS AND OFFICERS OF THE SURVIVING CORPORATION

          The directors of Merger Sub  immediately  prior to the Effective  Time
shall be the directors of the Surviving Corporation as of the Effective Time and
until  their  successors  are duly  appointed  or  elected  in  accordance  with
applicable law. The officers of the Company  immediately  prior to the Effective
Time shall be the officers of the Surviving Corporation as of the Effective Time
and until their  successors  are duly  appointed or elected in  accordance  with
applicable  law.  See  "Directors  and  Executive   Officers  of  the  Surviving
Corporation."


CERTIFICATE OF INCORPORATION AND BY-LAWS OF THE SURVIVING CORPORATION

          Immediately   following  the  Effective   Time,  the   Certificate  of
Incorporation of the Company in effect  immediately  prior to the Effective Time
shall be amended so as to read in its  entirety in the form  attached as Annex D
hereto and shall thereafter be the Certificate of Incorporation of the Surviving
Corporation,  until duly changed or amended as provided therein or in accordance
with applicable law.

          The bylaws of Merger Sub in effect  immediately prior to the Effective
Time shall be the bylaws of the  Surviving  Corporation,  until duly  amended as
provided therein or in accordance with applicable law.


PAYMENT FOR SHARES

          As of or after the Effective  Time,  the Company will deposit with the
Paying  Agent for the benefit of the holders of shares of Celadon  Common  Stock
the funds necessary to pay the Cash Merger Price for each share payable pursuant
to the terms of the Merger Agreement.  Holders of Dissenting Shares who meet the
qualification  of and follow  the  requirements  of Section  262 of the DGCL may
receive, in lieu of the Cash Merger Price, a cash




                                       42


<PAGE>

<PAGE>




payment  equal to the "fair value" of their  shares,  pursuant to Section 262 of
the DGCL, as determined by the Delaware Court of Chancery.

          As soon as practicable  after the Effective Time the Paying Agent will
send to each  record  holder of  Celadon  Common  Stock a notice and a letter of
transmittal  advising  the  holder of the  effectiveness  of the  Merger and the
procedure for  surrendering to the Paying Agent  certificates  for exchange into
the Cash Merger Price and, with respect to the holders of Rollover  Shares,  the
shares of Surviving Corporation Common Stock into which the Rollover Shares will
be converted (the "Rollover Share Consideration").

          STOCKHOLDERS SHOULD NOT FORWARD STOCK CERTIFICATES TO THE PAYING AGENT
UNTIL THEY HAVE RECEIVED TRANSMITTAL FORMS. STOCKHOLDERS SHOULD NOT RETURN STOCK
CERTIFICATES WITH THE ENCLOSED PROXY CARD.

          As soon as practicable  after the Effective Time (a) each holder of an
outstanding share certificate or certificates  which prior to the Effective Time
represented  shares of Celadon  Common Stock  (other than the Rollover  Shares),
upon  surrender to the Paying Agent of such  certificate  or  certificates,  and
acceptance  thereof by the Paying  Agent,  shall be entitled to receive the Cash
Merger  Price in  respect  of each share of  Celadon  Common  Stock  theretofore
evidenced by such certificate or certificates so surrendered and (b) each holder
of an outstanding  certificate  or  certificates  representing  one share of the
Rollover  Shares,  upon  surrender  to the Paying Agent of such  certificate  or
certificates  and acceptance  thereof by the Paying Agent,  shall be entitled to
receive a  certificate  or  certificates  representing  one  share of  Surviving
Corporation  Common  Stock in  respect of each  share of  Celadon  Common  Stock
theretofore  evidenced by such certificate or certificates so surrendered.  Upon
such surrender, the Paying Agent will, as promptly as practicable,  pay the Cash
Merger  Price or the  Rollover  Share  Consideration,  as the case may be. Until
surrendered,   each  such  certificate  (other  than  certificates  representing
Excluded  Shares and  Dissenting  Shares),  will be deemed for all  purposes  to
evidence  only the right to receive the Cash Merger Price for holders of Celadon
Common  Stock  (other  than  the  Rollover   Shares),   or  the  Rollover  Share
Consideration for holders of the Rollover Shares. In no event will the holder of
any surrendered  certificate be entitled to receive  interest on the Cash Merger
Price.

          If the Cash  Merger  Price or  Rollover  Share  Consideration  (or any
portion  thereof) is to be  delivered to a person other than the person in whose
name the certificates  surrendered in exchange therefor are registered,  it will
be a condition to the payment of such  consideration  that the  certificates  so
surrendered are properly endorsed and otherwise are in proper form for transfer,
that such  transfer  otherwise  is proper  and that the person  requesting  such
transfer pay to the Paying  Agent any transfer or other taxes  payable by reason
of the foregoing or establish to the  satisfaction of the Paying Agent that such
taxes have been paid or are not required to be paid.

          From and after the Effective  Time,  the stock  transfer  books of the
Company in place prior to the Effective Time will be closed and thereafter there
will be no transfers  on such books of the shares of Celadon  Common Stock which
were  outstanding  immediately  prior  to the  Effective  Time.  If,  after  the
Effective Time,  certificates are presented to the Surviving  Corporation,  they
will be canceled and exchanged  for the Cash Merger Price or the Rollover  Share
Consideration, as the case may be.

          Any funds  remaining  with the  Paying  Agent one year  following  the
Effective Time will be delivered to the Surviving  Corporation,  after which any
holders of Celadon Common Stock (other than Rollover Shares) prior to the Merger
shall  thereafter  look only to the  Surviving  Corporation  and only as general
unsecured creditors thereof for payment of their claims for cash, if any.


REPRESENTATIONS AND WARRANTIES

          Representations  and Warranties of the Company.  The Merger  Agreement
contains  representations  and  warranties  of the Company  with  respect to the
Company and its subsidiaries  relating to, among other things,  (a) organization
and capitalization; (b) the authorization, execution, delivery, performance, and
enforceability  of the Merger Agreement and related matters;  (c)  subsidiaries;
(d)  absence of certain  changes or events;  (e) title to assets and  absence of
liens and encumbrances;  (f) contracts and commitments;  (g) absence of breaches
and




                                       43


<PAGE>

<PAGE>




defaults;  (h) permits; (i) the  non-contravention of organizational  documents,
material   contracts,   indebtedness,   leases,   encumbrances,    permits,   or
authorizations,  and  applicable  laws;  (j)  consents  and  approvals;  (k) SEC
documents,  financial  statements,  and  other  financial  information;  (l) the
absence of undisclosed  liabilities;  (m)  litigation;  (n) labor  matters;  (o)
compliance with applicable laws; (p) matters related to brokers, fees, and other
expenses;  (q) proprietary  rights; (r) benefit plans and other matters relating
to the  Employee  Retirement  Income  Security  Act of  1974,  as  amended,  and
employment  matters;  (s)  taxes;  (t)  insurance  matters;  (u)  customers  and
suppliers;  (v) environmental,  health, and safety matters; (w) absence of other
agreements  with  respect  to  assets or  capital  stock of the  Company  or its
subsidiaries;  (x)  prohibited  payments;  (y) the  receipt of an opinion of the
Company's financial advisor; (z) the recommendation of the Board of Directors of
the  Company  with  respect to the Merger  Agreement,  the  Merger,  and related
transactions; (aa) the required vote of the Company's Stockholders; and (bb) the
accuracy of information  contained in this Proxy  Statement and the  Transaction
Statement on Schedule 13E-3.

          Representations  and  Warranties  of Merger Sub. The Merger  Agreement
contains  representations  and warranties of Merger Sub relating to, among other
things,   (a)  organization;   (b)  the  authorization,   execution,   delivery,
performance, and enforceability of the Merger Agreement and related matters; (c)
consents and approvals;  (d) the  non-contravention of organizational  documents
and certain  material  contracts;  (e) the accuracy of  information  provided by
Merger Sub for use in this Proxy  Statement  and the  Transaction  Statement  on
Schedule 13E-3; and (f) the financing of the Merger.

COVENANTS

          Interim Operations.  In general,  the Company has agreed that prior to
the  Effective  Time,  except as otherwise  provided in the Merger  Agreement or
unless Merger Sub has consented in writing  thereto,  the Company will, and will
cause its  subsidiaries  to, (a) conduct its  business  in the  ordinary  course
consistent with past practice; (b) use its best efforts to maintain its business
organizations, goodwill, relationships with officers and employees, and business
relationships;  (c) promptly  notify Merger Sub of any Material  Adverse Change,
material  litigation,  or material  government  complaints or investigations and
breaches of any  representation  or warranty  contained in the Merger Agreement;
and (d) deliver to Merger Sub all filings made with the Commission subsequent to
the date of the Merger Agreement . Furthermore, the Company has generally agreed
that,  prior to the Effective Time,  except as otherwise  provided in the Merger
Agreement or unless  Merger Sub has  consented in writing  thereto,  the Company
will  not,  and  will  cause  its  subsidiaries  not to,  (a)  amend  any of its
organizational and governing instruments; (b) authorize, propose, or announce an
intention to authorize  or propose,  or enter into an agreement  with respect to
any merger,  consolidation,  or business  combination (other than the Merger) or
relinquish  any  material  contract  rights or  acquire  or dispose of assets or
securities  other than in the ordinary  course of business  consistent with past
practice; (c) grant, confer, or award any options, warrants,  conversion rights,
or other  rights not  existing  on the date of the Merger  Agreement  to acquire
shares of the Company's  Capital Stock or other securities of the Company or its
subsidiaries;  modify,  accelerate,  or change the period of  exercisability  of
employee  stock  options or  restricted  stock;  or authorize  cash  payments in
exchange for such employee stock options  (except as  contemplated by the Merger
Agreement);  (d) amend any  benefit  plans  existing  on the date of the  Merger
Agreement  or adopt any new  employee  benefit  plans;  (e) increase or agree to
increase the  compensation  payable to any officer or, except in accordance with
past practice,  any employee or enter into any collective  bargaining agreement;
(f) incur any debt or other  liabilities  (except for borrowings  under existing
credit  facilities in the ordinary  course) or make any loans or advances to any
person  (except  for  advances  consistent  with  past  practice  which  are not
material);  (g)  change any  practice  with  respect to taxes or a material  tax
election or settle or  compromise  any material tax  dispute;  (h) declare,  set
aside,  or pay any dividend or  distribution  in respect of its capital stock or
other ownership interests;  redeem, purchase, or otherwise acquire any shares of
its  capital  stock or  capital  stock  of any of its  subsidiaries;  or  split,
combine, or reclassify any of its capital stock or take steps to issue any other
securities in respect of shares of its capital stock; (i) issue, deliver,  sell,
pledge,  or otherwise  encumber any shares of its capital stock or certain other
securities  related to its capital stock;  (j) make or agree to make any capital
expenditure  or  expenditures  except in accordance  with the Company's  capital
expenditure  plan for  fiscal  years 1998 and 1999;  (k)  change any  accounting
principles  or practices;  (l) pay,  discharge,  settle,  or satisfy any claims,
liabilities,  or  obligations  other than the payment,  in the  ordinary  course
consistent  with past practice or in accordance with their terms, of liabilities
reflected  or  reserved  against  in  the  most  recent  consolidated  financial
statements; (m) waive any material benefits of, or agree to modify in any




                                       44


<PAGE>

<PAGE>




material respect, any confidentiality,  standstill, non-solicitation, or similar
agreement; or (n) agree to (in writing or otherwise), or resolve to take, any of
the prohibited actions described in this paragraph.

          Investigation by Merger Sub. Under the Merger  Agreement,  the Company
has  agreed  to  allow   Merger  Sub,  its   counsel,   accountants   and  other
representatives  (including,  without limitation GE and BT and their counsel and
representatives,  during regular business hours upon reasonable  notice, to make
such reasonable inspection of the assets, facilities, business and operations of
the Company and its  subsidiaries  and to inspect and make copies of  contracts,
books, and records and all other documents and information  reasonably requested
by Merger Sub and related to the  operations and business of the Company and its
subsidiaries  and to  meet  with  designated  personnel  of the  Company  or its
subsidiaries  and/or  their  representatives.  The Company and its  subsidiaries
shall (a) furnish to Merger Sub promptly upon request all  additional  documents
and information with respect to the affairs of the Company and its subsidiaries'
as Merger Sub, or its counsel or  accountants,  may from time to time reasonably
request and (b) have instructed  their  personnel,  accountants,  and counsel to
cooperate  with  Merger  Sub.  Merger Sub has  agreed to hold,  and will use its
reasonable   best  efforts  to  cause  its  counsel,   accountants,   and  other
representatives (including,  without limitation, GE and BT and their counsel and
representatives)  to hold any nonpublic  information in confidence to the extent
required  by,  and  in  accordance  with,  a   confidentiality   letter  between
Wasserstein Perella and Odyssey Investment Partners, LLC, dated April 9, 1998.

          Additional  Covenants.  In addition to the foregoing,  the Company and
Merger Sub have  agreed to certain  covenants  regarding  (a)  convening  of the
Special Meeting;  (b) HSR filings and other governmental or regulatory  filings;
(c) access of Merger Sub to the offices, records, files, correspondence, audits,
and properties of the Company; (d) publicity; (e) preparation and filing of this
Proxy  Statement  and  a  Transaction  Statement  on  Schedule  13E-3;  (f)  the
performance of additional  actions as may be necessary to effect the Merger; (g)
expenses  related to the Merger  Agreement;  (h)  insurance and  indemnity;  (i)
resignation  of the Company's  directors;  (j) notice of changes with respect to
the  Company  and its  subsidiaries;  and (k) the  Company  supplying  financial
information to Merger Sub.

          Consents and Efforts.  Each of the parties to the Merger Agreement has
agreed  to (a)  promptly  make its  respective  filings  under  the HSR Act with
respect to the Merger and (b) use its reasonable  best efforts to take, or cause
to be taken,  all  actions,  and to do, or cause to be done,  and to assist  and
cooperate  with the other  parties  in doing,  all things  necessary,  proper or
advisable  under   applicable  laws  and  regulations  to  consummate  and  make
effective, in the most expeditious manner practicable,  the Merger and the other
transactions  contemplated by the Merger  Agreement.  Merger Sub and the Company
have agreed to use their  reasonable best efforts and cooperate with one another
(a) in promptly  determining  whether  any  filings  are  required to be made or
consents,  approvals, waivers, licenses, permits, or authorizations are required
to be obtained (or, which if not obtained,  would result in an event of default,
termination,  or  acceleration  of any  agreement  or any put  right  under  any
agreement)  under any  applicable  law or  regulation  or from any  governmental
authorities or third parties, including parties to loan agreements or other debt
instruments,  in connection  with the  transactions  contemplated  by the Merger
Agreement,  including the Merger and (b) in promptly making any such filings, in
furnishing information required in connection therewith and in timely seeking to
obtain any such consents, approvals, permits, or authorizations.

          The Company has agreed to cooperate  with any  reasonable  requests of
Merger  Sub or the  Commission  related  to the  recording  of the  Merger  as a
recapitalization  for financial reporting purposes,  and to provide and to cause
its subsidiaries and its and their respective  officers,  directors,  employees,
and advisors to provide,  all  reasonable  cooperation  in  connection  with the
arrangement of any financing to be consummated  contemporaneously  with or at or
after the Closing.  In addition,  the Company  agrees,  at the request of Merger
Sub, to call for prepayment or redemption,  as the case may be, of then existing
indebtedness of the Company;  provided that such prepayment or redemption  shall
only be made  contemporaneously with or after the Effective Time. Merger Sub has
agreed to use its reasonable  best efforts to arrange the financing  pursuant to
the Financing Letters.






                                       45


<PAGE>

<PAGE>




CONDITIONS TO THE CONSUMMATION OF THE MERGER

          Conditions  to Each  Party's  Obligation  to Effect  the  Merger.  The
respective  obligations  of each of the  Company  and  Merger  Sub to effect the
Merger are subject to the  satisfaction  at or prior to the closing  date of the
Merger of the following conditions:

          (a) The Merger  Agreement and the  transactions  contemplated  thereby
shall  have been  approved  by a  majority  of the  holders  of the  issued  and
outstanding shares of the Celadon Common Stock in accordance with the DGCL;

          (b) The waiting period  applicable to the  consummation  of the Merger
under the HSR Act shall have expired or been terminated; and

          (c) No law or regulation, and no judgment order, decree, or injunction
shall prohibit or restrain the consummation of the Merger. In the event any such
order or  injunction  shall  have  been  issued,  each  party  agrees to use its
reasonable best efforts to have any such judgment,  order, decree, or injunction
vacated.

          Conditions to the Obligation of the Company to Effect the Merger.  The
obligation  of the  Company to effect  the  Merger is  subject to the  following
conditions,  any of which may be waived by the Company:  (a) the representations
and warranties of Merger Sub contained in the Merger Agreement shall be true and
correct in all  material  respects at and as of the closing  date (except to the
extent that any such  representations and warranties were made as of a specified
date, which representations and warranties shall continue on the closing date to
be true as of such  specified  date) (b) Merger Sub shall have  performed in all
material  respects its  obligations  arising under the  agreements and covenants
contained  in the Merger  Agreement  required to be performed on or prior to the
closing date of the Merger, (c) the Company shall have received a certificate of
the  President  of Merger Sub  certifying  that,  as of the  closing  date,  the
conditions set forth in (a) and (b) have been satisfied.

          Conditions to the  Obligation of Merger Sub to Effect the Merger.  The
obligation of Merger Sub to effect the Merger is subject to the  satisfaction of
the following conditions, any of which may be waived by Merger Sub:

          (a) (i) the representations and warranties of the Company contained in
the Merger  Agreement  shall be true and correct at and as of the closing  date,
(except that to the extent that any such  representations  and  warranties  were
made as of a specific date, such  representations  and warranties shall continue
on the closing date to be true in all material respects as of such date), except
where the untruth or incorrectness of such  representations and warranties would
not, singly, or in the aggregate,  have a Material Adverse Effect (as defined in
the Merger Agreement) (for purposes of this condition,  the  representations and
warranties  contained in the Merger  Agreement shall be deemed to have been made
without any  qualification  as to  knowledge or  materiality),  (ii) the Company
shall have performed in all material respects all obligations  arising under the
agreements  and  covenants  required  to be  performed  by it on or prior to the
closing  date,  and (iii) Merger Sub shall have  received a  certificate  of the
President and Chief Financial Officer of the Company, certifying that, as of the
Closing Date,  the  conditions set forth in clauses (i) and (ii) above have been
satisfied,  that no actions described in clause (b) below have been commenced or
threatened, that no Material Adverse Change (as defined in the Merger Agreement)
has occurred,  and that, to the knowledge of the Company,  there is no potential
or threatened Material Adverse Change;

          (b) No actions by any  governmental  authority  or any other entity or
person shall have been  instituted or threatened for the purpose of enjoining or
preventing,  or which  question the  validity or legality  of, the  transactions
contemplated by the Merger  Agreement and which could  reasonably be expected to
damage Merger Sub or materially adversely affect the value of the Celadon Common
Stock  or  the  Assets  (as  defined  in the  Merger  Agreement),  business,  or
operations  of the Company and its  subsidiaries  or Merger Sub's ability to own
and  operate  the  Assets,  business,  or  operations  of the  Company  and  its
subsidiaries,  if the  transactions  contemplated  by the Merger  Agreement  are
consummated;

          (c) Merger Sub shall be reasonably satisfied that the transaction will
be recorded as a "recapitalization" for financial reporting purposes;




                                       46


<PAGE>

<PAGE>




          (d) (i) All consents,  approvals,  and licenses of any governmental or
other regulatory body required in connection with the execution,  delivery,  and
performance of the Merger Agreement and for the Surviving Corporation to conduct
the business and operations of the Company in  substantially  the same manner as
it was conducted  prior to the Effective Time shall have been  obtained,  unless
the failure to obtain such consents, authorizations,  orders, or approvals would
not,  individually  or in the  aggregate,  have a Material  Adverse Effect after
giving effect to the transactions contemplated by the Merger Agreement, and (ii)
all consents  listed on the disclosure  schedule to the Merger  Agreement  shall
have been obtained;

          (e) From  March 31,  1998,  there  shall not have  occurred a Material
Adverse Change (as defined in the Merger  Agreement) with respect to the Company
and to the  knowledge  of the  Company,  there shall have been no  potential  or
threatened Material Adverse Change;

          (f) The funding  contemplated by the Financing Letters shall have been
obtained;

          (g) The New  Employment  Agreements  between the  Company,  on the one
hand, and Stephen Russell,  Robert Goldberg,  Ronald S. Roman,  Nancy L. Morris,
and Michael  Archual,  on the other hand, shall have been executed and delivered
and shall be in full  force  and  effect.  See  "Special  Factors--Interests  of
Certain Persons in the Merger" and "--Certain Related Agreements";

          (h)  The  stockholders  party  to  the  Voting  Agreement  shall  have
performed their obligations thereunder in all material respects;

          (i) The  stockholders'  agreement dated as of October  8,1992,  and as
amended as of July 3, 1996, by between  Stephen Russell and Hanseatic shall have
been terminated and of no further force and effect; and

          (j) Ernst & Young LLP shall have  completed  its audit,  in accordance
with  generally  accepted  auditing   standards,   of  the  Company's  financial
statements for the year ended June 30, 1998 and shall have issued an unqualified
report with respect thereto  (indicating  that such statements are in accordance
with GAAP).


NO SOLICITATION; FIDUCIARY OUT

          Under the Merger  Agreement,  Celadon has agreed to immediately  cease
any existing  activities,  discussions or  negotiations  with any parties (other
than Odyssey and Merger Sub) with respect to any Acquisition Proposal.  Pursuant
to the Merger Agreement, Celadon has agreed that neither it nor its subsidiaries
(whether   directly   or   indirectly   through   advisors,   agents   or  other
intermediaries) will initiate, solicit, or encourage, directly or indirectly, or
take  any  other  action  to   facilitate,   any  inquiries  or  the  making  or
implementation  of  any  proposal  or  offer  that  constitutes  an  Acquisition
Proposal, or (a) agree to or endorse any Acquisition Proposal, (b) enter into or
participate  in  any  discussions  or  negotiations   regarding  an  Acquisition
Proposal,  or  otherwise  cooperate  in  anyway  with,  or  knowingly  assist or
participate  in  facilitate  or  encourage,  any effort or attempt by any person
(other  than the Merger Sub) to do or seek any of the  foregoing,  (c) grant any
waiver or release under any standstill or similar  agreement with respect to the
equity securities of the Company or any of its subsidiaries, or (d) authorize or
permit any of its officers, directors,  employees, agents, or representatives do
any of the  foregoing.  Celadon is  obligated  to notify  Merger Sub if any such
inquiries or proposals are received by, any such  information is requested from,
the Company or any such  negotiations  or discussions are sought to be initiated
or  continued  with the  Company.  Nothing  contained  in the  Merger  Agreement
prohibits the Board of Directors of the Company from furnishing  information to,
or entering into  discussions  or  negotiations  with, any person or entity that
makes a bona fide Acquisition  Proposal if, and only to the extent that, (a) the
furnishing  of such  information  is  pursuant  to a  reasonable  and  customary
confidentiality  agreement, (b) the Board of Directors of the Company determines
in good faith on the basis of written advice of outside counsel that such action
is required for the Board to comply with its  fiduciary  duties to  stockholders
imposed by law, and (c) the Board  determines  in good faith after  consultation
with its  financial  advisor that such  Acquisition  Proposal,  if accepted,  is
reasonably likely to be consummated,  taking into account all legal,  financial,
and regulatory  aspects of the proposal and the person making the proposal,  and
would,  if  consummated,  result  in  a  more  favorable  transaction  than  the
transaction  contemplated  by the Merger  Agreement.  Except as  provided in the
Merger Agreement, the foregoing provisions




                                       47


<PAGE>

<PAGE>




do not permit the Company to (a) terminate the Merger Agreement,  (b) enter into
any agreement  with respect to an  Acquisition  Proposal  during the term of the
Merger  Agreement,  or (c) affect any other  obligation of the Company under the
Merger Agreement.

          If the existence of an Acquisition Proposal results in the termination
of the  Merger  Agreement  by the  Company or Merger  Sub,  the  Company  may be
obligated  to  pay  a  fee  of  $6.5  million  to  Merger  Sub,   together  with
reimbursement  of Merger  Sub's  out-of-pocket  expenses up to a maximum of $1.5
million.

          If the Company  fails to promptly pay any amount due in respect of the
fees and reimbursements  described in the preceding  sentence,  and, in order to
obtain such  payment,  Merger Sub  commences a suit which  results in a judgment
against the Company for such fee or fees and  expenses,  the Company  shall also
pay to Merger  Sub its costs  and  expenses  incurred  in  connection  with such
litigation.


TERMINATION; EFFECTS OF TERMINATION

          Termination by Mutual  Written  Consent.  The Merger  Agreement may be
terminated  and the Merger may be abandoned  at any time prior to the  Effective
Time,  whether before or after approval of the Merger by the stockholders of the
Company by mutual written consent of Merger Sub and the Company.

          Termination by the Company.  The Merger Agreement may be terminated by
the Company at any time prior to the  Effective  Time, if the Board of Directors
of the  Company,  acting in good faith based upon  written  advice from  outside
counsel  and in order to  prevent  the Board of  Directors  from  breaching  its
fiduciary duty, shall have withdrawn or modified or amended, in a manner adverse
to Merger Sub, its approval or  recommendation  of the Merger  Agreement and the
Merger or its recommendation  that stockholders of the Company adopt and approve
the Merger  Agreement and the Merger in order to permit the Company to execute a
definitive agreement providing for the acquisition of the Company or in order to
approve a tender or exchange  offer for any or all of the Celadon  Common Stock,
in either case, that is determined,  by the Board of Directors of the Company to
be on financial  terms more  favorable to the  Company's  stockholders  than the
Merger.  In the event that the Merger  Agreement  is  terminated  by the Company
pursuant to the provision of the Merger  Agreement  described in this paragraph,
the  Company  shall pay Merger  Sub a fee of $6.5  million  and shall  reimburse
Merger  Sub for its  out-of-pocket  expenses  in an amount  not to  exceed  $1.5
million.

          Termination  by Merger Sub. The Merger  Agreement may be terminated at
any time prior to the Effective  Time by Merger Sub if the Board of Directors of
the Company shall have (i) withdrawn or modified or amended, in a manner adverse
to Merger Sub, its approval or  recommendation  of the Merger  Agreement and the
Merger or its recommendation  that stockholders of the Company adopt and approve
the Merger Agreement and the Merger,  (ii) approved,  recommended or endorsed an
Acquisition  Proposal  (including a tender or exchange  offer for Celadon Common
Stock) or shall  have  failed to  reconfirm  its  recommendation  of the  Merger
Agreement  and the Merger within five business days of Merger Sub's request that
it do so, (iii) failed to call a  stockholders  meeting or failed as promptly as
practicable to mail the Proxy Statement to its stockholders or failed to include
in such statement the recommendation  referred to above, (iv) in response to the
commencement  of any  tender  offer or  exchange  offer for more than 20% of the
outstanding  shares of Celadon Common Stock,  not recommended  rejection of such
tender offer or exchange offer,  or (v) resolved to do any of the foregoing.  In
the event that the Merger Agreement is terminated by the Company pursuant to the
provision of the Merger Agreement described in this paragraph, the Company shall
pay  Merger Sub a fee of $6.5  million  and shall  reimburse  Merger Sub for its
out-of-pocket expenses in an amount not to exceed $1.5 million.

          Termination by Either Merger Sub or the Company.  The Merger Agreement
may be  terminated  and the  Merger  may be  abandoned  at any time prior to the
Effective  Time,  whether  before  or  after  approval  of  the  Merger  by  the
stockholders of the Company by either Merger Sub or the Company if:

          (a) the Merger shall not have been  consummated  by November 30, 1998;
provided,  that the  terminating  party shall not have  breached in any material
respect its obligations under the Merger Agreement;




                                       48


<PAGE>

<PAGE>




          (b) if any of the conditions to such party's  obligation to consummate
the  transactions  contemplated  by  the  Merger  Agreement  shall  have  become
impossible to satisfy;

          (c) if there shall be any law or regulation that makes consummation of
the Merger  illegal or  otherwise  prohibited  or if any  judgment,  injunction,
order,  or decree  enjoining  Merger Sub or the Company  from  consummating  the
Merger is entered  and such  judgment,  injunction,  order or decree  shall have
become final and non-appealable; or

          (d) if, at the duly held  stockholders  meeting of the  Company or any
adjournment thereof at which the Merger Agreement and the Merger are voted upon,
the requisite adoption and approval of the Company's stockholders shall not have
been obtained.

          The  Company  shall pay Merger Sub a fee of $6.5  million in the event
that the Merger Agreement is terminated:  (a) by Merger Sub due to the Company's
failure to satisfy any condition to Merger Sub's  obligation  to consummate  the
Merger and the other transactions  contemplated by the Merger Agreement,  if the
failure to satisfy such condition  arises from a breach of obligation or untruth
or incorrectness of any  representation or warranty arising out of the bad faith
or  willful  misconduct  of the  Company;  or (b) (i) by  Merger  Sub  upon  the
occurrence  of any of the  following:  (1) the  failure of the Company to obtain
stockholder   approval  of  the  Merger  Agreement;   (2)  the  failure  of  the
representations  and  warranties of the Company to be true and correct at and as
of  the  closing   date   (except  to  the  extent  that  the  failure  of  such
representations  and  warranties to be true and correct does not have a Material
Adverse Effect (as defined in the Merger  Agreement  excluding for such purposes
all materiality and knowledge  qualifiers  contained in the  representations and
warranties); (3) the failure of the Company to perform its obligations under the
Merger  Agreement in all material  respects and perform all  covenants  required
thereby on or prior to the closing  date;  (4) failure of the Company to deliver
the officer's  certificate  required by the Merger Agreement certifying that (I)
the representations and warranties of the Company are true and correct at and as
of  the  closing   date   (except  to  the  extent  that  the  failure  of  such
representations  and  warranties to be true and correct does not have a Material
Adverse Effect (as defined in the Merger Agreement) (excluding for such purposes
all materiality and knowledge  qualifiers  contained in the  representations and
warranties),  (II) the  Company  performed  its  obligations  under  the  Merger
Agreement in all material respects and performed all covenants  required thereby
on or prior to the closing date (III) certain  actions have not been  instituted
or  threatened;  and (IV) no Material  Adverse  Change (as defined in the Merger
Agreement)  shall  have  occurred  and the  Company  knows  of no  potential  or
threatened  Material Adverse Change with respect to the Company;  (5) a Material
Adverse  Change or the existence of a potential or threatened  Material  Adverse
Change of which the Company has knowledge;  (6) the failure of any member of the
Management Team to enter into the New Employment  Agreements and agreements with
respect to their respective  equity interests in the Company after the Effective
Time, on terms and  conditions  substantially  similar to those set forth in the
Merger Agreement;  (7) failure of the stockholders party to the Voting Agreement
to perform their obligations thereunder in all material respects; (8) failure of
the parties to the Stockholder's  Agreement dated October 8, 1992 (as amended as
of July 3, 1996) to terminate such agreement; or (9) failure of Ernst & Young to
complete  its audit of the  Company for the fiscal year end June 30, 1998 and to
issue an  unqualified  report with respect  thereto,  but only,  with respect to
clauses (1) through (9) hereof,  if (x) any third party  (other than Merger Sub,
its  affiliates,  or any party to the Voting  Agreement)  shall have  become the
beneficial  owner of more than 20% of the  outstanding  shares of Celadon Common
Stock or (y)(I) any third party (other than Merger Sub or any of its affiliates)
shall have made, or proposed,  communicated  or disclosed in a manner that is or
otherwise  becomes public a bona fide intention to make an Acquisition  Proposal
and (II) on or prior to the  expiration  of the twelve  months  from the date of
termination of the Merger Agreement,  the Company consummates with a third party
an  Acquisition  Proposal or enters into a definitive  agreement with respect to
such Acquisition Proposal,  irrespective of whether the third party is the third
party referred to in clause (I) above;  or (ii) by either party if the Merger is
not approved by the Company's  stockholders  or if the Merger is not consummated
prior to November 30, 1998,  but only if one of the  circumstances  set forth in
clause (x) or (y) above is then existing or shall have occurred.

          In the event that the Merger Agreement is terminated (a) by Merger Sub
upon the  occurrence  of any of the  events  set forth in  clauses  (b)(i)(1)  -
(b)(i)(9) in the immediately preceding paragraph or (b) by the Company or Merger
Sub due to the failure of the stockholders to approve the Merger Agreement,  the
Company shall reimburse




                                       49


<PAGE>

<PAGE>




Merger  Sub,  in an amount not to exceed  $1.5  million,  for the  out-of-pocket
expenses  incurred by Merger Sub in connection with the Merger Agreement and the
transactions contemplated thereby.


AMENDMENT

          The Merger Agreement may be amended by the parties thereto at any time
before or after approval of matters  presented in connection  with the Merger by
the  stockholders of the Company,  but after any such stockholder  approval,  no
amendment  shall  be  made  which  by  law  requires  the  further  approval  of
stockholders  without obtaining such further approval.  The Merger Agreement may
not be amended  except by an instrument  in writing  signed on behalf of each of
the parties thereto.






                                       50


<PAGE>

<PAGE>




          SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

          The selected  consolidated  financial  information  set forth below is
qualified  in its entirety by  reference  to, and should be read in  conjunction
with, the  consolidated  financial  statements and notes thereto included in the
documents   incorporated  by  reference  herein.   The  consolidated   financial
information  set forth  below  for and as of each of the years in the  five-year
period ended June 30, 1997 has been derived from audited consolidated  financial
statements of the Company. The consolidated  financial information for and as of
the  nine-month  periods ended March 31, 1998 and 1997 has been derived from the
unaudited  consolidated  financial  statements  of the  Company.  The  unaudited
financial  statements  include all  adjustments,  consisting of normal recurring
accruals, which the Company considers necessary for the fair presentation of the
financial position and results of operations for these periods.  The results for
the nine-month period ended March 31, 1998 are not necessarily indicative of the
results to be expected for the year ended June 30, 1998. See  "Incorporation  of
Certain Documents by Reference."

<TABLE>
<CAPTION>
                                                                                                  Nine Months Ended

                                                                Year Ended June 30,             March 31,
                                                 1993      1994         1995         1996       1997        1997         1998
                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
INCOME STATEMENT
<S>                                            <C>        <C>         <C>        <C>         <C>        <C>            <C>     
   Operating revenue                           $ 76,558   $ 94,746    $116,360   $166,544    $191,035   $140,759       $164,690
     Operating income                             5,162      8,330       9,179      1,737      12,435      9,509         11,680
   Interest expense, net....................      4,250      4,342       3,171      3,672       4,944      3,662          4,122
   Equity loss in unconsolidated affiliate..        343         --          --        --         --          --         --
   Gain on sale of investment
      in unconsolidated affiliate...........         --      (189)          --        --         --          --         --
   Other (income) expense...................         21        (6)         103         72         (37)       (37)       (86)
   Income (loss) from continuing operations
      before income taxes...................        548      4,183       5,905     (2,007)      7,528      5,884      7,644
   Provision for income taxes (benefit).....        252      1,711       3,690       (411)      3,024      2,354      2,944
     Income (loss) continuing operations            296      2,472       2,215     (1,596)      4,504      3,530      4,700
     Income (loss) discontinued operations        (288)        731     (2,606)    (15,203)        --         --         --
   Net income (loss) .......................          8      3,203       (391)    (16,799)      4,504      3,530      4,700
   Preferred stock dividends and redemption
      premium (1) ..........................        317        262       --            --         --         --         --
       Net income (loss) attributable to         $(309)     $2,941      $(391)   $(16,799)    $ 4,504     $3,530     $4,700
       common stockholders .................

Earnings (loss per common share):
Continuing Operations ......................  $  (.01)     $ .46      $  .31      $  (.20)    $   .59    $   .46     $  .61
Discontinued Operations ....................     (.09)       .15        (.36)       (1.93)         --        --         --
Net income (loss) (2) ......................  $  (.10)     $ .61      $ (.05)      $(2.13)    $   .59    $   .46     $  .61
Dividends per common share..................  $  (.02)   $   --     $    --     $    --       $    --    $   --      $  --
Weighted average number of common shares
  and common share equivalents outstanding      3,263      4,853       7,192        7,879       7,660      7,656      7,734

                                                                                                            Nine Months Ended
                                                               Year Ended June 30,                              March 31,
                                               1993       1994         1995         1996      1997      1997        1998
                                                                 ( IN THOUSANDS)

BALANCE SHEET
   Working Capital (deficit) ............... $   (305)  $ 17,491   $  23,801    $  17,039  $  12,727   $ 11,420     $ 10,241
     Total assets...........................   80,227     99,265     151,624      141,921    139,194    144,730      174,178
     Long-term debt ........................   44,028     29,234      39,557       50,025     54,361     55,918       75,182
   Redeemable Preferred Stock...............    2,000       --           --           --         --        --           --

</TABLE>






                                       51


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
                                                                                                               Nine Months Ended
                                                                      Year Ended June 30,                          March 31,
                                                      1993      1994          1995        1996     1997      1997         1998
                                                                    ( IN THOUSANDS)


<S>                                                <C>       <C>    <C>     <C>    <C>   <C>       <C>      <C>          <C>   
   Redeemable Common Stock................            --        --           3,614         --        --       --           --
   Stockholders' Equity...................         1,538     42,079 (3)     57,839 (4)   41,962    45,794   44,651       54,002
- ------------------
</TABLE>

(1)    Represents (i) dividends and redemption premium on the Series I Preferred
       Stock which was redeemed in fiscal 1994,  (ii)  dividends on the Series F
       12%  Convertible  Preferred Stock which was converted into Celadon Common
       Stock  in  fiscal  1993,  and  (iii)  dividends  on  previously  redeemed
       issuances of preferred stock.
(2)    Calculation of  fully-diluted  net income (loss) per common share for all
       periods prior to 1997 are anti-dilutive. All share and per shares amounts
       have been  adjusted to reflect  the  one-for-3.3  reverse  stock split in
       January 1994.
(3)    Includes  the  effect  of the  net  proceeds  ($29.9  million)  from  the
       Company's  initial  public  offering  and the  conversion  of the  senior
       subordinated debt ($7.6 million) to Celadon Common Stock.
(4)    Includes the effect of the net proceeds  ($15.9  million) from the
       issuance of Celadon Common Stock in a public offering.







                                       52


<PAGE>

<PAGE>




        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

                      (in thousands; except per share data)

     The accompanying  unaudited pro forma condensed  consolidated balance sheet
as of March 31,  1998 has been  prepared  to give  effect to (i) the  Merger and
related  transactions   contemplated  by  the  Merger  Agreement  and  (ii)  the
acquisition of Gerth Transport of Ontario,  Canada ("Gerth"), in each case as if
they had  occurred  as of the  balance  sheet  date.  The  unaudited  pro  forma
condensed consolidated income statement for the year ended June 30, 1997 and for
the nine months  ended  March 31, 1998 have been  prepared to give effect to (i)
the Merger and related  transactions  contemplated  by the Merger  Agreement and
(ii) the  completion of the  acquisition  of the net assets of General  Electric
Transportation  Services  ("GETS") and the acquisition of Gerth, in each case as
if it had  occurred  on  July  1,  1996  and  July 1,  1997,  respectively.  The
acquisitions  of GETS and of Gerth were  completed  on September 3, 1997 and May
22, 1998,  respectively,  and were  accounted  for under the purchase  method of
accounting.  The  recapitalization  of the Company  will be  accounted  for as a
recapitalization.

     All  adjustments  necessary  to fairly  present  this pro  forma  condensed
consolidated financial information have been made based on available information
and assumptions  which, in the opinion of management,  are reasonable.  All such
pro forma  adjustments and the assumptions on which they are based are described
in the  accompanying  notes to the pro forma  condensed  consolidated  financial
statements. The unaudited pro forma condensed consolidated financial information
is  based  upon  and  should  be  read  in  conjunction   with,  the  historical
consolidated  financial statements of the Company and the notes thereto included
elsewhere  in  this  Proxy  Statement.  The  pro  forma  condensed  consolidated
financial  statements do not purport to represent what the Company's  results of
operations or financial  condition  would  actually have been had the Merger and
related transactions  contemplated by the Merger Agreement,  the acquisitions of
GETS and Gerth, and the other adjustments described below in fact occurred as of
such dates or to  project  the  Company's  results of  operations  or  financial
condition for any future period or as of any date. In addition,  there can be no
assurance  that  the  assumptions  used  in the  preparation  of the  pro  forma
condensed consolidated financial statements will prove to be correct.







                                       53


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
       Unaudited Pro Forma Condensed Consolidated Income Statement for the
                            Year Ended June 30, 1997



                                                        (1)              (2)                   (3)
                                                      Recent           Pro Forma      Recapitalization
                                      Historical   Acquisitions       Adjustments       Adjustments         Pro Forma
<S>                                    <C>            <C>                                                   <C>     
Operating revenue                      $191,035       $55,921                                               $246,956
Operating expenses                      178,600        52,894          $(4,538)(A)                           226,956
                                      ----------  -------------      -------------    ---------------      ----------
Operating income                         12,435         3,027            4,538                                19,999
Other (income) expense:
  Interest expense (net)                  4,944           641            2,650(B)         $15,690 (A)         23,926
  Other                                     (37)                                                                 (37)
                                      ----------  -------------      -------------   ----------------      ------------
Income before taxes                       7,528         2,385            1,888            (15,690)            (3,889)
Provision for income taxes
   (benefit)                              3,024           954              755 (C)         (6,276)(B)         (1,543)
                                      ----------  -------------     --------------    ---------------    -------------
Net income                              $ 4,504       $ 1,431           $1,133           ($ 9,414)         ($  2,346)
                                      ==========  ============     ===============    ===============    =============
Per share data - net income:
  Diluted EPS                          $   0.59       $  0.19           $ 0.15                             ($   0.73)
  Basic EPS                            $   0.59       $  0.19           $ 0.15                             ($   0.73)
Average shares outstanding:
  Diluted                                 7,660         7,660            7,660                                      3,200
  Basic                                   7,628         7,628            7,628                                      3,200
Other data:
  EBITDA (4)                          $  22,570       $ 3,883           $6,976                                   $ 33,428
  Depreciation and amortization       $  10,135       $   856           $2,438                                  $  13,429

</TABLE>










                                       54


<PAGE>

<PAGE>



<TABLE>
<CAPTION>
       Unaudited Pro Forma Condensed Consolidated Income Statement for the
                        Nine Months Ended March 31, 1998




                                                 (1)             (2)              (3)
                                               Recent        Pro Forma         Recapitalization
                                 Historical  Acquisitions   Adjustments         Adjustments            Pro Forma



<S>                                <C>          <C>         <C>                                         <C>    
Operating revenue                 $164,690    $ 28,907                                                 $193,597
Operating expenses                 153,010      27,491      $(2,590)(A)                                 177,911
                               ------------   ---------     ----------       --------------------    ------------
Operating income                    11,680       1,416        2,590                                      15,686
Other (income) expense:
  Interest expense (net)             4,122         531        1,168(B)          $ 11,728(A)              17,549
  Other                                (86)                                                                 (86)
                               ------------  ----------     ----------       --------------------    ------------
Income before taxes                  7,644         885        1,422               (11,728)               (1,777)
Provision for income taxes
  (benefit)                          2,944         336          540(C)             (4,457)(B)              (636)
                               ------------  ----------     ----------       --------------------    ------------
Net income                        $  4,700   $     549      $   882              $ (7,272)             ($ 1,141)
                               ============  ==========     ==========       ====================    ===========
Per share data - net income:
  Diluted EPS                     $   0.61   $    0.07      $  0.11                                   ($   0.36)
  Basic EPS                       $   0.61   $    0.07      $  0.12                                   ($   0.36)
Average shares outstanding:
  Diluted                            7,734       7,734        7,734                                       3,200
  Basic                              7,647       7,647        7,647                                       3,200
Other data:
  EBITDA (4)                      $ 21,190    $  2,151      $ 3,744                                    $ 27,085
  Depreciation and amortization   $  9,510    $    735      $ 1,154                                    $ 11,399

</TABLE>








                                       55


<PAGE>

<PAGE>



    NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENTS


     (1)  For the year ended June 30, 1997,  this column reflects the results of
          operations for GETS and Gerth for the entire year. For the nine months
          ended March 31, 1998,  this column  reflects the results of operations
          for GETS  from  July  1,1997  to  September  3,  1997 (the date of its
          acquisition  by the  Company) and the results of  operations  of Gerth
          from July 1, 1997 to May 22, 1998 (the date of its  acquisition by the
          Company). The acquisitions of GETS and Gerth were accounted for by the
          purchase method of accounting.

     (2)  This  column  reflects   certain   adjustments   arising  out  of  the
          acquisition  of GETS and the  acquisition  of Gerth and certain  other
          adjustments as follows:

<TABLE>
<CAPTION>
                                                                                      Year
                                                                                      Ended          Nine Months

<S>                                                                                  <C>               <C>  
          (A)  The following are adjustments to operating expense:                   6/30/97        Ended 3/31/98


          Reflects the elimination of third-party maintenance expense for 480
          trailers acquired in the acquisition of GETS.  The Company's own
          maintenance facilities have absorbed the costs of maintaining these
          trailers.  The savings were computed by comparing the difference
          between the maintenance mileage charge paid by GETS to the
          Company's internal variable cost for trailer maintenance.                 ($235)              ($39)

          Reflects the reduction in liability and cargo insurance and claims
          expense due to incorporating the Gerth operations under the
          Company's then existing insurance policies.  The Company's
          incremental insurance and claims expense as applied to Gerth was
          determined based on the Company's historical cost structure under its
          then existing policies.  The coverages under both policies were
          substantially similar.                                                     (939)              (802)

          Reflects the depreciation expense on 11 tractors and 52 trailers
          acquired from a former affiliate of Gerth as part of the acquisition
          of Gerth.  These tractors and trailers had previously been leased by
          Gerth from such affiliate.                                                  161                120

          Reflects the depreciation expense resulting from the refinancing of
          355 trailers in connection with the acquisition of GETS.  The Company
          assumed existing operating leases for these trailers. These leases
          were refinanced following the acquisition of GETS, and are currently
          treated as capitalized leases.                                              426               142

          Reflects depreciation expense associated with the conversion of
          1,354 trailers from operating leases to capital leases that occurred
          in January 1998.  At that time, the Company declared that it would
          exercise its end of lease option to purchase these trailers.  Upon
          declaration of this intent to purchase, the accounting treatment was
          appropriately changed from operating lease to capital lease.              1,428                714

          Reflects the elimination of the rental expense resulting from the
          refinancing of 355 trailers (discussed above).                             (959)              (320)

          Reflects the elimination of rental expense associated with the
          conversion of 1,354 trailers from operating leases to capital leases
          (discussed above).                                                       (3,812)            (1,906)







                                       56


<PAGE>

<PAGE>





          Reflects  the  expense  savings  associated  with the  turn-in  of 100
          short-term  rental  trailers.  Due to the size of the combined trailer
          pool resulting from the acquisition of Gerth, these trailers represent
          excess  capacity  and will be returned to the lessors and not replaced
          by the Company.                                                            (336)              (252)

          Reflects the elimination of intercompany rental expense on 11 tractors
          and 52 trailers acquired from a former affiliate of Gerth as part of 
          the acquisition of Gerth.  These tractors and trailers had previously 
          been leased by Gerth from such affiliate.                                  (252)              (189)

          Reflects the reduction of third-party sales commission expense paid
          by Gerth for  one-half  of  Gerth's  northbound  Mexico  loads.  Gerth
          utilizes a third-party  agent to solicit  shipments from Mexico to the
          United  States and  Canada.  The  Company  has its own sales  force in
          Mexico, which will assist in soliciting  northbound business on behalf
          of Gerth.  The savings were  calculated by comparing  the  incremental
          difference between Gerth's third-party agent rate and the Company's
          internal cost.                                                             (246)              (204)

          Reflects the elimination of intercompany charges previously allocated
          to GETS by a subsidiary of General Electric Company.  These
          functions have been absorbed by the Company without an
          incremental increase in costs.                                             (198)               (32)

          Reflects the incremental goodwill amortization resulting from the
          purchase accounting treatment of the  acquisitions of GETS and
          Gerth.                                                                      423                177
                                                                                  --------             ------
                Operating expenses subtotal                                       ($4,538)           ($2,590)

          (B)   The following are adjustments to Interest expense:

          Reflects the interest expense relating to the debt incurred to
          purchase GETS and Gerth.                                                   $865               $321

          Reflects the interest expense related to the refinancing of 355 
          trailers discussed above.                                                   277                 92

          Reflects the interest expense associated with the conversion of 1,354
          trailers from operating leases to capital leases (discussed above).        1,508               754
                                                                                  ----------           ---------
                Interest expense subtotal                                           $2,650            $1,168
     
     (C)   Reflects the income tax effect of the pro forma adjustments at an
           assumed rate of 40% for 1997 and 38% for 1998.                              755               540
</TABLE>

(3)       This column reflects  certain effects of the  recapitalization of the
          Company as follows:

          (A) Reflects the interest expense and amortization of financing fees
              related to the Financing, the CTSI Senior  Subordinated  Notes,
              and the Company Senior Discount Notes, and expenses, net of a
              decrease in interest expense from the assumed repayment of
              existing long-term debt as follows:








                                       57


<PAGE>

<PAGE>



<TABLE>
<CAPTION>

                                                            For Year      For Nine Months
                                                             Ended             Ended
                                                         June 30, 1997     March 31, 1998
<S>                                                         <C>              <C>    
Pro forma interest expense on new debt (a)..............    $18,741          $14,032
Pro forma amortization of financing fees (b)............      1,308              981
Fee for unused portion of the Financing (c).............        843              632
Decrease from repayment of existing long-term debt......     (5,202)          (3,917)

      New pro forma interest adjustment.................    $15,690          $11,728
                                                          ==========       =============
</TABLE>


     (a)  Pro forma  adjustment  to record  interest  expense  on new debt is as
          follows:

<TABLE>
<CAPTION>
                                                                          Pro forma       Pro Forma Interest
                                                         Assumed      Interest Expense      Expense for Nine
                                          Assumed      Outstanding     for Year Ended          Months Ended
Assumed New Debt                       Interest Rate     Balance       June 30, 1997         March 31, 1998
<S>                                        <C>            <C>              <C>                  <C>       
Revolver...............................    8.0%           $6,485       $      519            $      389
CTSI Senior Subordinated Notes.........   10.0%          150,000           15,000                11,250
Company Senior Discount Notes..........   12.5%           25,000            3,223                 2,393
                                                                       --------------    --------------------
                                                                       $   18,741               $14,032
                                                                       ==============    ====================
</TABLE>




          If the interest  rate for the Revolver was to increase  (decrease)  by
          1/8 of 1.0% net income would decrease (increase) by less than $100 for
          the year  ended June 30,  1997 and less than $100 for the nine  months
          ended March 31, 1998.

     (b)  Pro forma adjustment to reflect amortization of an estimated $9,300 of
          financing  fees  related to the  Financing,  CTSI Senior  Subordinated
          Notes and Company Senior Discount Notes.

     (c)  Represents  the  commitment fee equal to 0.5% per annum of the undrawn
          portion of the available commitment under the Financing.  (B) Reflects
          the income tax effect of the pro forma  adjustments at an assumed rate
          of 40% for  1997 and 38% for  1998.  The  actual  tax  benefit  may be
          limited  as  the  Company  is in a  net  operating  loss  carryforward
          position  and the tax  benefit of  additional  losses may  require the
          recognition of a valuation  allowance to reduce such benefit under FAS
          No.  109.  In  addition,  there  can  be no  assurance  that  interest
          accretion on the Company Senior Discount Notes will be tax deductible.

(4)  "EBITDA" is defined as earnings before  interest,  taxes,  depreciation and
     amortization. Although EBITDA is not a measure of performance calculated in
     accordance  with GAAP,  the Company  believes  that EBITDA is accepted as a
     generally  recognized  measure of  performance  in the truckload  industry.
     Nevertheless,  this measure  should not be  considered in isolation or as a
     substitute for operating income, net income, net cash provided by operating
     activities or any other  measure for  determining  the Company's  operating
     performance or liquidity which is calculated in accordance with GAAP.





                                       58


<PAGE>

<PAGE>





            Unaudited Pro Forma Condensed Consolidated Balance Sheet
                              as of March 31, 1998


<TABLE>
<CAPTION>

                                                                        (1)          (2)            (3)
                                                        Company        Gerth        Gerth     Recapitalization
                                                       Historical    Historical   Pro Forma      Adjustments       Pro Forma
                                                                                 Adjustments
Assets
Current assets:
<S>                                                     <C>                                                  <C>   
  Cash  and cash equivalents                            $  1,657                                                   $1,657
  Trade receivables, net                                  31,533      $6,108                                       37,641
  Other current assets                                    15,585                                                   15,585
   Total current assets                                   48,775       6,108                                       54,883
Fixed assets, net                                        111,650       7,023       $864                           119,537
Goodwill and Intangibles                                   9,022                  2,750                            11,772
Fees and expenses                                                                               $9,300 (A)          9,300
Other assets                                               4,731         386                                        5,117
   Total assets                                         $174,178     $13,518     $3,614         $9,300           $200,610

Liabilities and stockholders' equity (deficit)
Current liabilities:
   Accounts payable and accrued expenses                 $19,635      $3,095       $900                           $23,630
   Current maturities of debt                             18,872       1,340                  $(12,192)(B)          8,021
     Total current liabilities                            38,507       4,435        900        (12,192)            31,651
Financing                                                                                        6,485 (B)          6,485
Capital lease obligations, less current maturities        64,099       5,361                   (37,375)(B)         32,085
Existing long-term debt, less current maturities          11,083       2,603      3,833        (17,518)(B)
CTSI Subordinated Notes                                                                        150,000 (B)        150,000
Company Discount Notes                                                                          25,000 (B)         25,000
      Total debt, less current maturities                 75,182       7,964      3,833        126,592            213,570
Other liabilities                                          9,475                                                    9,475
      Total liabilities                                  123,164      12,399      4,733        114,400            254,696
Minority Interest                                             12                                                       12
Stockholders' equity (deficit)                            51,002       1,119     (1,119)       (105,100)(C)       (54,098)
      Total liabilities and stockholders' equity
      (deficit)                                         $174,178     $13,518     $3,614          $9,300          $200,610
</TABLE>





                                       59


<PAGE>

<PAGE>





(1)  This  column  reflects  the  historical  balances  of assets  acquired  and
     liabilities assumed pursuant to the Gerth acquisition.

(2)  This column  reflects the  application  of purchase  accounting  to the net
     assets acquired in connection with the acquisition of Gerth.

(3)  This column reflects certain effects of the recapitalization of the Company
     as follows:


     (A)  Represents  financing  fees incurred in connection  with the Financing
          and the  issuance  of the CTSI Senior  Subordinated  Notes and Company
          Senior  Discount  Notes and advisory fees incurred in connection  with
          raising such financing.

     (B)  Represents  the  Revolver,  CTSI  Senior  Subordinated  Notes  and the
          Company Senior  Discount Notes used to fund the  recapitalization  and
          refinance existing indebtedness and certain capital leases.

     (C)  Components of pro forma adjustments to stockholders'  equity (deficit)
          are as follows:

<TABLE>
<CAPTION>

<S>                                                                                           <C>    
Equity investment by Odyssey.............................................   $57,600
Less:
  Payment of cash consideration in recapitalization (including fees and
  expenses)............................................................... (159,191)(1)
  Payment to holders of options, net......................................   (3,397)(2)
  Payment to holders of warrants, net.....................................     (111)(3)
Subtotal.................................................................  (162,700)
Net pro forma adjustment................................................. $(105,100)
</TABLE>

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

     1    Represents  payments to stockholders  for 7,401,989  shares of Celadon
          Common Stock  (other than 320,000  shares to be retained by an officer
          and director and an entity  affiliated  with a director of the Company
          and an  affiliate  of a  director)  at the  Cash  Merger  Price at the
          Effective Time and $11,151 of fees and expenses.

     2    Represents  payments  to holders  of options to  purchaseapproximately
          444,675 shares of Celadon  Common Stock at the Cash Merger Price,  net
          of the aggregate option exercise price.

     3    Represents  payments to Hanseatic to purchase 12,121 shares of Celadon
          Common Stock at the Cash Merger Price,  net of the  aggregate  warrant
          exercise price.










                                       60


<PAGE>

<PAGE>




                           MARKET PRICES AND DIVIDENDS

          Celadon Common Stock is traded on the Nasdaq National Market under the
symbol  "CLDN."  On June 22,  1998,  the last  trading  day prior to the  public
announcement that Celadon and Merger Sub had executed the Merger Agreement,  the
high and low sale  prices per share of Celadon  Common  Stock as reported on the
Nasdaq National Market were $15.00 and $14.25, respectively.

          The following  table sets forth the high and low sale prices per share
of Celadon  Common  Stock on the Nasdaq  National  Market  with  respect to each
quarterly period since January 1, 1996.

<TABLE>
<CAPTION>



                                                               HIGH        LOW
FISCAL 1997
<S>                    <C>           <C>                           <C>         <C>    
   First Quarter (July 1 - September 30)...................   $  9.50     $ 5.75
   Second Quarter (October 1 - December 31)................    $11.25     $ 8.47
    Third Quarter (January 1 - March 31)...................    $12.75     $10.00
   Fourth Quarter (April 1 - June 30)......................    $11.75     $10.25

FISCAL 1998
   First Quarter (July 1 - September 30)...................    $15.75     $11.13
   Second Quarter (October 1 - December 31)................    $17.00     $12.88
   Third Quarter (January 1 - March 31)....................    $16.00     $13.00
   Fourth Quarter (April 1 - June 22)......................    $15.38     $12.75
   Fourth Quarter (June 23 - June 30)......................    $19.25     $14.00
FISCAL 1999
   First Quarter (July 1 -      )..........................    $_____     $_____
</TABLE>

          Although  the Company has paid cash  dividends  on the Celadon  Common
Stock from time to time,  it has not paid any  dividends  on the Celadon  Common
Stock in 1997 and 1998 and has no present  intention of paying cash dividends on
its  common  stock in the  foreseeable  future.  In  addition,  the  payment  of
dividends by the Company is subject to certain  restrictions under the Company's
existing  credit  agreements,  which will be refinanced  in connection  with the
Merger.  Under the  Merger  Agreement,  the  Company  has  agreed not to pay any
dividends on the Celadon Common Stock prior to the Effective  Time.  Pursuant to
the terms of the agreements contemplated by the Financing Letters, the Surviving
Corporation's ability to pay certain dividends will be restricted.


                             FINANCING OF THE MERGER

          Financing of the Merger will require  approximately  $239.1 million to
pay the Cash Merger Price, to pay the value of the Options, to refinance certain
existing  indebtedness and capital leases of Celadon and its  subsidiaries  (the
"Refinancing"),  and to pay the fees and expenses in connection  with the Merger
and such  financing.  These funds are  expected  to be provided  through (i) the
issuance by CTSI of $150 million of the CTSI Senior Subordinated Notes; (ii) the
issuance by the Company of the Company Senior  Discount Notes for gross proceeds
of $25  million;  (iii)  drawings  of up to $7.5  million  under the $25 million
Revolver,  and (iv) equity financing  provided by Odyssey in the amount of $57.6
million through the purchase of the common stock of Merger Sub.

          CTSI Senior  Subordinated  Notes.  CTSI  intends to issue $150 million
principal  amount  of  CTSI  Senior  Subordinated  Notes  on  or  prior  to  the
consummation of the Merger. It is anticipated that the CTSI Senior




                                       61


<PAGE>

<PAGE>




Subordinated   Notes  will  be  issued  in  a  private   placement  exempt  from
registration under the Securities Act pursuant to Rule 144A.

          Terms of CTSI Senior Subordinated Notes.

               Principal and Maturity.  The CTSI Senior  Subordinated Notes will
be limited in  aggregate  principal  amount to $150  million and are expected to
mature ten years from the date of issuance.

               Ranking.  The CTSI Senior  Subordinated  Notes are expected to be
general  unsecured  obligations of CTSI and  subordinated in right of payment to
all  existing  and  future  senior   indebtedness   of  CTSI.  The  CTSI  Senior
Subordinated   Notes  are  expected  to  be  effectively   subordinated  to  all
indebtedness  and  other  liabilities   (including  trade  payables)  of  CTSI's
subsidiaries. The CTSI Senior Subordinated Notes are expected to rank pari passu
with any future senior subordinated indebtedness of CTSI and senior to all other
subordinated indebtedness of CTSI.

               Redemption. The CTSI Senior Subordinated Notes are expected to be
redeemable,  at the option of CTSI, in whole at any time or in part from time to
time, at the dates and redemption prices set forth in the indenture with respect
thereto (the "Senior Subordinated Indenture").  In addition, at any time or from
time to time, as described in the Senior  Subordinated  Indenture,  CTSI may, at
its option, redeem the CTSI Senior Subordinated Notes with the net cash proceeds
of  one or  more  Equity  Offerings  (as  defined  in  the  Senior  Subordinated
Indenture).

               Change of Control. The Senior Subordinated  Indenture is expected
to provide  that upon the  occurrence  of a Change of Control (as defined in the
Senior  Subordinated   Indenture),   each  Holder  (as  defined  in  the  Senior
Subordinated Indenture) will have the right to require that CTSI purchase all or
a portion of such Holder's CTSI Senior  Subordinated  Notes at a purchase  price
equal to 101% of the principal  amount thereof plus accrued interest to the date
of purchase.

               Certain Covenants.  The Senior Subordinated Indenture is expected
to contain  certain  covenants with respect to CTSI and its  subsidiaries  that,
among  other  things  and  subject  to  certain  exceptions,  restrict  (a)  the
incurrence  of additional  indebtedness;  (b) the payment of dividends and other
restricted payments;  (c) the creation of certain liens; (d) the use of proceeds
from sales of assets and subsidiary stock; and (e) transactions with affiliates.
The Senior  Subordinated  Indenture  will also  restrict  the ability of CTSI to
consolidate  or merge with or into, or to transfer all or  substantially  all of
its assets to, another person. In addition,  under certain  circumstances,  and,
subject to the terms and  conditions  of the Revolver  and the CAPEX line,  CTSI
will be required to offer to purchase  the CTSI Senior  Subordinated  Notes,  in
whole or in part,  with the  proceeds of certain  Asset Sales (as defined in the
Senior  Subordinated  Indenture)  at a  purchase  price  equal  to  100%  of the
principal  amount  thereof,  plus accrued and unpaid  interest to the repurchase
date.

               Events of Default. The Senior Subordinated  Indenture is expected
to provide that the events of default will include  customary events of default,
including, without limitation,  payment defaults, covenants defaults, bankruptcy
and insolvency, judgments, and cross acceleration of and failure to pay at final
maturity  certain  other  indebtedness,  subject  to, in certain  circumstances,
notice and grace provisions.

               Company Senior Discount Notes.  The Company intends to issue, for
gross proceeds of $25 million,  the Company Senior Discount Notes on or prior to
the  consummation  of the Merger.  It is  anticipated  that the  Company  Senior
Discount Notes will be issued in a private  placement  exempt from  registration
under the Securities Act pursuant to Rule 144A.

         Terms of Company Senior Discount Notes.

               Principal and Maturity. The Company Senior Discount Notes will be
issued at a substantial  discount from their principal  amount at maturity so as
to generate  gross  proceeds  to the Company of $25 million and are  expected to
mature twelve years from the date of issuance.





                                       62


<PAGE>

<PAGE>




               Ranking.  The Company  Senior  Discount  Notes are expected to be
general unsecured  obligations of the Company and to rank pari passu in right of
payment to all existing and future senior indebtedness of the Company and senior
in right of payment to all  subordinated  obligations of the Company.  Since the
Company is a holding company and conducts its business through subsidiaries, the
Company  Senior   Discount  Notes  will  be  effectively   subordinated  to  all
indebtedness and other  liabilities  (including trade payables) of the Company's
subsidiaries.

               Redemption.  The Company Senior Discount Notes are expected to be
redeemable,  at the option of the Company,  in whole at any time or in part from
time to time, at the dates and redemption prices set forth in the indenture with
respect thereto (the "Senior Discount  Indenture").  In addition, at any time or
from time to time, as described in the Senior  Discount  Indenture,  the Company
may, at its option,  redeem the Company Senior  Discount Notes with the net cash
proceeds of one or more  Equity  Offerings  (as  defined in the Senior  Discount
Indenture).

               Change of Control.  The Senior Discount  Indenture is expected to
provide  that upon the  occurrence  of a Change of  Control  (as  defined in the
Senior  Discount  Indenture),  each  Holder (as  defined in the Senior  Discount
Indenture)  will have the right to require  that the Company  purchase  all or a
portion of such Holder's Company Senior Discount Notes at a purchase price equal
to 101% of the  Accreted  Value (as  defined in the Senior  Discount  Indenture)
thereof.

               Certain  Covenants.  The Senior Discount Indenture is expected to
contain certain covenants with respect to the Company and its subsidiaries that,
among  other  things  and  subject  to  certain  exceptions,  restrict  (a)  the
incurrence  of additional  indebtedness;  (b) the payment of dividends and other
restricted payments;  (c) the creation of certain liens; (d) the use of proceeds
from sales of assets and subsidiary stock; and (e) transactions with affiliates.
The Senior  Discount  Indenture will also restrict the ability of the Company to
consolidate  or merge with or into, or to transfer all or  substantially  all of
its assets to, another person. In addition,  under certain  circumstances,  and,
subject to the terms and  conditions  of the  Revolver  and the CAPEX line,  the
Company will be required to offer to purchase the Company Senior Discount Notes,
in whole or in part, with the proceeds of certain Asset Sales (as defined in the
Senior  Discount  Indenture)  at a purchase  price equal to 100% of the Accreted
Value thereof, plus accrued and unpaid interest, if any, to the repurchase date.

               Events of Default.  The Senior Discount  Indenture is expected to
provide  that the events of default will  include  customary  events of default,
including, without limitation,  payment defaults, covenant defaults,  bankruptcy
and insolvency, judgments, and cross acceleration of and failure to pay at final
maturity  certain  other  indebtedness,  subject  to, in certain  circumstances,
notice and grace provisions.

Bridge Loans

          In the event that the offering of the CTSI Senior  Subordinated  Notes
and the Company  Senior  Discount  Notes are not  consummated at or prior to the
Effective  Time,  CTSI and the  Company  intend to incur the Bridge  Loans in an
amount aggregating $125 million. The Bridge Loans will be governed by definitive
loan and related  agreements to be entered into by each of CTSI and the Company,
as borrower, and BT, as Lender.

          In connection  with the execution of the BT Financing  Letter,  Merger
Sub engaged BT Alex. Brown Incorporated (the "Take-Out Bank") to privately place
debt   securities  of  CTSI  and  the  Surviving   Corporation   (the  "Take-Out
Securities"),  the  proceeds of which will be used to finance the Merger and the
Refinancing  or to prepay the Bridge  Loans and pay related  fees and  expenses.
CTSI and the Company  will  prepare an offering  memorandum  with respect to the
CTSI Senior  Subordinated  Notes and the Company Senior Discount  Notes.  Upon a
request from the  Take-Out  Bank,  CTSI and the  Surviving  Corporation  will be
required to take all commercially  reasonable  actions necessary or desirable to
privately  place fixed rate debt  securities on terms  specified by the Take-Out
Bank, subject to certain conditions.




                                       63


<PAGE>

<PAGE>




          CTSI Bridge Loan ($100 million).

               Guarantees.  The CTSI Bridge Loan will be  guaranteed on a senior
subordinated  basis by each of CTSI's  subsidiaries,  if any, that guarantee the
Revolver and the CAPEX Line.

               Maturity.  The  commitment  to provide the CTSI Bridge Loan shall
automatically  expire on  November  30, 1998 if the Bridge Loan has not yet been
funded,  except if the  failure to fund the CTSI  Bridge  Loan was caused by the
failure of BT to fulfill its  obligations  under the BT  Financing  Letter.  All
outstanding  amounts under the CTSI Bridge Loan are required to be repaid on the
earlier of (i) one year following the initial funding date (the "Initial Funding
Date") of any portion of the CTSI  Bridge Loan and (ii) the closing  date of any
permanent financing. If CTSI fails to raise permanent financing before the first
anniversary  of the  Initial  Funding  Date,  the CTSI Bridge  Loan,  subject to
certain  exceptions,  will be  automatically  converted into an unsecured senior
subordinated term loan facility (the "CTSI Converted Term Loan") with a maturity
of six months after the scheduled maturity of the Revolver and the CAPEX Line.

               Fees.  CTSI will be required to pay customary  fees in connection
with the CTSI Bridge Loan.

               Use of  Proceeds.  The CTSI  Bridge  Loan is  expected to be made
available to the Company to finance in part the Merger and certain related costs
and expenses, and for the Refinancing.

               Interest.  The CTSI Bridge Loan and the CTSI  Converted Term Loan
will bear interest at an annual rate equal to the greater of  three-month  LIBOR
and the ten-year  Treasury rate,  reset monthly,  plus 5.5% per annum (the "CTSI
Interest  Rate").  Such spread over LIBOR or the Treasury  rate, as the case may
be, will  automatically  increase by 0.5% at the end of each three-month  period
after the Initial  Funding Date that the CTSI Bridge Loan or CTSI Converted Term
Loan  remains  outstanding.  The CTSI  Interest  Rate will not exceed  16.0% per
annum.  At any time on or after the CTSI  Conversion  Date, the interest rate on
the CTSI  Converted  Term Loan will,  at the  election of BT, be  converted to a
fixed rate equal to the floating rate then in effect (the "CTSI Fixed Rate").

          Interest on the CTSI Bridge Loan and the CTSI Converted Term Loan will
be payable in cash on a quarterly basis; provided, however, that interest on the
CTSI Converted Term Loan bearing interest at the CTSI Fixed Rate will be payable
on a  semi-annual  basis.  Interest  will be paid in cash to the extent that the
combined  sum of interest on the CTSI  Bridge Loan and the CTSI  Converted  Term
Loan is less than or equal to 14% per annum.  To the extent  that such  combined
sum is not paid in cash, it will be paid in debt  securities  having  provisions
identical to the CTSI Bridge Loan or the CTSI  Converted  Term Loan, as the case
may be; provided that such combined sum of interest (cash or otherwise) will not
exceed 16% per annum.

               Ranking. The CTSI Bridge Loan and the guarantee thereof will be a
senior  subordinated  obligation of CTSI and each guarantor,  respectively,  and
will rank (i) pari passu with all other senior subordinated indebtedness of CTSI
or  such  guarantor,  as the  case  may  be,  (ii)  senior  to any  subordinated
indebtedness of CTSI or such guarantor,  as the case may be, and (iii) junior in
right of payment to all senior  indebtedness of CTSI or such  guarantor,  as the
case may be.

               Prepayments. CTSI will be required to prepay the CTSI Bridge Loan
plus  accrued  interest  and any  other  amounts  payable  thereon  with the net
proceeds from the sale of any debt  securities or equity  securities in a public
offering or private  placement by CTSI or any of its  subsidiaries to the extent
that such  proceeds  are not used to retire bank debt.  CTSI will be required to
make an offer to purchase  all notes  outstanding  under the CTSI Bridge Loan or
the CTSI Converted Term Loan upon a change of control.

               CTSI may prepay the CTSI Bridge Loan or the CTSI  Converted  Term
Loan,  in whole or in part,  at any time at a redemption  price equal to 100% of
the principal amount thereof plus accrued interest thereon;  provided,  however,
that if the CTSI  Converted  Term Loan bears interest at the CTSI Fixed Rate, it
will be subject to redemption restrictions and premiums customary for high-yield
debt securities.




                                       64


<PAGE>

<PAGE>




               Debt Security Exchange. BT will have the right to require CTSI to
exchange the CTSI Converted Term Loan for an equal principal amount of long-term
notes (the "CTSI Exchange  Notes") bearing  interest at the CTSI Fixed Rate with
terms and conditions  similar to those for high-yield debt  securities.  BT will
have customary and mutually  acceptable  registration rights with respect to the
CTSI Exchange Notes,  including a registered exchange offer, or if not permitted
by law to effect an exchange offer, demand registration rights.

               Representations and Warranties, Conditions, and Covenants. The BT
Financing Letter provides that the  documentation  for the CTSI Bridge Loan will
contain  customary  representations  and  warranties by CTSI. In addition,  such
documentation  is  expected  to contain  customary  conditions  to  funding  and
affirmative and negative  covenants for high-yield  transactions (with customary
carve-outs and exceptions),  including, without limitation,  restrictions on the
ability of CTSI and its subsidiaries to (i) incur additional indebtedness,  (ii)
pay  certain   dividends  and  make  certain  other   restricted   payments  and
investments,  (iii) create liens,  (iv) enter into transactions with affiliates,
and (v) merge,  consolidate or transfer  substantially  all of their  respective
assets.  It is  expected  that  during  the term of the CTSI  Bridge  Loan,  the
covenants  applicable to the CTSI Bridge Loan may be more  restrictive  than the
covenants  applicable to the CTSI  Converted  Term Loan, and it is expected that
such covenants  will include  additional  prohibitions  relating to asset sales,
certain  acquisitions,  certain debt  incurrences  and certain  other  corporate
transactions.

               Events of Default.  The BT  financing  Letter  provides  that the
events of default under the loan  documentation will include customary events of
default,  including,  without limitation,  payment defaults,  covenant defaults,
bankruptcy and insolvency,  judgments,  and cross acceleration of and failure to
pay at final maturity certain other indebtedness aggregating $5 million or more,
subject to, in certain cases, notice and grace provisions.

         Company Bridge Loan ($25 million).

               Guarantees. The Company Bridge Loan will not be guaranteed.

               Maturity. The commitment to provide the Company Bridge Loan shall
automatically expire on November 30, 1998 if the Company Bridge Loan has not yet
been funded, except if the failure to fund the Company Bridge Loan was caused by
the failure of BT to fulfill its obligations under the BT Financing Letter.  All
outstanding  amounts under the Company Bridge Loans are required to be repaid on
the earlier of (i) one year  following  the initial  funding date (the  "Initial
Funding  Date") of any portion of the Company  Bridge Loans and (ii) the closing
date of any permanent  financing.  If Company fails to raise permanent financing
before the first  anniversary  of the Initial  Funding Date,  the Company Bridge
Loan,  subject to certain  exceptions,  will be automatically  converted into an
unsecured senior  subordinated  term loan facility (the "Company  Converted Term
Loan")  with a maturity of twelve  months  after the  scheduled  maturity of the
Revolver and the CAPEX Line.

               Fees.  The  Company  will be required  to pay  customary  fees in
connection with the Company Bridge Loan.

               Use of Proceeds.  The Company  Bridge Loan is expected to be made
available  to  the  Company  to  finance  in  part  the  Merger  and  the  other
transactions  contemplated by the Merger  Agreement  (including the Refinancing)
and to pay certain related costs and expenses.

               Interest.  The Company Bridge Loan and the Company Converted Term
Loan will bear  interest at an annual  rate equal to the greater of  three-month
LIBOR and the ten-year  Treasury rate,  reset monthly,  plus 8.0% per annum (the
"Company  Interest  Rate").  Such spread over LIBOR or the Treasury rate, as the
case may be, will automatically  increase by 0.5% at the end of each three-month
period after the Initial  Funding  Date that the Company  Bridge Loan or Company
Converted  Term Loan remains  outstanding.  The Company  Interest  Rate will not
exceed 18.5% per annum. At any time on or after the Company Conversion Date, the
interest rate on the Company Converted Term Loan will, at the election of BT, be
converted  to a fixed  rate  equal to the  floating  rate  then in  effect  (the
"Company Fixed Rate").




                                       65


<PAGE>

<PAGE>




               Interest  on the Company  Bridge  Loan and the Company  Converted
Term Loan will he payable in cash on a quarterly basis; provided,  however, that
interest  on the Company  Converted  Term Loan  bearing  interest at the Company
Fixed Rate will be payable on a semi-annual basis. Interest will be paid in cash
to the extent that the combined  sum of interest on the Company  Bridge Loan and
the Company Converted Term Loan is less than or equal to 16.5% per annum. To the
extent  that  such  combined  sum is not paid in  cash,  it will be paid in debt
securities having provisions identical to the Company Bridge Loan or the Company
Converted  Term Loan,  as the case may be;  provided  that such  combined sum of
interest (cash or otherwise) will not exceed 18.5% per annum.  The Company shall
have the right to pay interest  through the issuance of additional  indebtedness
in lieu of cash at any  time  prior  to the  fifth  anniversary  of the  Initial
Funding  Date or,  if later,  so long as the CTSI  Converted  Term Loan  remains
outstanding.

               Ranking.  The Company Bridge Loan will be a senior  obligation of
the Company,  and will rank (i) pari passu with all other senior indebtedness of
Company and (ii) senior to any subordinated indebtedness of the Company.

               Prepayments.  The Company  will be required to prepay the Company
Bridge Loan plus accrued interest and any other amounts payable  thereunder with
the net proceeds  from the sale any debt  securities  or equity  securities in a
public  offering or private  placement by Company or any of its  subsidiaries to
the extent that such proceeds are not used to retire bank debt. The Company will
be required to make an offer to purchase all notes outstanding under the Company
Bridge Loan or the Company Converted Term Loan upon a change of control.

               The  Company  may prepay the  Company  Bridge Loan or the Company
Converted  Term Loan,  in whole or in part,  at any time at a  redemption  price
equal to 100% of the principal  amount  thereof plus accrued  interest  thereon;
provided, however, that if the Company Converted Term Loan bears interest at the
Company Fixed Rate, it will be subject to redemption  restrictions  and premiums
customary for high-yield debt securities.

               Debt  Security  Exchange.  BT will have the right to require  the
Company to  exchange  the  Company  Converted  Term Loan for an equal  principal
amount of long-term notes (the "Company Exchange Notes") bearing interest at the
Company  Fixed Rate with terms and  conditions  similar to those for  high-yield
debt  securities.  BT will have customary and mutually  acceptable  registration
rights  with  respect to the Company  Exchange  Notes,  including  a  registered
exchange offer,  or if not permitted by law to effect an exchange offer,  demand
registration rights.

               Representations and Warranties, Conditions, and Covenants. The BT
Financing  Letter  provides that the  documentation  for the Company Bridge Loan
will  contain  customary  representations  and  warranties  by the  Company.  In
addition,  such  documentation  is expected to contain  customary  conditions to
funding and affirmative and negative covenants for high-yield transactions (with
customary   carve-outs   and   exceptions),   including,   without   limitation,
restrictions  on the ability of the Company  and its  subsidiaries  to (i) incur
additional  indebtedness,  (ii) pay certain  dividends  and make  certain  other
restricted  payments  and  investments,  (iii)  create  liens,  (iv)  enter into
transactions   with   affiliates,   and  (v)  merge,   consolidate  or  transfer
substantially  all of their  respective  assets.  It is expected that during the
term of the Company Bridge Loan, the covenants  applicable to the Company Bridge
Loan  may be more  restrictive  than the  covenants  applicable  to the  Company
Converted  Term  Loan,  and it is  expected  that such  covenants  will  include
additional  prohibitions relating to asset sales, certain acquisitions,  certain
debt incurrences, and certain other corporate transactions.

               Events of Default.  The BT  Financing  Letter  provides  that the
events of default under the loan  documentation will include customary events of
default,  including,  without limitation,  payment defaults,  covenant defaults,
bankruptcy and insolvency,  judgments,  and cross acceleration of and failure to
pay at final maturity certain other indebtedness aggregating $5 million or more,
subject to, in certain cases, notice and grace provisions.




                                       66


<PAGE>

<PAGE>




Revolving Credit Facility ($25 million) and CAPEX Line ($150 million).

          Merger Sub has obtained the GE Financing  Letter  pursuant to which GE
has  agreed on the terms and  conditions  provided  therein  to the $25  million
Revolver  and the $150  million  CAPEX Line (the CAPEX  Line  together  with the
Revolver,  the  "Financing").  The  Revolver is to be used for  working  capital
purposes and other corporate  purposes of CTSI  (including to partially  finance
the Refinancing in an amount not to exceed $7.5 million).  Use of the CAPEX Line
is limited to certain permitted capital expenditures and permitted acquisitions.

          Pursuant  to the  GE  Financing  Letter,  GE  reserves  the  right  to
syndicate  all  or  a  portion  of  the  Financing  to  one  or  more  financial
institutions.  The  Company,  CTSI,  Odyssey  and Merger Sub have each agreed to
assist GE in the  syndication  of the  transaction  by  providing,  among  other
things, such information and cooperation of officers,  directors,  and employees
as is requested by GE in connection with such syndication.

          Use of Proceeds;  Maturity. Up to $7.5 million of the Revolver will be
made  available  to CTSI to finance,  in part,  the  Refinancing  on the date of
consummation of the Merger (the "Initial  Borrowing Date"). The remainder of the
Revolver will be made available for loans  ("Revolver  Loans") after the Initial
Borrowing Date to be used for working capital requirements and general corporate
purposes of CTSI.  Loans under the CAPEX Line ("CAPEX Loans",  and together with
the  Revolver  Loans,  the "Loans"  and each a "Loan")  will be used for certain
permitted capital expenditures and permitted  acquisitions.  No CAPEX Loans will
be made on the Initial  Borrowing  Date.  Both the Revolver  Loans and the CAPEX
Loans will mature on the fifth anniversary of the Initial Borrowing Date. If the
Revolver is  terminated  for any reason prior to  maturity,  the CAPEX Line will
immediately be due and payable in full.  Borrowings  under the  Refinancing  are
subject to borrowing base tests.

          Prepayments.  The GE Financing Letter  contemplates  that CTSI will be
required to make prepayments against principal in the following amounts: (a) all
net  proceeds  of any  sale or other  disposition  of any of the  assets  of the
Surviving  Corporation  or any of its  subsidiaries  (other  than  the  sale  of
inventory in the ordinary  course),  (b) subject to  exceptions  for repairs and
replacements,  all net insurance  proceeds or other awards payable in connection
with the loss,  destruction,  or  condemnation  of any  assets of the  Surviving
Corporation or its subsidiaries,  (c) 100% of the net proceeds from the issuance
or sale of debt which is used to refinance debt incurred under the CAPEX Line to
purchase  tractors,  trailers,  and other  equipment and (d) 50% of the net cash
proceeds from the sale or issuance of public  equity which is not  determined by
GE to be for permitted capital expenditures and permitted acquisitions.

          Mandatory  prepayments made pursuant to the preceding  paragraph shall
be applied as follows:  (a) net proceeds from the  disposition  of the Surviving
Corporation's or any of its subsidiaries tractors or trailers, any net insurance
proceeds related to the loss, destruction or condemnation of such assets, or any
net proceeds from the sale or issuance of public equity or debt securities shall
first be applied against  outstanding CAPEX Loans until such Loans are repaid in
full,  second  against  outstanding  swing line advances until such advances are
repaid in full, and third against outstanding Revolving Loans; and (b) all other
such payments  shall be applied first  against  outstanding  swing line advances
until such advances are repaid in full,  second  against  outstanding  Revolving
Loans until such Loans are repaid in full, and third against  outstanding  CAPEX
Loans.  In general,  such  payments  will not require a permanent  reduction  in
availability;  provided,  that  such net  proceeds  attributable  to the sale or
issuance of debt or public  equity and requiring  prepayments  above shall in an
amount equal to any such proceeds permanently reduce commitments under the CAPEX
Line. In addition to the foregoing and without requiring a mandatory  prepayment
of outstanding  Loans,  the net proceeds from capital leases used to finance the
purchase of tractors,  trailers,  and other  equipment  which was not previously
financed with  proceeds of the CAPEX Line will  permanently  reduce  commitments
under  the  CAPEX  Line in an  amount  equal to the  lesser  of (a) 100% of such
proceeds and (b) the excess of (i) the maximum CAPEX Line over (ii)  outstanding
CAPEX Loans at the time of such issuance.

          In addition,  CTSI make  voluntary  prepayments of all, or any portion
of, the Loans and may voluntarily  reduce the commitment  under the Revolver and
/or CAPEX Line in minimum  amounts to be agreed upon at any time, upon a minimum
of three days' (in the case of Loans  bearing  interest  based on the LIBOR Rate
and otherwise one day's) prior written notice.  In connection with any voluntary
prepayment or any mandatory




                                       67


<PAGE>

<PAGE>




prepayment  pursuant to clause (d) of the first paragraph of this section,  CTSI
will be obligated to pay a prepayment premium and LIBOR breakage costs, if any.

          Interest. At CTSI's option, all Loans will bear interest at either (a)
a floating  rate equal to the  higher of (i) the prime rate as  reported  in the
Wall  Street  Journal  or (ii) the  overnight  Federal  funds rate plus 50 basis
points, in each case plus the applicable margin or (b) absent a default, a fixed
rate for periods of one, two, three or six months equal to the reserve  adjusted
London  Interbank  Offered  Rate ("LIBOR  Rate"),  plus the  applicable  margin.
Commencing  upon the  delivery to GE of the  Surviving  Corporation's  quarterly
consolidated  financial  statements for the first fiscal  quarter  following the
first  anniversary of the  consummation  of the Merger,  the applicable  margins
provided by GE are subject to adjustment (up or down), prospectively, based upon
the Surviving Corporation's  consolidated financial performance for the trailing
four quarters most recently ended.

          Fees. The GE Financing Letter  contemplates that CTSI will be required
to pay the following  fees:  (a) a letter of credit fee equal to the  applicable
letter of credit margin per annum (calculated on the basis of a 360 day year and
actual days elapsed) on the face amount of  outstanding  letters of credit under
the Revolver,  plus any costs, expenses, and charges incurred by GE in arranging
for the  issuance or guaranty  of any letter of credit;  (b) an unused  Revolver
facility fee margin  (calculated  on the basis of a 360 day year and actual days
elapsed) on the average  unused  daily  balance of the  Revolver;  (c) an unused
CAPEX facility fee margin  (calculated on the basis of a 360 day year and actual
days  elapsed) on the average  unused daily  balance of the CAPEX Line;  and (d)
prepayment premiums with respect to each voluntary prepayment and each mandatory
prepayment  required  due to the sale or issuance  by CTSI of public  equity not
reasonably  determined by the agent to be for permitted capital expenditures and
permitted acquisitions.

          Representations  and  Warranties;   Conditions;   Covenants.   The  GE
Financing  Letter provides that the loan  documentation  will include  customary
representations and warranties and customary covenants restricting,  among other
things,   the  ability  of  the  Company  to  (a)  declare   dividends  or  make
distributions  to equity  holders;  (b) make  payments on the CTSI  Subordinated
Notes, the Company Senior Notes, and other subordinated debt; (c) pay management
fees to affiliates;  (d) redeem common or preferred  stock; (e) incur additional
indebtedness;  (f) engage in mergers, acquisitions, or asset sales; (g) effect a
change in control of the  Surviving  Corporation  or CTSI;  and (h) make capital
expenditures.  In addition,  the GE Financing  Letter  provides  that CTSI,  the
Company and the  Surviving  Corporation  will be required to comply with certain
financial covenants and customary affirmative covenants.

         Events of Default.  The loan  documentation  is expected to provide for
customary events of default,  including,  without limitation,  payment defaults,
covenant defaults,  breaches of representations  and warranties,  bankruptcy and
insolvency,  judgments,  change of control and cross  default with certain other
indebtedness   and  significant   other   contracts,   subject  to,  in  certain
circumstances, grace provisions.

          Security Interest.  GE, as Agent, will receive a fully perfected first
priority  security  interest in all of the existing and after  acquired real and
personal,  tangible and  intangible  assets of all the  Surviving  Corporation's
domestic subsidiaries including, without limitation, all cash, cash equivalents,
bank accounts,  accounts,  other  receivables,  chattel paper,  contract rights,
inventory,   instruments,   documents,  securities,  equipment,  fixtures,  real
property interests,  franchise rights,  proprietary rights, general intangibles,
investment  property,  and all  substitutions,  accessions,  and proceeds of the
foregoing  (the  "Collateral").  All  Collateral  will  be  free  of  liens  and
encumbrances,  except for existing  capital leases and other permitted liens and
encumbrances.  The Surviving  Corporation will guarantee the obligations of CTSI
under the Financing  documents and will pledge the capital stock of CTSI and its
other  subsidiaries  (but only 65% of such capital stock with respect to foreign
subsidiaries)  to GE as  Agent.  All  obligations  of  CTSI  hereunder  will  be
cross-defaulted  to each  other and to all other  material  indebtedness  of the
Surviving  Corporation or any of its subsidiaries.  All such obligations will be
cross- collateralized with each other and cross-collateralized and guaranteed by
all domestic subsidiaries of the Surviving Corporation (other than CTSI).




                                       68


<PAGE>

<PAGE>




Equity Investment.

          Odyssey's investment in the Surviving  Corporation after the Effective
Time will consist of a cash  contribution to Merger Sub in a aggregate amount of
approximately  $57.6 million,  which Merger Sub intends to contribute to Celadon
at the Effective Time.

          The total  investment  in  Celadon  after the  Effective  Time will be
approximately  $64.0 million,  consisting of (a) approximately  $57.6 million of
Celadon Common Stock, in the form of approximately  $57.6 million contributed by
Odyssey through the Merger Sub; and (b) the approximately  $6.4 million value of
the Rollover Shares.

SOURCES AND USES OF FUNDS

          The  estimated  cash  sources  and  uses  of  the  financing  for  the
consummation  of the Merger and the  refinancing  of  certain  indebtedness  and
capital leases of the Company are as follows:


<TABLE>
<CAPTION>

                                                                (IN MILLIONS)
SOURCES OF FUNDS:
<S>                                                            <C>     
Revolver                                                       $    6.5
CTSI Senior Subordinated Notes                                 $  150.0
Company Senior Discount Notes                                  $   25.0
Equity financing from Odyssey                                  $   57.6
         Total................................................ $  239.1

USES OF FUNDS:
Cash Merger Price (1)  ....................................... $  148.0
Payment to holders of Options and Hanseatic Warrants(2)....... $    3.5
Repayment of certain indebtedness and capital leases.......... $   67.1
Estimated fees and expenses and signing bonuses............... $   20.5
         Total................................................ $  239.1
</TABLE>


          It is a  condition  to the  obligations  of Merger  Sub to affect  the
Merger  that  sufficient  funds have been  received to finance the Merger and to
consummate the transactions contemplated by the Merger Agreement.

- ------------------
(1)  Does not include  the  approximately  $6.4  million  value of the  Rollover
     Shares.

(2)  Assumes all outstanding Options and the Hanseatic Warrants are canceled.

EXPENSES OF THE MERGER

          The Merger  Agreement  provides  that the  Company and Merger Sub will
bear their respective  expenses incurred in connection with the Merger Agreement
and  the  transactions  contemplated  thereby,  whether  or not  the  Merger  is
consummated,  except in certain circumstances  specified in the Merger Agreement
relating to the  termination  thereof.  See  "Certain  Provisions  of the Merger
Agreement  --  Termination;  Effects of  Termination."  The  estimated  fees and
expenses incurred and to be incurred by the Company and Merger Sub in connection
with the Merger and the related transactions (assuming the consummation thereof)
are as follows:




                                       69


<PAGE>

<PAGE>



<TABLE>
<CAPTION>

<S>     <C>    <C>    <C>    <C>    <C>    <C>

Financing and commitment fees (1).................. $   11,888,000
Financial advisory fees............................ $    5,700,000
Legal fees......................................... $    1,000,000
Accounting fees.................................... $      500,000
SEC filing fees.................................... $       30,310
Printing and mailing............................... $       85,000
Miscellaneous...................................... $      147,690
         Total..................................... $   19,351,000
</TABLE>

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

(1)  Assuming the CTSI Senior Subordinated Notes and the Company Senior Discount
     Notes are issued and the  Company  Bridge Loan and the CTSI Bridge Loan are
     not incurred. Includes prepayment penalties incurred in connection with the
     repayment of certain indebtedness and capital leases.


                             MERGER SUB AND ODYSSEY

GENERAL

          Merger Sub was  recently  incorporated  under the laws of the State of
Delaware  for  the  purpose  of  consummating  the  Merger.  Merger  Sub has not
conducted any business other than the transactions  described herein. Merger Sub
will not have any  assets or  liabilities  other than  those  arising  under the
Merger  Agreement or in connection with the Merger,  or engage in any activities
other than those  incident to its formation and  capitalization  and the Merger.
Merger  Sub  is   controlled   by  Odyssey  and  may  issue  equity  to  certain
institutional  investors  prior to the Effective  Time.  Odyssey is  principally
engaged in the business of investing in companies. Odyssey is a Delaware limited
partnership,  the general partner of which is Odyssey Capital  Partners,  LLC, a
Delaware limited  liability  company (the "General  Partner") and the manager of
which is Odyssey Investment Partners,  LLC, a Delaware limited liability company
( the  "Manager").  The  principal  business  office of each of  Merger  Sub and
Odyssey is c/o Odyssey Investment  Partners,  LLC, 280 Park Avenue,  38th Floor,
New York, New York 10017.

          The  managing  members of the  General  Partner  and the  Manager  are
Stephen Berger ("Senior Managing Member"),  Brian Kwait, Muzzafar Mirza, Paul D.
Barnett, William Hopkins, and Brian F. Wruble. The officers of Merger Sub are as
of the  date  hereof:  Mr.  Kwait,  President  and  Secretary;  and Mr.  Douglas
Hitchner,  Vice  President  and  Treasurer.  Mr. Kwait and Mr.  Hitchner are the
present  directors of Merger Sub.  Prior to the  Effective  Time,  Mr. Berger is
expected  to become a director of Merger Sub.  The  business  address of Messrs.
Berger,  Kwait,  Mirza,  Barnett,  Hopkins,  Wruble and  Hitchner is c/o Odyssey
Investment Partners, LLC, 280 Park Avenue, 38th Floor, New York, New York 10017.
Each of Messrs. Berger, Kwait, Mirza, Barnett, Hopkins, Wruble and Hitchner is a
citizen of the United States.

          For  additional  information  regarding  the directors and officers of
Merger Sub, see "Directors and Executive Officers of the Surviving Corporation."


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The following table sets forth certain information with respect to the
beneficial  ownership  of Celadon  Common  Stock as of June 23, 1998 by (a) each
director of the Company,  (b) each executive officer of the Company,  (c) all of
the directors and executive officers as a group, and (d) each other person known
by the  Company  to be a  beneficial  owner of more  than 5% of the  outstanding
Celadon Common Stock. Unless otherwise  indicated,  each of the stockholders has
sole voting and investment power with respect to the shares beneficially owned.






                                       70


<PAGE>

<PAGE>


<TABLE>
<CAPTION>


DIRECTORS AND EXECUTIVE OFFICERS
CELADON COMMON STOCK
                                                                     AMOUNT AND NATURE
                                                                       OF BENEFICIAL
                                                                        OWNERSHIP(4)         PERCENT OF SHARES

NAME                                                               (as of June 23, 1998)       OUTSTANDING
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Stephen Russell
President, Chief Executive Officer and Chairman                         994,804(5)(6)              12.9
Ronald S. Roman
Senior Executive Vice President and Chief Operating Officer              24,333                      *
Robert Goldberg
Executive Vice President and Chief Financial Officer                          0                      *
Michael Archual
Executive Vice President - Mexico                                        16,701                      *
Nancy L. Morris
Executive Vice President - Operations                                     4,001                      *
Michael W. Dunlap
Vice President - Treasurer                                                3,333                      *
Paul A. Will
Vice President - Secretary and Controller                                 8,334                      *
Paul A. Biddleman
Director of the Company                                               1,023,556                    13.3
Joel E. Smilow
Director of the Company                                                 131,200                     1.7
Kilin To
Director of the Company                                                  52,585                      *
Michael Miller
Director of the Company                                                  28,500                      *
All executive officers and directors as a group (11 persons)..        1,292,291(7)                 26.9
FIVE-PERCENT OWNERS
Brinson Partners                                                        459,100                     5.9
Citicorp Venture Capital, Lt(8)d.(9)                                    438,358                     5.6
Dimensional Fund Advisors(6)                                            502,900                     6.5
</TABLE>

- --------
(4)  Based upon 7,721,989 shares of Celadon Common Stock outstanding at June 23,
     1998.

(5)  Excludes  995,056 shares of Celadon  Common Stock reported as  beneficially
     owned by  Hanseatic  in filings  with the  Commission,  all of which may be
     deemed to be beneficially  owned by Mr. Russell by virtue of a stockholders
     agreement  among Mr.  Russell,  Hanseatic and the Company,  which agreement
     will be  terminated  prior to the Effective  Time.  Mr.  Russell  disclaims
     beneficial  ownership of such shares.  Mr. Russell's address id One Celadon
     Drive, Indianapolis, Indiana 46235-4207.

(6)  Includes  shares of Celadon  Common Stock which the directors and executive
     officers had the right  acquire  through the exercise of options  within 60
     days of June 23, 1998, as follows Steven Russell - 70,000 Ronald S. Roman -
     11,668  shares,  Michael  Archual  - 12,501  shares,  Nancy  Morris - 1,334
     shares,  Michael  Dunlap -1,667 shares,  Paul Will - 8,334 shares,  Paul A.
     Biddleman - 28,500 shares,  Michael  Miller - 24,500 shares,  Joel Smilow -
     12,000  shares,  Kilin To - 24,500  shares . (7) Does not  include  995,056
     shares of Celadon  Stock  reported as  beneficially  owned by  Hanseatic in
     filings  with the  Commission,  all of which are deemed to be  beneficially
     owned by Mr.  Biddleman.  Mr.  Biddleman is the  president of Hanseatic and
     holds shared investment and voting power with respect to the shares held by
     Hanseatic.  (8) The address of Citicorp Venture  Capital,  Ltd. is 300 Park
     Avenue,   New  York,   New  York.  (9)   Dimensional   Fund  Advisors  Inc.
     ("Dimensional"),  a  registered  investment  advisor,  is  deemed  to  have
     beneficial  ownership of ________ shares of Celadon Common Stock as of June
     23, 1998,  all of which  shares are held in  portfolios  of DFA  Investment
     Dimensions  Group Inc., a registered  open-end  investment  company,  or in
     series of the DFA Investment Trust Company,  a Delaware  business trust, or
     the DFA Group Trust and DFA Participation Group Trust,  investment vehicles
     for  qualified  employee  benefit  plans,  all of  which  Dimensional  Fund
     Advisors  Inc.  serves  as  investment   manager.   Dimensional   disclaims
     beneficial  ownership of all such shares.  The address of Dimensional  Fund
     Advisors Inc. is 1299 Ocean Avenue, 11th Floor, Santa Monica, CA 90401.




                                       71


<PAGE>

<PAGE>





<TABLE>
<CAPTION>

<S>                  <C>                    <C>                  <C> 
Hanseatic Corporation(10)                   995,056              12.9
Wolfgang Traber(7)                          995,056              12.9
</TABLE>


          DIRECTORS AND EXECUTIVE OFFICERS OF THE SURVIVING CORPORATION

          It is expected that the Board of the Surviving  Corporation  following
the Merger will be comprised of Stephen  Russell and the directors of Merger Sub
as of  the  Effective  Time  and  that  the  current  officers  of  the  Company
immediately  prior to the  Effective  Time will be the officers of the Surviving
Corporation  after the  Merger.  The  directors  and  executive  officers of the
Surviving Corporation following the Merger are expected to include:

<TABLE>
<CAPTION>

NAME               AGE      POSITION

<S>                <C>                                                     
Stephen Russell    58       President, Chief Executive Officer and Chairman
Ronald S. Roman    53       Senior Executive Vice President and Chief Operating
                            Officer
Robert Goldberg    45       Executive Vice President and Chief Financial Officer
Michael Archual    47       Executive Vice President - Mexico
Nancy L. Morris    39       Executive Vice President - Operations
Michael W. Dunlap  36       Vice President - Treasurer
Paul A. Will       32       Vice President - Secretary and Controller
Stephen Berger     59       Director
Brian Kwait        37       Director
Douglas Hitchner   37       Director
</TABLE>

          Mr. Russell has been Chairman of the Board and Chief Executive Officer
of the  Company  since its  inception  in July 1986.  He is also a  director  of
Petroleum  Heat and Power Co.,  Inc.,  a director  of the  Interstate  Truckload
Carriers Conference,  a director of the American Trucking Association ("ATA"), a
director  of  the  Truckload  Carriers  Association  ("TCA"),  chairman  of  the
International  committees  of both the ATA and TCA,  and a member  of the  North
American  Transportation  Alliance advisory board. Mr. Russell has been a member
of the Board of Advisors of the Cornell  University  Johnson  Graduate School of
Management since 1983.

          Mr. Roman has been Senior  Executive Vice President -- Chief Operating
Officer of the Company since June 1997. He was Executive  Vice President - Fleet
Management and Customer  Service of Celadon  Trucking  Services,  Inc. from July
1996 to June 1997.  From  October  1985 to July 1996,  Mr. Roman was employed by
North American Van Lines, Inc., an over-the-road  household goods and high value
product full truckload  transportation  company,  holding  executive  positions,
primarily Vice President - Fleet Services, from October 1985 to August 1995.

          Mr.  Goldberg has been Executive  Vice  President and Chief  Financial
Officer of the Company since February 1998. From November 1993 to December 1997,
Mr. Goldberg was President of Tran-Star,  Inc, a refrigerated  trucking company.
From  October  1992 to  October  1993,  Mr.  Goldberg  was Vice  President-Chief
Financial  Officer of Proline Carriers,  Inc., a van trucking company.  --------
(10) Of such  shares,  _________  shares  of  Celadon  Common  Stock are held by
Hanseatic  Americas LDC, a Bahamian  limited  duration company in which the sole
managing member is Hansabel  Partners LLC, a Delaware limited  liability company
in which Hanseatic is the sole managing member. The remaining shares are held by
Hanseatic for  discretionary  customer  accounts,  and include  12,121 shares of
Celadon  Common Stock  issuable  upon exercise of the  Hanseatic  Warrants.  Mr.
Biddelman is the President of Hanseatic  and holds shared voting and  investment
power with respect to the shares held by Hanseatic.  In addition,  Mr.  Wolfgang
Traber is the holder of a majority of the shares of capital  stock of Hanseatic.
Excludes  994,804  shares of Celadon  Common Stock owned by Mr. Russell that are
subject to a stockholder agreement among Mr. Russell, Hanseatic and the Company,
which agreement is to be terminated prior to the Effective Time . The address of
Hanseatic,  Mr. Traber and Mr. Biddelman is 450 Park Avenue,  New York, New York
10022.




                                       72


<PAGE>

<PAGE>




          Mr. Archual has been Executive Vice President -- Mexico of the Company
since July 1995, and oversees the Company's Mexico operations. From October 1982
to June 1995, Mr. Archual was employed by Schneider  National,  Inc., a trucking
and  logistics  company,  holding  various  positions,  including  Regional Vice
President- Sales, overseeing that company's Western region sales and marketing.

          Ms. Morris has been Executive Vice President-Operations of the Company
since July  1996.  From 1984 to July 1996 Ms.  Morris  held  various  management
positions with North American Van Lines, Inc., an over-the-road  household goods
and  high  value  product  full  truckload  transportation  company,   including
Director-Employee   Relations  and  Support  Services  and   Director-Customized
Logistics.

          Mr.  Dunlap has been Vice  President - Treasurer of the Company  since
July 1996. He served as Vice President of Finance for National Freight,  Inc., a
regional truckload  transportation  company, from June 1992 to October 1993, and
Corporate  Controller for Burlington  Motor Carriers,  Inc. from October 1990 to
June 1992.

          Mr.  Will has been  Vice  President-Secretary  and  Controller  of the
Company  since  September  1996.  He was Vice  President-Controller  for Celadon
Trucking Services,  Inc. from January 1996 to September 1996 and Controller from
September 1993 to January 1996. He served as Controller for American Hi-Lift,  a
company engaged in the business of renting aerial work platform equipment,  from
February 1992 to September 1993. Mr. Will is a certified public accountant.

          Mr.  Berger will be a Director  of the  Surviving  Corporation.  He is
currently chairman of Odyssey Investment Partners, LLC. Prior to joining Odyssey
Investment Partners,  LLC, Mr. Berger was a general partner of Odyssey Partners,
L.P.  From 1990 to 1993,  Mr.  Berger  served  as  Chairman  and CEO of FGIC,  a
wholly-owned  subsidiary of GE Capital Corp. and  subsequently  become Executive
Vice President of GE Capital Corp. From 1985 to 1990, he was Executive  Director
of the Port Authority of New York and New Jersey. Mr. Berger presently serves as
a member of the Board of Trustees of Brandeis University.

          Mr.  Kwait  will be a Director  of the  Surviving  Corporation.  He is
currently a managing principal at Odyssey Investment Partners, LLC. From 1989 to
1997, he served as a principal in the private equity investment group at Odyssey
Partners, L.P.

          Mr.  Hitchner will be a Director of the Surviving  Corporation.  He is
currently a principal at Odyssey Investment Partners,  LLC. Prior to joining the
firm,  Mr.  Hitchner was a Vice  President in Goldman,  Sachs & Co. From 1990 to
1996, he was a Senior Vice  President in GE Capital  Corp.'s  leveraged  lending
business.


                          DESCRIPTION OF CAPITAL STOCK

CELADON COMMON STOCK

          The Company's  Certificate of Incorporation  authorizes the Company to
issue up to 17 million  shares of Celadon  Common  Stock,  par value  $0.033 per
share. As of June 23, 1998 there were  outstanding  7,721,989  shares of Celadon
Common Stock.  Subject to the rights of the holders of any outstanding shares of
preferred  stock and any  restrictions  that may be imposed by any lender to the
Company, holders of Celadon Common Stock are entitled to receive such dividends,
if any, as may be declared by the Board of  Directors  out of legally  available
funds. For certain  restrictions on the Company's ability to pay dividends,  see
"Market  Prices and  Dividends."  In the event of  liquidation,  dissolution  or
winding up of the Company, holders of Celadon Common Stock are entitled to share
ratably in the assets,  if any,  remaining after payment of all of the Company's
debts and liabilities and the liquidation preference of any outstanding stock.

          Holders of Celadon  Common Stock are entitled to one vote per share on
any matter  submitted to them.  Because  holders of Celadon  Common Stock do not
have  cumulative  voting rights in the election of  directors,  the holders of a
majority  of the shares of Celadon  Common  Stock  represented  at a meeting can
elect  all of the  directors.  Holders  of  Celadon  Common  Stock  do not  have
preemptive rights to subscribe for or purchase any




                                       73


<PAGE>

<PAGE>




additional shares of capital stock issued by the Company. All outstanding shares
of the Celadon Common Stock are duly authorized,  validly issued, fully paid and
nonassessable.

CELADON PREFERRED STOCK

          The Company's  Certificate of Incorporation  authorize the issuance of
up to 179,985 shares of preferred stock. No shares of preferred stock are issued
and  outstanding,  but the Board of Directors is authorized  to issue  preferred
stock at any time without approval of holders of Celadon Common Stock. The Board
of Directors, without approval of the holders of Celadon Common Stock, can issue
preferred stock with voting rights which could adversely affect the voting power
of holders of the Celadon  Common Stock.  The issuance of preferred  stock could
have the effect of delaying,  deferring or preventing a change in control of the
Company.  The Company has no present  intention to issue any shares of preferred
stock.

          Under  the  Company's  Certificate  of  Incorporation,  the  Board  of
Directors is authorized  to divide the  preferred  stock into one or more series
with   such   designations,   assigned   values,   preferences   and   relative,
participating,   optional  or  other  rights,  qualifications,   limitations  or
restrictions  thereof as stated and expressed in the  resolution or  resolutions
providing for the issue of such series as adopted by the Board of Directors.



                              AVAILABLE INFORMATION

          Celadon  has  filed  with  the  Commission  a Rule  13e-3  Transaction
Statement  (including any amendments  thereto,  the "Schedule  13E-3") under the
Exchange Act with respect to the Merger.  This Proxy  Statement does not contain
all of the information set forth in the Schedule 13E-3 and the exhibits thereto,
certain parts of which are omitted in accordance  with the rules and regulations
of the Commission.

          Celadon is subject to the  informational  requirements of the Exchange
Act and in accordance  therewith files periodic  reports,  proxy  statements and
other  information with the Commission.  The Schedule 13E-3 proxy statements and
other  information  filed by Celadon can be  inspected  and copied at the public
reference facilities  maintained by the Commission at Judiciary Plaza, 450 Fifth
Street, N.W.,  Washington,  D.C. 20549, and at the Commission's Regional offices
located at Seven World Trade Center,  Suite 1300,  New York,  New York 10048 and
Citicorp Center, 500 West Madison Street,  Suite 1400, Chicago,  Illinois 60661.
Copies of such  materials can be obtained from the Public  Reference  Section of
the  Commission,  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at  the
prescribed  rates.  The  Commission  maintains a Website that contains  reports,
proxy and information  statements and other  information  regarding  registrants
that  file  electronically  with  the  Commission.   Such  reports,   proxy  and
information  statements and other  information may be found on the  Commission's
site address,  http://www.sec.gov.  Celadon Common Stock is quoted on the Nasdaq
National Market, and certain reports, proxy statements and other information can
also be  inspected  and copied at the  offices of the  National  Association  of
Securities Dealers, Inc., 1735 K Street, Washington, D.C. 20006.


          INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

          The  following  documents  filed with the  Commission  by Celadon  are
incorporated herein by reference:

     (1)  The  Company's  Annual Report on Form 10-K for the year ended June 30,
          1997;

     (2)  The Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended March 31, 1998;

     (3)  The Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended December 31, 1997;

     (4)  The Company's  Quarterly  Report on Form 10-Q for the quarterly period
          ended September 30, 1997; and




                                       74


<PAGE>

<PAGE>




     (5)  The Company's Current Report on Form 8-K dated June 23, 1998.

          All documents filed by the Company pursuant to Sections 13(a),  13(c),
14, or 15(d) of the Exchange Act subsequent to the date of this Proxy  Statement
and prior to the date of the Special  Meeting shall be deemed to be incorporated
by  reference  herein  and to be a part  hereof  from the date of filing of such
documents.  Any statement  contained in a document  incorporated or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Proxy  Statement  to the extent that a statement  contained
herein or in any other subsequently filed documents that also is or is deemed to
be incorporated by reference  herein modifies or supersedes such statement.  Any
such  statement  so modified  or  superseded  shall not be deemed,  except as so
modified  or  superseded,  to  constitute  a part of this Proxy  Statement.  The
Company  will  provide,  without  charge,  to each person to whom a copy of this
Proxy  Statement  has been  delivered,  on the  written or oral  request of such
person and by first class mail or other equally prompt means within one business
day of receipt of such request,  a copy of any or all of the documents  referred
to above that have been or may be  incorporated  by reference  herein other than
exhibits to such documents  (unless such exhibits are specifically  incorporated
by  reference  herein).  Requests  for such copies  should be made at least five
business  days prior to the Special  Meeting and should be directed to:  Celadon
Group, Inc., One Celadon Drive, Indianapolis, Indiana.

                              INDEPENDENT AUDITORS

          The  consolidated  financial  statements  included  in  the  Company's
Schedule  13E-3 for the year ended June 30,  1997 and its Annual  Report on Form
10-K for the year ended June 30, 1997,  incorporated  by reference in this Proxy
Statement,  have been  audited by Ernst & Young LLP,  independent  auditors,  as
stated in their report,  incorporated by reference  herein.  Representatives  of
Ernst & Young LLP are  expected  to be present at the  Special  Meeting and will
have an  opportunity  to make a  statement  should  they  desire to do so.  Such
representatives are also expected to be available to respond to questions.


                              STOCKHOLDER PROPOSALS

          Pursuant  to Rule  14a-8  under the  Exchange  Act,  stockholders  may
present  proper  proposals  for inclusion in Celadon's  proxy  statement and for
consideration at the Annual Meeting of Stockholders by submitting such proposals
to Celadon in a timely manner.  The 1999 Annual Meeting will be held only if the
Merger is not consummated.


                                  OTHER MATTERS

As of the date of this Proxy  Statement,  the Board of  Directors of the Company
knows of no other  matters  that  will be  presented  for  consideration  at the
Special Meeting other than as described in this Proxy Statement. However, if any
other  matter  shall come  before the  Special  Meeting or any  adjournments  or
postponements  thereof and shall be voted upon,  it is intended  that the shares
represented by proxy will be voted with respect  thereto in accordance  with the
judgment of the persons voting them.

                                          By Order of the Board of Directors,

                                          Paul Will, Secretary

July ___, 1998




                                       75


<PAGE>

<PAGE>



<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
                                                                            Page

<S>                                                                           <C>
NOTICE OF SPECIAL MEETING OF STOCKHOLDERS......................................1

SUMMARY  ......................................................................1
     THE PARTIES TO THE MERGER.................................................1
          Celadon..............................................................1
          Merger Sub and Odyssey...............................................1
     THE SPECIAL MEETING.......................................................1
     REASONS FOR THE MERGER....................................................2
     TERMS OF THE MERGER.......................................................2
          General  ............................................................2
          Cash Merger Price....................................................2
          Payment of Cash Merger Price.........................................2
          Rollover Shares......................................................2
          Excluded Shares......................................................3
          Issuance of Surviving Corporation Common Stock to Odyssey............3
          Payment for Options and Hanseatic Warrants...........................3
     EFFECTIVE TIME............................................................3
     FINANCING ARRANGEMENTS....................................................3
          Revolving Credit Facility............................................3
          Senior Secured Capital Expenditure and Acquisition Line..............4
          CTSI Senior Subordinated Notes.......................................4
          Company Senior Discount Notes........................................4
          Bridge Loans.........................................................4
          Equity Investment....................................................4
     INTERESTS OF CERTAIN PERSONS IN THE MERGER................................4
     RECOMMENDATION OF THE BOARD...............................................5
     OPINION OF FINANCIAL ADVISOR..............................................5
     CONDITIONS TO CONSUMMATION OF THE MERGER..................................5
     CERTAIN RELATED AGREEMENTS................................................5
     CERTAIN EFFECTS OF THE MERGER.............................................6
     ACCOUNTING TREATMENT OF TRANSACTION.......................................6
     CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER.....................6
     NO SOLICITATION; FIDUCIARY DUTIES.........................................6
     REGULATORY APPROVALS......................................................7
     TERMINATION; FEES AND EXPENSES............................................7
     APPRAISAL RIGHTS..........................................................7
     MARKET PRICES; DIVIDENDS..................................................8

THE SPECIAL MEETING...........................................................20
     GENERAL  ................................................................20
     RECORD DATE, SOLICITATION, AND REVOCABILITY OF PROXIES...................20
     QUORUM; REQUIRED VOTE....................................................21

SPECIAL FACTORS...............................................................21
     BACKGROUND OF THE TRANSACTION............................................21
     REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD OF DIRECTORS.........24
     PURPOSES AND REASONS OF ODYSSEY AND MERGER SUB FOR THE MERGER............26
     POSITION OF ODYSSEY AND MERGER SUB AS TO FAIRNESS OF THE MERGER..........26
     OPINION OF WASSERSTEIN PERELLA, FINANCIAL ADVISOR TO CELADON.............26
          Historical Financial Position.......................................27


                                        i



<PAGE>

<PAGE>



                                                                            Page


          Cash Merger Price Premium Over Historical Stock Price...............28
          Analysis of Certain Other Publicly Traded Companies.................28
          Analysis of Selected Precedent Transactions.........................29
          Discounted Cash Flow Analysis.......................................29
          Leveraged Equity Return Analysis....................................30
          Relevant Market and Economic Factors................................30
     CERTAIN PROJECTIONS......................................................31
     INTERESTS OF CERTAIN PERSONS IN THE MERGER...............................33
          Officers of the Surviving Corporation...............................33
          Benefits Under Employment Agreements, Signing Bonuses,
            and New Stock Option Plan.........................................33
          Retention of Rollover Shares........................................34
          Options and Warrants................................................34
          Present Interests in Celadon Common Stock...........................35
          Indemnification of Officers and Directors...........................36
          Voting Agreement....................................................36

LITIGATION....................................................................37

CERTAIN EFFECTS OF THE MERGER.................................................37
     ACCOUNTING TREATMENT OF TRANSACTION......................................38
     CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER....................38
          The Merger..........................................................38
          Backup Withholding..................................................38
     APPRAISAL RIGHTS.........................................................39
     REGULATORY APPROVALS.....................................................41
     CERTAIN RELATED AGREEMENTS...............................................41

CERTAIN PROVISIONS OF THE MERGER AGREEMENT....................................42
     GENERAL  ................................................................42
     TREATMENT OF SECURITIES IN THE MERGER....................................42
          Cash Merger Price...................................................42
          Payment of Cash Merger Price........................................42
          Rollover Shares.....................................................42
          Excluded Shares.....................................................43
          Issuance of Surviving Corporation Common Stock to Odyssey...........43
          Payment for Options and Hanseatic Warrants..........................43
          Rollover Options....................................................43
     BOARD OF DIRECTORS AND OFFICERS OF THE SURVIVING CORPORATION.............43
     CERTIFICATE OF INCORPORATION AND BY-LAWS OF THE 
     SURVIVING CORPORATION....................................................43
     PAYMENT FOR SHARES.......................................................43
     REPRESENTATIONS AND WARRANTIES...........................................44
          Representations and Warranties of the Company...............44
          Representations and Warranties of Merger Sub................45
     COVENANTS................................................................45
          Interim Operations..................................................45
          Investigation by Merger Sub.........................................46
          Additional Covenants................................................46
          Consents and Efforts................................................46
     CONDITIONS TO THE CONSUMMATION OF THE MERGER.............................47
          Conditions to Each Party's Obligation to Effect the Merger..........47
          Conditions to the Obligation of the Company to Effect
          Effect the Merger ..................................................47


                                       ii



<PAGE>

<PAGE>



                                                                            Page

          Conditions to the Obligation of Merger Sub to 
          Effect the Merger...................................................47
     NO SOLICITATION; FIDUCIARY OUT...........................................48
     TERMINATION; EFFECTS OF TERMINATION......................................49
          Termination by Mutual Written Consent...............................49
          Termination by the Company..........................................49
          Termination by Merger Sub...........................................49
          Termination by Either Merger Sub or the Company.....................49
     AMENDMENT................................................................51

MARKET PRICES AND DIVIDENDS...................................................54

FINANCING OF THE MERGER.......................................................54
          CTSI Senior Subordinated Notes......................................54
          Terms of CTSI Senior Subordinated Notes.............................55
          Terms of Company Senior Discount Notes..............................55
          Bridge Loans........................................................56
          CTSI Bridge Loan ($100 million).....................................57
          Company Bridge Loan ($25 million)...................................58
          Revolving Credit Facility ($25 million) 
           and CAPEX Line ($150 million)......................................60
          Use of Proceeds; Maturity...........................................60
          Prepayments.........................................................60
          Interest............................................................61
          Fees................................................................61
          Representations and Warranties; Conditions; Covenants...............61
          Events of Default...................................................61
          Security Interest.  ................................................61
          Equity Investment...................................................62
     SOURCES AND USES OF FUNDS................................................62
     EXPENSES OF THE MERGER...................................................62

MERGER SUB AND ODYSSEY........................................................63
     GENERAL..................................................................63
     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...........63

DIRECTORS AND EXECUTIVE OFFICERS OF THE SURVIVING CORPORATION.................65

DESCRIPTION OF CAPITAL STOCK..................................................66
     CELADON COMMON STOCK.....................................................66
     CELADON PREFERRED STOCK..................................................67

AVAILABLE INFORMATION.........................................................67

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...............................67

INDEPENDENT AUDITORS..........................................................68

STOCKHOLDER PROPOSALS.........................................................68

OTHER MATTERS.................................................................68

</TABLE>


                                       iii







<PAGE>

<PAGE>


                                                                         ANNEX A

                                                                  EXECUTION COPY

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





                          AGREEMENT AND PLAN OF MERGER

                                 by and between



                               CELADON GROUP, INC.
                             a Delaware corporation




                                       and


                            LAREDO ACQUISITION CORP.,
                             a Delaware corporation






                              Dated: June 23, 1998





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







<PAGE>

<PAGE>







                          AGREEMENT AND PLAN OF MERGER

          This Agreement and Plan of Merger (this  "Agreement"),  dated June 23,
1998,  is by and  between  CELADON  GROUP,  INC.,  a Delaware  corporation  (the
"Company"), and LAREDO ACQUISITION CORP., a Delaware corporation ("Sub").

                                    RECITALS

          A. This  Agreement  provides for the merger (the "Merger") of Sub with
and into the  Company,  with the Company as the  surviving  corporation  in such
merger, all in accordance with the provisions of this Agreement.

          B. The  respective  Boards of  Directors  of Sub and the Company  have
approved this  Agreement,  and deemed it advisable and in the best  interests of
their  respective  companies  and  stockholders  to consummate  the Merger.  The
Company  intends  promptly  to submit to its  Stockholders  the  approval of the
Merger and the approval and adoption of this Agreement.

          C.  Sub  is   unwilling   to  enter   into  this   Agreement   unless,
contemporaneously with the execution and delivery of this Agreement, the Company
and certain  beneficial  and record  stockholders  of the Company  enter into an
agreement (the "Voting Agreement") providing for certain actions relating to the
shares of Company  Common Stock owned by them; and the Board of Directors of the
Company has approved the entering into by the Company and such  stockholders  of
the Voting Agreement,  and such stockholders have agreed to enter into,  execute
and deliver the Voting Agreement.

          D. The parties  desire to make  certain  representations,  warranties,
covenants and  agreements  in  connection  with the Merger and also to prescribe
various conditions to the Merger.

          E. It is intended  that the Merger be  recorded as a  recapitalization
for financial reporting purposes.

                                    AGREEMENT

          NOW, THEREFORE,  in consideration of the mutual covenants and promises
contained herein, and for other good and valuable  consideration the receipt and
adequacy of which are hereby acknowledged, the parties hereto agree as follows:












<PAGE>

<PAGE>








ARTICLE

                                   DEFINITIONS










<PAGE>

<PAGE>







          0. 0. 1. Defined Terms.
                   
          As used herein, the terms below shall have the following meanings:

          "Affiliate"  shall  mean,  with  respect to any person or entity  (the
"referent person"), any person or entity which controls the referent person, any
person or entity which the  referent  person  controls,  or any person or entity
which is under  common  control with the  referent  person.  For purposes of the
preceding sentence, the term "control" shall mean the power, direct or indirect,
to direct or cause the direction of the  management  and policies of a person or
entity through voting securities, by contract or otherwise.

          "Assets" shall mean all of the Company's and its Subsidiaries'  right,
title and  interest  in and to all  properties,  assets  and rights of any kind,
whether  tangible or intangible,  real or personal,  owned by the Company or its
Subsidiaries or in which the Company or any of its Subsidiaries has any interest
whatsoever.

          "Benefit Arrangement" shall mean any employment, consulting, severance
or other  similar  contract,  arrangement  or policy  (written or oral) and each
plan, arrangement,  program, agreement or commitment (written or oral) providing
for  insurance  coverage  (including,   without  limitation,   any  self-insured
arrangements),   workers'   compensation,   disability  benefits,   supplemental
unemployment benefits,  vacation benefits,  retirement benefits, life, health or
accident benefits  (including,  without  limitation,  any "voluntary  employees'
beneficiary  association" as defined in Section  501(c)(9) of the Code providing
for the same or other  benefits) or for deferred  compensation,  profit-sharing,
bonuses,  stock options,  stock  appreciation  rights,  stock purchases or other
forms of incentive  compensation or post-retirement  insurance,  compensation or
benefits which (a) is not a Welfare Plan,  Pension Plan or  Multiemployer  Plan,
(b) is entered into,  maintained,  contributed  to or required to be contributed
to, as the case may be, by the Company,  its Subsidiaries or any ERISA Affiliate
or under which the Company,  its  Subsidiaries  or any ERISA Affiliate may incur
any  liability,  and (c) covers any employee or former  employee of the Company,
its Subsidiaries or any ERISA Affiliate (with respect to their relationship with
such any entity).

          "Code"  shall mean the Internal  Revenue Code of 1986,  as amended and
any successor statute.

          "Company  Common Stock" shall mean the Common Stock having a par value
of $0.033 per share of the Company.

          "Contract"  shall mean any agreement,  contract,  lease,  note,  loan,
evidence of indebtedness, purchase order, letter of credit, franchise agreement,
undertaking, covenant not to compete, employment agreement, license, instrument,
obligation,  commitment, purchase and sales order, quotation and other executory
commitment to which the Company or its  Subsidiaries is a party or which relates
to the Company's or its Subsidiaries'  businesses or any of the Assets,  whether
oral or  written,  express or implied,  and which  pursuant to its terms has not
expired, terminated or been fully performed by the parties thereto.

          "DGCL"  shall  mean  the  General  Corporation  Law  of the  State  of
Delaware.

          "Dissenting  Stockholders"  shall  mean  those  Stockholders  who hold
Dissenting Shares.










<PAGE>

<PAGE>







          "Dissenting Shares" shall mean any shares held by Stockholders who are
entitled to an appraisal of their shares under the DGCL,  and who have  properly
exercised,  perfected  and not  subsequently  withdrawn or lost their  appraisal
rights with respect to their Company Common Stock in accordance with the DGCL.

          "Employee  Plans" shall mean all Benefit  Arrangements,  Multiemployer
Plans, Pension Plans, and Welfare Plans.

          "Encumbrance"  shall mean any claim,  lien,  pledge,  option,  charge,
easement,   security   interest,   deed  of   trust,   mortgage,   right-of-way,
encroachment,  building or use restriction,  encumbrance or other right of third
parties,  whether  voluntarily  incurred  or arising by  operation  of law,  and
includes,  without limitation, any agreement to give any of the foregoing in the
future,  and any  contingent  or  conditional  sale  agreement  or  other  title
retention agreement or lease in the nature thereof.

          "Environmental  Claims"  shall  mean  all  accusations,   allegations,
notices of violation, liens, claims, demands, suits, or causes of action for any
damage,  including,   without  limitation,   personal  injury,  property  damage
(including,  without  limitation,  any  depreciation  or  diminution of property
values),  lost use of property or  consequential  damages,  arising  directly or
indirectly  out of  Environmental  Conditions or  Environmental  Laws. By way of
example only (and not by way of  limitation),  Environmental  Claims include (i)
violations of or obligations under any contract related to Environmental Laws or
Environmental  Conditions  between the Company or its Subsidiaries and any other
person, (ii) actual or threatened damages to natural resources, (iii) claims for
nuisance or its statutory  equivalent,  (iv) claims for the recovery of response
costs,  or  administrative  or judicial  orders  directing  the  performance  of
investigations,  responses or remedial actions under any Environmental Laws, (v)
requirements to implement  "corrective  action"  pursuant to any order or permit
issued pursuant to the Resource  Conservation  and Recovery Act, as amended,  or
similar provisions of applicable state law, (vi) claims related to Environmental
Laws or Environmental  Conditions for restitution,  contribution,  or indemnity,
(vii)  fines,  penalties  or liens  of any  kind  against  property  related  to
Environmental  Laws  or  Environmental  Conditions,  (viii)  claims  related  to
Environmental  Laws or Environmental  Conditions for injunctive  relief or other
orders or notices of violation from federal,  state or local agencies or courts,
and (ix) with  regard to any  present or former  employees,  claims  relating to
exposure to or injury from Environmental Conditions.

          "Environmental  Conditions"  shall mean the state of the  environment,
including natural resources (e.g., flora and fauna), soil, surface water, ground
water,  any present or potential  drinking  water supply,  subsurface  strata or
ambient air.

          "Environmental  Laws"  shall  mean all  applicable  foreign,  federal,
state, district and local laws, all rules or regulations promulgated thereunder,
and all orders, consent orders,  judgments,  notices,  permits or demand letters
issued,  promulgated  or entered  pursuant  thereto,  relating to  pollution  or
protection  of the  environment  (including,  without  limitation,  ambient air,
surface water,  ground water, land surface,  or subsurface  strata),  including,
without  limitation,  (i) laws  relating to emissions,  discharges,  releases or
threatened   releases  of  pollutants,   contaminants,   chemicals,   industrial
materials,  wastes  or other  substances  into  the  environment  and (ii)  laws
relating   to   the   identification,   generation,   manufacture,   processing,
distribution,  use, treatment,  storage, disposal,  recovery, transport or other
handling of pollutants,










<PAGE>

<PAGE>







contaminants,  chemicals,  industrial  materials,  wastes  or other  substances.
Environmental  Laws  shall  include,   without  limitation,   the  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act of 1980,  as amended
("CERCLA"),  the  Toxic  Substances  Control  Act,  as  amended,  the  Hazardous
Materials Transportation Act, as amended, the Resource Conservation and Recovery
Act, as amended  ("RCRA"),  the Clean Water Act, as amended,  the Safe  Drinking
Water Act, as amended,  the Clean Air Act, as amended,  the Occupational  Safety
and Health Act, as amended,  and all analogous laws promulgated or issued by any
state or other governmental authority.

          "Environmental  Reports"  shall  mean  any and all  written  analyses,
summaries or  explanations,  in the  possession or control of the Company or its
Subsidiaries, of (a) any Environmental Conditions in, on or about the properties
of the Company or its  Subsidiaries  or (b) the  Company's or its  Subsidiaries'
compliance with Environmental Laws.

          "Equity  Securities"  shall mean (i) shares of capital  stock or other
equity securities,  (ii) subscriptions,  calls, warrants, options or commitments
of any kind or  character  relating  to, or  entitling  any  person or entity to
purchase or otherwise acquire,  any capital stock or other equity securities and
(iii)  securities  convertible into or exercisable or exchangeable for shares of
capital stock or other equity securities.

          "ERISA"  shall mean the  Employee  Retirement  Income  Security Act of
1974, as amended.

          "ERISA  Affiliate"  shall mean any entity which is (or at any relevant
time was) a member of a "controlled  group of corporations"  with, under "common
control" with, or a member of an  "affiliated  service group" with, or otherwise
required to be aggregated  with, the Company or its Subsidiaries as set forth in
Section 414(b), (c), (m) or (o) of the Code.

          "Exchange  Act" shall mean the  Securities  Exchange  Act of 1934,  as
amended.

          "Facilities" shall mean all plants, offices, manufacturing facilities,
stores,  warehouses,  administration buildings and all real property and related
facilities owned or leased by the Company or its Subsidiaries.

          "Fixtures and Equipment"  shall mean all of the  furniture,  fixtures,
furnishings, machinery, equipment, spare parts, appliances and vehicles owned by
the Company or its Subsidiaries, wherever located, including all warranty rights
with respect thereto.

          "GAAP"  shall mean,  with  respect to any person,  generally  accepted
accounting principles in the United States of America, as in effect from time to
time, consistently applied.

          "Hazardous  Substances"  shall  mean  all  pollutants,   contaminants,
chemicals, wastes, and any other carcinogenic,  ignitable,  corrosive, reactive,
toxic or otherwise hazardous substances or materials (whether solids, liquids or
gases) subject to regulation,  control or remediation under  Environmental Laws.
By way of example only, the term Hazardous  Substances includes petroleum,  urea
formaldehyde, flammable,










<PAGE>

<PAGE>







explosive and radioactive  materials,  PCBs, pesticides,  herbicides,  asbestos,
sludge, slag, acids, metals, solvents and waste waters.

          "HSR Act" shall mean the Hart-Scott-Rodino  Antitrust Improvements Act
of 1976, as amended, and the rules and regulations promulgated thereunder.

          "Leases"  shall mean all of the leases or  subleases  for  personal or
real  property to which the Company or its  Subsidiaries  is a party or by which
the Company or its Subsidiaries is bound.

          "Material  Adverse  Effect" or "Material  Adverse Change" or a similar
phrase shall mean, with respect to any person, any material adverse effect on or
change with respect to (i) the business,  operations, assets (taken as a whole),
liabilities (taken as a whole),  condition (financial or otherwise),  results of
operations or prospects of such person and its  Subsidiaries,  taken as a whole,
(ii) the relations with customers,  suppliers,  distributor or employees of such
person and its Subsidiaries,  taken as a whole, or (iii) the right or ability of
such  person  or  its   Subsidiaries  to  consummate  any  of  the  transactions
contemplated hereby.

          "Multiemployer  Plan" shall mean any "multiemployer  plan," as defined
in Section 4001(a)(3) or 3(37) of ERISA, which (a) the Company, its Subsidiaries
or any ERISA Affiliate maintains, administers,  contributes to or is required to
contribute  to,  or,  after  September  25,  1980,   maintained,   administered,
contributed to or was required to contribute to, or under which the Company, its
Subsidiaries  or any ERISA  Affiliate may incur any liability and (b) covers any
employee  or former  employee  of the  Company,  its  Subsidiaries  or any ERISA
Affiliate (with respect to their relationship with any such entity).

          "Options" shall mean the options to purchase in the aggregate  444,675
shares of  Company  Common  Stock  issued to  certain  executive  employees  and
non-employee directors of the Company pursuant to the Stock Option Plans.

          "PBGC" shall mean the Pension Benefit Guaranty Corporation.

          "Pension  Plan"  shall mean any  "employee  pension  benefit  plan" as
defined in Section 3(2) of ERISA (other than a Multiemployer Plan) (a) which the
Company,  its  Subsidiaries  or  any  ERISA  Affiliate  maintains,  administers,
contributes  to or is required to contribute to, or, within the five years prior
to the Closing Date, maintained, administered, contributed to or was required to
contribute  to,  or under  which  the  Company,  its  Subsidiaries  or any ERISA
Affiliate may incur any liability (including, without limitation, any contingent
liability) and (b) which covers any employee or former  employee of the Company,
its Subsidiaries or any ERISA Affiliate (with respect to their relationship with
any such entity).

          "Permits"  shall mean all licenses,  permits,  franchises,  approvals,
authorizations, consents or orders of, or filings with, or notifications to, any
governmental authority,  whether foreign,  federal, state or local, or any other
person,  necessary or desirable for the past,  present or currently  anticipated
conduct of, or relating to the  operation of the business of, the Company or its
Subsidiaries.










<PAGE>

<PAGE>







          "Permitted   Encumbrances"   shall   mean  (a)   liens  for  Taxes  or
governmental  charges  or  claims  (i) not yet due  and  payable  or (ii)  being
contested in good faith, if a reserve or other appropriate provision, if any, as
shall be required by GAAP shall have been made therefor,  (b) statutory liens of
landlords, liens of carriers,  warehouse persons, mechanics and material persons
and other liens  imposed by law incurred in the ordinary  course of business for
sums (i) not yet due and payable or (ii) being  contested  in good  faith,  if a
reserve or other  appropriate  provision,  if any,  as shall be required by GAAP
shall have been made therefor, (c) liens incurred or deposits made in connection
with workers'  compensation,  unemployment  insurance and other similar types of
social  security  programs or to secure the  performance  of tenders,  statutory
obligations,  surety and  appeal  bonds,  bids,  leases,  government  contracts,
performance and return of money bonds and similar  obligations,  in each case in
the ordinary  course of business,  consistent  with past practice,  (d) purchase
money liens incurred in the ordinary  course of business,  consistent  with past
practice,  and (e)  easements,  rights-of-way,  restrictions  and other  similar
charges or encumbrances,  in each case, which do not interfere with the ordinary
conduct of  business of the Company or its  Subsidiaries  and do not  materially
detract from the value of the property to which such encumbrance relates.

          "Personnel"  shall mean all  directors,  officers and employees of the
Company or its Subsidiaries.

          "Returns" shall mean any and all returns,  reports,  declarations  and
information  statements  with  respect  to Taxes  required  to be filed by or on
behalf of the Company or its Subsidiaries with any governmental authority or Tax
authority or agency, whether domestic or foreign, including, without limitation,
consolidated,  combined  and  unitary  returns  and all  amendments  thereto  or
thereof.

          "SEC" shall mean the Securities and Exchange Commission.

          "Securities Act" shall mean the Securities Act of 1933, as amended.

          "Stock Option Plans" shall mean the 1994 Celadon Stock Option Plan and
the 1996 Non- Employee Director Stock Option Plan.

          "Stockholders" shall mean the record holders of Company Common Stock.

          "Subsidiary"  shall mean,  with  respect to any of the parties of this
Agreement,   any   corporation  or  other  business   entity,   whether  or  not
incorporated,  of which at least 50% of the securities or interests  having,  by
their terms,  ordinary  voting power to elect members of the board of directors,
or other persons  performing  similar functions with respect to such entity, are
held, directly or indirectly, by such party.

          "Tax(es)" shall mean all taxes,  estimated taxes,  withholding  taxes,
assessments,  levies,  imposts,  fees  and  other  charges,  including,  without
limitation, any interest, penalties, additions to tax or additional amounts that
may become payable in respect thereof, imposed by any foreign, federal, state or
local  government  or taxing  authority,  which  taxes  shall  include,  without
limitation,   all  income  taxes,   payroll  and  employee   withholding  taxes,
unemployment insurance, social security, sales and use taxes, value-added










<PAGE>

<PAGE>







taxes,  excise taxes,  franchise taxes, gross receipts taxes,  occupation taxes,
real  and  personal  property  taxes,  stamp  taxes,  transfer  taxes,  workers'
compensation and other obligations of the same or of a similar nature.

          "Treasury  Securities"  shall mean Company  Common Stock,  Options and
Warrants owned by Sub, the Company and/or any Subsidiary of Sub or the Company.

          "Warrant  Agreement" shall mean that certain Warrant Agreement,  dated
October 8, 1992,  between the Company and Deltec  Asset  Management  Corp.  as a
custodian for Hanseatic Corp.

          "Warrants" shall mean the warrants held by Hanseatic Corp. pursuant to
which the holders are  entitled to purchase for $10.82 per share an aggregate of
12,121 shares of Company Common Stock.

          "Welfare  Plan"  shall mean any  "employee  welfare  benefit  plan" as
defined in Section 3(1) of ERISA, (a) which the Company, its Subsidiaries or any
ERISA  Affiliate  maintains,  administers,  contributes  to  or is  required  to
contribute  to,  or under  which  the  Company,  its  Subsidiaries  or any ERISA
Affiliate  may incur any  liability  and (b) which covers any employee or former
employee of the Company,  its  Subsidiaries or any ERISA Affiliate (with respect
to their relationship with any such entity).

          0. 0. 2. Other Defined Terms.

          In addition to the terms defined in the Recitals to this Agreement and
Section 1.1, the following terms shall have the meanings  defined for such terms
in the Sections set forth below:

     Term                                           Section
     ----                                           -------

"Acquisition Proposal" .............................6.4(a)
"Actions" ..........................................4.12
"Closing" ..........................................2.3 
"Closing Date" .....................................2.3
"Company Reports" ..................................4.10
"Company  Restricted Stock" ........................3.3(b)
"Confidentiality Letter" ...........................6.2
"Disclosure Schedule" ..............................Article IV Preamble
"Effective Time" ...................................2.2
"Exchange Fund" ....................................3.5(f)
"Financing" ........................................5.6
"Financing Letters" ................................5.6
"Jaguar" ...........................................4.6
"Laws" .............................................4.14
"Leased Property" ..................................4.5(b)(ii)
"Merger" ...........................................Recitals
"Merger Consideration" .............................3.1(a)
"Paying Agent ......................................3.5(a)




<PAGE>

<PAGE>


"Permitted Party" ..................................6.4(b)
"Proxy Statement" ..................................6.6a)
"Roll-Over Share" ..................................3.1(b)
"Roll-Over Share Consideration" ....................3.1(b)
"Schedule 13E-3" ...................................6.7
"Servicios" ........................................4.6
"Special Meeting" ..................................4.27
"Subject Litigation" ...............................6.8
"Surviving Corporation" ............................2.1
"Surviving Corporation Common Stock" ...............3.2
"Third Party" ......................................6.4


                                     ARTICLE

I.
THE merger
          1...................................................The  Merger.

          Upon  the  terms  and  subject  to  the  satisfaction  or  waiver,  if
permissible,  of the conditions  hereof, and in accordance with the DGCL, at the
Effective  Time,  Sub  shall be  merged  with and  into  the  Company.  Upon the
effectiveness of the Merger, the separate corporate existence of Sub shall cease
and the  Company,  under the name Celadon  Group,  Inc.,  shall  continue as the
surviving corporation (the "Surviving  Corporation").  The Merger shall have the
effects specified under the DGCL.

          2...................................................Effective Time.


          On the  Closing  Date,  the  parties  shall  cause  the  Merger  to be
consummated  by causing a certificate of merger with respect to the Merger to be
executed and filed in  accordance  with the relevant  provisions of the DGCL and
shall make all other filings or recordings  required  under the DGCL. The Merger
shall become  effective at the time of filing of the certificate of merger or at
such later time as is specified therein (the "Effective Time").

          3...................................................Closing.


          Upon the terms and subject to the  conditions of this  Agreement,  the
closing of the Merger  (the  "Closing")  shall take place (a) at the  offices of
Latham & Watkins,  885 Third  Avenue,  New York,  New York at 10:00 a.m.,  local
time, on the first business day immediately  following the day on which the last
to be satisfied or waived of the conditions set forth in Article VII (other than
those conditions that by their



<PAGE>

<PAGE>

nature are to be satisfied at the Closing,  but subject to the  satisfaction  or
waiver of those conditions) shall be satisfied or waived in accordance  herewith
or (b) at such other time,  date or place as Sub and the Company may agree.  The
date on which the Closing occurs is herein referred to as the "Closing Date."

          4...................................................Certificate of
Incorporation and By-Laws.


               I..........................................At the Effective Time,
and  without  any  further  action  on the  part  of the  Company  or  Sub,  the
certificate of incorporation of the Company,  as in effect  immediately prior to
the Effective  Time,  shall be amended so as to read in its entirety in the form
set forth as Exhibit A hereto,  and, as so  amended,  until  thereafter  further
amended as provided  therein and under the DGCL, it shall be the  certificate of
incorporation of the Surviving Corporation following the Merger.

               II.........................................At the Effective Time,
and without any further action on the part of the Company or Sub, the by-laws of
Sub as in effect immediately prior to the Effective Time shall be the by-laws of
the  Surviving  Corporation  following  the Merger until  thereafter  changed or
amended as provided therein or by applicable law.

          1...................................................Directors.


          The directors of Sub immediately  prior to the Effective Time shall be
the initial directors of the Surviving Corporation and shall hold such positions
until their  respective  successors  are duly  elected and  qualified,  or their
earlier death, resignation or removal.

          2...................................................Officers.


          The officers of the Company  immediately  prior to the Effective  Time
shall be the initial officers of the Surviving Corporation and shall hold office
until their  respective  successors  are duly  elected and  qualified,  or their
earlier death, resignation or removal.


                                     ARTICLE

I.
Effect of merger on securities of sub and the company
          1...................................................Conversion  of Sub
Common  Stock.


          At the Effective  Time, by virtue of the Merger and without any action
on the part of the holder thereof,  the shares of common stock,  par value $0.01
per share, of Sub issued and outstanding immediately prior to the Effective Time
shall automatically be converted into and thereafter represent 2,880,000 validly
issued, fully paid and non-assessable share(s) of common stock, par value $0.033
per




<PAGE>

<PAGE>


share, of the Surviving Corporation (the "Surviving Corporation Common Stock").

          2...................................................Conversion of
Company Common Stock.


               I..........................................At the Effective Time,
by  virtue of the  Merger  and  without  any  action  on the part of the  holder
thereof, each share of Company Common Stock outstanding immediately prior to the
Effective Time (other than Roll-Over Shares,  Treasury Securities and Dissenting
Shares, if any) shall automatically be converted into the right to receive,  and
each  certificate  which  immediately  prior to the Effective Time represented a
share of Company Common Stock shall evidence solely the right to receive, $20.00
in cash (the "Merger  Consideration") upon surrender of the certificate formerly
representing Company Common Stock as provided in Section 3.5.

               II.........................................At the Effective Time,
by  virtue of the  Merger  and  without  any  action  on the part of the  holder
thereof,  each share of Company  Common  Stock held by certain  officers and key
employees of the Company as set forth on Schedule A hereto  (each,  a "Roll-Over
Share")  shall be  converted  into the right to receive  one share of  Surviving
Corporation Common Stock (the "Roll-Over Share Consideration").

               III........................................All Treasury
Securities  shall, by virtue of the Merger and without any action on the part of
the holder  thereof,  automatically  be canceled and cease to exist at and after
the Effective Time and no consideration shall be paid with respect thereto.

               IV.........................................Immediately  prior  to
the   Effective   Time,   at  Sub's   election,   the  Company  shall  effect  a
recapitalization, to be effective as of the Effective Time, of the securities of
the Surviving  Corporation,  and the number of outstanding shares and options of
the Surviving Corporation shall be appropriately adjusted.

          1...................................................Options.

               I..........................................Except   as  otherwise
agreed to in writing  between the  Company and the holder of any Option,  and as
consented to by Sub,  immediately  prior to the Effective Time, each outstanding
Option  granted  under the Stock Option Plans  whether or not then  exercisable,
shall be canceled  by the  Company,  and at the  Effective  Time,  or as soon as
practicable  thereafter,  the former holder thereof shall be entitled to receive
from the Company in consideration  for such cancellation an amount in cash equal
to the product of (i) the number of shares of Company  Common  Stock  previously
subject to such Option and (ii) the excess, if any, of the Merger  Consideration
per share over the exercise price per share, if any,  previously subject to such
Option,  reduced by the amount of  withholding or other taxes required by law to
be withheld.

               II.........................................Except   as   provided
herein or as  otherwise  agreed by the  parties,  the Stock Option Plans and any
other plan,  program or  arrangement  providing for the issuance or grant of any
other  interest in respect of the capital stock of the Company or any Subsidiary
shall  terminate as of the Effective  Time,  and the Company shall  exercise its
best efforts to ensure




<PAGE>

<PAGE>


that  following  the Effective  Time, no current or former  employee or director
shall have any Option to  purchase  shares of the  Company  Common  Stock or any
other equity interest in the Company under any Stock Option Plan.

               III........................................Prior to the Effective
Time, the Board of Directors (or, if  appropriate,  any committee  administering
the Stock Option Plans) shall adopt such resolutions or take such actions as are
necessary,  subject if necessary,  to obtaining consents of the holders thereof,
to carry out the terms of this Section 3.3.

          1...................................................Warrants.

               I..........................................Immediately  prior  to
the Effective Time, each outstanding Warrant granted under the Warrant Agreement
whether or not then  exercisable,  shall be canceled by the Company,  and at the
Effective Time or as soon as practicable  thereafter,  the former holder thereof
shall  be  entitled  to  receive  from the  Company  in  consideration  for such
cancellation  an  amount  in cash  equal to (i) the  product  of (A) the  Merger
Consideration,  multiplied  by (B) the  aggregate  number of  shares of  Company
Common Stock  issuable upon exercise in full of all Warrants held by such holder
immediately  prior to the Effective Time, minus (ii) the aggregate cash exercise
price payable upon exercise of all Warrants held by such holder.

               II.........................................The  Warrant Agreement
shall terminate as of the Effective Time. Prior to the Effective Time, the Board
of Directors shall adopt such resolutions or take such actions as are necessary,
subject if necessary, to obtaining consents of the holders thereof, to carry out
the terms of this Section 3.4.

          1...................................................Exchange of
Certificates.

               I..........................................As   of  or   promptly
after the  Effective  Time,  the Company shall deposit with a paying agent to be
selected  by Sub (the  "Paying  Agent"),  as  necessary,  for the benefit of the
holders of shares of Company Common Stock,  for payment in accordance  with this
Article III, the funds necessary to pay the Merger Consideration for each share.

               II.........................................As soon as practicable
after the  Effective  Time,  (i) each holder of an  outstanding  certificate  or
certificates which pursuant to Section 3.2 represent the right to receive shares
of the  Surviving  Corporation,  upon  surrender  to the  Paying  Agent  of such
certificate or certificates and acceptance thereof by the Paying Agent, shall be
entitled to a certificate  or  certificates  representing  the  Roll-Over  Share
Consideration  into which the number of Roll-Over Shares previously  represented
by such  certificate  or  certificates  surrendered  shall  have been  converted
pursuant  to this  Agreement  and  (ii)  each  other  holder  of an  outstanding
certificate  or  certificates  which  immediately  prior to the  Effective  Time
represented  shares of the Company Common Stock (other than  Roll-Over  Shares),
upon  surrender  to the Paying Agent of such  certificate  or  certificates  and
acceptance thereof by the Paying Agent, shall be entitled to receive in exchange
therefor the Merger Consideration  multiplied by the number of shares of Company
Common Stock formerly represented by such certificate.  No interest will be paid
on or accrue on the Merger  Consideration.  The Paying  Agent shall  accept such
certificates upon compliance




<PAGE>

<PAGE>


with such  reasonable  terms and  conditions  as the Paying  Agent may impose to
effect an  orderly  exchange  thereof  in  accordance  with  customary  exchange
practices.  After the Effective Time,  there shall be no further transfer on the
records  of  the  Company  or  its  transfer  agent  of  certificates   formerly
representing shares of Company Common Stock which have been converted,  in whole
or in part,  pursuant to this Agreement,  into the right to receive cash, and if
such  certificates  are  presented  to the Company for  transfer,  they shall be
canceled  against  delivery of such cash.  Until  surrendered as contemplated by
this Section 3.5(b), (i) each certificate formerly representing Roll-Over Shares
shall be deemed at any time after the Effective Time to represent only the right
to receive upon such surrender a new  certificate or  certificates  representing
Surviving  Corporation Common Stock, as contemplated by Section 3.2(b), and (ii)
each  certificate  formerly  representing  shares of Company Common Stock (other
than the Roll-Over  Shares) shall be deemed at any time after the Effective Time
to  represent  only  the  right  to  receive  upon  such  surrender  the  Merger
Consideration for each share of Company Common Stock.

               III........................................No  dividends or other
distributions  with respect to Surviving  Corporation Common Stock with a record
date after the  Effective  Time  shall be paid to the holder of any  certificate
formerly  representing  shares of  Company  Common  Stock not  surrendered  with
respect  to the  Roll-Over  Shares  formerly  represented  thereby.  Subject  to
applicable law, following surrender of any such certificate, there shall be paid
to the holder of the certificate or certificates  representing shares issued for
the Roll-Over Share Consideration  without interest,  at the appropriate payment
date, the proportionate amount of dividends or other distributions with a record
date after the  Effective  Time but prior to such  surrender  and a payment date
subsequent to such  surrender  payable with respect to such shares  representing
the Roll-Over Share Consideration.

               IV.........................................All cash paid upon the
surrender for exchange of certificates  formerly  representing shares of Company
Common Stock in accordance with the terms of this Article III shall be deemed to
have been paid in full  satisfaction  of all  rights  pertaining  to the  shares
exchanged for cash theretofore represented by such certificates.

               V..........................................Any   cash   deposited
with the Paying Agent pursuant to this Section 3.5 (the  "Exchange  Fund") which
remains  undistributed to the holders of the certificates  formerly representing
shares of  Company  Common  Stock one year  after the  Effective  Time  shall be
delivered to the Surviving  Corporation  at such time and any former  holders of
shares of Company Common Stock (other than Roll-Over Shares) prior to the Merger
who have not  theretofore  complied with this Article III shall  thereafter look
only to the  Surviving  Corporation  and  only as  general  unsecured  creditors
thereof for payment of their claim for cash, if any.

               VI.........................................None   of   Sub,   the
Company or the Paying Agent shall be liable to any person in respect of any cash
from the Exchange Fund  delivered to a public office  pursuant to any applicable
abandoned  property,  escheat or similar law. If any  certificates  representing
shares of Company Common Stock shall not have been surrendered prior to one year
after the Effective Time (or immediately prior to such earlier date on which any
cash in respect of such  certificate  would  otherwise  escheat to or become the
property of any federal, state, local, or municipal, foreign or other government
or  subdivision,  branch,  department or agency thereof and any  governmental or
quasi-governmental  authority  of any  nature,  including  any  court  or  other
tribunal), any such cash in respect of such




<PAGE>

<PAGE>


certificate  shall,  to the  extent  permitted  by  applicable  law,  become the
property of the Surviving Corporation,  free and clear of all claims or interest
of any person previously entitled thereto.

               VII........................................In   the   event   any
certificate  formerly  representing  Company  Common Stock shall have been lost,
stolen or destroyed,  upon the making of an affidavit of that fact by the person
claiming such  certificate  to be lost,  stolen or destroyed and, if required by
Surviving  Corporation,  the posting by such person of a bond in such reasonable
amount as Surviving  Corporation may direct as indemnity  against any claim that
may be made against it with respect to such  certificate,  the Paying Agent will
issue in exchange  for such lost,  stolen or  destroyed  certificate  the shares
representing  the  Roll-Over  Share  Consideration,  and  unpaid  dividends  and
distributions  on  shares   representing   the  Roll-Over  Share   Consideration
deliverable  in  respect  thereof  pursuant  to this  Agreement,  or the  Merger
Consideration, as the case may be.

          1...................................................Dissenting Shares.



          Notwithstanding  Section 3.2 hereof,  Dissenting  Shares  shall not be
converted into a right to receive the Merger Consideration.  The holders thereof
shall be entitled only to such rights as are granted by Section 262 of the DGCL.
Each holder of Dissenting Shares who becomes entitled to payment for such shares
pursuant  to Section 262 of the DGCL shall  receive  payment  therefor  from the
Surviving  Corporation in accordance with the DGCL; provided,  however, that (i)
if any such  holder of  Dissenting  Shares  shall have failed to  establish  his
entitlement to appraisal  rights as provided in Section 262 of the DGCL, (ii) if
any such holder of Dissenting Shares shall have effectively withdrawn his demand
for  appraisal of such shares or lost his right to appraisal and payment for his
shares  under  Section  262 of the  DGCL,  or (iii) if  neither  any  holder  of
Dissenting  Shares  nor the  Surviving  Corporation  shall have filed a petition
demanding a determination of the value of all Dissenting  Shares within the time
provided in Section  262 of the DGCL,  such  holder  shall  forfeit the right to
appraisal  of such shares and each such share shall be treated as if it had been
converted,  as of the  Effective  Time,  into a  right  to  receive  the  Merger
Consideration,  without  interest  thereon,  from the Surviving  Corporation  as
provided in Section 3.2 hereof.  The Company shall give Sub prompt notice of any
demands received by the Company for appraisal of shares,  and Sub shall have the
right to participate in all  negotiations  and proceedings  with respect to such
demands.  The Company shall not,  except with the prior written  consent of Sub,
make any  payment  with  respect  to,  or settle  or offer to  settle,  any such
demands.


                                     ARTICLE


I.
representations and warranties of the company
          As an  inducement  to Sub to enter into this  Agreement,  the  Company
hereby makes,  as of the date hereof and as of the Closing  Date,  the following
representations  and  warranties  to Sub,  except  as  otherwise  set forth in a
written disclosure schedule (the "Disclosure Schedule") delivered by the Company
to Sub prior to the date  hereof,  a copy of which is  attached  hereto.  Unless
otherwise  specified,  (1) each  reference  in this  Agreement  to any  numbered
schedule  is a  reference  to that  numbered  schedule  which is included in the
Disclosure  Schedule  and  (2) no  disclosure  made in any  particular  numbered
schedule of the




<PAGE>

<PAGE>


Disclosure  Schedule shall be deemed made in any other numbered  schedule of the
Disclosure  Schedule  unless  expressly  made  therein  (by  cross-reference  or
otherwise) or unless, and only to the extent that, it is apparent on the face of
such disclosure that such disclosure  contains  information  which also modifies
another representation and warranty therein.

          1...................................................Organization and
Capitalization.

               I..........................................Organization.      The
Company is duly organized,  validly existing and in good standing under the laws
of the State of Delaware and has full  corporate  power and authority to conduct
its business as it is presently being conducted and to own and lease its Assets.
The Company is duly qualified to do business as a foreign  corporation and is in
good  standing in each  jurisdiction  in which such  qualification  is necessary
under  applicable  law except where the failure to be so  qualified  and in good
standing would not  reasonably be expected to have a Material  Adverse Effect on
the Company.  The Company has delivered to Sub true, correct and complete copies
of its  certificate  of  incorporation  and by-laws (in each case, as amended to
date).  The Company is not in default  under or in violation of any provision of
its certificate of incorporation or by-laws.

               II.........................................Capitalization.    The
authorized capital stock of the Company consists of 12,000,000 shares of Company
Common Stock. As of June 23, 1998, there were 7,721,989 shares of Company Common
Stock issued and outstanding.  Since such date, no additional  shares of capital
stock of the Company have been  issued,  except  shares of Company  Common Stock
issued upon the exercise of Options  outstanding under any Stock Option Plan. As
of June 23,  1998,  options to acquire  444,675  shares of Company  Common Stock
pursuant to the Stock Option Plans were outstanding.  Schedule 4.1(b) includes a
complete and correct list of  outstanding  Options under such Stock Option Plans
(including the number of Options and exercise price of each such Option) held by
each  employee or  director.  As of June 23,  1998,  warrants to acquire  12,121
shares  of  Company  Common  Stock  pursuant  to  the  Warrant   Agreement  were
outstanding. Schedule 4.1(b) includes a complete and correct list of outstanding
Warrants under such Warrant  Agreement.  The Company has no  outstanding  bonds,
debentures,  notes or other  obligations  the holders of which have the right to
vote (or which are  convertible  into or exercisable  for securities  having the
right to vote) with the  stockholders  of the Company on any matter.  All issued
and  outstanding  shares of Company  Common Stock are duly  authorized,  validly
issued,  fully paid,  nonassessable  and free of  preemptive  rights.  After the
Effective  Time,  the  Surviving  Corporation  will have no obligation to issue,
transfer or sell any shares of capital stock or other  securities of the Company
or the  Surviving  Corporation.  Schedule  4.1(b) sets forth the total amount of
indebtedness  for  borrowed  money and the  total  amount of cash on hand of the
Company and its Subsidiaries on a consolidated basis as of June 23, 1998. Except
as provided in Schedule 4.1(b), all such indebtedness is prepayable without more
than two business days notice and without the payment of any penalty.  Except as
set forth in this Section 4.1(b), there are no (i) outstanding Equity Securities
of the Company or (ii)  commitments  or obligations of any kind or character for
(A) the  issuance of Equity  Securities  of the  Company or (B) the  repurchase,
redemption or other acquisition of any Equity Securities of the Company.

               III........................................Voting Trusts,
Proxies,  Etc. There are no stockholder  agreements,  voting trusts,  proxies or
other agreements or  understandings  with respect to or concerning the purchase,
sale or voting of the Equity Securities of the Company.




<PAGE>

<PAGE>

               
          1...................................................Authorization.


          The Company has all necessary corporate power and authority to execute
and deliver this Agreement and all agreements and documents contemplated hereby.
Subject only to the approval of this Agreement and the transactions contemplated
hereby by the majority of all the votes entitled to be cast on the Merger by the
holders of the Company  Common  Stock,  the  consummation  by the Company of the
transactions  contemplated  hereby  has been duly  authorized  by all  requisite
corporate  action.  This  Agreement  has  been  duly  authorized,  executed  and
delivered  by the Company and is a legal,  valid and binding  obligation  of the
Company, enforceable against the Company in accordance with its terms, except as
the  enforceability  thereof  may  be  limited  by  (a)  applicable  bankruptcy,
insolvency, moratorium, reorganization, fraudulent conveyance or similar laws in
effect  which  affect the  enforcement  of  creditors'  rights  generally or (b)
general  principles of equity,  whether  considered in a proceeding at law or in
equity.

          2...................................................Subsidiaries.

               I..........................................Ownership;
Capitalization.   The  Company  owns,  directly  or  indirectly,   each  of  the
outstanding  capital  stock  (or  other  ownership  interests)  of  each  of the
Company's  Subsidiaries as set forth on Schedule 4.3(a),  and the Company has no
investments  (whether through the acquisition of an equity interest,  the making
of  a  loan  or  advance  or  otherwise)  in  any  other  person,   corporation,
partnership,  joint venture,  business,  or trust or entity.  The Company is the
beneficial  owner of all of the  outstanding  shares  of  capital  stock of each
Subsidiary, free and clear of any and all Encumbrances.  The authorized,  issued
and outstanding  capital stock,  and the record  ownership of all such shares of
capital stock,  of each  Subsidiary is as set forth on part (a) of Schedule 4.3.
All of the shares of capital stock of each  Subsidiary have been duly authorized
and validly issued and are fully paid and  non-assessable,  were issued and sold
in accordance  with federal and applicable  state  securities  laws and were not
issued in violation of any  preemptive  or other similar  rights.  Except as set
forth in this Section 4.3(a),  there are no (i) outstanding Equity Securities of
its Subsidiaries or (ii) commitments or obligations of any kind or character for
(A) the issuance of Equity Securities of its Subsidiaries or (B) the repurchase,
redemption or other  acquisition of any Equity  Securities of its  Subsidiaries.
There are no stockholder agreements,  voting trusts, proxies or other agreements
or understandings with respect to or concerning the purchase,  sale or voting of
the Equity Securities of its Subsidiaries.

               II.........................................Organization.  Each of
the  Company's  Subsidiaries  is duly  organized,  validly  existing and in good
standing under the laws of the  jurisdiction of its  incorporation  and has full
corporate  power and authority to conduct its business as it is presently  being
conducted and to own and lease its Assets. Each of the Company's Subsidiaries is
duly qualified to do business as a foreign  corporation  and is in good standing
in each  jurisdiction in which such  qualification is necessary under applicable
law except whether the failure to be so qualified and in good standing would not
reasonably  be expected to have a Material  Adverse  Effect on the Company.  The
Company has  delivered to Sub true,  correct and complete  copies of each of its
Subsidiaries' certificate of incorporation and by-laws (in each case, as amended
to date). None of the Company's Subsidiaries is in default under or in violation
of any provision of its certificate of incorporation or by-laws.




<PAGE>

<PAGE>


          1...................................................Absence of Certain
Changes or Events.


          Since March 31, 1998, (x) the Company and its  Subsidiaries  have been
operated in the ordinary  course of  business,  consistent  with past  practice,
(iii)  there  has been no  Material  Adverse  Change in or with  respect  to the
Company or its  Subsidiaries  and (z) to the best knowledge of the Company,  (i)
there has been no  threatened  Material  Adverse  Change,  and (ii) no events or
developments  have  occurred  that,  individually  or in  the  aggregate,  could
reasonably be expected to result in a Material  Adverse Change,  with respect to
the Company.  Without limiting the generality of the foregoing,  since March 31,
1998,  neither the Company nor its  Subsidiaries has (i) taken any action of the
type  contemplated by Section 6.1(c) and (f) - (p) hereof or (ii) failed to take
any action of the type contemplated by Section 6.1(a) and (b) hereof.

          2...................................................Title  to  Assets;
Absence of Liens and Encumbrances, etc.

               I..........................................General.  Each  of the
Company and its Subsidiaries owns or leases all Assets necessary for the conduct
of its business as presently  conducted,  and the Assets in the aggregate are in
such  operating  condition  and repair  (subject  to normal wear and tear) as is
necessary for the conduct of its business as presently conducted.

               II.........................................Real Property

               III........................................Owned  Real  Property.
Schedule  4.5(b) hereto sets forth all  Facilities  owned by the Company and its
Subsidiaries. With respect to each parcel of owned real property (A) the Company
or its  Subsidiaries  has good and marketable fee simple title to such parcel of
real property,  free and clear of any and all Encumbrances  other than Permitted
Encumbrances,  (B) there are no leases,  subleases,  licenses,  options, rights,
concessions  or other  agreements,  written  or oral,  granting  to any party or
parties  the right of use or  occupancy  of any  portion of such  parcel of real
property,  (C) there are no  outstanding  options or rights of first  refusal in
favor of any other  party to purchase  any such  parcel of real  property or any
portion  thereof or interest  therein,  (D) there are no parties (other than the
Company and its Subsidiaries) who are in possession of or who are using any such
parcel  of real  property  and (E)  there  is no (1)  pending  or,  to the  best
knowledge of the Company,  threatened  condemnation  proceeding relating to such
parcel of real  property  (2) pending or, to the best  knowledge of the Company,
threatened Action relating to such parcel of real property,  or (3) other matter
affecting  the current or currently  proposed  use,  occupancy or value of, such
parcel of real property in any material respect.

               IV.........................................Leased  Real Property.
Schedule 4.5 sets forth all leases  pursuant to which  Facilities  are leased by
the Company or its  Subsidiaries  (as lessee),  true and correct copies of which
have been delivered to Sub.  Schedule 4.5(b) indicates with respect to each such
Lease a general  description  of the leased items,  term,  annual rent,  renewal
options and number of square feet leased, as applicable.  Such leases constitute
all  leases,  subleases  or other  occupancy  agreements  pursuant  to which the
Company or its  Subsidiaries  occupies or uses  Facilities.  The Company and its
Subsidiaries  have good and valid  leasehold  title to, and enjoy  peaceful  and
undisturbed possession of, all leased property described in




<PAGE>

<PAGE>


such leases (the "Leased Property"),  free and clear of any and all Encumbrances
other than any Permitted  Encumbrances which would not permit the termination of
the Lease  therefor  by the lessor.  With  respect to each such parcel of Leased
Property  (A) there are no pending  or, to the best  knowledge  of the  Company,
threatened condemnation  proceedings relating to, or any pending or, to the best
knowledge of the Company,  threatened  Actions relating to, such Leased Property
or any portion  thereof,  (B) none of the Company or its Subsidiaries or, to the
best  knowledge of the Company,  any third party has entered into any  sublease,
license, option, right, concession or other agreement or arrangement, written or
oral,  granting to any person the right to use or occupy such Leased Property or
any  portion  thereof or  interest  therein  and (C) neither the Company nor its
Subsidiaries  have  received  notice  of  any  pending  or  threatened   special
assessment  relating to such Leased  Property or otherwise have any knowledge of
any pending or  threatened  special  assessment  relating  thereto.  Each leased
Facility  is  supplied  with  utilities  necessary  for  the  operation  of such
Facility.

               V..........................................Personal Property.
Schedule  4.5(c)  identifies  all  Fixtures  and  Equipment,  vehicles and other
similar tangible  personal property Assets with a book value or replacement cost
of at least  $50,000  owned or leased by the Company or its  Subsidiaries  as of
June 23, 1998.

               VI.........................................Owned Personal
Property. Each of the Company and its Subsidiaries has good and marketable title
to all  such  personal  property  owned  by it,  free  and  clear of any and all
Encumbrances other than Permitted Encumbrances.  With respect to each such items
of personal  property  (A) there are no leases,  subleases,  licenses,  options,
rights, concessions or other agreements,  written or oral, granting to any party
or parties the right of use of any  portion of such item of  personal  property,
(B) there are no outstanding  options or rights of first refusal in favor of any
other  party to  purchase  any such item of  personal  property  or any  portion
thereof or interest therein and (C) there are no parties (other than the Company
and its Subsidiaries) who are in possession of or who are using any such item of
personal property;

               VII........................................Leased Personal
Property.  Each of the Company and its Subsidiaries has good and valid leasehold
title  to all of such  Fixtures  and  Equipment,  vehicles  and  other  tangible
personal property Assets leased by it from third parties,  free and clear of any
and all Encumbrances  other than Permitted  Encumbrances  which would not permit
the termination of the lease therefor by the lessor.  Schedule 4.5(c) sets forth
all Leases for personal property  involving annual payments in excess of $50,000
and includes a general  description  of the leased items,  term and annual rent,
true and correct copies of which have been delivered or made available to Sub.

               VIII.......................................With  respect  to each
Lease listed on Schedule  4.5(b) and Schedule 4.5(c) and each Lease for tractors
and trailers, (A) there has been no material default under any such Lease by the
Company or its Subsidiaries,  to the best knowledge of the Company, by any other
party,  (B) such Lease is a valid and binding  obligation of the Company  and/or
its Subsidiaries, is in full force and effect with respect to the Company and/or
its Subsidiaries and is enforceable  against the Company and/or its Subsidiaries
in  accordance  with its  terms,  except as the  enforceability  thereof  may be
limited by (1) applicable bankruptcy,  insolvency,  moratorium,  reorganization,
fraudulent  conveyance or similar laws in effect which affect the enforcement of
creditors'  rights  generally  or (2)  general  principles  of  equity,  whether
considered in a proceeding at law or in equity, and (C) no action has been taken
by the Company and no event has occurred which,  with notice or lapse of time or
both, would permit termination,




<PAGE>

<PAGE>


modification  or  acceleration  by a party thereto other than the Company and/or
its  Subsidiaries,  without the consent of the Company and/or its  Subsidiaries,
under any such Lease that is material to the Company and/or its Subsidiaries.

          1...................................................Contracts and
Commitments.

               I..........................................Schedule 4.6 sets
forth a complete and accurate list of all Contracts in the following  categories
as of the date hereof  (except to the extent that any such category  specifies a
different  date,  in  which  case  such  corresponding  list  is made as of such
specified date):

               II.........................................each Contract (or
group of related Contracts) for the furnishing of services by the Company and/or
its Subsidiaries  involving annual revenues of more than $100,000 to the Company
and its Subsidiaries;

               III........................................each Contract (or
group of related  Contracts)  concerning a partnership or joint venture with, or
any other  investment in (whether through the acquisition of an equity interest,
the making of a loan or advance or otherwise), any other person;

               IV.........................................each Contract (or
group of related  Contracts) (A) under which the Company or its Subsidiaries has
created,  incurred,  assumed or  guaranteed  (or may  create,  incur,  assume or
guarantee)  indebtedness  for borrowed  money,  (B)  constituting  capital lease
obligations, (C) under which the Company or its Subsidiaries has granted (or may
grant) a security  interest  or lien on any of the Assets or (D) under which the
Company or its  Subsidiaries  has incurred any  obligations  for any performance
bonds, payment bonds, bid bonds, surety bonds, letters of credit,  guarantees or
similar instruments;

               V..........................................each Contract (or
group of related  Contracts)  with any of the  Personnel,  any  Affiliate of the
Company or any member of any such person's immediate family, including,  without
limitation,  Contracts  (A) to employ or terminate  executive  officers or other
Personnel  and other  Contracts  with present or former  officers,  directors or
stockholders or other corporate Personnel or (B) that will result in the payment
by, or the creation of any  commitment  or obligation  (absolute or  contingent,
matured or unmatured) to pay on behalf of the Company or its Subsidiaries or any
Affiliate  of the  Company  or its  Subsidiaries,  any  severance,  termination,
"golden  parachute" or other similar payments to any present or former Personnel
following termination of employment or otherwise as a result of the consummation
of the transactions contemplated hereby;

               VI.........................................each Contract (or
group of related  Contracts),  other than  Contracts  covered by clause (vii) of
this Section 4.6,  providing for payments in excess of $100,000 over the life of
such Contract (or group of related  Contracts),  except for such  Contracts that
are  cancelable  on  not  more  than  30  days'  notice  by the  Company  or its
Subsidiaries without penalty or increased cost;

               VII........................................each distribution,
franchise, license, sales, commission, consulting agency or advertising Contract
related  to the  Assets or the  business,  except  for such  Contracts  that are
cancelable  on not more than 30 days' notice by the Company or its  Subsidiaries
without penalty




<PAGE>

<PAGE>

or increased cost;

               VIII.......................................each Contract (or
group of related  Contracts)  containing  covenants  restraining or limiting the
freedom of the Company or its Subsidiaries or any officer, director, stockholder
or  Affiliate  thereof to engage in any line of  business  or  compete  with any
person including,  without  limitation,  by restraining or limiting the right to
solicit customers;

               IX.........................................each Contract (or
group of related Contracts) with the United States, state or local government or
any agency or department thereof;

               X..........................................each Contract (or
group of related Contracts) relating to the arrangements (A) between the Company
or its  Subsidiaries,  on the one hand, and Servicio de  Transportacion  Jaguar,
S.A. de C.V. ("Jaguar") and the persons owning any Equity Interest in Jaguar, on
the other hand and (B) the  Company or its  Subsidiaries,  on the one hand,  and
Servicio  Corporativos,  S.A. de C.V.  ("Servicios")  and the persons owning any
Equity Interest in Servicios, on the other hand;

               XI.........................................each    Contract   (or
group of related  Contracts)  pursuant to which the Company or its  Subsidiaries
have sold any Assets and have created any  obligation  to indemnify  anyone with
respect thereto; and

               XII........................................any other material
Contract.

          The  Company and its  Subsidiaries  have  delivered  to Sub a true and
correct copy of each written Contract listed in Schedule 4.6 and has included as
part  of  Schedule  4.6 a brief  summary  of the  material  terms  of each  oral
Contract.

               XIII.......................................Absence of Breaches or
Defaults in General.  With respect to each Contract set forth on or described in
Schedule  4.6,  (i)  there  is  no  material  default  by  the  Company  or  its
Subsidiaries  or,  to the  knowledge  of the  Company,  any  other  party to any
Contract, (ii) the execution, delivery and performance of this Agreement and the
consummation of the transactions  contemplated hereby and thereby will not cause
a material  default  hereunder or  thereunder;  (iii) such  Contract is a legal,
valid and binding  obligation of the Company or its Subsidiaries  party thereto,
is in full  force and  effect  and is  enforceable  against  the  Company or its
Subsidiaries  and, to the  knowledge  of the  Company,  against each other party
thereto in accordance with its terms,  except as the enforceability  thereof may
be limited by (A) applicable bankruptcy, insolvency, moratorium, reorganization,
fraudulent  conveyance or similar laws in effect which affect the enforcement of
creditors'  rights  generally  or (B)  general  principles  of  equity,  whether
considered  in a  proceeding  at law or in  equity;  and (iv) no action has been
taken by the Company or its Subsidiaries  and no event has occurred which,  with
notice  or  lapse  of time or both  and/or  the  occurrence,  nonoccurrence,  or
existence  or  nonexistence  of  any  other  event  or  condition  would  permit
termination,  modification  or  acceleration  by a party  thereto other than the
Company or its Subsidiaries under any such Contract.

          1...................................................Permits.

          The Company and its Subsidiaries have all material Permits required to
own and lease their  properties,  the Assets and the  Facilities  and to conduct
their business as currently being  conducted.  All such Permits are valid and in
full force and  effect  and are listed on  Schedule  4.7.  The  Company  and its
Subsidiaries  have not violated any such  Permits in any material  respect,  and
each is in compliance  with all such Permits in all material  respects.  Neither
the Company nor its  Subsidiaries has received any notice to the effect that, or
otherwise has any knowledge that, (a) the Company and its  Subsidiaries  are not
currently in  compliance  with,  or are in violation of, any such Permits in any
material  respect  or (b) any  currently  existing  circumstances  are likely to
result in a failure of the Company and its  Subsidiaries to comply with, or in a
violation  by the  Company  and its  Subsidiaries  of,  any such  Permits in any
material respect. No representation or warranty is made in this Section 4.7 with
respect to the matters covered in Section 4.21  (Compliance  with  Environmental
Laws).

          2...................................................No Conflict or
Violation.


          Neither the execution, delivery and performance of this Agreement, nor
the consummation of the transactions  contemplated hereby, by the Company or its
Subsidiaries  will result in (a) a violation of or a conflict with any provision
of  the  certificate  of   incorporation  or  by-laws  of  the  Company  or  its
Subsidiaries,  (b) a breach of, or a default under, or the creation of any right
of any party to accelerate,  terminate or cancel pursuant to (including, without
limitation,  by reason of the failure to obtain a consent or approval  under any
such  Contract),  any term or provision of any  Contract,  indebtedness,  Lease,
Encumbrance,  Permit,  authorization  or  concession to which the Company or its
Subsidiaries is a party or by which any of the Assets are bound, (c) a violation
by the Company or its Subsidiaries of any statute, rule, regulation,  ordinance,
code,  order,  judgment,  writ,  injunction,  decree or award  applicable to the
Company or its  Subsidiaries,  (d) an  impairment of any right of the Company or
its  Subsidiaries  under  any  Contract  to which it is a party or by which  its
Assets are bound or under any Permit  relating to the operation of its business,
or (e) an imposition of any  Encumbrance  (other than  Permitted  Encumbrances),
restriction or charge on the business of the Company or its  Subsidiaries  or on
any of the Assets,  except in the case of clauses (b),  (d) and (e),  where such
breach,  default,  creation of any right,  impairment  or  imposition  would not
reasonably be expected to have,  individually  or in the  aggregate,  a Material
Adverse Effect on the Company.

          3...................................................Consents and
Approvals.


          No consent, waiver,  agreement,  approval, Permit or authorization of,
or declaration,  filing, notice or registration to or with, any federal,  state,
local or foreign governmental or regulatory authority or body or other person or
entity is required to be made or obtained by the Company or its  Subsidiaries in
connection  with the execution,  delivery and  performance of this Agreement and
the consummation of the transactions  contemplated hereby other than (a) filings
required in connection with or in compliance with the provisions of the HSR Act,
the Securities  Act, the Exchange Act or applicable  state  securities and "Blue
Sky" laws (collectively, the "Regulatory Filings"), (b) the filing of the Merger
Certificate under the DGCL,




<PAGE>

<PAGE>


or  (c)  those  consents,  waivers,   agreements,   approvals,   authorizations,
declarations,  filings,  notices or  registrations,  that have been,  or will be
prior to the Closing Date, obtained or made, as set forth on Schedule 4.9.

          4...................................................SEC Documents;
Financial  Statements,  etc.


          The Company has filed all forms,  reports and documents required to be
filed by it with the SEC since June 30, 1994 through the date of this  Agreement
(collectively, the "Company Reports"). As of their respective dates, the Company
Reports (i) complied in all material  respects with the applicable  requirements
of the  Securities  Act,  the  Exchange  Act,  and  the  rules  and  regulations
thereunder  and (ii) did not contain any untrue  statement of a material fact or
omit to state a material fact required to be stated therein or necessary to make
the statements made therein,  in the light of the circumstances under which they
were made, not misleading.  The consolidated financial statements of the Company
included in or  incorporated by reference in the Company Reports (the "Financial
Statements")  (i) comply as to form in all  material  respects  with  applicable
accounts  requirements  and the published  rules and regulations of the SEC with
respect thereto;  (ii) have been prepared in accordance with GAAP,  consistently
applied throughout the periods covered thereby, and sound bookkeeping  practices
and  (iii)  present  fairly  in  accordance  with  GAAP,   consistently  applied
throughout the periods covered,  the financial  condition of the Company and its
Subsidiaries  as of the respective  dates thereof and the results of operations,
stockholders'  equity  and cash  flows  for the  periods  covered  thereby.  The
accounting and financial  records of the Company and its Subsidiaries  have been
prepared and maintained in accordance with GAAP, consistently applied throughout
the periods indicated, and sound bookkeeping practices.

          5...................................................Undisclosed
Liabilities.


          Neither  the  Company  nor  its   Subsidiaries  has  any  liabilities,
obligations or commitments of any nature (whether  direct or indirect,  known or
unknown,  absolute or contingent,  liquidated or unliquidated,  due or to become
due,  accrued or unaccrued,  matured or unmatured)  and, to the knowledge of the
Company, there is no basis for any present or future charge, complaint,  action,
suit, proceeding, hearing, investigation, claim or demand against the Company or
its Subsidiaries  giving rise to any such liability,  other than (a) liabilities
which are  reflected  and  reserved  against on the most  recent  balance  sheet
contained in the Financial  Statements  (including,  without limitation,  in the
notes  thereto)  which have not been paid or discharged  since the date thereof,
(b)  liabilities  which arose prior to the date of the most recent balance sheet
contained  in the  Financial  Statements  and  not  required  under  GAAP  to be
reflected thereon,  (c) liabilities and obligations  disclosed on the Disclosure
Schedule and liabilities and obligations  which are not required to be disclosed
on the Disclosure Schedule and (d) liabilities  incurred since March 31, 1998 in
the ordinary  course of business,  consistent  with past practice (none of which
liabilities  incurred  since March 31, 1998  relates to any  material  breach of
Contract,  breach of warranty,  tort,  infringement or violation of law or which
arose out of any Action).  None of the liabilities described in clauses (b), (c)
and (d) of the preceding  sentence has or would  reasonably be expected to have,
individually or in the aggregate, a Material Adverse Effect on the Company.




<PAGE>

<PAGE>


          6...................................................Litigation.


          Except as set forth on Schedule  4.12 and other than Actions which are
reflected  and  reserved  against on the face of the most recent  balance  sheet
contained in the Financial  Statements  (including,  without limitation,  in the
notes thereto),  there are no outstanding actions,  orders, writs,  injunctions,
judgments or decrees or any claims, suits, charges, proceedings, labor disputes,
arbitrations,  governmental audits or investigations  (collectively,  "Actions")
pending or, to the knowledge of the Company and its Subsidiaries,  threatened or
anticipated,  (a)  against,  related to or  affecting  (i) the  Company  and its
Subsidiaries,  their business or operations or the Assets,  (ii) any officers or
directors of the Company and its Subsidiaries, as such, (iii) any stockholder of
the Company and its Subsidiaries, as such, or (iv) other than routine claims for
benefits,  any Employee Plan of the Company and its Subsidiaries or any trust or
funding  instrument,  fiduciary or  administrator  thereof;  (b) relating to the
transactions contemplated hereby; or (c) in which Company or its Subsidiaries is
a plaintiff,  including,  without limitation, any derivative suits brought by or
on behalf of the Company or its  Subsidiaries,  except for those  Actions  under
clauses (a), (b) or (c) that would not have, individually or in the aggregate, a
Material Adverse Effect on the Company.

          7...................................................Labor Matters.


          Neither  the  Company  nor  its  Subsidiaries  is  a  party  to,  or a
participant in any  negotiation  of, any labor  agreement with respect to any of
their  employees with any labor  organization,  union,  group or association and
there  are  no  employee  unions  (nor  any  other  similar  labor  or  employee
organizations) under local statutes, custom or practice. In the past five years,
neither the Company nor its  Subsidiaries has been approached by organized labor
or its representatives making an effort to cause the Company or its Subsidiaries
to conform to demands of organized  labor relating to any of their  employees or
to enter into a binding  agreement with organized  labor that would cover any of
their employees.  There is no labor strike,  slow-down or other work stoppage or
labor  disturbance  pending  or, to the  knowledge  of the  Company,  threatened
against the Company or its  Subsidiaries  nor is any grievance  currently  being
asserted,  and in the past five years the Company and its Subsidiaries  have not
experienced  a  strike,   slow-down  or  other  work  stoppage  or  other  labor
disturbance or difficulty. The Company and its Subsidiaries are in compliance in
all material respects with all applicable laws respecting  employment practices,
employee  documentation,  terms and conditions of employment and wages and hours
and are not and have not  engaged  in any  unfair  labor  practice.  There is no
unfair  labor  practice  charge  or  complaint   against  the  Company  and  its
Subsidiaries  pending before or, to the knowledge of the Company,  threatened by
the National Labor Relations Board or any other domestic or foreign governmental
agency arising out of the conduct of their businesses,  and, to the knowledge of
the Company,  there are no facts or  information  which would give rise thereto,
and in the past five years there have not been any unfair labor practice charges
or  complaints  against  the  Company  or its  Subsidiaries  which  could have a
Material Adverse Effect on the Company.

          8...................................................Compliance with
Law

          The  Company  and  its  Subsidiaries  have  not  violated  and  are in
compliance  with (a) all applicable  laws,  statutes,  ordinances,  regulations,
rules and orders of every federal,  state, local or foreign government and every
federal,  state,  local or foreign  court or other  governmental  or  regulatory
agency,  department,  authority,  body or instrumentality  and (b) any judgment,
decision,  decree or order of any court or  governmental  or regulatory  agency,
department, authority, body or instrumentality (collectively,  "Laws"), relating
to the Assets, business or operations of the Company or its Subsidiaries, except
to the extent  that any such  violation  or failure to comply is not  reasonably
likely,  individually or in the aggregate,  to have a Material Adverse Effect on
the Company.  Neither the Company nor its  Subsidiaries has received any written
notice to the effect that, or otherwise has any knowledge  that, (i) the Company
is not currently in compliance  with, or is in violation of, any applicable Laws
or (ii) any currently  existing  circumstances are likely to result in a failure
of the Company to comply with,  or a violation  by the Company of, any Laws,  in
either  case  which  such  failure to comply or  violation  would be  reasonably
likely,  individually or in the aggregate,  to have a Material Adverse Effect on
the  Company.  No  representation  or warranty is made in this Section 4.14 with
respect to compliance with Laws relating to the matters covered in Sections 4.13
(Labor Matters),  4.17 (Employee Plans), 4.18 (Tax Matters) and 4.21 (Compliance
with Environmental Laws).

          9...................................................No  Brokers.


          Other than Wasserstein Perella & Co., the arrangements with which have
been disclosed in writing to Sub prior to the date hereof,  none of the Company,
its Subsidiaries or any of their officers, directors, employees, stockholders or
other  Affiliates has employed or made any agreement with any broker,  finder or
similar  agent or any person or firm to pay any finder's  fee,  brokerage fee or
commission or similar payment in connection with the  transactions  contemplated
hereby

          10..................................................Proprietary
Rights.


          Schedule 4.16 lists all federal,  state and foreign  registrations  of
patents,  trademarks,  trade  names,  servicemarks  or other  trade  rights  and
copyrights  and all pending  applications  for any such  registrations  that are
owned by the Company or its Subsidiaries, or that are being or have been used in
connection with, or relate to, the Assets, the business or operations,  products
or processes of the Company or its  Subsidiaries  (whether or not presently used
in  connection  with the Assets,  business or  operations  of the Company or its
Subsidiaries)  or in which the  Company or its  Subsidiaries  have any  interest
(collectively,  the  "Proprietary  Rights").  No person has a right to receive a
royalty or similar payment in respect of any  Proprietary  Rights whether or not
pursuant  to any  contractual  arrangements  entered  into by the Company or its
Subsidiaries. Neither the Company nor its Subsidiaries has any licenses granted,
sold or otherwise  transferred by or to it or other  agreements to which it is a
party,  relating in whole or in part to any of the Proprietary  Rights.  Each of
the  Company and its  Subsidiaries  owns,  or  possesses  valid and  enforceable
licenses or other rights to use, all Proprietary Rights used in or necessary for
its business as it is currently conducted,  and such ownership and licenses will
not cease to be valid and in full force and  effect by reason of the  execution,
delivery  and  performance  of  this  Agreement  or  the   consummation  of  the
transactions  contemplated  hereby,  except  where the failure to own or possess
such licenses or rights would not be reasonably  likely,  individually or in the
aggregate, to have a Material Adverse Effect on the Company. No




<PAGE>

<PAGE>


other firm,  corporation,  association or person (a) has notified the Company or
its  Subsidiaries  that it is  claiming  any  ownership  of or right to use such
Proprietary  Rights or (b) to the best of the  Company's  and its  Subsidiaries'
knowledge,  has interfered with,  infringed upon or otherwise come into conflict
with any such Proprietary Rights in any material respect.

          11..................................................Employee Plans.

               I..........................................Schedule 4.17 contains
a complete list of Employee Plans.  With respect to each such Employee Plan, the
Company has provided to Sub true and complete  copies of (i) all plan  documents
and related trust agreements,  annuity  contracts or other funding  instruments,
(ii) all  summary  plan  descriptions,  summary of material  modifications,  all
material employee communications, the number of and a general description of the
level  of  employees  covered  by  each  Benefit   Arrangement  and  a  complete
description of any Employee Plan which is not in writing,  (iii) the most recent
determination  letter  issued by the  Internal  Revenue  Service and any opinion
letter  issued by the  Department of Labor with respect to each Pension Plan and
each  voluntary  employees'  beneficiary  association  as defined  under Section
501(c)(9) of the Code (other than a Multiemployer Plan), (iv) for the three most
recent  plan  years,  the  Internal  Revenue  Service  Form 5500  including  all
schedules and  attachments  thereto for each Pension Plan and Welfare Plan,  (v)
all  actuarial  reports  prepared for the last three plan years for each Pension
Plan,  and (vi) a  description  setting forth the amount of any liability of the
Company and its  Subsidiaries  as of the  Closing  Date for  payments  more than
thirty (30) calendar days past due with respect to any Welfare Plan.

               II.........................................(i) Each Employee Plan
including  any  related  trust  agreement,  annuity  contract  or other  funding
instrument  is legal,  valid and binding and in full force and effect.  (ii)Each
Pension Plan and each related trust agreement, annuity contract or other funding
instrument  which has been operated as a qualified plan has received a favorable
determination letter from the Internal Revenue Service stating that such Pension
Plan and each related trust is qualified and tax-exempt  under the provisions of
Code Sections 401(a) and 501(a) and has been so qualified during the period from
its adoption to the date of such determination  letter. (iii) Each Employee Plan
is subject  only to the laws of the  United  States or a  political  subdivision
thereof.  (iv) Each  Employee  Plan has been  maintained  in  compliance  in all
material respect to its terms and operation, with the requirements prescribed by
any and all statutes, orders, rules and regulations which are applicable to such
Employment Plan, including, without limitation, ERISA and the Code. (v)Except as
provided by law or in any  employment  agreement set forth on Schedule 4.17, the
employment of all persons  presently  employed or retained by the Company or its
Subsidiaries is terminable at will.

               III........................................(i)    None   of   the
Employee  Plans is a plan that is or has ever been subject to Title IV of ERISA,
Section 302 of ERISA or Section 412 of the Code. (ii) None of the Employee Plans
is a plan or arrangement  described under Section 4(b)(5) or 401(a)(1) of ERISA,
or a plan maintained in connection  with a trust described in Section  501(c)(9)
of the Code.  (iii)Neither the Company nor any ERISA affiliate has, at any time,
maintained,  contributed  to or had any  obligation to maintain or contribute to
any Multiemployer Plan.

               IV.........................................(i) Neither the
Company nor any




<PAGE>

<PAGE>


ERISA  Affiliate has engaged in, or is a successor or parent  corporation  to an
entity that has engaged in, a transaction described in Section 4212(c) of ERISA.
(ii)None  of the  Company,  or its  Subsidiaries  or any plan  fiduciary  of any
Employee  Plan  has  engaged  in,  or has  any  liability  in  respect  of,  any
transaction  in  violation  of Sections  404 or 406 of ERISA or any  "prohibited
transaction,"  as  defined  in  Section  4975(c)(1)  of the  Code,  for which no
exemption exists under Section 408 of ERISA or Section  4975(c)(2) or (d) of the
Code, or has otherwise materially violated or participated in a violation of the
provisions of Part 4 of Title I, Subtitle B of ERISA.  (iii)The  Company and its
Subsidiaries  have not been assessed any civil  penalty under Section  502(l) of
ERISA. (iv)No Employee Plan (or trust or other funding vehicle pursuant thereto)
has incurred any liability under Code Section 511.

               V..........................................Except  as required by
Section 4980B of the Code or Part 6 of Title 1, Subtitle B of ERISA, neither the
Company nor any ERISA  Affiliate  or any Welfare  Plan has any present or future
obligation  to make any  payment  to, or with  respect to any  present or former
employee of the Company or any ERISA  Affiliate  pursuant to any retiree medical
benefit plan, or other retiree Welfare Plan, and no condition exists which would
prevent the Company or an ERISA  affiliate from amending or terminating any such
benefit plan or such Welfare Plan.

               VI.........................................There  is no contract,
agreement,  plan or arrangement  covering any employee or former employee of the
Company or its Subsidiaries  that,  individually or  collectively,  requires the
payment  by the  Company  or its  Subsidiaries  of any  amount  (i)  that is not
deductible under Section 162(a)(1) or 404 of the Code or (ii) that is an "excess
parachute payment" pursuant to Section 280G of the Code.

               VII........................................Neither   the  Company
nor any  ERISA  Affiliate  has  announced  to  employees,  former  employees  or
directors an intention to create,  or has otherwise  created,  a legally binding
commitment to adopt any  additional  Employee  Plans which are intended to cover
employees or former  employees of the Company or any  subsidiary  or to amend or
modify any  existing  Employee  Plan which  covers or has covered  employees  or
former employees of the Company or any subsidiary.

               VIII.......................................Neither   the  Company
nor any Employee  Plan holds as an asset any  interest in any annuity  contract,
guaranteed  investment  contract or any other  investment or insurance  contract
issued  by  an   insurance   company   that  is  the   subject  of   bankruptcy,
conservatorship or rehabilitation  proceedings.  The insurance policies or other
funding  instruments,  if any, for each  Welfare Plan provide  coverage for each
employee,  consultant,  independent  contractor or retiree of the Company or its
Subsidiaries  (and, if applicable,  their  respective  dependents)  who has been
advised by the Company or its Subsidiaries,  whether through an Employee Plan or
otherwise, that he or she is covered by such Welfare Plan.

               IX.........................................Neither  the execution
and delivery of this  Agreement or other  related  agreements by the Company nor
the  consummation  of  the  transactions  contemplated  hereby  or  the  related
transactions  will result in the  acceleration  or creation of any rights of any
person to benefits under any Employee Plan (including,  without limitation,  the
acceleration  of the  vesting  or  exercisability  of  any  share  options,  the
acceleration of the vesting of any restricted stock, the acceleration




<PAGE>

<PAGE>


of the  accrual  or  vesting  of any  benefits  under  any  Pension  Plan or the
acceleration or creation of any rights under any severance,  parachute or change
in control agreement).

               X..........................................No  event has occurred
in  connection  with  which  the  Company  or any  Employee  Plan,  directly  or
indirectly,  could be subject to any material  liability  (A) under any statute,
regulation or  governmental  order relating to any Employee Plan or (B) pursuant
to any  obligation  of the Company to  indemnify  any person  against  liability
incurred  under  any such  statute,  regulation  or order as they  relate to the
Employee Plans.

               XI.........................................The  Company  is not a
party to any severance or similar arrangement in respect of any of the Personnel
that will result in any  obligation  (absolute or  contingent) of the Company or
Sub after the  Closing to make any  payment to any of such  Personnel  following
termination of employment.

          1...................................................Tax Matters.

               I..........................................Filing of Tax Returns.
The Company and its Subsidiaries  have timely filed with the appropriate  taxing
authorities all Returns (including, without limitation,  information returns and
other material information) in respect of Taxes required to be filed through the
date  hereof and will timely  file any such  returns  required to be filed on or
prior to the Closing Date. All Returns and other  information filed are complete
and accurate in all material respects. The Company and its Subsidiaries have not
requested any extension of time within which to file Returns (including, without
limitation,  information  Returns) in respect of any Taxes.  The Company and its
Subsidiaries  have delivered to Sub complete and accurate copies of the federal,
state and local income tax Returns for the years 1995, 1996 and 1997.

               II.........................................Payment  of Taxes. All
Taxes  for which the  Company  and its  Subsidiaries  are or may be  liable,  in
respect of periods (or portions  thereof)  ending on or before the Closing Date,
have been timely paid, or an adequate reserve (in conformity with GAAP) has been
established  therefor,  as set forth in the Financial  Statements.  There are no
Taxes for which the Company and its  Subsidiaries  are or may become liable that
will apply in a period or a portion  thereof  beginning  on or after the Closing
Date and that are attributable to income earned or activities of the Company and
its Subsidiaries occurring before the Closing Date.

               III........................................Audits, Investigations
or Claims. No deficiencies for Taxes have been claimed,  proposed or assessed in
writing by any taxing or other governmental authority against the Company or its
Subsidiaries  which have not been paid or reserved on the Financial  Statements.
There  are  no  pending  or,  to the  Company's  knowledge,  threatened  audits,
investigations  or claims for or relating to any  liability  in respect of Taxes
that in the  reasonable  judgment  of the  Company or its  counsel are likely to
result in an additional amount of Taxes, and there is no matter under discussion
with any taxing or other  governmental  authority  with respect to Taxes that in
the reasonable  judgment of the Company or its counsel is likely to result in an
additional  liability for Taxes with respect to the Company or its Subsidiaries.
Audits of federal,  state, and local returns for Taxes by the relevant taxing or
other governmental  authorities have been completed for the periods set forth on
Schedule 4.18(c) and none





<PAGE>

<PAGE>


of the Company or its  Subsidiaries  has been  notified that any taxing or other
governmental  authority  intends to audit any other  Return for any  period.  No
extension  of any  statute of  limitations  relating  to Taxes is in effect with
respect  to the  Company  or its  Subsidiaries.  No power of  attorney  has been
executed by the Company or its Subsidiaries with respect to any matters relating
to Taxes which is currently in force.

               IV.........................................Liens.  There  are  no
liens for Taxes  (other than for current  Taxes not yet due and  payable) on the
Assets.

               V..........................................Safe Harbor Lease
Property. None of the Assets is property that is required to be treated as being
owned by any other person pursuant to the so-called safe harbor lease provisions
of former Section 168(f)(8) of the Code.

               VI.........................................Security for
Tax-Exempt  Obligations.  None of the Assets directly or indirectly  secures any
debt the interest on which is tax-exempt under Section 103(a) of the Code.

               VII........................................Tax-Exempt Use
Property.  None of the Assets is "tax-exempt use property" within the meaning of
Section 168(h) of the Code.

               VIII.......................................No Withholding.  The
transaction contemplated herein is not subject to the tax withholding provisions
of Section 3406 of the Code,  of Subchapter A of Chapter 3 of the Code or of any
other provision of law.

               IX.........................................Tax Election.   All
material   elections  with  respect  to  Taxes  affecting  the  Company  or  its
Subsidiaries  as of the date hereof are set forth on Schedule  4.18(i).  Neither
the  Company  nor its  Subsidiaries  has  consented  at any time  under  Section
341(f)(1) of the Code to have the  provisions  of Section  341(f)(2) of the Code
(or similar provisions under state or local law) apply to any disposition of the
Assets.  The Company and its  Subsidiaries  have not agreed to make,  or are not
required to make,  any  adjustment  under Section 481(a) of the Code (or similar
provisions under state or local law) by reason of a change in accounting  method
or otherwise.

               X..........................................Tax Sharing
Agreements. There are no tax sharing agreements or similar arrangements (whether
written  or  unwritten)  with  respect  to  or  involving  the  Company  or  its
Subsidiaries.

               XI.........................................Partnerships.  The
Company and its Subsidiaries  are not a party to any joint venture,  partnership
or other  arrangement or contract which is treated as a partnership  for federal
income tax purposes.

               XII........................................Parachute Payments.
The Company and its Subsidiaries are not a party to any agreement or arrangement
that would result, separately or in the aggregate, in the payment of any "excess
parachute  payment"  within the meaning of Section 280G of the Code,  including,
without  limitation,  as a result of any event  connected with the Merger or any
other transaction contemplated herein.




<PAGE>

<PAGE>


               XIII.......................................Affiliated  Group. The
Company and its Subsidiaries  have not been a member of an affiliated group that
has  filed a  consolidated  return  or any  group  that  has  filed a  combined,
consolidated or unitary state or local return, other than the group of which the
Company is currently the parent.

          1...................................................Insurance.


          Schedule 4.19 contains a complete and accurate list of all policies or
binders  for   business   interruption,   fire,   liability,   title,   worker's
compensation,  product  liability,  errors  and  omissions  and  other  forms of
insurance  (showing  as to each  policy or binder the  carrier,  policy  number,
coverage limits,  expiration date,  annual premium and a general  description of
the type of coverage  provided)  maintained by the Company and its Subsidiaries.
Such  insurance  provides,  and during its term has  provided,  coverage  to the
extent and in the manner (a) adequate for the Company and its  Subsidiaries  and
their  Assets,  businesses  and  operations  and the risks  insured  against  in
connection  therewith  and (b) as may be or may have been required by law and by
any and all Contracts to which the Company and/or its  Subsidiaries  are or have
been a party.  The Company and its  Subsidiaries are not in any material default
under any of such policies or binders, and the Company and its Subsidiaries have
not failed to give any notice or to present  any  material  claim under any such
policy or binder in a due and timely fashion. No insurer has refused,  denied or
disputed coverage of any material claim made thereunder.  No insurer has advised
the  Company  and/or  its  Subsidiaries  that it  intends  to  reduce  coverage,
materially  increase any premium or fail to renew any existing policy or binder.
All such  policies  and  binders are in full force and effect on the date hereof
and shall be kept in full force and effect through the Closing Date.

          2...................................................Customers and
Suppliers.


          Schedule 4.20 sets forth a true and correct list of (a) the 25 largest
customers of the Company and its Subsidiaries, on a consolidated basis, in terms
of sales  during each of the fiscal year ended June  30,1997 and the nine months
ended March 31, 1998, setting forth the total sales to each such customer during
such  period  and  (b)  the  10  largest   suppliers  of  the  Company  and  its
Subsidiaries,  on a consolidated basis, in terms of purchases during each of the
fiscal  year ended  June 30,  1997 and the nine  months  ended  March 31,  1998,
setting forth for each such supplier the total purchases from each such supplier
during  such  period.  There has not been any  adverse  change  in the  business
relationship  of the Company or its  Subsidiaries  with any customer or supplier
named in Schedule 4.20.

          3...................................................Compliance with
Environmental Laws.


               I..........................................The  Company  and  its
Subsidiaries are in material compliance with all Environmental Laws,  including,
without limitation, all Permits required thereunder to conduct their business as
currently  being  conducted  or proposed to be  conducted.  All such Permits are
listed on Schedule 4.21.  Neither the Company nor its  Subsidiaries has received
any notice to the effect that, or otherwise has knowledge  that, (i) the Company
and its Subsidiaries are not currently in




<PAGE>

<PAGE>


compliance  in any  material  respect  with,  or are in  violation  of, any such
Environmental Laws or Permits required thereunder or (ii) any currently existing
circumstances  are  likely  to  result  in a  failure  of  the  Company  or  its
Subsidiaries  to comply with, or a violation by the Company or its  Subsidiaries
of, any such Environmental Laws or Permits required thereunder.  The Company and
its  Subsidiaries  at all times  during  the  previous  five  years have been in
material compliance with all Environmental Laws.

               II.........................................There  are no existing
or, to the knowledge of the Company,  potential Environmental Claims against the
Company  or  its  Subsidiaries,  nor  have  any of  them  received  any  written
notification or otherwise has any knowledge, of any allegation of any actual, or
potential  responsibility  for, or any inquiry or investigation  regarding,  any
disposal,  release  or  threatened  release  at any  location  of any  Hazardous
Substance generated or transported by the Company or its Subsidiaries.

               III........................................(i) No underground
tank or  other  underground  storage  receptacle  for  Hazardous  Substances  is
currently  located  on the  Facilities  and there have been no  releases  of any
Hazardous  Substances from any such  underground tank or related piping and (ii)
there have been no  releases  (i.e.,  any past or present  releasing,  spilling,
leaking, pumping, pouring, emitting, emptying, discharging, injecting, escaping,
leaching,  disposing,  or dumping) of Hazardous  Substances on, upon or into the
Facilities other than those authorized by Environmental Laws including,  without
limitation,  the Permits required thereunder. In addition, to the best knowledge
of the  Company,  there  have  been no such  releases  by the  Company's  or its
Subsidiaries'  corporate predecessors and no releases on, upon, or into any real
property  in the  vicinity of any of the real  properties  of the Company or its
Subsidiaries  other than those authorized by Environmental  Laws which,  through
soil  or  ground  water  contamination,  may  have  come  to be  located  on the
properties of the Company or its Subsidiaries.

               IV.........................................Except  as  would  not
have  a  Material  Adverse  Effect  on  the  Company,   there  are  no  PCBs  or
asbestos-containing materials located at or on the Facilities.

               V..........................................The  Company  and  its
Subsidiaries  are not a party,  whether as a direct  signatory or as  successor,
assign or third-party  beneficiary,  or otherwise  bound,  to any Lease or other
Contract  (excluding  insurance policies  disclosed on the Disclosure  Schedule)
under which the Company or its  Subsidiaries are obligated by or entitled to the
benefits   of,   directly   or   indirectly,   any   representation,   warranty,
indemnification,   covenant,   restriction  or  other   undertaking   concerning
Environmental Conditions or compliance with Environmental Laws.

               VI.........................................The  Company  and  its
Subsidiaries  have not  released  any  other  person  from any  claim  under any
Environmental Law or waived any rights concerning any Environmental Condition.

               VII........................................There  are no  consent
decrees,  consent  orders,  judgments,  judicial  or  administrative  orders  or
agreements (other than Permits) with or liens by, any governmental  authority or
quasi-governmental  entity  relating to any  Environmental  Law which  regulate,
obligate or bind the Company or its Subsidiaries.




<PAGE>

<PAGE>


               VIII.......................................True and correct
copies of the Environmental  Reports, as well as all other written environmental
reports, audits or assessments which have been conducted,  either by the Company
or its Subsidiaries or any person engaged by the Company or its Subsidiaries for
such  purpose,  at any  facility  owned or formerly  owned by the Company or its
Subsidiaries  have been made  available  to Sub and a list of all such  reports,
audits and assessments is set forth on Schedule 4.21(h).

          1...................................................No Other
Agreements  to Sell the  Assets or Shares of the  Company  or its  Subsidiaries.


          Other than sales of  inventory  or product in the  ordinary  course of
business,   consistent   with  past  practice,   neither  the  Company  nor  its
Subsidiaries  has any legal  obligation,  absolute or  contingent,  to any other
person  or firm to (a) sell or  effect a sale of any or all of the  Assets,  (b)
sell  or  effect  a  sale  of  any  Equity  Securities  of  the  Company  or its
Subsidiaries,  (c) effect any merger,  consolidation or other  reorganization of
the  Company or its  Subsidiaries  or (d) enter into any  Contract  or cause the
entering into a Contract with respect to any of the foregoing.

          2...................................................Prohibited
Payments.


          The Company and its Subsidiaries have not, directly or indirectly, (a)
made or  agreed  to make any  contribution,  payment  or gift to any  government
official,  employee or agent where either the  contribution,  payment or gift or
the purpose thereof was illegal under the laws of any federal,  state,  local or
foreign jurisdiction, (b) established or maintained any unrecorded fund or asset
for any  purpose  or made any false  entries  on the books  and  records  of the
Company  and its  Subsidiaries  for any  reason,  (c) made or agreed to make any
contribution, or reimbursed any political gift or contribution made by any other
person, to any candidate for federal,  state,  local or foreign public office or
(d) paid or delivered  any fee,  commission or any other sum of money or item of
property,  however characterized,  to any finder, agent,  government official or
other  party,  in the United  States or any other  country,  which in any manner
relates  to  the  Assets,   business  or   operations  of  the  Company  or  its
Subsidiaries,  which the  Company  or its  Subsidiaries  knows or has  reason to
believe  to have been  illegal  under any  federal,  state or local laws (or any
rules or  regulations  thereunder)  of the  United  States or any other  country
having jurisdiction.

          3...................................................Opinion of
Financial Advisor.


          The Company has  received  the opinion of  Wasserstein  Perella & Co.,
dated the date of this  Agreement,  to the effect  that,  as of such  date,  the
consideration to be received in the Merger by the Company's stockholders is fair
to such holders of the Company  Common  Stock from a financial  point of view, a
signed copy of which opinion has been delivered to Sub.

          4...................................................Board
Recommendation.  

          The Board of Directors  of the  Company,  at a meeting duly called and
held,  has by  unanimous  vote  (i)  determined  that  this  Agreement  and  the
transactions  contemplated hereby, including the Merger, taken together are fair
to and in the best  interests of the  stockholders  of the Company and has taken
all actions  necessary on the part of the Company to render the  restrictions on
business combinations  contained in Section 203 of the DGCL inapplicable to this
Agreement,  the Merger and the Voting  Agreement  and (ii) resolved to recommend
that the  holders  of the  shares  of the  Company  Common  Stock  approve  this
Agreement and the transactions contemplated herein, including the Merger.

          5...................................................Required   Company
Vote.


          The affirmative  vote of a majority of the  outstanding  shares of the
Company  Common  Stock is the only vote of the holders of any class or series of
the Company's securities necessary to approve this Agreement, the Merger and the
other transactions  contemplated  hereby. There is no vote of the holders of any
class or series of the  Company's  securities  necessary  to approve  the Voting
Agreement.

          6...................................................Proxy   Statement;
Schedule  13E-3.


          The Proxy Statement to be mailed to the stockholders of the Company in
connection  with the special  meeting of the  stockholders  of the Company  (the
"Special  Meeting") and the Schedule 13E-3, if filed, and any amendment  thereof
or supplement thereto,  when, in the case of the Proxy Statement,  mailed and at
the time of the Special Meeting, and in the case of the Schedule 13E-3, when and
if filed,  shall not contain any untrue statement of a material fact, or omit to
state any material fact  required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not  false  or  misleading,  and  shall  comply  with  all  requirements  of the
Securities Act and the Exchange Act.  Notwithstanding the foregoing, the Company
makes no representation or warranty with respect to any information furnished in
writing by Sub or its  representatives  specifically for inclusion in any of the
foregoing documents.


                                     ARTICLE

I.
REPRESENTATIONS  AND  WARRANTIES  OF SUB
          As an  inducement  to the  Company to enter into this  Agreement,  Sub
hereby makes the following  representations and warranties as of the date hereof
and as of the Closing Date to the Company:

          1...................................................Organization.


          Sub is duly organized, validly existing and in good standing under the
laws of the State of ------------ Delaware.




<PAGE>

<PAGE>


          2...................................................Authorization.


          Sub has all necessary  corporate power and authority to, and has taken
all  corporate  action  necessary  on its  part to,  execute  and  deliver  this
Agreement and to consummate the transactions contemplated hereby. This Agreement
has been duly  executed and  delivered by Sub and is a legal,  valid and binding
obligation of Sub,  enforceable against Sub in accordance with its terms, except
as the  enforceability  thereof  may be  limited by (a)  applicable  bankruptcy,
insolvency, moratorium, reorganization, fraudulent conveyance or similar laws in
effect  which  affect the  enforcement  of  creditors'  rights  generally or (b)
general  principles of equity,  whether  considered in a proceeding at law or in
equity.

          3...................................................Consents       and
Approvals.


          No consent, waiver,  agreement,  approval, Permit or authorization of,
or declaration,  filing, notice or registration to or with, any federal,  state,
local or foreign  governmental or regulatory authority or body is required to be
made  or  obtained  by  Sub in  connection  with  the  execution,  delivery  and
performance  of  this  Agreement  and  the   consummation  of  the  transactions
contemplated hereby other than any Regulatory Filings and pursuant to the DGCL.

          4...................................................No   Conflict   or
Violation.


          Neither the execution, delivery and performance of this Agreement, nor
the consummation of the transactions  contemplated hereby, by Sub will result in
(a) a  violation  of or a conflict  with any  provision  of the  certificate  of
incorporation  or by-laws of Sub,  (b) a breach of, or a default  under,  or the
creation of any right of any party to accelerate,  terminate or cancel  pursuant
to (including,  without limitation, by reason of the failure to obtain a consent
or approval  under any such  contract),  any term or provision of any  contract,
encumbrance  or permit to which Sub is a party or by which any of its assets are
bound,  which breach,  default or creation of any such right would reasonably be
expected to have a Material Adverse Effect on Sub.

          5...................................................Proxy   Statement.



          The information concerning Sub, its officers, directors, employees and
shareholders  furnished in writing to the Company by Sub specifically for use in
the Proxy Statement will not, when mailed to the  stockholders of the Company or
at the time of the  Stockholders  Meeting,  contain  any untrue  statement  of a
material fact or omit to state any material  fact required to be stated  therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances  under which they were made, not misleading.  Notwithstanding  the
foregoing,  Sub  makes  no  representation  or  warranty  with  respect  to  any
information  supplied  by the  Company  or any of its  representatives  which is
contained in or incorporated  by reference in any of the foregoing  documents or
in the Schedule 13E-3.




<PAGE>

<PAGE>


          6................................................... Financing.



          Sub has delivered to the Company  complete and correct executed copies
of letters (the "Financing  Letters") issued in connection with the financing of
the transactions contemplated hereby (the "Financing"). Assuming satisfaction of
all applicable  conditions  set forth in the Financing  Letters and full funding
thereunder,  Sub at Closing shall be capitalized with an equity  contribution in
an amount up to $60,000,000 and such funds,  together with the proceeds from the
Financing,   will  provide  sufficient  funds  to  consummate  the  transactions
contemplated hereby.


                                     ARTICLE

I.  COVENANTS OF THE COMPANY and Sub
          The Company and Sub  covenant  and agree with each other that from the
date hereof through the Closing:

          1...................................................Maintenance of
Business Prior to Closing.


          Prior to the  Effective  Time,  except as set forth in the  Disclosure
Schedule or as contemplated by any other provision of this Agreement, unless Sub
has consented in writing thereto, the Company:

               I..........................................shall, and shall cause
each of its  Subsidiaries  to, conduct its operations and business  according to
their usual, regular and ordinary course consistent with past practice;

               II.........................................shall   use  its  best
efforts,  and shall cause each of its  Subsidiaries to use its best efforts,  to
preserve intact their business  organizations  and goodwill,  keep available the
services of their  respective  officers and employees and maintain  satisfactory
relationships with those persons having business relationships with them;

               III........................................shall  not,  and shall
cause  its  Subsidiaries   not  to,  amend  their  respective   certificates  of
incorporation or by-laws or comparable governing instruments;

               IV.........................................shall  promptly notify
Sub of (i) any Material Adverse Change, (ii) any material litigation or material
governmental   complaints,   investigations   or  hearings  (or   communications
indicating  that the same may be  contemplated),  or  (iii)  the  breach  of any
representation or warranty contained herein;




<PAGE>

<PAGE>


               V..........................................shall promptly deliver
to Sub correct and complete  copies of any report,  statement or schedule  filed
with the SEC subsequent to the date of this Agreement;

               VI.........................................shall  not,  and shall
not  permit any of its  Subsidiaries  to,  authorize,  propose  or  announce  an
intention to authorize or propose,  or enter into an agreement  with respect to,
any merger,  consolidation  or  business  combination  (other than the  Merger),
release or relinquishment of any material contract rights, or any acquisition or
disposition  of  Assets  or  securities  other  than in the  ordinary  course of
business consistent with past practice;

               VII........................................shall  not,  and shall
not permit any of its Subsidiaries  to, (i) grant,  confer or award any options,
warrants,  conversion rights or other rights or Equity Securities,  not existing
on the  date  hereof,  to  acquire  any  shares  of its  capital  stock or other
securities  of the  Company or its  Subsidiaries  or (ii)  accelerate,  amend or
change the period of exercisability of options or restricted stock granted under
any employee  stock plan or, except as  contemplated  by Section 3.3,  authorize
cash payments in exchange for any options granted under any of such plans;

               VIII.......................................shall  not,  and shall
not permit any of its  Subsidiaries  to,  amend the terms of the Benefit  Plans,
including,  without limitation, any employment,  severance or similar agreements
or  arrangements  in  existence  on the date  hereof,  or adopt any new employee
benefit plans, programs or arrangements or any employment,  severance or similar
agreements or arrangements;

               IX.........................................shall  not,  and shall
not permit any of its  Subsidiaries  to, (i)  increase or agree to increase  the
compensation  payable  or to become  payable  to its  officers  or,  other  than
increases  in  accordance  with past  practice  which are not  material,  to its
employees or (ii) enter into any collective bargaining agreement;

               X..........................................shall  not,  and shall
not permit any of its  Subsidiaries to, (i) incur,  create,  assume or otherwise
become  liable for  borrowed  money or assume,  guarantee,  endorse or otherwise
become  responsible  or liable  for the  obligations  of any  other  individual,
corporation  or other  entity or (ii) make any  loans or  advances  to any other
person,  except in the case of clause (i) for borrowings  under existing  credit
facilities in the ordinary  course of business and, except in the case of clause
(ii) for advances consistent with past practice which are not material;

               XI.........................................shall  not,  and shall
not permit any of its Subsidiaries  to, (i) materially  change any practice with
respect to Taxes,  (ii) make,  change or revoke any  material Tax  election,  or
(iii) settle or compromise any material dispute involving a Tax liability;

               XII........................................shall  not,  and shall
not  permit  any of its  Subsidiaries  to,  (i)  declare,  set  aside or pay any
dividend or make any other distribution or payment with respect to any shares of
its capital  stock or other  ownership  interests or (ii) directly or indirectly
redeem, purchase or otherwise acquire any shares of its capital stock or capital
stock of any of its Subsidiaries,  or make any commitment for any such action or
(iii) split, combine or reclassify any of its capital stock or issue




<PAGE>

<PAGE>


or authorize  the issuance of any other  securities in respect of, in lieu of or
in substitution for share of its capital stock;

               XIII.......................................shall  not,  and shall
not permit any of its Subsidiaries to, issue, deliver, sell, pledge or otherwise
encumber any shares of its capital stock, any other securities or any securities
convertible  into,  or any  rights,  warrants  or options to  acquire,  any such
shares,  securities or convertible securities (other than the issuance or shares
of Company  Common  Stock upon the exercise of Options  outstanding  on the date
hereof in accordance with their present terms);

               XIV........................................shall  not,  and shall
not  permit  any of its  Subsidiaries  to,  make or agree  to make  any  capital
expenditure except in accordance with the Company's capital expenditure plan for
fiscal years 1998 and 1999, a true,  correct and complete copy of which has been
delivered to Sub;

               XV.........................................shall  not,  and shall
not permit any of its  Subsidiaries  to,  change any  accounting  principles  or
practices;

               XVI........................................shall  not,  and shall
not permit any of its  Subsidiaries  to, pay,  discharge,  settle or satisfy any
claims,  liabilities or obligations (absolute,  accrued, asserted or unasserted,
contingent or otherwise), other than the payment, discharge or satisfaction,  in
the ordinary  course of business  consistent with past practice or in accordance
with their  terms,  of  liabilities  reflected  or reserved  against in the most
recent consolidated  financial  statements (or the notes thereto) of the Company
included in the Company Reports or incurred thereafter in the ordinary course of
business  consistent with past practice,  or waive any material  benefits of, or
agree to  modify  in any  material  respect,  any  confidentiality,  standstill,
non-solicitation  or similar agreement to which the Company or any Subsidiary is
a party; and

               XVII.......................................shall  not,  and shall
not permit any of its  Subsidiaries  to take, or agree (in writing or otherwise)
or resolve to take, any of the foregoing actions.

          1...................................................Investigation   by
Sub.


          The  Company  shall  allow Sub,  its  counsel,  accountants  and other
representatives   and  the  financial   institutions   (and  their  counsel  and
representatives)  providing or proposed to provide  financing in connection with
this Agreement and the transactions contemplated hereby, during regular business
hours upon reasonable notice, to make such reasonable  inspection of the Assets,
Facilities,  business and operations of the Company and its  Subsidiaries and to
inspect and make copies of Contracts,  books and records and all other documents
and  information  reasonably  requested by Sub and related to the operations and
business of the  Company and its  Subsidiaries  including,  without  limitation,
historical financial information  concerning the business of the Company and its
Subsidiaries  and to  meet  with  designated  Personnel  of the  Company  or its
Subsidiaries  and/or  their  representatives.  The Company and its  Subsidiaries
shall  furnish to Sub promptly  upon request (a) all  additional  documents  and
information  with  respect to the affairs of the  Company  and its  Subsidiaries
relating  to  their  businesses  and  (b)  access  to the  Personnel  and to the
Company's and its




<PAGE>

<PAGE>


Subsidiaries' accountants and counsel as Sub, or its counsel or accountants, may
from time to time reasonably  request and the Company and its Subsidiaries shall
instruct their Personnel,  accountants and counsel to cooperate with Sub, and to
provide  such  documents  and  information  as Sub and its  representatives  may
request.  Sub will hold, and will use its  reasonable  best efforts to cause its
counsel,  accountants and other  representatives and the financial  institutions
(and  their  counsel  and  representatives)  providing  or  proposed  to provide
financing in connection herewith, any nonpublic information in confidence to the
extent required by, and in accordance with, that certain confidentiality letter,
dated  April 9,  1998,  between  Wasserstein  Perella & Co.,  Inc.  and  Odyssey
Investment Partners, LLC (the "Confidentiality Letter").

          2...................................................Consents and
Efforts.

               I..........................................Upon   the  terms  and
subject  to the  conditions  set forth in this  Agreement,  each of the  parties
agrees  to (A)  promptly  make its  respective  filings  under  the HSR Act with
respect to the Merger and (B) use its reasonable  best efforts to take, or cause
to be taken,  all  actions,  and to do, or cause to be done,  and to assist  and
cooperate  with the other  parties  in doing,  all things  necessary,  proper or
advisable  under   applicable  laws  and  regulations  to  consummate  and  make
effective, in the most expeditious manner practicable,  the Merger and the other
transactions  contemplated by this Agreement. Sub and the Company will use their
reasonable  best  efforts  and  cooperate  with  one  another  (i)  in  promptly
determining whether any filings are required to be made or consents,  approvals,
waivers,  licenses,  permits or authorizations  are required to be obtained (or,
which if not  obtained,  would  result in an event of  default,  termination  or
acceleration  of any agreement or any put right under any  agreement)  under any
applicable  law or  regulation  or from any  governmental  authorities  or third
parties,  including  parties to loan  agreements or other debt  instruments,  in
connection with the transactions  contemplated by this Agreement,  including the
Merger, and (ii) in promptly making any such filings, in furnishing  information
required  in  connection  therewith  and in timely  seeking  to obtain  any such
consents, approvals, permits or authorizations.

               II.........................................The    Company   shall
cooperate  with  any  reasonable  requests  of  Sub or the  SEC  related  to the
recording of the Merger as a recapitalization  for financial reporting purposes,
including,  without  limitation,  to  assist  Sub and its  Affiliates  with  any
presentation to the SEC with regard to such recording and to include appropriate
disclosure  with regard to such  recording  in all filings  with the SEC and all
mailings to stockholders  made in connection with the Merger.  In furtherance of
the  foregoing,  the Company  shall provide to Sub for the prior review of Sub's
advisors any  description  of the  transactions  contemplated  by this Agreement
which is meant to be disseminated.

               III........................................The    Company    will
provide,  and will cause its Subsidiaries and its and their respective officers,
employees and advisors to provide, all reasonable cooperation in connection with
the  arrangement  of any financing  (including  the Financing) to be consummated
contemporaneous  with or at or after the Closing in respect of the  transactions
contemplated by this Agreement,  including without limitation, (x) participation
in meetings,  due  diligence  sessions and road shows,  (y) the  preparation  of
offering  memoranda,  private  placement  memoranda,  prospectuses  and  similar
documents,  and  (z) the  execution  and  delivery  of any  commitment  letters,
underwriting  or  placement  agreements,  pledge and security  documents,  other
definitive financing documents, or other requested




<PAGE>

<PAGE>


certificates  or  documents,  including  a  certificate  of the chief  financial
officer of the Company  with  respect to solvency  matters,  comfort  letters of
accountants  and legal  opinions as may be requested by Sub;  provided  that the
form and substance of any of the material  documents  referred to in clause (y),
and the  terms  and  conditions  of any of the  material  agreements  and  other
documents referred to in clause (z), shall be substantially  consistent with the
terms  and  conditions  of the  financing  required  to  satisfy  the  condition
precedent set forth in Section  7.3(f).  In addition,  in  conjunction  with the
obtaining of any such financing,  the Company agrees,  at the request of Sub, to
call  for  prepayment  or  redemption,  as the case  may be,  any then  existing
indebtedness of the Company;  provided that such prepayment or redemption  shall
only be made comteporaneously with or after the Effective Time.

               IV.........................................Sub   shall   use  its
reasonable  best  efforts to arrange the  Financing  pursuant  to the  Financing
Letters.

          1...................................................Other Offers.

               I..........................................Neither   the  Company
nor any of its  Subsidiaries  shall  (whether  directly  or  indirectly  through
advisors,  agents or other intermediaries),  nor shall the Company or any of its
Subsidiaries  authorize  or  permit  any of its or  their  officers,  directors,
agents,  representatives,  advisors or Subsidiaries to, (x) solicit, initiate or
take any action  knowingly to facilitate the submission of inquiries,  proposals
or offers from any  corporation,  partnership,  person or other entity or group,
other  than Sub and its  representatives  and  affiliates,  relating  to (i) any
acquisition or purchase of 20% or more of the assets or of over 20% of any class
of Equity Securities of the Company and its Subsidiaries,  (ii) any tender offer
(including  a self tender  offer) or exchange  offer that if  consummated  would
result  in any  person  beneficially  owning  20% or more of any class of Equity
Securities  of  the  Company  or  any of its  Subsidiaries,  (iii)  any  merger,
consolidation, recapitalization, sale of all or substantially all of the assets,
liquidation,  dissolution or similar transaction involving the Company or any of
its Subsidiaries whose assets, individually or in the aggregate, constitute more
than  20% of the  assets  other  than  the  transactions  contemplated  by  this
Agreement  or (iv)  any  other  transaction  the  consummation  of  which  could
reasonably be expected to impede,  interfere with,  prevent or materially  delay
the Merger or which  could  reasonably  be  expected  to  materially  dilute the
benefits to Sub of the transactions  contemplated  hereby (each such transaction
being referred to herein as an "Acquisition  Proposal"),  or agree to or endorse
any  Acquisition  Proposal,  (y) enter into or participate in any discussions or
negotiations  regarding any of the foregoing,  or otherwise cooperate in any way
with, or knowingly assist or participate in, facilitate or encourage, any effort
or attempt  by any other  person  (other  than Sub and its  representatives  and
affiliates) to do or seek any of the foregoing,  (z) grant any waiver or release
under any standstill or similar  agreement with respect to any Equity Securities
of the Company or any of its Subsidiaries; provided, however, that the foregoing
shall not prohibit the Company (either directly or indirectly  through advisors,
agents or other  intermediaries) from (i) furnishing  information pursuant to an
appropriate  confidentiality letter (which letter shall not be less favorable to
the Company in any material respect than the Confidentiality  Letter, and a copy
of which shall be provided for  informational  purposes only to Sub)  concerning
the Company and its businesses, properties or Assets to any person, corporation,
entity or "group," as defined in Section 13(d) of the Exchange  Act,  other than
Sub  or any of its  Affiliates  (a  "Third  Party")  who  has  made a bona  fide
Acquisition  Proposal,  (ii) engaging in discussions or negotiations with such a
Third  Party  who has made a bona fide  Acquisition  Proposal,  (iii)  following
receipt  of a bona fide  Acquisition  Proposal,  taking  and  disclosing  to its
stockholders




<PAGE>

<PAGE>


a position  contemplated  by Rule  14e-2(a)  under the Exchange Act or otherwise
making  disclosure to its  stockholders,  (iv) following  receipt of a bona fide
Acquisition   Proposal,   failing  to  make  or  withdrawing  or  modifying  its
recommendation  referred  to in  Section  4.25  hereof  and/or  (v)  taking  any
non-appealable,  final action ordered to be taken by the Company by any court of
competent jurisdiction but in each case referred to in the foregoing clauses (i)
through (iv),  only to the extent that (A) the Board of Directors of the Company
shall have  concluded in good faith on the basis of written  advice from outside
counsel  that such action is required to prevent the Board of  Directors  of the
Company from breaching its fiduciary  duties to the  stockholders of the Company
under  applicable  law and (B) the Board of Directors of the Company  shall have
concluded in good faith after  consultation with its financial advisor that such
Acquisition  Proposal,  if accepted,  is  reasonably  likely to be  consummated,
taking into account all legal,  financial and regulatory aspects of the proposal
and the person or entity making the proposal and would, if  consummated,  result
in a more  favorable  transaction  than  the  transaction  contemplated  by this
Agreement;  provided,  further, that the Board of Directors of the Company shall
not take any of the  foregoing  actions  referred to in clauses (i) through (iv)
until after giving  reasonable  notice to Sub with respect to its intent to take
such action and informing  Sub of the terms and  conditions of such proposal and
the identity of the person  making it. The Company shall  immediately  cease and
cause  its  advisors,  agents  and  other  intermediaries  to cease  any and all
existing  activities,  discussions or  negotiations  with any parties  conducted
heretofore  with  respect  to  any  of  the  foregoing.   The  Company  and  its
Subsidiaries  hereby  represent  that they are not now engaged in discussions or
negotiations  with  any  party  other  than  Sub with  respect  to any  proposed
Acquisition Transaction.

               II.........................................If a Payment Event (as
hereinafter  defined) occurs,  the Company shall pay to Sub, within one business
day following  such event, a fee of  $6,500,000.  "Payment  Event" means (1) the
termination of this Agreement pursuant to Section 8.1(a)(v); (2) the termination
of this Agreement pursuant to Section 8.1(a)(vi);  (III) the termination of this
Agreement  by Sub pursuant to Section  8.1(a)(iii)  but only if the failure of a
condition  arises from a breach of obligation or untruth or incorrectness of any
representation  or warranty which breach or untruth or incorrectness  arises out
of the bad faith or willful misconduct of the Company; or (IV) the occurrence of
any of the following  events if this Agreement shall have been terminated (1) by
Sub pursuant to Section  8.1(a)(iii)  due to a failure of any of the  conditions
set forth in Sections 7.1(a),  7.3(a), 7.3(e), 7.3(g) or 7.3(h) to be satisfied,
or (2) pursuant to Sections  8.1(a)(ii) or (vii), or (3) by the Company pursuant
to Section  8.1(a)(iii)  due to a failure of any of the  conditions set forth in
Section 7.1(a) to be satisfied: (A) any Third Party other than Sub or any of its
Affiliates or any party to the Voting  Agreement (a "Permitted  Party") (so long
as no such party to the Voting Agreement is a member of a "group" (as defined in
Section 13(d) of the Exchange  Act) which  includes any other person) shall have
become  the  beneficial  owner of more  than 20% of the  outstanding  shares  of
Company  Common  Stock;  or (B)(x) any Third Party (other than Sub or any of its
Affiliates) shall have made, or proposed,  communicated or disclosed in a manner
which is or otherwise  becomes public  (including being known by stockholders of
the Company owning of record or  beneficially in the aggregate 5% or more of the
outstanding  shares of Company  Common  Stock) a bona fide  intention to make an
Acquisition Proposal (including by making such an Acquisition  Proposal) and (y)
on or prior to the date that is within  12  months  of the  termination  of this
Agreement,  the Company either  consummates with a Third Party a transaction the
proposal of which  would  otherwise  qualify as an  Acquisition  Proposal  under
Section  6.4(a) or enters into a  definitive  agreement  with a Third Party with
respect to a  transaction  the proposal of which would  otherwise  qualify as an
Acquisition Proposal under Section 6.4 (whether or not such Third




<PAGE>

<PAGE>


Party is the Third Party referred to in clause (x) above).

               III........................................Upon   termination  of
this  Agreement (I) by Sub pursuant to Section  8.1(a)(iii)  due to a failure of
any of the conditions set forth in Sections 7.1(a),  7.3(a),  7.3(e),  7.3(g) or
7.3(h) to be satisfied,  or (II) pursuant to Sections 8.1(a)(v),  (vi) or (vii),
or (III) by the Company pursuant to Section  8.1(a)(iii) due to a failure of any
of the conditions set forth in Section 7.1(a) to be satisfied, the Company shall
reimburse  Sub and its  Affiliates  not  later  than  two  business  days  after
submission  of  reasonable  documentation  thereof  for all of their  documented
out-of-pocket fees and expenses (including,  without limitation,  the reasonable
fees and expenses for their counsel  (billed at standard  billing rates for Sub)
and  investment  banking  fees),  actually  incurred  by any of them or on their
behalf in  connection  with this  Agreement  and the  transactions  contemplated
hereby and the arrangement of,  obtaining the commitment to provide or obtaining
the financing for  transactions  contemplated  by this Agreement  (including any
fees payable to the entities  providing for such financing and their  respective
counsel  billed at standard rates for Sub);  provided that the aggregate  amount
payable pursuant to this Section 6.4(c) shall not exceed $1,500,000.

               IV.........................................The Company
acknowledges  that the agreements  contained in this Section 6.4 are an integral
part of the transactions contemplated by this Agreement, and that, without these
agreements, Sub would not enter into this Agreement; accordingly, if the Company
fails to promptly pay any amount due pursuant to this Section 6.4, and, in order
to obtain  such  payment,  the other party  commences a suit which  results in a
judgment  against the Company for the fee or fees and expenses set forth in this
Section 6.4, the Company  shall also pay to Sub its costs and expenses  incurred
in connection with such litigation.

               V..........................................The  Company  and  its
Subsidiaries  shall (i)  immediately  notify Sub  (orally and in writing) if any
offer is made, any discussions or negotiations  are sought to be initiated,  any
inquiry,  proposal  or  contact is made or any  information  is  requested  with
respect to any  Acquisition  Proposal,  (ii) promptly notify Sub of the terms of
any proposal which it may receive in respect of any such  Acquisition  Proposal,
including,  without  limitation,  the identity of the  prospective  purchaser or
soliciting  party,  (iii) promptly provide Sub with a copy of any such offer, if
written,  or a written  summary (in reasonable  detail) of such offer, if not in
writing,  and  (iv)  keep Sub  informed  of the  status  of such  offer  and the
offeror's efforts and activities with respect thereto.

               VI.........................................This Section 6.4 shall
survive any termination of this Agreement, however caused.

          1...................................................Meeting of
Stockholders.


          The  Company  shall  take all  action  necessary  in  accordance  with
applicable law and its certificate of incorporation  and by-laws,  including the
timely  mailing of the Proxy  Statement,  to convene the Special  Meeting of its
stockholders  as promptly as  practicable to consider and vote upon the approval
of this  Agreement  and the  transactions  contemplated  hereby.  The  Board  of
Directors of the Company shall  recommend such  approval,  shall not withdraw or
modify such recommendation and shall take all lawful




<PAGE>

<PAGE>

action to solicit  such  approval;  provided  that the Board of Directors of the
Company may fail to make or withdraw or modify such recommendation,  but only to
the extent that the Board of  Directors of the Company  shall have  concluded in
good faith on the basis of written advice from outside  counsel that such action
is required to prevent the Board of Directors of the Company from  breaching its
fiduciary  duties to the  stockholders of the Company under  applicable law. The
Company will use its best  efforts to hold such  meeting as soon as  practicable
after the date hereof.

          2...................................................Proxy Statement.

               I..........................................Sub  and  the  Company
shall cooperate and prepare,  and the Company shall file with the SEC as soon as
practicable,  a proxy  statement  with  respect  to the  Special  Meeting of the
stockholders   of  the  Company  in  connection  with  the  Merger  (the  "Proxy
Statement"),  respond  to  comments  of the  staff of the SEC,  clear  the Proxy
Statement  with the  staff of the SEC and  promptly  thereafter  mail the  Proxy
Statement to all holders of record of Company  Common  Stock.  The Company shall
comply  in all  respect  with  the  requirements  of the  Exchange  Act  and the
Securities Act and the rules and regulations of the SEC thereunder applicable to
the Proxy  Statement  and the  solicitation  of proxies for the Special  Meeting
(including any requirement to amend or supplement the Proxy  Statement) and each
party  shall  furnish  to the  other  such  information  relating  to it and its
Affiliates and the transactions  contemplated by this Agreement and such further
and supplemental  information as may be reasonably requested by the other party.
The Proxy Statement shall include the  recommendation  of the Company's Board of
Directors in favor of the Merger,  unless  otherwise  required by the  fiduciary
duties of the directors under applicable law as contemplated hereby. The Company
shall use all reasonable  efforts,  and Sub will cooperate with the Company,  to
have all  necessary  state  securities  law or "Blue Sky"  permits or  approvals
required to carry out the  transactions  contemplated by this Agreement and will
pay all expenses incident thereto.

               II.........................................No     amendment    or
supplement to the Proxy  Statement  shall be made by Sub or the Company  without
the approval of the other party.  The Company shall advise Sub of any request by
the SEC for amendment of the Proxy  Statement or comments  thereon and responses
thereto or requests by the SEC for additional information.

          1...................................................Schedule 13E-3.


          If, in the opinion of the Company's  counsel after  consultation  with
counsel to Sub, the filing with the SEC of a  Transaction  Statement on Schedule
13E-3 (the "Schedule  13E-3") in connection  with the Merger is required by Rule
13e-3 under the Exchange Act, the Company shall file the Schedule 13E-3 with the
SEC at the time of filing  of the  Proxy  Statement.  If the  Schedule  13E-3 is
filed,  at the time of any amendment to the Proxy  Statement,  the parties shall
cause to be file with the SEC an appropriate amendment to the Schedule 13E-3.

          2...................................................Director and
Officer Liability.
                          
          (a)..................................................For a period of 6
years after the  Effective  Time,  Sub will cause the Surviving  Corporation  to
indemnify and hold harmless the present and former officers and directors of the
Company in respect of acts or omissions occurring prior to the Effective Time to
the extent provided under the Company's certificate of incorporation and by-laws
in effect  on the date  hereof;  provided  that  such  indemnification  shall be
subject to any limitation imposed from time to time under applicable law. To the
maximum extent  permitted by the DGCL, such  indemnification  shall be mandatory
rather than permissive and the Surviving  Corporation  shall advance expenses in
connection with such  indemnification.  The by-laws of the Surviving Corporation
shall contain provisions substantially similar in terms of the rights granted to
the provisions  with respect to  indemnification  and insurance set forth in the
Company's certificate of incorporation, which provisions shall not be amended in
any manner that would  adversely  affect the rights  under those  by-laws of the
Company's employees,  agents,  directors or officers for acts or omissions on or
prior to the Effective Time,  except if such amendment is required by law. For a
period of 6 years  after  the  Effective  Time,  Sub will  cause  the  Surviving
Corporation  to use  its  best  efforts  to  provide  officers'  and  directors'
liability  insurance  in respect  of acts or  omissions  occurring  prior to the
Effective  Time  covering  each such person  currently  covered by the Company's
officers' and  directors'  liability  insurance  policy on terms with respect to
coverage and amount no less favorable than those of such policy in effect on the
date hereof,  provided that in satisfying its obligation under this Section 6.8,
Sub shall not be obligated to cause the Surviving Corporation to pay premiums in
excess of 125% of the amount per annum the Company  paid in its last full fiscal
year, which amount has been disclosed to Sub.
                          
          (b)..................................................In furtherance of
and not in limitation of the preceding  paragraph,  Sub agrees that the officers
and directors of the Company that are defendants in all litigation  commenced by
stockholders  of the Company with respect to (x) the performance of their duties
as such  officers  and/or  directors  under  federal  or  state  law  (including
litigation  under  federal  and  state  securities  laws)  and (y)  the  Merger,
including, without limitation, any and all such litigation commenced on or after
the date of this  Agreement (the "Subject  Litigation")  shall be entitled to be
represented, at the reasonable expense of the Company, in the Subject Litigation
by one counsel (and  Delaware  counsel if  appropriate  and one local counsel in
each  jurisdiction  in which a case is pending) each of which such counsel shall
be  selected by a  plurality  of such  director  defendants;  provided  that the
Company  shall not be  liable  for any  settlement  effected  without  its prior
written  consent (which consent shall not be  unreasonably  withheld) and that a
condition to the  indemnification  payments  provided in Section 6.8(a) shall be
that such  officer/director  defendant  not have settled any Subject  Litigation
without  the  consent  of the  Company  (such  consent  not  to be  unreasonably
withheld) and, prior to the Closing,  Sub; and provided further that neither Sub
nor the Company  shall have any  obligation  hereunder  to any  officer/director
defendant  when  and if a  court  of  competent  jurisdiction  shall  ultimately
determine,  and such determination  shall have become final and  non-appealable,
that   indemnification  of  such   officer/director   defendant  in  the  manner
contemplated hereby is prohibited by applicable law.
                         
          (c)..................................................In  the event the
Surviving  Corporation or any of its successors or assigns (i) consolidates with
or merges into any other  person and shall not be the  continuing  or  surviving
corporation or entity of such  consolidation  or merger or (ii) transfers all or
substantially all of its properties and assets to any person,  then, and in each
such case, proper provisions




<PAGE>

<PAGE>


shall be made so that the  successors  and assigns of the Surviving  Corporation
shall assume its obligations set forth in this Section 6.8.

          3...................................................Notices of Certain
Events.


          The Company shall promptly notify Sub of:

               I..........................................any  notice  or  other
communication from any person alleging that the consent of such person is or may
be required in connection with the transactions contemplated by this Agreement;

               II.........................................any  notice  or  other
communication  from any  governmental  or  regulatory  agency  or  authority  in
connection with the transactions contemplated by this Agreement; and

               III........................................any  Actions commenced
or, to the best of its knowledge threatened against, relating to or involving or
otherwise  affecting the Company or any Subsidiary which, if pending on the date
of this Agreement,  would have been required to have been disclosed  pursuant to
Section  4.12  or  which  relate  to  the   consummation  of  the   transactions
contemplated by this Agreement.

          1...................................................Further
Assurances.


          At and after the  Effective  Time,  the officers and  directors of the
Surviving Corporation will be authorized to execute and deliver, in the name and
on behalf of the  Company  or Sub,  any  deeds,  bills of sale,  assignments  or
assurances  and to take and do, in the name and on behalf of the Company or Sub,
any other actions and things to vest,  perfect or confirm of record or otherwise
in the Surviving  Corporation  any and all right,  title and interest in, to and
under any of the rights,  properties or assets of the Company  acquired or to be
acquired by the Surviving Corporation as a result of, or in connection with, the
Merger.

          2 ...........................................Resignation of Directors.


          At the Closing, the Company shall deliver to Sub evidence satisfactory
to Sub of the  resignation  of all  directors of the  Company,  effective at the
Effective Time.

          3 .........................................Financial Statements,  Etc.


          Within 30 days after the end of each calendar  month,  the Company and
its  Subsidiaries  shall  provide  Sub with  the  interim  financial  statements
relating to such calendar month. Such interim




<PAGE>

<PAGE>


financial  statements  shall (a) be in accordance  with the books and records of
the  Company and its  Subsidiaries,  (b) be  prepared  in  accordance  with GAAP
consistently  applied  throughout the periods  covered  thereby  (except for the
absence of footnotes) and present fairly and accurately in accordance  with GAAP
the Assets,  liabilities  (including,  without  limitation,  all  reserves)  and
financial  condition of the Company and its  Subsidiaries  as of the  respective
dates thereof and the results of operations, stockholders' equity and cash flows
for the periods covered thereby.


                                     ARTICLE

I.
CONDITIONS TO THE MERGER

          1...................................................Conditions  to the
Obligations of Each Party.


          The obligations of the Company and Sub to consummate the  transactions
contemplated  hereby on the Closing Date are subject to the satisfaction,  on or
prior to the Closing Date, of each of the following conditions:

               I..........................................This  Agreement  shall
have been  adopted by the  stockholders  of the Company in  accordance  with the
DGCL;

               II.........................................Any applicable waiting
period  under the HSR Act  relating  to the Merger  shall  have  expired or been
terminated; and

               III........................................No  provision  of  any
applicable law or regulation and no judgment,  order, decree or injunction shall
prohibit or restrain the consummation of the Merger; provided, however, that the
Company  and Sub shall  each use its  reasonable  best  efforts to have any such
judgment, order, decree or injunction vacated.

          1...................................................Conditions  to the
Obligations  of the Company.


          The  obligations  of  the  Company  to  consummate  the   transactions
contemplated  hereby on the Closing Date are subject,  in the sole discretion of
the  Company,  to the  satisfaction,  on or prior to the  Closing  Date,  of the
following  conditions,  which may be waived by the  Company in  accordance  with
Section 8.4: (a) all  representations  and  warranties  of Sub contained in this
Agreement  shall be true and correct in all  material  respects at and as of the
Closing Date, as if such  representations  and warranties were made at and as of
the  Closing  Date  (except  to the  extent  that any such  representations  and
warranties  were  made  as  of  a  specified  date,  which  representations  and
warranties  shall  continue on the Closing Date to be true as of such  specified
date),  (b) Sub shall have  performed in all material  respects all  obligations
arising under the agreements and covenants required hereby to be performed by it
prior to or on the Closing Date and (c) the




<PAGE>

<PAGE>

Company shall have received,  at or prior to the Closing, a certificate executed
by the President of Sub certifying  that, as of the Closing Date, the conditions
set forth in Section 7.2(a) and (b) have been satisfied.

          2...................................................Conditions  to the
Obligations  of Sub.


          The  obligations  of Sub to consummate the  transactions  contemplated
hereby on the Closing Date are subject,  in the sole  discretion  of Sub, to the
satisfaction,  on or  prior  to the  Closing  Date,  of  each  of the  following
conditions, any of which may be waived by Sub in accordance with Section 8.4:

               I..........................................Representations,
Warranties and Covenants.

               II.........................................All representations
and  warranties  of the Company  contained in this  Agreement  shall be true and
correct at and as of the Closing Date as if such  representations and warranties
were made at and as of the  Closing  Date  (except to the  extent  that any such
representations   and  warranties  were  made  as  of  a  specified  date,  such
representations  and warranties  shall continue on the Closing Date to have been
true in all  material  respects as of such  specified  date),  except  where the
untruth or  incorrectness  of such  representations  and  warranties  would not,
singly or in the aggregate,  have a Material Adverse Effect on the Company.  For
purposes of this Section 7.3(a)(i),  the  representations  and warranties of the
Company  contained in this  Agreement  shall be deemed to have been made without
any  qualification  as  to  knowledge  or  materiality  and,  accordingly,   all
references  in such  representations  and  warranties to  "material,"  "Material
Adverse  Effect,"  "in  all  material  respects,"   "Material  Adverse  Change,"
"knowledge," "best knowledge" and similar terms and phrases (including,  without
limitation,  references to the dollar thresholds  therein) shall be deemed to be
deleted therefrom, provided that the foregoing clause shall not apply solely for
the purpose of determining  the truth and  correctness of the lists set forth in
certain informational  representations and warranties that require disclosure of
lists of items of a material nature or above a specified threshold.

               III........................................The Company shall have
performed in all material respects all obligations  arising under the agreements
and covenants  required  hereby to be performed by it prior to or on the Closing
Date.

               IV.........................................Sub     shall     have
received,  at or prior to the Closing,  a certificate  executed by the President
and the Chief  Financial  Officer  of the  Company  certifying  that,  as of the
Closing Date, the conditions set forth in Sections 7.3(a), (b) and (e) have been
satisfied.

               V..........................................No Proceedings or
Litigation.  


          No Actions by any governmental authority or any other entity or person
shall  have been  instituted  or  threatened  for the  purpose of  enjoining  or
preventing,  or which  question the  validity or legality  of, the  transactions
contemplated  hereby and which  could  reasonably  be  expected to damage Sub or
materially adversely affect the value of the Company Common Stock or the Assets,
business or operations




<PAGE>

<PAGE>


of the  Company  and its  Subsidiaries  or Sub's  ability to own and operate the
Assets,  business or  operations  of the Company  and its  Subsidiaries,  if the
transactions contemplated hereby are consummated.

               VI.........................................Recapitalization.


          Sub shall be reasonably satisfied that the Merger shall be recorded as
a "recapitalization" for financial reporting purposes.

               VII........................................Consents.




               VIII.......................................All consents,
approvals and licenses of any  governmental or other regulatory body required in
connection  with the execution,  delivery and  performance of this Agreement and
for the  Surviving  Corporation  to  conduct  the  business  of the  Company  in
substantially  the manner now conducted,  shall have been  obtained,  unless the
failure to obtain such consents, authorizations,  orders or approvals would not,
individually or in the aggregate,  have a Material Adverse Effect on the Company
after  giving  effect  to  the  transactions   contemplated  by  this  Agreement
(including the Financing).

               IX.........................................All consents listed on
Schedule 4.9 of the Disclosure Schedule shall have been obtained.

               X..........................................Material Changes.


          Since March 31, 1998,  there shall not have been any Material  Adverse
Change with respect to the Company and, to the  knowledge of the Company,  there
shall have been no potential or threatened  Material Adverse Change with respect
to the Company.

               XI.........................................Financing.



          The funding  contemplated  by the  Financing  Letters  shall have been
obtained.

               XII........................................Certain Other
Agreements.



               XIII.......................................The  Persons listed in
Schedule  7.3(g) shall have entered  into,  as  applicable,  (a) the  employment
agreements and (b) one or more




<PAGE>

<PAGE>


agreements  relating to their  respective  equity interests in the Company after
the  Effective  Time,  in each case on the terms  and  conditions  substantially
consistent  with the  terms  and  conditions  of such  agreements  set  forth on
Schedule 7.3(g) hereto.

               XIV........................................The Stockholders party
to the Voting Agreement shall have performed their  obligations under the Voting
Agreement in all material respects.

               XV.........................................That certain
Stockholders  Agreement,  dated as of October 8, 1992, and as amended as of July
3, 1996, by and among the Company,  Stephen Russell and Hanseatic Corp. shall be
terminated and of no further force or effect and any and all rights conferred to
such parties  therein  shall have been waived  pending the  consummation  of the
Merger.

               XVI........................................Financial Information.
Ernst & Young LLP shall have completed its audit,  in accordance  with generally
accepted auditing standards,  of the Company's balance sheet as of June 30, 1998
and the corresponding  statement of income,  change in stockholders'  equity and
cash flows for the fiscal  year ended June 30,  1998,  and shall have  issued an
unqualified  report with respect thereto  (including that such audited financial
statements are in accordance with GAAP).


ARTICLE XVII.

                                  MISCELLANEOUS

          1...................................................Termination.

               I..........................................Termination.


          This  Agreement  may be  terminated  prior  to the  Effective  Time as
follows  (notwithstanding  any approval of the Merger by the stockholders of the
Company):

               II.........................................by mutual written
consent of Sub and the Company at any time;

               III........................................by  Sub or the Company
if the Closing shall not have occurred on or before November 30, 1998,  provided
that the  party  seeking  to  exercise  such  right is not then in breach in any
material respect of any of its obligations under this Agreement;




<PAGE>

<PAGE>


               IV.........................................by  either the Company
or Sub, if any of the  conditions to such party's  obligation to consummate  the
transactions  contemplated  in this  Agreement  shall have become  impossible to
satisfy;

               V..........................................by  either the Company
or Sub, if there shall be any law or regulation  that makes  consummation of the
Merger illegal or otherwise prohibited or if any judgment,  injunction, order or
decree enjoining Sub or the Company from  consummating the Merger is entered and
such   judgment,   injunction,   order  or  decree   shall   become   final  and
non-appealable;

               VI.........................................by Sub if the Board of
Directors of the Company shall have (A)  withdrawn or modified or amended,  in a
manner adverse to Sub, its approval or  recommendation of this Agreement and the
Merger or its recommendation  that stockholders of the Company adopt and approve
this  Agreement  and the  Merger,  (B)  approved,  recommended  or  endorsed  an
Acquisition  Proposal  (including a tender or exchange  offer for Company Common
Stock) or shall have failed to reconfirm its  recommendation  of this  Agreement
and the Merger  within five  business  days of Sub's  request that it do so, (C)
failed to call the Stockholders  Meeting or failed as promptly as practicable to
mail the Proxy  Statement  to its  stockholders  or failed  to  include  in such
statement  the  recommendation  referred  to  above,  (D)  in  response  to  the
commencement  of any  tender  offer of  exchange  offer for more then 20% of the
outstanding  shares of Company Common Stock,  not recommended  rejection of such
tender offer or exchange offer; or (E) resolved to do any of the foregoing;

               VII........................................by   the   Company  if
prior to the  Effective  Time,  in good faith,  based upon  written  advice from
outside  counsel and in order to prevent the Board of Directors  from  breaching
its fiduciary  duty,  the Board of Directors of the Company shall have withdrawn
or  modified  or  amended,   in  a  manner  adverse  to  Sub,  its  approval  or
recommendation  of this  Agreement  and the  Merger or its  recommendation  that
stockholders  of the Company adopt and approve this  Agreement and the Merger in
order to permit the Company to execute a definitive  agreement providing for the
acquisition of the Company or in order to approve a tender or exchange offer for
any or all of the Company Common Stock, in either case,  that is determined,  by
the Board of Directors of the Company to be on financial terms more favorable to
the Company's  stockholders than the Merger,  provided that the Company shall be
in compliance with Section 6.4; or

               VIII.......................................by  either the Company
or Sub if, at a duly held stockholders meeting of the Company or any adjournment
thereof at which this  Agreement  and the Merger is voted  upon,  the  requisite
stockholder adoption and approval shall not have been obtained.

                         The party desiring to terminate this Agreement pursuant
to Sections  8.1(a)(ii)-(vii)  shall give written notice of such  termination to
the other party in accordance with Section 8.3.

               IX.........................................Effect of Termination.



          If  this  Agreement  is  terminated  pursuant  to  Section  8.1,  this
Agreement  shall  become void and of no effect with no  liability on the part of
any party hereto or such party's officers, directors, employees




<PAGE>

<PAGE>


or  representatives,  except (i) that the agreements  contained in Sections 6.4,
8.8 and 8.13 hereof shall survive the termination hereof and (ii) nothing herein
shall relieve any party from liability for any breach of this Agreement.

               X..........................................Procedure Upon
Termination.


          In the event of termination of this Agreement pursuant to Section 8.1:

               XI.........................................Each party shall
redeliver all  documents,  work papers and other material of any other party and
any and all copies thereof  relating to the  transactions  contemplated  hereby,
whether obtained before or after the execution  hereof,  to the party furnishing
the same;

               XII........................................No confidential
information  received  by any party with  respect to the  business  of any other
party or its Affiliates  shall be disclosed to any third party,  unless required
by law; and

               XIII.......................................The Confidentiality
Letter shall survive in accordance with its terms.

          1...................................................Assignment.


          Neither this Agreement nor any of the rights or obligations  hereunder
may be  assigned,  in whole or in part,  by operation of law or otherwise by any
party without the prior written  consent of all other parties to this Agreement.
Subject to the foregoing,  this Agreement shall be binding upon and inure to the
benefit of the parties hereto and their respective  successors and assigns, and,
with respect to the provisions of Section 6.8 hereof, shall inure to the benefit
of the  persons or  entities  benefiting  from the  provisions  thereof  who are
intended to be  third-party  beneficiaries  thereof,  `and no other person shall
have any right, benefit or obligation hereunder.






<PAGE>

<PAGE>


          2...................................................Notices.


          All  notices,  requests,  demands and other  communications  which are
required or may be given under this  Agreement  shall be in writing and shall be
deemed to have been duly given when  received,  if  personally  delivered;  when
transmitted,   if  transmitted  by  telecopy,  upon  receipt  of  telephonic  or
electronic confirmation; the day after it is sent, if sent for next day delivery
to a domestic address by recognized  overnight  delivery service (e.g.,  Federal
Express);  and upon  receipt,  if sent by certified or registered  mail,  return
receipt requested. In each case notice shall be sent to:

          If to the Company, addressed to:

               Celadon Group, Inc.
               One Celadon Drive
               Indianapolis, IN  46236-4207
               Attention: Stephen Russell
               Telecopy: (317) 890-8099

          With a copy to:

               Proskauer Rose LLP
               1585 Broadway
               New York, NY  10037
               Attention:  Arnold Jacobs, Esq.
               Telecopy:  (212) 969-2900

          If to Sub, addressed to:

               Laredo Acquisition Corp.
               c/o Odyssey Investment Partners, LLC
               280 Park Avenue, 38th Floor
               New York, NY   10017
               Attention:  Brian Kwait
               Telecopy:  (212) 351-7925

          With a copy to:

               Latham & Watkins
               885 Third Avenue
               Suite 1000
               New York, NY  10022
               Attention:  Richard Trobman, Esq.



<PAGE>

<PAGE>


               Telecopy:  (212) 751-4864

          or to such other place and with such other  copies as either party may
designate as to itself by written notice to the others.

          3............................................................Entire
Agreement;  Waivers.


          This  Agreement,  together  with all  exhibits  and  schedules  hereto
(including,   without limitation,  the  Disclosure  Schedule),  and  the  other
agreements referred to herein, constitute the entire agreement among the parties
pertaining to the subject  matter hereof and  supersedes  all prior  agreements,
understandings,  negotiations and discussions,  whether oral or written,  of the
parties. No waiver of any of the provisions of this Agreement shall be deemed or
shall  constitute  a  waiver  of any  other  provision  hereof  (whether  or not
similar),  nor shall such waiver constitute a continuing waiver unless otherwise
expressly provided.  The Confidentiality Letter shall terminate at the Effective
Time.

          4............................................................Multiple
Counterparts.


          This  Agreement may be executed in one or more  counterparts,  each of
which shall be deemed an original,  but all of which together  shall  constitute
one and the same instrument.

          5......................................................Invalidity.


          In the event that any one or more of the provisions  contained in this
Agreement or in any other instrument referred to herein,  shall, for any reason,
be held to be invalid,  illegal or  unenforceable  in any  respect,  then to the
maximum extent permitted by law, such invalidity, illegality or unenforceability
shall not  affect  any  other  provision  of this  Agreement  or any other  such
instrument.

          6............................................................Titles.


          The titles,  captions or headings of the Articles and Sections  herein
are inserted for convenience of reference only and are not intended to be a part
of or to affect the meaning or interpretation of this Agreement.

          7............................................................Fees  and
Expenses.


          Except as  provided  in Section  6.4  hereof,  all costs and  expenses
incurred in connection  with this Agreement shall be paid by the party incurring
such cost or expense.



<PAGE>

<PAGE>

          
          8.................................................Cumulative Remedies.


          All rights and remedies of either party hereto are  cumulative of each
other and of every other right or remedy such party may otherwise have at law or
in  equity,  and the  exercise  of one or more  rights  or  remedies  shall  not
prejudice or impair the  concurrent  or  subsequent  exercise of other rights or
remedies.

          9..........................................GOVERNING LAW.


          THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH,
THE LAWS OF THE STATE OF DELAWARE,  REGARDLESS OF THE LAWS THAT MIGHT  OTHERWISE
GOVERN UNDER APPLICABLE PRINCIPLES OF CONFLICTS OF LAWS.
          
          10................................................Amendment.


          This Agreement may be amended by the parties hereto at any time before
or after  approval of matters  presented  in  connection  with the Merger by the
stockholders  of the  Company,  but  after  any such  stockholder  approval,  no
amendment  shall  be  made  which  by  law  requires  the  further  approval  of
stockholders without obtaining such further approval.  This Agreement may not be
amended  except  by an  instrument  in  writing  signed on behalf of each of the
parties hereto shall terminate at the Effective Time.

          11.....................................Public Announcements.


          Neither Sub, on the one hand, nor the Company, on the other hand, will
issue any press  release or public  statement  with respect to the  transactions
contemplated by this Agreement and the Voting  Agreement,  including the Merger,
without the other party's  prior  consent  (such consent not to be  unreasonably
withheld),  except as may be required by  applicable  law,  court process or the
quotation  requirements  of NASDAQ.  In addition to the  foregoing,  Sub and the
Company will consult with each other before issuing,  and provide each other the
opportunity  to review and comment upon,  any such press release or other public
statements with respect to such transactions. The parties agree that the initial
press  release  or  releases  to be  issued  with  respect  to the  transactions
contemplated  by this  Agreement  shall be  mutually  agreed  upon  prior to the
issuance thereof.

          12.......................................Enforcement of Agreement.

          The parties  hereto agree that  irreparable  damage would occur in the
event  that  any of the  provisions  of  this  Agreement  was not  performed  in
accordance with its specific terms or was otherwise



<PAGE>

<PAGE>


breached.  It is  accordingly  agreed that the  parties  shall be entitled to an
injunction or injunctions  to prevent  breaches of this Agreement and to enforce
specifically  the terms and  provisions  hereof,  this being in  addition to any
other remedy to which they are entitled at law or in equity.

          13............................................Non-survival of
Representations,   Warranties.


          The  representations  and  warranties  in  this  Agreement  or in  any
instrument delivered pursuant to this Agreement shall terminate at the Effective
Time.
          
          14...........................................Interpretive Provisions.

               I...................................................The     words
"hereof,"  "herein,"  "hereby" and "hereunder" and words of similar import refer
to this Agreement as a whole and not to any particular Article, Section or other
subdivision hereof.

               II..................................................Accounting
terms used but not  otherwise  defined  herein shall have the meanings  given to
such terms under GAAP.

                            [Signature Page Follows]



<PAGE>

<PAGE>


          IN WITNESS  WHEREOF,  the parties hereto have caused this Agreement to
be duly  executed  on their  respective  behalf,  by their  respective  officers
thereunto duly authorized, all as of the day and year first above written.




                                                     LAREDO ACQUISITION CORP.

                                                     By:________________________

                                                     Name:______________________

                                                     Title:_____________________



                                                     CELADON GROUP, INC.

                                                     By:________________________

                                                     Name:______________________

                                                     Title:_____________________




<PAGE>

<PAGE>

                                                                            Page
                                                                            ----


                                TABLE OF CONTENTS

ARTICLE I.  DEFINITIONS ...............................................2

     1.1.  Defined Terms ..............................................2
     1.2.  Other Defined Terms ........................................7

ARTICLE II.  THE MERGER ...............................................8

     2.1.  The  Merger ................................................8
     2.2.  Effective Time .............................................8
     2.3.  Closing ....................................................8
     2.4.  Certificate of Incorporation and By-Laws ...................8
     2.5.  Directors ..................................................9
     2.6.  Officers ...................................................9

ARTICLE III.  EFFECT OF MERGER ON SECURITIES OF SUB AND THE
                COMPANY ...............................................9

     3.1.  Conversion of Sub Common Stock. ............................9
     3.2.  Conversion of Company Common Stock. ........................9
     3.3.  Options ....................................................10
     3.4.  Warrants ...................................................10
     3.5.  Exchange of Certificates ...................................10
     3.6.  Dissenting Shares ..........................................12

ARTICLE IV.  REPRESENTATIONS AND WARRANTIES OF THE
                COMPANY ...............................................13

     4.1.  Organization and Capitalization ............................13
     4.2.  Authorization ..............................................14
     4.3.  Subsidiaries ...............................................14
     4.4.  Absence of Certain Changes or Events. ......................15
     4.5.  Title to Assets; Absence of Liens and Encumbrances, etc. ...15
     4.6.  Contracts and Commitments ..................................17



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

     4.7.  Permits ....................................................18
     4.8.  No Conflict or Violation ...................................19
     4.9.  Consents and Approvals .....................................19
     4.10. SEC Documents; Financial Statements, etc. ..................19
     4.11. Undisclosed Liabilities ....................................20
     4.12. Litigation .................................................20
     4.13. Labor Matters ..............................................20
     4.14. Compliance with Law ........................................21
     4.15. No Brokers .................................................21
     4.16. Proprietary Rights .........................................22
     4.17. Employee Plans .............................................22
     4.18. Tax Matters ................................................24
     4.19. Insurance ..................................................26
     4.20. Customers and Suppliers ....................................26
     4.21. Compliance with Environmental Laws. ........................26
     4.22. No Other Agreements to Sell the Assets or Shares of the
                 Company or its Subsidiaries ..........................28
     4.23. Prohibited Payments ........................................28
     4.24. Opinion of Financial Advisor ...............................28
     4.25. Board Recommendation .......................................28
     4.26. Required Company Vote ......................................28
     4.27. Proxy Statement; Schedule 13E-3. ...........................29

ARTICLE V.  REPRESENTATIONS AND WARRANTIES OF SUB .....................29

     5.1.  Organization ...............................................29
     5.2.  Authorization ..............................................29
     5.3.  Consents and Approvals .....................................29
     5.4.  No Conflict or Violation ...................................30
     5.5.  Proxy Statement ............................................30
     5.6.  Financing ..................................................30

ARTICLE VI.  COVENANTS OF THE COMPANY AND SUB .........................30

     6.1.  Maintenance of Business Prior to Closing ...................30
     6.2.  Investigation by Sub .......................................32
     6.3.  Consents and Efforts .......................................33
     6.4.  Other Offers ...............................................34



<PAGE>

<PAGE>


                                                                            Page
                                                                            ----

     6.5.  Meeting of Stockholders ....................................36
     6.6.  Proxy Statement ............................................37
     6.7.  Schedule 13E-3 .............................................37
     6.8.  Director and Officer Liability .............................37
     6.9.  Notices of Certain Events ..................................38
     6.10. Further Assurances .........................................39
     6.11. Resignation of Directors ...................................39
     6.12. Financial Statements, Etc ..................................39

ARTICLE VII.  CONDITIONS TO THE MERGER ................................39

     7.1.  Conditions to the Obligations of Each Party. ...............39
     7.2.  Conditions to the Obligations of the Company. ..............40
     7.3.  Conditions to the Obligations of Sub. ......................40

ARTICLE VIII.  MISCELLANEOUS ..........................................42
     8.1.  Termination ................................................42
     8.2.  Assignment .................................................44
     8.3.  Notices ....................................................45
     8.4.  Entire Agreement; Waivers ..................................45
     8.5.  Multiple Counterparts ......................................46
     8.6.  Invalidity .................................................46
     8.7.  Titles .....................................................46
     8.8.  Fees and Expenses ..........................................46
     8.9.  Cumulative Remedies ........................................46
     8.10. GOVERNING LAW ..............................................46
     8.11. Amendment ..................................................46
     8.12. Public Announcements .......................................47
     8.13. Enforcement of Agreement ...................................47
     8.14. Non-survival of Representations, Warranties ................47
     8.15. Interpretive Provisions ....................................47





<PAGE>

<PAGE>



                                     ANNEX B

          262 APPRAISAL  RIGHTS.  (a) Any  stockholder  of a corporation of this
State who holds  shares of stock on the date of the making of a demand  pursuant
to subsection (d) of this section with respect to such shares,  who continuously
holds such shares through the effective date of the merger or consolidation, who
has otherwise  complied with  subsection (d) of this section and who has neither
voted in favor of the merger or consolidation  nor consented  thereto in writing
pursuant to ss.228 of this title shall be entitled to an  appraisal by the Court
of  Chancery  of the fair value of the  stockholder's  shares of stock under the
circumstances  described in subsections (b) and (c) of this section.  As used in
this  section,  the word  "stockholder"  means a holder  of record of stock in a
stock  corporation  and also a member of record of a nonstock  corporation;  the
words "stock" and "share" mean and include what is ordinary meant by those words
and  also  membership  or  membership   interest  of  a  member  of  a  nonstock
corporation;  and words "depository  receipt" mean a receipt or other instrument
issued by a  depository  representing  an  interest  in one or more  shares,  or
fractions  thereof,  solely of stock of a corporation,  which stock is deposited
with the depository.

          (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent  corporation in a merger or consolidation to be
effected  pursuant to ss.251 (other than a merger effected pursuant to ss.251(g)
of this title), ss.252, ss.254, ss.257, ss.258, ss.263 or ss.264 of this title:

          (1)  Provided,  however,  that no appraisal  rights under this section
shall be available for the shares of any class or series of stock,  which stock,
or depository receipts in respect thereof, at the record date fixed to determine
the  stockholders  entitled  to receive  notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or  consolidation,  were either
(i) listed on a national  securities exchange or designated as a national market
system security on an interdealer  quotation system by the National  Association
of Securities Dealers,  Inc., or (ii) held of record by more than 2,000 holders;
and further  provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require  for  its  approval  the  vote  of the  stockholders  of  the  surviving
corporation as provided in subsection (f) of ss.251 of this title.

          (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
under this section  shall be available  for the shares of any class or series of
stock of a constituent  corporation  if the holders  thereof are required by the
terms of an agreement of merger or  consolidation  pursuant to  ss.ss.251,  252,
254,  257,  258,  263 and 264 of this title to accept  for such  stock  anything
except:

          a. Shares of stock of the corporation surviving or resulting from such
merger or consolidation, or depository receipts in respect thereof;

          b. Shares of stock of any other corporation, or depository receipts in
respect  thereof,  which  shares  of stock (or  depository  receipt  in  respect
thereof) or depository receipts at the

                                                          



<PAGE>

<PAGE>




effective  date of the  merger  or  consolidation  will be  either  listed  on a
national  securities exchange or designated as a national market system security
on an  interdealer  quotation  system by the National  Association of Securities
Dealers, Inc. or held of record by more than 2,000 holders;

          c. Cash in lieu of fractional shares or fractional depository receipts
described in the foregoing subparagraphs a. and b. of this paragraph; or

          d. Any  combination  of the shares of stock,  depository  receipts and
cash in lieu of fractional shares or fractional depository receipts described in
the foregoing subparagraphs a., b. and c. of this paragraph.

          (3) In the event all of the stock of a subsidiary Delaware corporation
party to a merger effected under ss.253 of this title is not owned by the parent
corporation immediately prior to the merger, appraisal rights shall be available
for the shares of the subsidiary Delaware corporation.

          (c) Any corporation  may provide in its  certificate of  incorporation
that apprisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its  certificate  of
incorporation,  any  merger  or  consolidation  in which  the  corporation  is a
constituent  or the  sale  of  all or  substantially  all of the  assets  of the
corporation.  If the certificate of incorporation contains such a provision, the
procedures of this section, including those set forth in subsections (d) and (e)
of this section, shall apply as nearly as practicable.

          (d) Appraisal rights shall be perfected as follows:

          (1) If a proposed  merger or  consolidation  for which apprisal rights
are provided  under this section is to be submitted for approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with  respect to shares for which  appraisal  rights are  available  pursuant to
subsections (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent corporations,  and shall include in such notice
a copy of this section. Each stockholder electing to demand the appraisal of his
shares shall  deliver to the  corporation,  before the taking of the vote on the
merger or  consolidation,  a written  demand for  appraisal of his shares.  Such
demand  will be  sufficient  if it  reasonably  informs the  corporation  of the
identity of the stockholder  and that the stockholder  intends thereby to demand
the appraisal of his shares. A proxy or vote against the merger or consolidation
shall not constitute such a demand.  A stockholder  electing to take such action
must do so by a separate written demand as herein provided. Within 10 days after
the effective date of such merger or  consolidation,  the surviving or resulting
corporation  shall notify each stockholder of each  constituent  corporation who
has complied with this  subsection and has not voted in favor of or consented to
the merger or  consolidation  of the date that the merger or  consolidation  has
become effective; or

                                                          
                                       -2-



<PAGE>

<PAGE>




          (2) If the merger or consolidation  was approved pursuant to ss.228 or
ss.253 of this title, each constituent corporation,  either before the effective
date of the merger or consolidation or within ten days thereafter,  shall notify
each of the holders of any class or series stock of such constituent corporation
who  are  entitled  to  appraisal  rights  of  the  approval  of the  merger  or
consolidation  and that appraisal  rights are available for any or all shares of
such class or series of stock of such constituent corporation, and shall include
in such notice a copy of this section;  provided that, if the notice is given on
or after the effective date of the merger or consolidation, such notice shall be
given by the surviving or resulting corporation to all such holders of any class
or series of stock of a constituent  corporation  that are entitled to appraisal
rights.  Such notice may,  and, if given on or after the  effective  date of the
merger or  consolidation,  shall, also notify such stockholders of the effective
date of the merger or  consolidation.  Any  stockholder  entitled  to  appraisal
rights may,  within 20 days after the date of mailing of such notice,  demand in
writing  from the  surviving  or  resulting  corporation  the  appraisal of such
holder's  shares.  Such demand will be sufficient  if it reasonably  informs the
corporation of the identity of the stockholder and that the stockholder  intends
thereby to demand the appraisal of such holder's shares.  If such notice did not
notify stockholders of the effective date of the merger or consolidation, either
(i) each such  constituent  corporation  shall send a second  notice  before the
effective date of the merger or  consolidation  notifying each of the holders of
any class or series of stock of such  constituent  corporation that are entitled
to appraisal rights of the effective date of the merger or consolidation or (ii)
the  surviving or resulting  corporation  shall send such a second notice to all
such holders on or within 10 days after such effective date; provided,  however,
that if such second  notice is sent more than 20 days  following  the sending of
the first notice,  such second notice need only be sent to each  stockholder who
is entitled to appraisal rights and who has demanded  appraisal of such holder's
shares in  accordance  with this  subsection.  An affidavit of the  secretary or
assistance  secretary  or of the  transfer  agent  of the  corporation  that  is
required to give either  notice  that such notice has been given  shall,  in the
absence of fraud,  be prima facie  evidence  of the facts  stated  therein.  For
purposes of determining the stockholders entitled to receive either notice, each
constituent  corporation  may fix, in  advance,  a record date that shall be not
more than 10 days prior to the date the notice is given,  provided,  that if the
notice is given on or after the effective  date of the merger or  consolidation,
the record date shall be such effective date. If no record date is fixed and the
notice is give prior to the effective  date,  the record date shall be the close
of business on the day next preceding the day on which the notice is given.

          (e)  Within  120  days  after  the  effective  date of the  merger  or
consolidation, the surviving or resulting corporation or any stockholder who has
complied  with  subsection  (a) and (d) hereof and who is otherwise  entitled to
appraisal  rights,  may file a petition  in the Court of  Chancery  demanding  a
determination   of  the   value  of  the   stock   of  all  such   stockholders.
Notwithstanding  the  foregoing,  at any time within 60 days after the effective
date of the merger or  consolidation,  any  stockholder  shall have the right to
withdraw  his demand for  appraisal  and to accept  the terms  offered  upon the
merger or consolidation.  Within 120 days after the effective date of the merger
or  consolidation,  any  stockholder  who has complied with the  requirements of
subsections  (a) and (b)  hereof,  upon  written  request,  shall be entitled to
receive  from  the  corporation  surviving  the  merger  or  resulting  from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or consolidation and with respect to

                                                          
                                       -3-



<PAGE>

<PAGE>




which  demands for  appraisal  have been  received and the  aggregate  number of
holders  of  such  shares.  Such  written  statement  shall  be  mailed  to  the
stockholder  within 10 days after his written  request  for such a statement  is
received  by the  surviving  or  resulting  corporation  or within 10 days after
expiration of the period for delivery of demands for appraisal under  subsection
(d) hereof, whichever is later.

          (f) Upon the filing of any such petition by a stockholder,  service of
a copy thereof shall be made upon the surviving or resulting corporation,  which
shall  within 20 days after such  service  file in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing  the
names and  addresses of all  stockholders  who have  demanded  payment for their
shares and with whom  agreements  as to the value of their  shares have not been
reached by the  surviving or  resulting  corporation.  If the petition  shall be
filed  by  the  surviving  or  resulting  corporation,  the  petition  shall  be
accompanied  by such a duly  verified  list.  The  Register in  Chancery,  if so
ordered by the  Court,  shall  give  notice of the time and place  fixed for the
hearing of such  petition by  registered  or certified  mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein  stated.  Such notice shall also be given by 1 or more  publications  at
least  1  week  before  the  day of  the  hearing,  in a  newspaper  of  general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems  advisable.  The forms of the notices by mail and by publication
shall be  approved  by the Court,  and the costs  thereof  shall be borne by the
surviving or resulting corporation.

          (g) At the hearing on such  petition,  the Court shall  determine  the
stockholders who have complied with this section and who have become entitled to
appraisal  rights.  The Court may require the  stockholders who have demanded an
appraisal for their shares and who hold stock  represented  by  certificates  to
submit  their  certificates  of stock to the  Register in Chancery  for notation
thereon of the pendency of the  appraisal  proceedings;  and if any  stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

          (h) After determining the stockholders  entitled to an appraisal,  the
Court shall appraise the shares,  determining  their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation,  together  with a fair rate of interest,  if any, to be paid upon
the amount  determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors,  including the rate of
interest which the surviving or resulting  corporation  would have had to pay to
borrow money  during the pendency of the  proceeding.  Upon  application  by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion,  permit discovery
or other pretrial  proceedings and may proceed to trial upon the appraisal prior
to the final  determination  of the  stockholder  entitled to an appraisal.  Any
stockholder  whose name appears on the list filed by the  surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates  of stock to the  Register in Chancery,  if such is  required,  may
participate in all  proceedings  until it is finally  determined  that he is not
entitled to appraisal rights under this section.


                                                          
                                       -4-



<PAGE>

<PAGE>



          (i) The  Court  shall  direct  the  payment  of the fair  value of the
shares,   together  with  interest,  if  any,  by  the  surviving  or  resulting
corporation  to the  stockholders  entitled  thereto.  Interest may be simple or
compound,  as the  Court  may  direct.  Payment  shall  be so made to each  such
stockholder,  in the case of holders of uncertificated stock forthwith,  and the
case of holders of shares  represented by certificates upon the surrender to the
corporation of the certificates  representing such stock. The Court's decree may
be enforced as other  decrees in the Court of Chancery may be enforced,  whether
such surviving or resulting corporation be a corporation of this State or of any
state.

          (j) The costs of the  proceeding  may be  determined  by the Court and
taxed upon the parties as the Court deems equitable in the  circumstances.  Upon
application  of a  stockholder,  the Court  may  order  all or a portion  of the
expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorney's fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
the shares entitled to an appraisal.

          (k) From and after the effective date of the merger or  consolidation,
no stockholder  who has demanded his appraisal  rights as provided in subsection
(d) of this  section  shall be entitled to vote such stock for any purpose or to
receive  payment  of  dividends  or other  distributions  on the  stock  (except
dividends or other  distributions  payable to  stockholders  of record at a date
which is prior to the effective date of the merger or consolidation);  provided,
however,  that if no petition  for an  appraisal  shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation,  either within 60
days after the  effective  date of the merger or  consolidation  as  provided in
subsection  (e) of this section or thereafter  with the written  approval of the
corporation,  then the right of such  stockholder  to an appraisal  shall cease.
Notwithstanding the foregoing,  no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder  without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

          (l) The shares of the surviving or resulting  corporation to which the
shares  of such  objecting  stockholders  would  have  been  converted  had they
assented to the merger or consolidation  shall have the status of authorized and
unissued shares of the surviving or resulting corporation.  (Last amended by Ch.
120, L. '97, eff. 7-1-97.)


                                                          
                                       -5-



<PAGE>

<PAGE>


                                                                         ANNEX C

                                                                   June 23, 1998


Board of Directors
Celadon Group, Inc.
One Celadon Drive
Indianapolis, IN  46236-4207

Members of the Board:

You have asked us to advise you with respect to the  fairness,  from a financial
point of view,  to the holders of the common  stock,  par value $0.033 per share
(the "Shares) of Celadon Group,  Inc. (the  "Company")  (other than a portion of
such shares held by certain officers,  directors and employees of the Company as
set forth on Schedule A to the Merger  Agreement (as herein after  defined) (the
"Rollover  Shares") of the consideration to be received by such holders pursuant
to the terms of the Agreement and Plan of Merger, dated as of June 23, 1998 (the
"Merger  Agreement"),  by and between the Company and Laredo  Acquisition  Corp.
("Sub").  The Merger Agreement provides for, among other things, a merger of Sub
with and into the Company pursuant to which each  outstanding  Share (other than
the  Rollover  Shares  and  Treasury   Securities  (as  defined  in  the  Merger
Agreement)),  will be  converted  into the right to receive  $20.00 in cash (the
"Transaction").  The terms and  conditions of the  Transaction  are set forth in
more detail in the Merger Agreement.

In connection with rendering our opinion,  we have reviewed drafts of the Merger
Agreement and related  documents,  and for purposes hereof, we have assumed that
the final forms of these documents will not differ in any material  respect from
the drafts provided to us. We have also reviewed and analyzed  certain  publicly
available business and financial  information relating to the Company for recent
years and interim  periods to date,  as well as certain  internal  financial and
operating information,  including financial forecasts,  analyses and projections
prepared by or on behalf of the Company and  provided to us for  purposes of our
analysis,  and we have met with  management of the Company to review and discuss
such information and, among other matters,  the Company's business,  operations,
assets, financial condition and future prospects.

We have reviewed and considered certain financial and stock market data relating
to the  Company,  and we have  compared  that data with similar data for certain
other companies,  the securities of which are publicly  traded,  that we believe
may be relevant or comparable in certain  respects to the Company or one or more
of its  businesses or assets,  and we have reviewed and considered the financial
terms of certain recent  acquisitions and business  combination  transactions in
the trucking industry specifically,  and in other industries generally,  that we
believe to be reasonably  comparable to the Transaction or otherwise relevant to
our inquiry. We have also performed such other financial studies,  analyses, and
investigations and reviewed such other information as we considered  appropriate
for purposes of this opinion.

In our review and analysis and in formulating  our opinion,  we have assumed and
relied upon the  accuracy and  completeness  of all of the  financial  and other
information provided to or discussed with us or publicly available,  and we have
not assumed  any  responsibility  for  independent  verification  of any of such
information.  We have  also  assumed  and  relied  upon the  reasonableness  and
accuracy of the financial  projections,  forecasts and analyses  provided to us,
and  we  have  assumed  that  such  projections,  forecasts  and  analyses  were
reasonably  prepared in good faith and on bases  reflecting  the best  currently
available  judgments and estimates of the  Company's  management.  We express no
opinion  with  respect  to  such  projections,  forecasts  and  analyses  or the
assumptions upon which they are based. In addition,  we have not reviewed any of
the  books and  records  of the  Company,  or  assumed  any  responsibility  for
conducting a physical inspection of the properties or facilities of the Company,
or for making or obtaining an  independent  valuation or appraisal of the assets
or liabilities of the Company,  and no such  independent  valuation or appraisal
was provided to us. We also have assumed that the transactions  described in the
Merger  Agreement will be consummated  without waiver or  modification of any of
the material terms or conditions contained therein by any party thereto. Our

                                                          



<PAGE>

<PAGE>



opinion  is  necessarily  based on  economic  and  market  conditions  and other
circumstances as they exist and can be evaluated by us as of the date hereof.

It should be noted that in the context of our engagement by the Company, we were
authorized only to solicit  indications of interest in acquiring all or any part
of the Company from private investment groups.

In the  ordinary  course of our  business,  we may  actively  trade the debt and
equity  securities  of the Company  for our own account and for the  accounts of
customers  and,  accordingly,  may at any time hold a long or short  position in
such securities.

We are  acting as  financial  advisor  to the  Company  in  connection  with the
proposed  Transaction  and  will  receive  a fee  for  our  services,  which  is
contingent upon the consummation of the Transaction.  Our opinion addresses only
the fairness from a financial  point of view to the  shareholders of the Company
(other  than the  holders of the  Rollover  Shares) of the  consideration  to be
received by such shareholders pursuant to the Transaction, and we do not express
any views on any other terms of the Transaction.  Specifically, our opinion does
not  address  the  Company's   underlying   business   decision  to  effect  the
transactions contemplated by the Merger Agreement. In addition, our opinion does
not  address  the  solvency  of  the  Company  or  any  other  entity  following
consummation of the Transaction or at any time.

It is  understood  that this  letter is for the  benefit and use of the Board of
Directors of the Company in its  consideration of the Transaction and except for
inclusion in its entirety in any proxy  statement  required to be  circulated to
shareholders  of the  Company  relating to the  Transaction,  may not be quoted,
referred to or reproduced at any time or in any manner without our prior written
consent.  This opinion does not constitute a  recommendation  to any shareholder
with respect to how such holder should vote with respect to the Transaction, and
should not be relied upon by any shareholder as such.

Based upon and subject to the foregoing,  including the various  assumptions and
limitations set forth herein, it is our opinion that as of the date hereof,  the
$20.00 per Share cash  consideration  to be received by the  shareholders of the
Company pursuant to the Transaction is fair to such shareholders (other than the
holders of the Rollover Shares) from a financial point of view.

Very truly yours, WASSERSTEIN PERELLA & CO., INC.


Board of Directors of Celadon Group, Inc. June 23, 1998

                                                          



<PAGE>



<PAGE>


                                                                     Exhibit (g)

                               CELADON GROUP, INC.

                        CONSOLIDATED FINANCIAL STATEMENTS




                      Three years ended June 30, 1997 with
                         Report of Independent Auditors





                                    Contents




Report of Independent Auditors..................................................

Audited Consolidated Financial Statements:

         Consolidated Balance Sheets............................................
         Consolidated Statements of Operations..................................
         Consolidated Statements of Cash Flows..................................
         Consolidated Statements of Stockholders' Equity........................
         Notes to Consolidated Financial Statements.............................


                                                          
                                                         1



<PAGE>

<PAGE>




                         REPORT OF INDEPENDENT AUDITORS



The Board of Directors and Stockholders
Celadon Group, Inc.


We have audited the accompanying  consolidated  balance sheets of Celadon Group,
Inc. as of June 30, 1997 and 1996,  and the related  consolidated  statements of
operations,  stockholders' equity, and cash flows for each of the three years in
the period ended June 30, 1997. Our audits also included the financial statement
schedule  listed in the Index at Item  14(a).  These  financial  statements  and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements and schedule based on our
audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Celadon
Group,  Inc.  at June 30,  1997 and 1996,  and the  consolidated  results of its
operations  and its cash flows for each of the three  years in the period  ended
June 30, 1997, in conformity  with  generally  accepted  accounting  principles.
Also, in our opinion, the related financial statement schedule,  when considered
in relation to the basic financial statements taken as a whole,  presents fairly
in all material respects the information set forth therein.



                                                     /s/ ERNST & YOUNG LLP


Indianapolis, Indiana
August 26, 1997



                                                          
                                                         2



<PAGE>

<PAGE>




                               CELADON GROUP, INC.
                           CONSOLIDATED BALANCE SHEETS
                             June 30, 1997 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>


ASSETS                                                                            1997            1996
                                                                                  ----            ----
Current assets:
<S>                                                                            <C>            <C>      
   Cash and cash equivalents...............................................    $  1,845       $   5,246
   Trade receivables, net of allowance for doubtful accounts of $2,773
      and $5,432 in 1997 and 1996, respectively............................       27,736          33,642
   Accounts receivable-- other.............................................        1,616           4,338
   Prepaid expenses and other current assets...............................        3,972           3,247
   Tires in service........................................................        2,987           2,814
   Income tax recoverable..................................................        4,198           3,926
   Assets held for resale..................................................          ---           2,548
   Deferred income tax assets..............................................        1,568           3,404
      Total current assets.................................................       43,922          59,165
Property and equipment, at cost............................................      113,206          95,003
   Less accumulated depreciation and amortization..........................       29,424          22,715
      Net property and equipment...........................................       83,782          72,288
Deposits...................................................................          523             809
Tires in service...........................................................        2,057           2,234
Advance to affiliate.......................................................        1,933             ---
Intangible assets..........................................................          750             875
Goodwill, net of accumulated amortization..................................        4,848           4,980
Other assets...............................................................        1,379           1,570
      Total assets.........................................................     $139,194       $ 141,921
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable........................................................     $   5,284      $   8,707
   Accrued expenses........................................................        14,226         20,122
   Bank borrowings and current maturities of long-term debt................           309          4,029
   Notes payable...........................................................          ---           1,200
   Current maturities of capital lease obligations.........................        11,376          7,356
   Income taxes payable....................................................          ---             527
   Current maturities of ESOP loan.........................................          ---             185
      Total current liabilities............................................        31,195         42,126
Long-term debt, net of current maturities..................................        11,959         26,552
Capital lease obligations, net of current maturities.......................        42,402         23,473
Deferred income tax liabilities............................................         7,832          7,796
      Total liabilities....................................................        93,388         99,947
Minority interest..........................................................            12             12
Commitments and contingencies..............................................          ---            ---
Stockholders' equity:
   Preferred stock, $1.00 par value, authorized 179,985 shares; issued
   and outstanding zero shares..................................................     ---           ---
   Common stock, $0.033 par value, authorized 12,000,000 shares; issued
   7,750,580 shares in 1997 and 1996............................................      256            256
Additional paid-in capital......................................................   56,281         56,281
Retained earnings (deficit).....................................................   (9,531)       (14,035)
Equity adjustment for foreign currency translation..............................     (252)          (355)
Debt guarantee for ESOP.........................................................      ---           (185)
Treasury stock, at cost, 128,000 shares and zero shares at June 30, 1997,
  and 1996, respectively                                                             (960)          ---
   Total stockholders' equity...................................................   45,794         41,962
   Total liabilities and stockholders' equity...................................$ 139,194       $ 14,192

</TABLE>

          See accompanying notes to consolidated financial statements.

                                                          
                                                         3



<PAGE>

<PAGE>




                               CELADON GROUP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    Years ended June 30, 1997, 1996 and 1995
                     (Dollars in thousands except per share
                                    amounts)


<TABLE>
<CAPTION>
                                                                     1997        1996      1995
                                                                     ----        ----      ----
<S>                                                               <C>          <C>        <C>    
Operating revenue................................................ $ 191,035    $166,544   116,360

Operating expenses:
   Salaries, wages and employee benefits.........................    67,758      64,683    47,351
   Fuel..........................................................    30,854      28,037    19,528
   Operating costs and supplies..................................    13,482      12,944    11,246
   Insurance and claims..........................................     6,014       6,082     5,271
   Depreciation and amortization.................................    10,135       7,365     5,744
   Rent and purchased transportation.............................    35,604      32,107     9,194
   Professional and consulting fees..............................     1,536       2,001     1,292
   Communications and utilities..................................     3,102       2,544     1,793
   Permits, licenses and taxes...................................     4,174       4,327     3,469
   Employee stock ownership plan contribution....................        59         100        25
   (Gain) on sale of revenue equipment...........................       ---      (1,085)     (490)
   Selling expenses..............................................     3,286       3,123     1,409
   General and administrative....................................     2,596       2,579     1,349
      Total operating expenses...................................   178,600     164,807   107,181

Operating income.................................................    12,435       1,737     9,179

Other (income) expense:
   Interest expense..............................................     4,944       3,672     3,171
   Minority interest in loss.....................................      ---         ---         (5)
   Other (income) expense, net...................................       (37)         72       108
   Income (loss) from continuing operations before
     income taxes................................................     7,528      (2,007)    5,905
   Provision for income taxes (benefit)..........................     3,024        (411)    3,690
      Income (loss) from continuing operations...................     4,504      (1,596)    2,215
Discontinued operations:
   Loss from operations of freight forwarding division
      (net of tax)                                                     ---       (2,306)   (3,142)
   Loss on disposal of freight forwarding division (net of tax)..      ---      (12,815)     ---
   Income (loss) from operations of logistics division
      (net of tax)...............................................      ---         (149)      536
   Gain on disposal of logistics division (net of tax)...........      ---           67      ---
   Income (loss) from discontinued operations....................      ---      (15,203)   (2,606)
      Net income (loss)..........................................  $  4,504    $(16,799)     (391)

Earnings (loss) per Common Share:
   Continuing operations.........................................     $0.59      $(0.20)    $0.31
   Discontinued operations.......................................       ---      $(1.93)   $(0.36)
      Net income (loss)..........................................     $0.59      $(2.13)   $(0.05)
Weighted average number of common shares and common share             7,653       7,879     7,192
   equivalents outstanding.......................................
</TABLE>

          See accompanying notes to consolidated financial statements.

                                                          
                                        4



<PAGE>

<PAGE>




                               CELADON GROUP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                    Years ended June 30, 1997, 1996 and 1995
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                      1997        1996         1995
                                                                      ----        ----         ----
Continuing operations:
Cash flows from operating activities:
<S>                                                                   <C>        <C>           <C>  
  Net Income (loss) from continuing operations...................     4,504      (1,596)       2,215
  Adjustments to reconcile net income (loss) to net cash.........
    provided by operating activities:
      Depreciation and amotization................................   10,135       7,365        5,744
      Provision for deferred income taxes.........................      267       2,295          876
      Provision for doubtful accounts.............................      280         120           90
      Net (gain) on sale of property and equipment................      ---      (1,085)        (490)
      Net (gain) loss other.......................................      ---          73           (5)
      Changes in assets and liabilities:
        (Increase) in trade receivables...........................   (1,655)     (9,328)      (3,340)
        (Increase) decrease in accounts receivable--other........      (442)      5,982       (5,239)
        Decrease (increase) in income tax recoverable.............    1,963      (2,790)        (350)
        Decrease (increase) in tires in service...................        4        (699)        (565)
        (Increase) in prepaid expenses and other current assets...     (782)       (107)      (1,023)
        Decrease (increase) in other assets.......................    3,998      (3,031)      (4,948)
        (Decrease) increase in accounts payable and accrued
               expenses...........................................     (937)      9,749        1,380
        (Decrease) increase in income taxes payable...............     (145)       (539)         522
        Net cash provided by (used for) operating activities......   17,190       6,409       (5,133)
Cash flows from investing activities:
      Purchase of property and equipment..........................   (1,595)     (9,578)     (14,081)
      Proceeds from sale of property and equipment................   14,100       2,602        3,290
      Proceeds from sale of investment in unconsolidated
             affiliate............................................     ---         ---        (6,036)
      Decrease (increase) in deposits.............................      286         388         (195)
        Net cash provided by (used for) investing activities......   12,791      (6,588)     (17,022)
Cash flows from financing activities:
      Proceeds from issuances of common stock.....................     ---          136       16,127
      Proceeds from issuance of redeemable common stock...........     ---          ---        3,614
      Payment for redemption of redeemable common stock...........     ---       (1,550)        ---
      Purchase of treasury stock for cash.........................     (235)        ---         ---
      Proceeds from bank borrowings and debt......................     ---       41,626       38,625
      Payments of bank borrowings and debt........................   19,822)    (29,951)     (43,138)
      Principal payments under capital lease obligations..........   10,903)     (7,782)      (6,788)
        Net cash (used for) provided by financing activities......   30,960)      2,479        8,440
        Net cash (used for) provided by continuing operations.....     (979)      2,300      (13,715)
Discontinued Operations:
      (Loss) from operations, net of income taxes.................       ---    (15,203)      (2,606)
      Change in net operating assets..............................   (2,422)     20,836        9,885
      Operating activities........................................   (2,422)      5,633        7,279
      Investing activities........................................      ---       3,286       (1,911)
      Financing activities........................................      ---      (7,782)       7,710
        Net cash (used for) provided by discontinued operations...   (2,422)      1,137       13,078
(Decrease) increase in cash and cash equivalents..................   (3,401)      3,437         (637)
Cash and cash equivalents at beginning of year....................    5,246       1,809        2,446
Cash and cash equivalents at end of year..........................    1,845       5,246        1,809
</TABLE>

          See accompanying notes to consolidated financial statements.

                                                          
                                        5



<PAGE>

<PAGE>




                               CELADON GROUP, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    Years ended June 30, 1997, 1996 and 1995
                   (Dollars in thousands except share amounts)


<TABLE>
<CAPTION>

                                             Common Stock      Additional              Foreign    Treasury   Debt for     Total
                                            No.of Shares         Paid-in   Retained    Currency    Stock-   Guarantee  Stockholders'
                                            Outstanding  Amount  Capital   Earnings   Translation  Common      ESOP      Equity

<S>                                          <C>         <C>    <C>        <C>         <C>         <C>       <C>        <C>    
Balance at June 30, 1994....................  6,552,116   $216   $39,203    $3,155      ($177)      ($8)      ($310)     $42,079

Equity adjustments for foreign currency
 translation..............................         --      --       --         --          (1)      --          --            (1)
Issuance of Common Stock in public offering,
 net of $763 of issuance costs............    1,154,399     38    15,834       --          --       --          --        15,872
Exercise of warrant.........................     35,851      1       249       --          --       --          --           250
Exercise of incentive stock options.........        334    --          5       --          --       --          --             5
Retirement of treasury shares...............     (1,453)   --         (8)      --          --         8         --           --
Reduction of ESOP guarantee.................        --     --         --       --          --       --           25           25
Net loss....................................        --     --         --      (391)        --       --          --          (391)

Balance as June 30, 1995....................  7,741,247    255    55,283     2,764       (178)      --                    57,839
Equity adjustments for foreign currency
  translation..............................         --     --        --        --        (177)      --          --          (177)
Exercise of incentive stock options.........      9,333      1       135       --          --       --          --           136
Retirement of redeemable common stock.......        --     --        863       --          --       --          --           863
Reduction of ESOP guarantee.................        --     --         --   (16,799)        --       --          100          100
Net loss....................................        --     --         --       --          --       --          --       (16,799)

Balance at June 30, 1996....................  7,750,580    256    56,281   (14,035)      (355)      --         (185)      41,962
Equity adjustments for foreign currency
  translation..............................         --     --        --       --          103       --          --           103
Treasury stock purchases....................   (128,000)   --        --       --           --      (960)        --          (960)
Reduction of ESOP guarantee.................        --     --        --       --           --       --          185          185
Net income..................................        --     --        --       --           --       --          --         4,504

Balance at June 30, 1997....................  7,622,580   $256   $56,281   ($9,531)     ($252)    ($960)     $  --       $45,794
                                              =========   ====   =======   ========     ======    ======     ========    =======

</TABLE>


                                                     
                                        6



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

                               CELADON GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1997


(1)      ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization

         Celadon Group, Inc. (the "Company") was formed on July 24, 1986 through
the combination of two companies,  Celadon Trucking  Services,  Inc. and Celadon
Logistics,  Inc.,  each owned by the same  principal  stockholders.  The Company
entered the freight forwarding business in July 1990 by purchasing International
Freight  Holding  Corp.  ("IFHC")  and its  subsidiaries  (collectively,  "Randy
International").  In fiscal  year 1996,  the  Company  discontinued  its freight
forwarding  business  and the  logistics  business.  The Company is currently an
international  transportation  company primarily offering trucking services. The
Company specializes in providing long-haul,  full truckload services between the
United States and Mexico. The Company expanded its presence in Mexico during May
1995 by making an investment in Servicio de Transportacion  Jaguar, S.A. de C.V.
("Jaguar"),  formerly known as Transportes  RQF, S.A. de C.V., a Mexican company
formed to provide trucking services.  In June 1995, the Company acquired Cheetah
Transportation   Company  and  CLK,  Inc.,   including  its  subsidiary  Cheetah
Brokerage, Inc. (collectively "Cheetah").  Cheetah provides flatbed trucking and
brokerage services principally in the United States.

Summary of Significant Accounting Policies
Principles of Consolidation and Presentation

         The consolidated  financial  statements include the accounts of Celadon
Group,  Inc. and its  subsidiaries,  which are wholly owned except for Jaguar in
which the  Company  has a 75%  interest.  Discontinued  operations  relating  to
freight  forwarding and logistics are set forth in footnote 15. All  significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
Unless  otherwise noted, all references to annual periods in the footnotes refer
to the respective fiscal years ended June 30.

Use of Estimates

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that affect the reported amounts of assets,  liabilities,  revenues,
expenses and related  disclosures  at the date of the financial  statements  and
during the reporting period.  Such estimates  include  provisions for damage and
liability claims,  uncollectible  accounts receivable and losses associated with
discontinued operations. Actual results could differ from those estimates.


                                                          
                                                         7



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

Cash and Cash Equivalents

         The Company  considers all highly liquid  instruments  purchased with a
maturity of three months or less to be cash equivalents.

Revenue Recognition

         Trucking  revenue is recognized as of the date the freight is delivered
by the Company.  Amounts payable to drivers for wages and other related trucking
expenses on delivered shipments are accrued.

Tires in Service

         Original and replacement tires on tractors and trailers are included in
tires in service and are amortized over 18 to 36 months.

Fuel

         Fuel is generally expensed when purchased, except for the fuel supplies
at terminals and in truck tanks, which are classified as prepaid expenses.

Property and Equipment

         Property and equipment are stated at cost. Property and equipment under
capital  leases are stated at the lower of the  present  value of minimum  lease
payments at the  beginning  of the lease term or fair value at the  inception of
the lease.

         Depreciation of property and equipment and amortization of assets under
capital leases is generally computed using the straight-line method and is based
on the estimated  useful lives (net of salvage  value) of the related  assets as
follows:

<TABLE>
<CAPTION>

<S>                                               <C>       
Revenue and service equipment...................  4-10 years
Furniture and office equipment..................  4-15 years
Buildings.......................................  20-40 years
Leasehold improvements..........................  Lesser of life of lease or
                                                  useful life of improvement
</TABLE>


         When assets are retired or otherwise  disposed of, the cost and related
accumulated  depreciation are removed from the accounts,  and any resulting gain
or loss is recognized in income

                                                          
                                        8



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

for  the  period.  The  cost  of  maintenance  and  repairs,  including  tractor
overhauls, is charged to expense as incurred;  costs incurred to place assets in
service and betterments are capitalized and depreciated  over the remaining life
of each respective asset.

         Initial  delivery  costs  relating to placing  tractors and trailers in
service,  which  are  included  in  revenue  and  service  equipment,  are being
amortized on a straight-line basis over the lives of the assets and, in the case
of leased equipment, over the respective lease.

Intangibles

         Intangibles   reflect  the  amounts   assigned  to  various  assets  of
businesses acquired. Amortization of intangibles is generally computed using the
straight  line  method  for  financial  reporting  purposes  and is based on the
estimated  useful lives of the related assets.  Intangibles  consist of customer
lists related to the Cheetah acquisition which are being amortized over an eight
year period.  The net  intangibles  balance was $750  thousand and $875 thousand
with related accumulated amortization of $250 thousand and $125 thousand at June
30, 1997 and 1996, respectively.

Goodwill

         Goodwill  reflects  the  excess of cost over net  assets of  businesses
acquired and is being amortized by the  straight-line  method over 40 years. The
carrying  value of the  goodwill  is  reviewed  if the facts  and  circumstances
suggest  that it may be  permanently  impaired.  Such  review is based  upon the
undiscounted  expected future operating profit derived from such businesses and,
in the event such result is less than the carrying  value of the  goodwill,  the
carrying  value of the  goodwill  is  reduced  to an amount  that  reflects  the
expected future benefit.

Investment in Unconsolidated Affiliate

          In December  1996,  the Company  provided a loan to and acquired a 49%
interest in NG  Enterprises,  Inc.  ("NGE"),  a company  controlled by Norman G.
Grief, the former President and Chief Executive Officer of Randy  International,
Inc. The investment was sold in July 1997.  This  investment is being  accounted
for under  the cost  basis  method of  accounting.  See Note 13  "Investment  in
Unconsolidated Affiliate."


                                                          
                                                         9



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

Insurance Reserves

         The Company self insures the per occurrence deductible for (i) personal
injury and property damage claims up to $50,000,  (ii) physical damage claims up
to $15,000 per unit, (iii) workers  compensation  claims up to $150,000 and (iv)
cargo loss up to $10,000 per occurrence, in each case at June 30, 1997 and 1996.
Reserves  for known  claims and  incurred  but not  reported  claims up to these
limits are accrued based upon  information  provided by insurance  adjusters and
actuarial factors. Management considers such reserves adequate. Such amounts are
included in accrued expenses.

Income Taxes

         Income taxes are accounted for using the  liability  method.  Under the
asset and liability  method.  deferred tax assets and liabilities are recognized
for the estimated  future tax consequences  attributable to differences  between
the financial  statement carrying amounts of existing assets and liabilities and
their  respective tax basis.  Deferred tax assets and  liabilities  are measured
using  enacted  tax  rates  in  effect  for the year in  which  those  temporary
differences are expected to be recovered or settled.

Credit Risk

         Financial   instruments  which  potentially   subject  the  Company  to
concentrations   of  credit  risk  consist   primarily  of  trade   receivables.
Concentrations  of credit risk with respect to trade  receivables  are generally
limited due to the Company's  large number of customers and the diverse range of
industries which they represent.  Accounts receivable balances due from Chrysler
Corporation  ("Chrysler") totaled $8.7 million or 33% and $7.5 million or 30% of
the total  continuing  operations  gross trade  receivables at June 30, 1997 and
1996,  respectively.  The Company  had no other  significant  concentrations  of
credit risk.

Foreign Currency Translation

          Foreign  financial  statements  are  translated  into U. S. dollars in
accordance  with Statement of Financial  Accounting  Standards No. 52,  "Foreign
Currency   Translation."   Assets  and  liabilities  of  the  Company's  foreign
operations are translated into U.S. dollars at year-end  exchange rates.  Income
statement accounts are translated at the average exchange rate prevailing during
the year. Resulting translation adjustments are reported as a separate component
of stockholders' equity.


                                                          
                                                        10



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

Common Stock Dividend Policy

         Although  the Company has paid cash  dividends on the Common Stock from
time to time, it has no present intention of paying cash dividends on the Common
Stock in the foreseeable  future.  Moreover,  pursuant to its credit agreements,
the Company and certain of its  subsidiaries  may pay cash  dividends only up to
certain specified levels and if certain financial ratios are met.

Net Income (Loss) per Common Share

         The net  income  (loss) per  common  share is based  upon the  weighted
average  number of shares of common  stock and common  stock  equivalents,  when
dilutive, outstanding during the period.

Reclassifications

         Certain reclassifications have been made to the 1996 and 1995 financial
statements in order to conform to the 1997 presentation.

Implementation of New Financial Accounting Standards

         Effective  July 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."  SFAS 121
requires that  impairments,  measured  using fair market value,  are  recognized
whenever events or changes in circumstances indicate that the carrying amount of
long lived assets may not be recoverable and the future  undiscounted cash flows
attributable  to the asset are less than its  carrying  value.  Adoption of this
statement did not affect the Company's consolidated results of operations.

         Effective July 1, 1996, the Company  adopted SFAS No. 123, "Stock Based
Compensation."  This  statement  requires  the  Company  to choose  between  two
different  methods of accounting  for stock  options.  The  statement  defines a
fair-value-based  method of accounting for stock options but allows an entity to
continue to measure  compensation  cost for stock options  using the  accounting
prescribed  by APB  Opinion  No. 25 (APB 25),  "Accounting  for Stock  Issued to
Employees."  The Company has elected to continue  using the  accounting  methods
prescribed by APB No. 25 but has included the pro forma disclosures  required by
SFAS No. 123 in Note 8.

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement  No.  128,  Earnings  per Share,  which is  required to be adopted for
financial  statements  issued for periods ending after  December 15, 1997.  This
statement  establishes standards for computing and presenting earnings per share
(FPS). It requires dual presentation of basic and diluted EPS on the face of the
income statement and a reconciliation between the computations.  The Company has
not yet  determined  the impact of Statement  128 on its  reported  earnings per
share.


                                                          
                                                        11



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         In June 1997, the Financial Accounting Standards Board issued Statement
No. 131,  Disclosures  about Segments of an Enterprise and Related  Information,
which is effective  for fiscal years  beginning  after  December 15, 1997.  This
statement  establishes  requirements for reporting  information  about operating
segments.  This statement may require a change in the way the Company's segments
are presently reported;  however, the extent of the change, if any, has not been
determined.

(2)      SEGMENT AND GEOGRAPHICAL INFORMATION; SIGNIFICANT CUSTOMER

         The Company's  continuing  business is operated  through two divisions;
truckhold and flatbed and the Company  generates  revenue from its operations in
the United States and Mexico.

         The  flatbed  segment  was  acquired  in  June  1995  in a  transaction
accounted for as a purchase.  Consequently, there is no financial data presented
for this division for period prior to fiscal 1996.

         Information  as to the  Company's  operations by division is summarized
below (in thousands):

<TABLE>
<CAPTION>

                                                              1997         1996              1995
                                                               ----        ----              ----
Operating revenue:
<S>                                                        <C>           <C>              <C>      
     Truckload............................................ $ 167,609     $ 148,167        $ 116,360
     Flatbed..............................................    23,426        18,377             ---
           Total..........................................   191,035     $ 166,544        $ 116,360

Operating income (loss):
     Truckload............................................   $13,253        $5,205          $12,690
     Flatbed..............................................     1,145           768              ---
           Total from operating divisions.................    14,398         5,973           12,690
     Corporate expenses...................................     1,963         4,236            3,511
     Interest expense.....................................     4,944         3,672            3,171
     Other expense (income)...............................      (37)           (72)             103
           Income (loss) from continuing operations
           before income taxes............................    $7,528       ($2,007)          $5,905

Total assets:

     Truckload............................................  $119,273      $107,737          $86,884
     Flatbed..............................................     8,271         7,021              645
           Total from operating divisions.................   127,544       114,758           87,529
     Corporate............................................     5,524         6,553            8,439
     Discontinued operations..............................     6,126        20,610           55,656
           Total..........................................  $139,194      $141,921         $151,624

Capital expenditure (including capital leases):


                                                          
                                       12



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

   Total.................................................  $ 191,035   $ 166,544       $  116,360
   Total.................................................  $ 191,035   $ 166,544       $  116,360
Operating income (loss):
   Truckload...............................................  $13,253      $5,205          $12,690
   Flatbed.................................................    1,145         768              ---
      Total from operating divisions.......................   14,398       5,973           12,690
   Corporate expenses......................................    1,963       4,236            3,511
   Interest expense........................................    4,944       3,672            3,171
   Other expense (income)..................................      (37)        (72)             103
      Income (loss) from continuing operations
        before income taxes................................   $7,528     ($2,007)          $5,905
        before income taxes................................   $7,528     ($2,007)          $5,905
Total assets:
Total assets:
   Truckload............................................... $119,273    $107,737          $86,884
   Flatbed.................................................    8,271       7,021              645
   Truckload...............................................  $35,415     $24,131          $26,248
   Flatbed.................................................       32          18               --
   Corporate...............................................      --            3               27
      Total................................................  $35,447     $24,152          $26,285

Depreciation and amortization:
   Truckload...............................................   $9,826      $7,108           $5,733
   Flatbed.................................................      238         238              --
   Corporate...............................................       71          19               11
       Total...............................................  $10,135      $7,365           $5,744

</TABLE>

         Information as to the Company's  continuing  operations by geographical
area is summarized below (in thousands):

<TABLE>
<CAPTION>

                                                          1997           1996            1995
                                                      ----------     -----------     -----------
Operating revenue:
<S>                                                   <C>             <C>             <C>      
   United States................................      $ 185,378       $ 161,605       $ 115,438
   Mexico(1)....................................          5,657           4,939             922
                                                      ----------     -----------     -----------
       Total...............................            $191,035        $166,544       $ 116,360
                                                      ==========     ===========     ===========

Income (loss) before income taxes:
   United States................................       $  7,221        $ (2,435)         $5,799
   Mexico(1)....................................            307             428             106
                                                      ----------     -----------     -----------
        Total...............................           $  7,528        $ (2,007)         $5,905
                                                      ==========     ===========     ===========

Total assets:
   United States................................       $131,398        $118,815        $ 94,908
   Mexico(1)....................................          1,670           2,496           1,060
                                                      ----------     -----------     -----------
        Total...............................           $133,068         $121,311       $ 95,968
                                                      ==========     ===========     ===========
</TABLE>

- ----------------
(1)      Relates to the Company's trucking operations in Mexico.


         Revenue from Chrysler  accounted for 47%, 54%, and 45% of the Company's
truckload revenue for 1997, 1996, and 1995, respectively. The Company transports
Chrysler after-market replacement parts and accessories within the United States
and Chrysler  original  equipment  automotive parts primarily between the United
States and the Mexican border, which accounted for

                                                          
                                                        13



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

30% and 70%,  respectively,  of the Company's  revenue from Chrysler in 1997 and
31% and  69%,  respectively,  in  1996.  Chrysler  business  is  covered  by two
agreements, one of which covers the United States-Mexican business and the other
of which covers domestic business.  The international  contract was extended for
three years and now expires on December 31, 1999.  The  contract  applicable  to
domestic  business has expired by is the basis for service  provided while a new
contract is negotiated.

(3)      PROPERTY, EQUIPMENT AND LEASES

Property, Equipment and Revenue Equipment Under Capital Leases

         Property  and  equipment,  at  cost,  consists  of  the  following  (in
thousands):


<TABLE>
<CAPTION>

                                                  1997            1996
                                               ----------       ---------
<S>                                               <C>             <C>    
Revenue equipment............................     $37,790         $40,413
Revenue equipment under capital leases.......      68,365          41,423
Furniture and office equipment...............       2,798           2,729
Land and buildings...........................       3,986           9,920
Service equipment............................          84             362
Leasehold improvements.......................         183             156
                                               ----------       ---------
                                                 $113,206         $95,003
                                               ==========       =========
</TABLE>


         Revenue  and service  equipment  and revenue  equipment  under  capital
leases  include  positioning  costs which are amortized  over the shorter of the
useful lives of the assets or the terms of the leases.

         Included in accumulated depreciation was $10.8 million and $7.0 million
in 1997 and 1996,  respectively,  related to  revenue  equipment  under  capital
leases.

         Depreciation  and   amortization   expense  relating  to  property  and
equipment and revenue  equipment  under capital leases was $9.9 million in 1997,
$7.0 million in 1996, $5.6 million in 1995.

Lease Obligations

         The  Company  leases  certain  revenue  and  service   equipment  under
long-term lease  agreements,  payable in monthly  installments  with interest at
rates  ranging from 5.3% to 10.6% per annum,  maturing at various  dates through
2003.


                                                          
                                                        14



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         The Company  leases  warehouse  and office  space under  noncancellable
operating  leases  expiring at various dates through  September,  2016.  Certain
leases contain renewal options.

         In  September   1996,  the  Company   entered  into  a   sale/leaseback
transaction relating to its new headquarters  facility in Indianapolis,  IN. The
proceeds from the transaction  were used to reduce by  approximately  $6 million
the borrowings outstanding under its bank credit facility.

         During the quarter ended  December 31, 1996,  the Company  declared its
option to purchase certain revenue equipment  previously financed with operating
leases  at the end of the lease  term.  As a result  of this  conversion,  fixed
assets and capital lease obligations  uncreased $10.4 million.  The Company also
completed a sale leaseback of certain revenue  equipment  previously  owned. The
proceeds  from the sale and the increase to capital lease  obligations  was $6.6
million.

         Future  minimum  lease  payments  relating  to  capital  leases  and to
operating  leases with initial or  remaining  terms in excess of one year are as
follows (in thousands):

<TABLE>
<CAPTION>

    Year ended                                   Capital          Operating
      June 30                                     Leases           Leases
- -------------------                            -----------       ------------
<S>                                                <C>                <C>    
1998........................................       $15,124            $12,994
1999........................................        15,592             11,626
2000........................................        11,167             10,503
2001........................................        10,222              7,098
2002........................................         6,859              5,341
Thereafter..................................         4,800             12,153
                                               -----------       ------------
         Total minimum lease payments.......        63,764            $59,715
                                                                 ============

Less amounts representing interest..........         9,986
                                               -----------
Payment value of net minimum lease
         payments...........................        53,778
         Less current maturities............        11,376
                                               -----------
         Non-current portion................       $42,402
                                               ============
</TABLE>

Total rental expense for operating leases is as follows:
<TABLE>
<CAPTION>


                                                   1997            1996           1995
                                               -------------    -----------   ----------

<S>                                                <C>            <C>             <C>   
Revenue, service equipment and purchased           $34,446        $32,579         $8,856
transportation.................................
</TABLE>



                                                          
                                                        15



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997


<TABLE>
<CAPTION>

<S>                                                        <C>              <C>            <C>
Office facilities and terminals....................        1,158            460            338
                                                        ---------    -----------     ---------
                                                         $35,604        $33,039         $9,194
                                                        =========    ===========     ==========

</TABLE>

(4)      BANK BORROWINGS AND LONG-TERM DEBT

<TABLE>
<CAPTION>

                                                                       1997        1996
                                                                    --------     -------
                                 (in thousands)
                                                                                 --------

<S>                                                                  <C>          <C>    
Outstanding amounts under lines of credit (collateralized
   by certain trade receivables and revenue equipment)...........    $11,500      $29,500
Long-term notes entered into for the purchase of tractors,
   trailers and various equipment................................        ---          251
Other borrowings.................................................        459          830
                                                                       -------   ---------
                                                                       11,959      30,581
Less current maturities..........................................         ---       4,029
                                                                      --------   ---------

                                                                      $11,959     $26,552
                                                                      ========   ==========
</TABLE>

Lines of Credit

         The Company's line of credit for continuing  operations for the periods
presented are as follows (in thousands):

<TABLE>
<CAPTION>

      Total Lines of Credit                  Amount Borrowed                 Amount Available (ii)
- ----------------------------------  ---------------------------------- ----------------------------------
      1997              1996              1997              1996             1997              1996
- ----------------- ----------------  ----------------  ---------------- ----------------- ----------------
<S>                  <C>               <C>               <C>               <C>               <C>   
   (i)$30,000         $35,000           $11,500           $29,500           $16,300           $3,375

</TABLE>

- --------


          (ii)  Represents  unused  portion of  Revolving  Line of Credit net of
standby letters of credit not reflected in accompanying  consolidated  financial
statements  of $2,200  thousand  and $2,125  thousand at June 30, 1997 and 1996,
respectively.


          (i) Represents  the Company's  Revolving Line of Credit with NBD Bank,
N.A. and the First  National Bank of Boston  commencing  June 1, 1994 (the "1994
Credit Agreement").

                                                          
                                                        16



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         In June 1994, the Company  refinanced the outstanding  borrowings under
the 1994  Credit  Agreement.  During the year ended  June 30,  1997,  the Credit
Agreement was amended and modified.  As amended during fiscal 1997, terms of the
1994  Credit  Agreement  (Credit  Agreement)  provide  for  successive  one year
renewals,  at the  option  of the  banks,  commencing  November  1, 1999 with an
automatic  conversion to a three year term loan with a five year amortization if
the Credit  Agreement  is not extended by the banks.  Interest is based,  at the
Company's  options  upon  either the banks  prime  rate or the London  Interbank
Offered Rate ("LIBOR") plus a margin ranging from .625% to 1.625% depending upon
performance  by the  Company.  At June 30, 1997,  the  interest  rate charged on
outstanding borrowings was 7.56%. In addition, the Company pays a commitment fee
of .5% on the unused portion of the Credit Agreement.

         Amounts  available under the Credit Agreement are determined based upon
the  Company's  borrowing  base,  as  defined.  In  addition,  there are certain
covenants which restrict, among other things, the payment of cash dividends, and
require the  Company to  maintain  certain  financial  ratios and certain  other
financial  conditions.  Such  borrowings  are  collateralized  by the  Company's
truckload trade receivables  (approximately  $23.1 million at June 30, 1997) and
certain revenue equipment (with a net book value of approximately  $12.4 million
at June 30, 1997).

         Maturities  of  long-term  debt,  assuming  the Company  exercises  the
conversion  feature within its Credit  Agreement as modified in fiscal 1997, for
the years ending June 30 are as follows (in thousands):

<TABLE>
<CAPTION>

<S>                                                      <C>      
1998............................................         $     ---
1999............................................               459
2000............................................             1,725
2001............................................             2,300
2002............................................             2,300
Thereafter......................................             5,175
                                                           $11,959
</TABLE>

         No compensating balance requirements exist at June 30, 1997.


                                                          
                                                        17



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

(5)      EMPLOYEE BENEFIT PLANS
Employee Stock Ownership Plan

         In July 1990, the Company  established an Employee Stock Ownership Plan
(the "ESOP") for  employees of certain of the Company's  subsidiaries.  The ESOP
borrowed  $l million  from a lending  institution  which was  guaranteed  by the
Company.  The ESOP used the proceeds to purchase 129,500 shares of the Company's
Common Stock, par value $.033 per share, from stockholders.

         The Company  recognizes  expense based on an amount equal to the ESOP's
cost of the shares allocated to the  participants.  The expense is in proportion
to annual  principal  and interest  payments.  During 1997,  1996 and 1995,  the
Company did not pay the ESOP dividends and made $25 thousand,  $100 thousand and
$25 thousand, respectively, in Company contributions.

         The loan  from the  lending  institution  bore  interest  at the  banks
floating  prime  rate.  The  Company  paid  a 1%  annual  commitment  fee on the
outstanding  principal  balance of the loan.  The loan was secured by the shares
purchased by the ESOP and was guaranteed by the Company. In April 1992, the loan
agreement was amended to require principal  payments of $25 thousand per quarter
commencing  June 30, 1992,  with the remaining  balance due April 1994. In April
1994, the loan  agreement was extended with  principal  payments of $25 thousand
per quarter required commencing June 30, 1995, and the remaining balance was due
March 30, 1997. In November,  1996, the ESOP paid the loan in full with proceeds
received by the ESOP from the sale of shares in  connection  with the  Company's
common stock  offering in January  1995.  Interest  costs  incurred  amounted to
approximately  $4 thousand,  $24 thousand  and $29 thousand  during 1997,  1996,
1995,  respectively.  In connection  with such loan,  the Company  issued to the
lender a warrant to purchase shares of Common Stock. See Note 7 - "Stockholders'
Equity".

401(k) Profit Sharing Plan

         In July 1990,  the Company  established  a 401(k)  profit  sharing plan
which  permits  employees of the Company to contribute up to 15% of their annual
compensation,  up to certain Internal Revenue Service limits.  The contributions
made by each  employee  are fully  vested at all  times and are not  subject  to
forfeiture.  The Company makes a matching  contribution of 25% of the employee's
contribution  up to 5% of their  annual  compensation  and may  make  additional
discretionary  contributions.  The aggregate Company contribution may not exceed
5% of the employee's compensation.  Employees vest in the Company's contribution
to the  plan  at the  rate of 20%  per  year  from  the  date  of  contribution.
Contributions  made by the Company  during 1997,  1996 and 1995 amounted to $155
thousand,  $83  thousand  and  $83  thousand,   respectively.  No  discretionary
contributions were made during 1997, 1996 or 1995.


                                                          
                                                        18



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

Employee Stock Purchase Plan

         On October 18, 1996,  the Company's  Board of Directors  authorized the
sale of up to 250,000 shares of the Company's Common Stock to the Celadon Group,
Inc.  Employee Stock  Purchase Plan (the "Plan"),  referred to informally by the
Company as the Celadon Hallmark Investment Plan ("CHIP").  The Common Stock, par
value $0.33 per share, may be treasury shares or newly issued shares, at a price
equal to 85% of the fair market  value of the shares as of the day of  purchase.
There  were  approximately  200 active  participants  in the Plan as of June 30,
1997. Participation in the Plan is limited to employees who meet the eligibility
requirements set forth in the Plan and executive officers of the Company may not
participate. As of June 30, 1997, 9,692 shares had been purchased under the Plan
in open  market  transactions  for an average  price of $11.30  per  share.  The
Company's contribution to the purchases made was $16 thousand.

(6)      SENIOR SUBORDINATED CONVERTIBLE NOTE

         In  October  1992,  the  Company  issued an $8  million,  9.25%  Senior
Subordinated  Convertible  Note (the "9.25%  Note") which was due and payable on
September  30,1998.  On February 28, 1994,  the holder  converted the 9.25% Note
into 739,371  shares of Common  Stock.  In  connection  with the issuance of the
9.25% Note,  the Company  issued a warrant to purchase  12,121  shares of Common
Stock and entered into a registration  rights  agreement  covering shares issued
from the  conversion of the 9.25% Note or warrant.  See Note 7 -  "Stockholders'
Equity".

(7)      STOCKHOLDERS' EQUITY

Common and Preferred Stock

         On October 31, 1994, in connection with the formation of  Celadon/Jacky
Maeder  Company  ("CJN"),   Swissair  Associated  Companies,  Ltd.  ("Swissair")
purchased 200,000 shares of Common Stock, at $18.07 per share. These shares were
classified as redeemable common stock because Swissair could require the Company
to repurchase such shares at $18.07 per share, plus 10% interest and one-half of
the stock  appreciation  as defined in the  agreement,  if the  Company  did not
effect a shelf registration for the benefit of Swissair prior to April 30, 1996.
On February 7, 1996, the Company's Board of Directors  ("the Board")  authorized
the purchase of the 200,000  shares of the Company's  Common Stock from Swissair
Associated Companies, Ltd. On February 21, 1996 these shares were purchased at a
negotiated price of $13.75 per share.

         On January 31,  1995,  the Company  issued  1,000,000  shares of Common
Stock and  granted  to the  underwriters  an  over-allotment  option to issue an
additional  154  thousand  shares of Common  Stock  pursuant to an  underwritten
public offering.  On February 2, 1995 the overallotment  option was exercised by
the underwriters  and the Company issued an additional  154,399 shares of Common
Stock.  The aggregate  proceeds from these  issuances of Common Stock were $16.6
million.  In connection with these issuances the Company  incurred costs of $763
thousand.


                                                          
                                                        19



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         On February 2, 1995,  the Company  retired 1,453 shares of Common Stock
held in  treasury.  In  addition,  on February  2, 1995 the Company  amended its
Certificate  of  Incorporation  by reducing the number of  authorized  shares of
Common Stock from 17,000,000 shares to 12,000,000 shares.

         During  fiscal  year 1997,  the  Company  purchased  on the open market
28,000  shares of the  Company's  Common Stock at an average  price of $8.40 per
share and recorded  these  shares as treasury  stock.  In addition,  the Company
received and recorded as treasury stock 100,000  shares of the Company's  Common
Stock valued at $7.25 per share from the former President of Celadon Group, Inc.
as  consideration  for a portion of the sales  price paid by him to acquire  the
Company's  South  American  warehousing,  logistics  and  distribution  business
operating under the name of Celsur, Inc.

Stock Options

         Stock options and performance  awards have been granted to officers and
other executives and key employees. Stock options are granted at exercise prices
equal to the fair  market  value of the  Company's  stock at the dates of grant.
Generally,  options vest in increments and become fully  exercisable three years
from  the  date of  grant  and  have a term of 10  years.  See  Note 8 -  "Stock
Options."

Warrants

         Pursuant to the ESOP loan agreement, the Company issued to the lender a
warrant entitling the holder to purchase, in the aggregate,  2% of the Company's
outstanding Common Stock, subject to adjustment as defined in the agreement, for
a price of $500 thousand.  On January 23, 1995, the warrant holder exercised one
half of the warrant by paying to the Company $250  thousand upon the issuance of
35,851  shares by the  Company.  On  October  1, 1996,  the  Company's  Board of
Directors authorized the extension of the expiration date for the warrant issued
pursuant to the ESOP loan agreement to November 1, 1997.

         In connection  with the issuance of the 9.25% Note,  the Company issued
to the  holder of the 9.25%  Note a warrant  to  purchase  12,121  shares of the
Common Stock at $10.82 per share, subject to certain adjustments for dilution.
The warrant is exercisable through September 30, 1998.

         In connection with each of the warrants  described  above,  the Company
has granted  certain  piggyback and demand  registration  rights with respect to
shares issued upon the exercise of such warrants.

(8)      STOCK OPTIONS

         In January 1994,  the Company  adopted a Stock Option Plan (the "Plan")
which provides for the granting of stock options, stock appreciations rights and
restricted  stock  awards to  purchase  not more than  250,000  shares of Common
Stock, subject to adjustment under certain circumstances, to

                                                          
                                                        20



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

select management and key employees of the Company and its subsidiaries.  During
1995,  the Plan was amended to increase the number of shares under the Plan from
250,000 to 500,000 shares,  which amendment was approved by the  shareholders at
the 1994 annual meeting.

         In connection  with the extension of an employment  agreement  with the
President and Chief Executive  Officer of CJM (the "CJM  Executive") in February
1994,  an option to purchase  100,000  shares of Common  Stock was granted at an
exercise  price of $14.50  per  share.  In  connection  with the sale of certain
freight  forwarding assets to NG Enterprises  Inc., a company  controlled by the
CJM Executive, the options were canceled. See Note 15 - Discontinued Operations.

         The Company has elected to follow  Accounting  Principles Board Opinion
(APB)  No.  25,   "Accounting   for  Stock  Issued  to  Employees"  and  related
interpretations  in accounting for its stock options.  Under APB No. 25, because
the exercise  price of the Company's  employee  stock options  equals the market
price of the underlying  stock on the date of grant, no compensation  expense is
recognized.  However,  SFAS No. 123, "Accounting for Stock-Based  Compensation,"
requires  presentation  of pro forma net income and earnings per share as if the
Company had accounted for its employee stock options granted  subsequent to June
30,  1995,  under the fair value method of that  statement.  Under SFAS No. 123,
total  compensation  expense for  stock-based  awards of $650  thousand and $433
thousand in 1997 and 1996,  respectively,  on a pro forma basis, would have been
reflected in income on a pretax basis. For purposes of pro forma disclosure, the
estimated  fair value of the options is  amortized  to expense  over the vesting
period.  Under the fair value method,  the Company's net income and earnings per
share would have been reduced as follows (in thousands):

<TABLE>
<CAPTION>

                                                          1997           1996
                                                          ----           ----
<S>                                                       <C>            <C> 
Net Income.....................................           $390           $260
Earnings per share.............................            .05            .03
</TABLE>

Because SFAS No. 123 is applicable  only to options  granted  subsequent to June
30, 1995, and the options have a three-year vesting period, the pro forma effect
will not be fully reflected until fiscal year 1999.

         The  weighted-average  per share fair value of the  individual  options
granted  during  fiscal  year 1997 and 1996 is  estimated  as $5.73  and  $6.78,
respectively,  on the  date of  grant.  The fair  values  for  both  years  were
determined using Black-Scholes  option-pricing model with the following weighted
average assumptions:


<TABLE>
<CAPTION>

                                                   1997         1996
                                                ---------     --------


<S>                                                   <C>          <C>
Dividend yield.............................           0            0

</TABLE>

                                                          
                                                        21



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

<TABLE>
<CAPTION>

<S>                                                 <C>             <C>  
Volatility....................................      56.2%           60.8%
Risk-free interest rate.......................      6.03%           6.73%
Forfeiture rate...............................        10%             36%
Expected life.................................    7 years         7 years
</TABLE>

Stock option activity during 1995-1997 is summarized below:

<TABLE>
<CAPTION>


                                            Shares of               Weighted
                                          Common Stock               Average
                                         Attributable to         Exercise Price
                                             Options               of Options
                                       -------------------     -------------------

<S>                                           <C>                 <C>     
Unexercised at July 1, 1994                    299,650             $14.5584
Granted                                        239,000              16.3891
Exercised                                         (334)             14.5000
Forfeited                                       (8,566)             14.9378
                                       -------------------
Unexercised at June 30, 1995                   529,750              15.3782
Granted                                        171,800              10.2698
Exercised                                       (9,333)             14.5000
Forfeited                                     (102,600)             14.3307
                                       -------------------

Unexercised at June 30, 1996                   589,617              13.7468
Granted                                         98,000               8.9541
Exercised                                         ---                  ---
Forfeited                                     (257,817)             14.1815
                                       -------------------

Unexercised at June 30, 1997                   429,800              11.9919
                                       ===================
</TABLE>



                                                          
                                                        22



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         The following table summarizes  information  concerning outstanding and
exercisable options at June 30, 1997.

<TABLE>
<CAPTION>

                                 Weighted-
                                 Average
Range of                         Remaining        Weighted-                         Weighted
Exercise          Number        Contractual        Average           Number        Average-
Prices          Outstanding        Life         Exercise Price     Exercisable   Exercise Price

<S>  <C>         <C>              <C>             <C>               <C>             <C>     
$5 - $10         221,500          8.4071          $ 9.2946          122,672         $ 9.6943
$10- $15         148,800          7.8223           13.3474          111,506          14.1547
$15- $20          59,500          7.1667           18.6429           59,500          18.6429

</TABLE>

Shares  exercisable  at June 30,  1997  and  1996,  were  293,678  and  356,029,
respectively.

(9)      RELATED PARTY TRANSACTIONS

         CJM's main warehouse facility in New York was leased from a corporation
owned by the CJM Executive  and another  employee of CJM. Rent in the amounts of
$148  thousand  and $146  thousand  was paid by the  Company in each of 1996 and
1995,  respectively,  under the terms of the lease  agreement,  which expired in
1996.

         Additionally,  CJM's  Israeli  freight  forwarding  agent,  which had a
profit sharing  arrangement with the Company, is 30% owned by the CJM Executive.
The gross profits  (freight  forwarding  revenue less direct  transportation  of
freight  forwarding)  in each of 1996 and 1995 earned by the Israeli  agent were
approximately $302 thousand and $747 thousand,  respectively. In connection with
this agency  agreement  which  terminated  in June 1997,  the Company  agreed in
fiscal 1994 to advance up to $500 thousand to its Israeli agent for advancing on
behalf of Israeli customers value added taxes and other prepaid charges incurred
by such agent in its  business.  As of June 30,  1997,  there  were no  advances
outstanding.  In connection with the winddown of the freight forwarding business
segment,  CJM and the Company resolved certain disputed items with CJM's Israeli
freight  forwarding agent. As a result, the Company recorded a $727,000 bad debt
write-off  expense as a component of the loss on discontinued  operations in the
fiscal year ended June 30, 1996.

         The  Company's  Chief  Executive   Officer  and  the  Company's  former
President,   prior  to  his   resignation  in  July  1996,  were  parties  to  a
stockholders'  agreement that required the parties  thereto to vote their shares
of stock for the election as directors of the Company  certain  designees of the
other party to the agreement. The Company, the Company's Chief Executive Officer
(the "Company Executive"), and Hanseatic, a significant shareholder, are parties
to a stockholders agreement.  This agreement provides that, as long as Hanseatic
or the Company  Executive  each  beneficially  own at least five  percent of the
outstanding  shares of Common  Stock,  the Company shall use its best efforts to
insure  that one member of the  Company's  board of  directors  is a designee of
Hanseatic and that

                                                          
                                                        23



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

another member of the Company's  board of directors is a designee of the Company
Executive.  In addition, the Company Executive and Hanseatic have agreed to vote
all  shares  of  Common  Stock  owned by them in favor of the  election  of such
nominees  or, upon the death of the Company  Executive,  for the designee of the
holder of a majority of the Company  Executive's  shares of Common  Stock on the
date of death.

         On July 3, 1996, Leonard R. Bennett, former President,  Chief Operating
Officer and a Director of the Company resigned as an Officer and Director of the
Company and all of its subsidiaries.  At that time, he also released the Company
from its obligations under his employment  contract.  The Company entered into a
three year  noncompete and consulting  agreement with Mr. Bennett which provided
for annual  payments of $269,396,  which were  accrued as of June 30, 1996,  and
continuation of certain  disability and life insurance  benefits.  The agreement
can be canceled by either party for cause.  Mr.  Bennett  acquired the Company's
80.5%  interest in Celsur Inc. for a total of 100,000  shares of Celadon  Group,
Inc.  common  stock  and  $2,440,645  in the form of a  personal  note,  bearing
interest at the prime commercial  lending rate of The Chase Manhattan Bank, N.A.
New York,  New York which was paid in full when due on October 3, 1996. On March
28, 1997, the agreement was terminated and all other obligations of the parties,
except  for  the   non-compete  and   confidentiality   provisions  and  certain
indemnifications, ceased upon the payment by the Company of $365,565.

         On July  3,  1996,  Peter  Bennett,  former  Executive  Vice  President
Administration  of Celadon  Trucking  Services,  Inc.  ("CTSI"),  the  Company's
principal operating subsidiary, resigned as an officer and employee of CTSI. The
Company  entered into a one year  non-compete  and consulting  contract with Mr.
Bennett  providing for an annual  payment of $60,000 which was accrued for as of
June 30, 1996. On March 28, 1997,  the agreement  was  terminated  and all other
obligations  of the  parties,  except for the  non-compete  and  confidentiality
provisions and certain indemnifications,  ceased upon the payment by the Company
of $30,692.

         In July 1996,  the Company  guaranteed  eight  individual one year bank
loans to eight executives  aggregating $270,000. The loans range in amounts from
$9,000 to $54,000, are full recourse to the individual executive and are secured
by a total of 30,000  shares of Celadon  Group,  Inc.  common stock owned by the
executives  individually.  In February,  1997, one of the original  participants
withdrew and was replaced by two  additional  executives.  On July 1, 1997,  the
bank loans and the Company's  guarantee were extended until January 1, 1999. The
total amounts and ranges noted were not affected.

(10)     HEDGING ACTIVITIES, COMMITMENTS AND CONTINGENCIES

         The Company has outstanding  commitments to purchase approximately $9.4
million of revenue equipment at June 30, 1997.

         Standby letters of credit, not reflected in the accompanying  condensed
consolidated financial statements, aggregated approximately $2.2 million at June
30, 1997.

                                                          
                                                        24



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

         The Company has employment and consulting  agreements  with various key
employees  and  former   employees   providing  for  minimum   combined   annual
compensation  over the next four years ranging from $1.1 million in 1998 to $0.3
million in 2001.

         There are various  claims,  lawsuits  and pending  actions  against the
Company and its subsidiaries incidental to the operation of its businesses.  The
Company  believes many of these  proceedings  are covered in whole or in part by
insurance and that none of these matters will have a material  adverse effect on
its consolidated financial position.

         The Company,  from  time-to-time,  enters into  arrangements to protect
against  fluctuations  in the price of fuel used by its  trucks.  As of June 30,
1997, the Company had contracts to purchase fuel for future physical delivery in
the months of November  1997  through  April  1998.  These  contracts  represent
approximately  22%  of  the  anticipated  fuel  requirements  in  those  months.
Additionally,   the  Company  periodically  acquires  exchange-traded  petroleum
futures contracts and various commodity collar transactions. Gains and losses on
transactions,  not designated at hedges, are recognized based on market value at
the  date  of the  financial  statements.  At  June  30,  1997,  liquidation  of
outstanding transactions,  not designated as hedges, which extended through June
1998 and covered approximately 32% of the Company's fuel requirements would have
resulted in a $36 thousand loss. The Company has no transactions  outstanding as
of June 30, 1997 designated as hedges. The current and future delivery prices of
fuel are monitored closely and transaction positions adjusted accordingly. Total
commitments  are also  monitored  to ensure  they will not  exceed  actual  fuel
requirements  in any period.  During the year ended June 30, 1997,  gains of $79
thousand were realized on the physical  delivery and futures contracts and shown
as a reduction of fuel expense.

         The Company has been assessed  approximately $750 thousand by the State
of Texas for  Interstate  Motor  Carrier  Sales and Use Tax for the period  from
April 1988 through June 1992. The Company disagrees with the State of Texas over
the method used by the state in computing  such taxes and intends to  vigorously
pursue all of its available  remedies.  On October 30, l996,  the Company made a
payment of $1.1 million,  under protest,  which includes interest to the date of
payment  and enables  the  Company to pursue  resolution  of the matter with the
State of Texas Attorney  General.  In the March 1997 quarter,  the Company filed
its Original Petition against  representatives  of the State of Texas. The state
responded and denied the Company's  claims.  As of June 30, 1997, the parties to
the litigation were exchanging discovery requests and documentation. The Company
has accrued an amount that  management  estimates is due based upon methods they
believe are appropriate.  While there can be no certainty as to the outcome, the
Company  believes  that the ultimate  resolution  of this matter will not have a
material adverse effect on its consolidated financial position.


                                                          
                                                        25



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

(11)     PROVISION FOR INCOME TAXES

         The income tax provision for  continuing  operations in 1997,  1996 and
1995 consisted of the following (in thousands):


<TABLE>
<CAPTION>
                                            1997            1996             1995
                                        -------------    -----------     ------------
Current (Credit):
<S>                                         <C>          <C>                <C>    
  Federal...............................    $1,229       $ (1,450)          $ 1,958
  State and local.......................       400           (171)              772
  Foreign...............................       104            146                52
                                        -------------    -----------     ------------
                                            $1,733         (1,475)            2,782
                                        -------------    -----------     ------------

Deferred:
  Federal...............................     1,126           954                816
  State and local.......................       165           110                 92
                                        -------------    -----------     ------------
                                             1,291         1,064                908
                                        -------------    -----------     ------------
                                            $3,024        $ (411)            $3,690
                                        =============    ===========     ============
</TABLE>


         No provision  is made for U.S.  federal  income taxes on  undistributed
earnings of foreign  subsidiaries  of  approximately  $257  thousand at June 30,
1997,  as  management  intends to  permanently  reinvest  such  earnings  in the
Company's operations in the respective foreign countries where earned.

         The  Company's  effective  tax rate on income  (loss)  from  continuing
operations differs from the statutory federal tax rate of 35% as follows:

<TABLE>
<CAPTION>
                                                   1997               1996          1995
                                                --------------     ---------     ---------

<S>                                                <C>               <C>            <C>   
Statutory federal tax rate.....................    35.00%            35.00%         35.00%
State taxes, net of federal benefit............     4.88              1.96           9.52
Non-deductible officers' life insurance........      .42              1.04            .56
Non-deductible meals and entertainment.........      .38            (11.72)         15.91
Non-deductible goodwill amortization...........      .21             (2.34)           .18
Other, net.....................................     (.72)            (3.47)          1.32
                                                    ------          --------     ----------
         Effective tax rate....................    40.17%            20.47%         62.49%
                                                    ======          ========     ==========
</TABLE>


         The tax effect of temporary  differences  that give rise to significant
portions of the  deferred tax assets and  liabilities  at June 30, 1997 and 1996
consisted of the following (in thousands):

<TABLE>
<CAPTION>

                                                      1997         1996
                                                    --------     ---------
Continuing Operations:
  Deferred tax assets:
<S>                                                 <C>            <C>   
    Allowance for doubtful accounts.............    $  461         $  404
    Insurance reserves..........................       539            595
    Revenue recognition.........................       378            491
    Tires in service............................       412            616
    Parts and supplies..........................       488            608
    Accrued expense reserves....................       750            826
    Other.......................................       576            536
                                                   --------      ---------
           Total deferred tax assets..........      $3,604         $4,076
                                                   =========     =========

  Deferred tax liabilities:
    Excess tax depreciation.....................  $ (5,158)      $ (5,220)
    Capital leases..............................    (5,337)        (4,278)
                                                  ----------    -----------
            Total deferred tax liabilities.....  $ (10,495)      $ (9,498)
                                                 ==========     ===========

Discontinued Operations:
    Net current deferred tax assets.............     $ 709       $  2,428
    Net noncurrent deferred tax liabilities.....       (82)        (1,398)
                                                 ----------     ----------
                                                     $ 627       $  1,030
                                                 ==========     ==========

Net current deferred tax assets................    $ 1,568       $  3,404
Net noncurrent deferred tax liabilities........     (7,832)        (7,796)
                                                 -----------     ----------
           Total net deferred tax liabilities.... $ (6,264)      $ (4,392)
                                                 ============    ==========
</TABLE>


         As of June 30,  1997,  the Company had  approximately  $5.1  million of
operating loss carryforwards with expiration dates through 2012.


                                                          
                                                        26



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

(12)     SUPPLEMENTAL CASH FLOW INFORMATION

         In 1997,  1996 and 1995,  capital  lease  obligations  in the amount of
$33.9 million, $14.9 million and $13.0 million,  respectively,  were incurred in
connection  with the purchase  of, or option to  purchase,  tires in service and
revenue equipment.

         For 1997,  1996 and 1995,  the Company made  interest  payments of $4.9
million, $3.3 million and $3.3 million, respectively.

         For 1997,  1996 and 1995,  the Company made income tax payments of $252
thousand, $880 thousand, and $1.5 million, respectively.

(13)     INVESTMENT IN UNCONSOLIDATED AFFILIATE

         On December  18,  1996,  the Company  sold  certain  assets  consisting
primarily of customer  lists of its wholly owned freight  forwarding  operations
conducted  in the New  York  area  to NG  Enterprises,  Inc.  (NGE),  a  company
controlled by Norman G. Grief, the former President and Chief Executive  Officer
of Randy International, Inc. In connection with the sale, the Company acquired a
49% interest in NGE,  agreed to provide a five year interest  bearing  revolving
credit  loan up to $1.9  million  secured  by the assets of NGE and agreed to an
option  exercisable  by NGE to acquire the  Company's  49%  interests in NGE for
$300,000 initially, which amount will increase by $30 thousand annually. No gain
or loss was  recognized on the sale. On July 11, 1997,  the Company  transferred
its 49%  interest in NGE to NGE and the  business  conducted  by NGE was sold to
Union Transport Corporation, a wholly owned subsidiary of Union Transport, Inc.,
a global logistics  company.  In that transaction,  Union Transport  Corporation
assumed,  with the Company's  consent,  certain of the obligations of NGE to the
Company.

(14)     ACQUISITIONS

Freight Forwarding

         On October  31,  1994,  the Company  entered  into a  partnership  (the
"Partnership  Agreement") with Jacky Maeder,  Ltd., a freight forwarding company
wholly  owned  by  Swissair  Associated  Companies  Ltd.   ("Swissair"),   which
partnership combined the respective United States freight forwarding  operations
of  the  Company  (Randy   International  Ltd.)  with  Jacky  Maeder,  Ltd.  The
partnership  between the two companies  operated  under the name  "Celadon/Jacky
Maeder  Company" and was 70% owned by the Company and 30% owned by Jacky Maeder,
Ltd. The Company  accounted  for this  transaction  as a purchase.  In addition,
Swissair  purchased  200,000 shares of the Company's  Common Stock at $18.07 per
share. The Company loaned $2.5 million of the proceeds of this share issuance to
Celadon/Jacky Maeder Company.

         In connection  with the formation of  Celadon/Jacky  Maeder Company and
the  acquisition  by the Company of a 70%  ownership  interest  in the  business
contributed to the partnership by Jacky

                                                          
                                                        27



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997

Maeder,  Ltd.  (based upon the fair market value of such ownership  interest) in
exchange  for a 30%  ownership  interest  in  the  business  contributed  to the
partnership by Randy International,  the Company realized a gain of $1.5 million
net of $400 thousand for professional fees associated with the transaction.  The
Company  also  incurred  a charge  to  operations  of $822  thousand  for  costs
associated with the formation of Celadon/Jacky Maeder Company.

         In  connection  with the  integration  of the  Company's  United States
freight  forwarding  business with that of Jacky Maeder,  the Company  wrote-off
costs  of  $2  million  during   December  1995  related  to  the  former  Randy
International  computer  system.  This system was  abandoned  as a result of the
Company's  conversion to a single  integrated  computer system for substantially
all of the United States freight forwarding  operations of Celadon/Jacky  Maeder
Company.

         During March 1995,  the Company,  through its wholly owned  subsidiary,
Randy UK, acquired  Guestair,  Ltd., a freight  forwarding  company based in the
United Kingdom for  approximately  $2.6 million.  The Company accounted for this
transaction as a purchase.

          In December  1995,  the Company  discontinued  the  operations  of the
freight forwarding division. See Note 15 - "Discontinued Operations."

Trucking

         In May 1995,  the Company  made an  investment  of  approximately  $1.1
million in Servicio de Transportacion Jaguar, S.A, de C.V. ("Jaguar"),  formerly
known as Transportes RQF, S.A. de C.V., a previously  inactive  entity.  For its
investment, the Company acquired 75% of the stock of Jaguar. Jaguar is a Mexican
motor  freight  carrier.  The Company has accounted  for ties  transaction  as a
purchase.

          On June 29, 1995, the Company acquired Cheetah  Transportation Company
and CLK, Inc.  ("Cheetah").  Cheetah operates in the flatbed segment of the full
truckload market. The purchase price was approximately $5.1 million. The Company
has accounted for this transaction as a purchase.

(15)     DISCONTINUED OPERATIONS

Freight Forwarding Segment

         During  December,  1995 the Board of Directors of Celadon  Group,  Inc.
authorized  the  disposal  of the  Company's  freight  forwarding  business.  In
connection  with the Company's plan of disposition  effective  February 1, 1996,
the U.S.  customer  list  together with certain  assets and  liabilities  of the
Company's  U.S.   freight   forwarding   business,   operating  under  the  name
Celadon/Jacky  Maeder  Company,  were sold to the Harper Group,  Inc.'s  primary
operating  subsidiary,  Circle  Intemational,  Inc. Pursuant to the terms of the
transaction, the total purchase price for these assets and liabilities was to be
paid in cash and equal the net revenue derived from such customer

                                                          
                                       28



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997




                          (Dollar amounts in thousands)

list during the twelve-month  period  following  February 1, 1996. The
Harper Group,  Inc. made an initial down payment of $9.5 million at closing with
the balance of the purchase price to be paid in quarterly  installment as earned
by the Harper Group,  Inc.  There were no  additional  payments by Harper Group,
Inc.  to the Company  based on  reported  net  revenues  during the  measurement
period.

         In May  1996,  the  Company  became  the  sole  owner  of  the  freight
forwarding  operations  conducted in the New York area by acquiring the minority
interest of Jacky Maeder,  Ltd.  This step was taken to facilitate  the ultimate
disposition  of this  operation.  On December 18, 1996, the Company sold certain
assets  consisting  primarily  of  customer  lists  of  the  freight  forwarding
operations  conducted in the New York area to NG Enterprises,  Inc.  ("NGE"),  a
company  controlled by Norman G. Grief, the Former President and Chief Executive
Officer of Randy  International  Inc. In connection  with the sale,  the Company
received a 49%  interest in NGE,  was  relieved of its  obligation  to Norman G.
Grief  under his  employment  contract,  agreed to provide a five year  interest
bearing  revolving  credit loan up to $1.9 million  secured by the assets of NGE
and agreed to an option exercisable by NGE to acquire the Company's 49% interest
in NGE for  $300,000  initially,  which  amount  would  increase by $30 thousand
annually.  No gain or loss was  recognized  on the sale.  On July 11, 1997,  the
Company transferred its 49% interest in NGE to NGE and the business conducted by
NGE was sold to  Union-Transport  Corporation,  a  wholly  owned  subsidiary  of
Union-Transport,   Inc.  a  global  logistics  company.   In  that  transaction,
Union-Transport  Corporation assumed, with the Company's consent, certain of the
obligations of NGE to the Company.

         In the second quarter of fiscal 1997,  there was a dispute  between the
Company  and  its  partner  in the  discontinued  freight  forwarding  operation
concerning final liquidation of the partnership. The dispute was resolved by the
Company  acquiring,  in February,  1997, the other partner's 30% interest in the
remaining assets and liabilities of the partnership.

         In May 1996,  the  Company  concluded  the sale of the  United  Kingdom
freight  forwarding  operation to  Forwardair  Limited a subsidiary of the Fritz
Companies.

Logistics Segment

         In the  quarter  ended June 30,  1996,  the  decision  was made to sell
certain  businesses  previously  included  in  the  Logistics  division  and  to
discontinue  offering  logistic  services as a separate activity of the Company.
Consequently  in June 1996,  the net assets of the  Company's  package  delivery
business  headquartered  in New York City and  operating  under the name Celadon
Express was sold.

         On July 3, 1996,  the Company  concluded the sale of its South American
warehousing  logistics and  distribution  business  operating  under the name of
Celsur,  Inc.  for  approximately  $3.1  million.  The sales price was paid with
100,000 shares of the Company's common stock, and an interest bearing promissory
note for $2.4 million due October 3, 1996.

                                                          
                                                        29



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997




                          (Dollar amounts in thousands)

         At June 30,  1997 and 1996,  assets  and  liabilities  included  in the
Company's  consolidated  balance  sheet  related  to  the  discontinued  freight
forwarding operation are as follows ( in thousands):



<TABLE>
<CAPTION>
                                                                June 30,
                                                            1997       1996
                                                            ----       ----

Assets:
<S>                                                         <C>       <C>   
     Cash.................................................  $753      $3,142
     Accounts receivable (net of allowance)............... 1,457       8,436
     Accounts receivable other............................    25       2,558
     Prepaid expenses and other current assets............   167         224
     Assets held for resale...............................    --          69
     Income tax receivable................................ 2,565          --
     Deferred income tax receivable.......................   568       2,369
     Other assets.........................................   590          --
                  Total...................................$6,125     $16,798

Liabilities and Equity:
     Accounts payable.....................................$1,230      $4,805
     Accrued expenses..................................... 1,861       6,146
     Income taxes payable.................................    --         105
     Deferred income tax liabilities (assets).............   (36)        (11)
     Equity adjustment for foreign currency
         translation......................................    --          25
                  Total                                   $3,055     $11,070

</TABLE>


                                                          
                                                        30



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997




                          (Dollar amounts in thousands)

         At June 30,  1997 and 1996,  assets  and  liabilities  included  in the
Company's  consolidated  balance  sheet  related to the  discontinued  logistics
segments are as follows (in thousands):


<TABLE>
<CAPTION>

                                                                             June 30,
                                                        1997           1996
                                                        ----           ----

Assets:
<S>                                                  <C>                 <C>
  Cash............................................   $   ---             33
  Accounts receivable (net of allowance)..........       ---            303
  Accounts receivable other.......................       ---            632
  Income tax receivable...........................       ---            329
  Assets held for sale............................       ---          2,479(1)
  Deferred income tax receivable..................       ---             36
      Total......................................    $   ---         $3,812

Liabilities and Equity:
  Accrued expenses................................       ---         $  214
  Income taxes payable............................       ---            276
  Deferred income taxes payable...................       ---            206
  Equity adjustment for foreign currency
    translation...................................       ---             (2)
       Total......................................   $   ---         $  694
</TABLE>

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

          (1)  Represents  the net investment in Celsur Inc., the stock of which
was sold on July 3, 1996.


The  anticipated  loss of the disposal of the freight  forwarding  and logistics
segments have been accounted for as  discontinued  operations in accordance with
Accounting Principles Board Opinion No. 30, "Reporting the Results of Operations
- - Reporting the Effects of Disposal of a Segment of Business, and Extraordinary,
Unusual and  Infrequently  Occurring  Events and  Transactions."  As such, prior
period   financial   statements   have  been   reclassified   to   reflect   the
discontinuation of these lines of business.


                                                          
                                                        31



<PAGE>

<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1997




                                           
         The Company  recorded a charge to earnings of $8.2  million  during the
three months  ending  December 31, 1995  representing  the expected  loss on the
disposal of the freight forwarding segment. In determining the estimated loss on
disposition in the December 31, 1995 quarterly financial statements,  management
made  certain   estimates  and  assumptions   based  upon  currently   available
information.  These estimates and assumptions  primarily related to the ultimate
sales price to be received from the sale of the U.S. customer list to the Harper
Group, Inc., the net realizable value of the remaining assets to be disposed of,
the  liquidation  of  trade  receivables,  and the  costs  associated  with  the
settlement of certain leases, severance and other obligations.  The Company also
recorded an  additional  $4.6 million loss on disposal,  net of tax, in the June
30, 1996  financial  statements.  This is primarily a result of the reduction in
the payment to be received from the Harper Group, Inc. for revenue  attributable
to the U. S. customer list which they  acquired.  Additionally,  based on actual
collection and payment  experience and cost to wind-down the operations  through
June 30, 1996, the estimated after tax loss on discontinued  freight  forwarding
operations was increased by $1.2 million to $2.3 million. Revenue of the freight
forwarding segment for the years ended June 30, 1996, 1995 and 1994, were $120.5
million and $126.5 million and $83.2 million, respectively.

         In the quarter ended June 30, 1996,  the Company also recorded a charge
of $600  thousand  relating  to the  discontinuation  of the  logistics  line of
business.  The loss is  primarily  comprised  of the loss on the sale of the net
assets of Celadon  Express,  Inc. in June 1996,  partially offset by the gain on
the sale of the Company's 80.5% ownership interest in Celsur Inc., a warehousing
and logistics  operation in Argentina  and Brazil.  It is not  anticipated  that
future  adjustments  to the net assets  sold will be  material.  Revenue for the
logistics  segment for the years ended June 30,  1996,  1995 and 1994 were $11.9
million, $7.4 million and $3.0 million, respectively.

(16)     SUBSEQUENT EVENTS

         On  August  25,  1997,  the  Company  acquired  the net  assets  of the
transportation  services unit of the General Electric Industrial Control Systems
(GEICS) business and a five-year contract to continue  providing  transportation
service  to  GEICS,  which  represents  approximately  one-half  of the  current
business volume of the transportation services unit. The total acquisition price
was $8.5  million  payable as $5.5 million in cash at closing and a $3.0 million
note plus assumption of certain liabilities and lease obligations.

     Item 9. Changes in and  Disagreements  with  Accountants  on Accounting and
Financial Disclosures

         There  were  no  changes  in  or  disagreements   with  accountants  on
accounting or financial disclosures within the last three fiscal years.

                                                          
                                                        32






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission