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 thereunder) (Amendment No. 1)* MASCOTT CORPORATION (Name of the Issuer) MASCOTT CORPORATION AND DINE, LLC (including Richard Gillman, Scott M. Gillman and Marc A. Gillman, the principals of DINE, LLC) (Name of Persons Filing Statement) Common Stock, no par value 574672-30-9 (Title of Class of Securities) (CUSIP Number of Class of Securities) _________________________________ Scott M. Gillman, Chairman DINE, LLC AND MASCOTT CORPORATION 5N Regent Street Suite 508 Livingston, New Jersey 07039 (201) 535-1000 (Name, Address and Telephone Number of Persons Authorized to Receive Notices and Communications on Behalf of the Persons Filing Statement) __________________________________ Copies to: Robert G. Minion, Esq. Lowenstein, Sandler, Kohl, Fisher & Boylan, P.C. 65 Livingston Avenue Roseland, New Jersey 07068 (201) 992-8700 April 13, 1995 (Date Tender Offer First Published, Sent or Given to Security Holders) This Statement is Filed in Connection With a Tender Offer Calculation of Filing Fee Transaction valuation Amount of Filing Fee $ 672,908* $135.00 * For purposes of calculating filing fee only. This amount assumes the purchase of 434,134 shares of Common Stock, no par value, of Mascott Corporation at $1.55 in cash per share. The amount of the filing fee calculated in accordance with Regulation 240.0-11 of the Securities Exchange Act of 1934 equals 1/50 of 1% of the value of the shares to be purchased. [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 filing. Amount Previously Paid: $135.00 Form of Registration Schedule 13E-3, No.: Rule 13e-3 Transaction Statement Filing Party: DINE, LLC Date Filed: April 13, 1995 Introduction This Amendment No. 1 to the Rule 13E-3 Transaction Statement filed on April 13, 1995 (the "Statement") relating to a tender offer by DINE, LLC (the "Purchaser") to purchase any and all outstanding shares of Common Stock, no par value (the "Shares"), of Mascott Corporation, a New Jersey corporation (the "Company"), at $1.55 per Share, net to the seller in cash, amends and supplements such Statement. The tender offer is being made on the terms and subject to the conditions set forth in the Purchaser's Offer to Purchase, dated April 13, 1995 and as amended May 3, 1995 (the "Offer to Purchase"), and the related Letter of Transmittal (which together constitute the "Offer"), and is intended to satisfy the reporting requirements of Section 13(e) of the Securities Exchange Act of 1934, as amended. Copies of the Offer to Purchase and the related Letter of Transmittal, each dated April 13, 1995, were filed by the Purchaser as Exhibits (a)(1) and (a)(2), respectively, to the Schedule 14D-1 (the "Schedule 14D-1") which was filed by the Purchaser with the Securities and Exchange Commission (the "Commission") contemporaneously with the Statement and a copy of the Offer to Purchase, as amended, is attached as Exhibit d(9) hereto. The Schedule 14D-1 has been amended and such amendment has been filed by the Purchaser with the Commission contemporaneously with this Amendment No. 1. Item 2. Identity and Background. The response to Item 2 is hereby amended to change the first sentence of such response to the following: This Statement is being filed jointly by (i) the Purchaser, a New Jersey limited liability company, (ii) the principals of the Purchaser, and (iii) the Company, a New Jersey corporation which is the issuer of the class of equity securities which is the subject of the Rule 13e-3 transaction. Item 4. Terms of the Transaction. The response to Item 4(a) is hereby amended by incorporating herein by reference the information set forth under the caption "THE TENDER OFFER - Certain Conditions of the Offer," in the Offer to Purchase, as amended. Item 6. Source and Amount of Funds or Other Consideration. The answer to Item 4 of the amended Schedule 14D-1 is incorporated herein by reference. Item 8. Fairness of the Transaction. The response to Items 8(b)-(d) is hereby amended incorporating herein by reference the information set forth under the caption "SPECIAL FACTORS - Fairness of the Offer and the Merger; Recommendation by the Board of Directors" in the Offer to Purchase, as amended. Item 9. Reports, Opinions, Appraisals and Certain Negotiations. The response to Items 9(a)-(b) is hereby amended by incorporating herein by reference the information set forth under the caption "SPECIAL FACTORS - Opinion of Financial Advisor" in the Offer to Purchase, as amended. Item 16. Additional Information. The answer to Item 10 of the amended Schedule 14D-1 is incorporated herein by reference. Item 17. Material to be Filed as Exhibits. The response to Item 17 is hereby amended by adding the following new exhibits, which are filed herewith: (a) Background Report Prepared by the Financial Advisor (b)(9) Offer to Purchase, as amended, dated May 3, 1995 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: May 3, 1995 DINE, LLC By:/s/ Scott M. Gillman Scott M. Gillman, Chairman MASCOTT CORPORATION By:/s/ Scott M. Gillman Scott M. Gillman, Chairman /s/ Richard Gillman Richard Gillman /s/ Scott M. Gillman Scott M. Gillman /s/ Marc A. Gillman Marc A. Gillman EXHIBIT INDEX Exhibit No. Seq. Page No. (b)(2) Background Report Prepared by the Financial Advisor (d)(9) Offer to Purchase, as amended, dated May 3, 1995 Exhibit (b)(2) MASCOTT CORPORATION Orderly Sale of Assets Analysis April 10, 1995 Unaudited Estimated Book Value Orderly Sale Value 2/26/95 Range Current Assets: Cash & Equivalents 619,000 619,000 to 619,000 Accounts Receivable - Trade 42,000 2,000 42,000 Inventories 68,000 68,000 68,000 Prepaid 251,000 251,000 251,000 Expenses Note Receivables (Shore 23,000 23,000 23,000 Group Note) _________ _________ _________ Total Current Assets 1,003,000 1,003,000 1,003,000 Operating Business Fixed and Intangible Assets: Cinnabon Restaurant Franchises 2,890,000 3,250,000 (a) Markers Restaurant 270,000 330,000 (b) Willie Mays Restaurants 170,000 200,000 (c) Total Operating Business Fixed & Intangible Assets: 2,318,000 3,330,000 3,780,000 Investments: Partnership Interest in WMC-GP, Inc. 30,000 30,000 30,000 (d) Common Stock in Shore 154,000 154,000 154,000 (d) _______ _______ _______ Total Investments 184,000 184,000 184,000 Total Assets 3,505,000 4,517,000 4,967,000 Less: Current Liabilities: Accounts Payable - Trade 186,000 186,000 186,000 Accrued Payroll 106,000 106,000 106,000 Accrued Interest 81,000 81,000 81,000 Accrued Sales Tax 31,000 31,000 31,000 Other Accrued Liabilities 106,000 106,000 106,000 Total Current Liabilities Less: Long Term Liabilities: Secured Convertible Debenture 1,500,000 1,500,000 1,500,000 Operating Lease 150,000 0 0 Deferred Credit Rent Escalation 126,000 0 0 _______ _________ __________ Total Long Term Liabilities 1,776,000 1,500,000 1,500,000 Less: Class A Preferred Stock 61,000 61,000 61,000 Equals: Total 1,156,000 Stockholders' Equity Equals: Gross Sales Proceeds to Common Shareholders 2,444,000 2,884,000 Less: Selling Costs (e) 150,870 154,370 _________ ________ Equals: Net proceeds to Common Shareholders(f) 2,283,130 2,729,630 Per Share (1,738,680 Outstanding Shares) $ 1.32 $ 1.57 Per Share (Note Conversion Basis) $ 1.41 $ 1.57 MASCOTT CORPORATION ORDERLY SALE OF ASSETS ANALYSIS APRIL 10, 1995 Estimated Estimated Overhead Adjusted Acquisi- 1995 1995 Factor 1995 tion Orderly Revenues EBDITA (g) EBDITA Multiple Sale Rounded ________ ______ ______ ______ ________ _______ _______ (a) Cinnabon 6,150,000 1,029,000 307,500 721,500 4.0 2,888,000 2,890,000 Fran- 1,029,000 307,500 721,500 4.5 3,246,750 3,250,000 chises (b) Willie Mays 1,065,000 100,000 43,400 56,600 3.0 169,800 170,000 Restaurants 100,000 43,400 56,600 3.5 198,100 200,000 (c) Markers 1,860,000 175,000 66,400 108,600 2.5 271,500 270,000 Restaurant 175,000 66,400 108,600 3.0 325,800 330,000 (d) Estimated at book value (e) Estimated @ 3.0% (f) Assumes no capital gain taxes paid by Mascott Corporation upon sale of assets: (g) Represents 5.0% of Estimated 1995 Cinnabon Sales Revenues 4.0% of Estimated 1995 Willie Mays Sales Revenues 4.0% of Estimated 1995 Markers Sales Revenues MASCOTT CORPORATION Analysis of Restaurant/Bakery Operations For Year Ended Budgeted Actual Actual Actual Fiscal December 31, 1995 1994 1993 1992 Year 1995 ______________ ________ ______ ______ _______ _____ Total Sales: Cinnabon 6,147 5,610 5,585 4,281 Willie Mays Chicken 1,085 1,054 993 435 Markers 1,662 1,598 1,508 1,439 8,557 _____ _____ _____ _____ _____ 8,894 8,262 8,088 6,155 8,557 Total Operating Income: Paramus 107 118 103 90 % 18.8% 21.3% 20.3% 17.8% Willowbrook 301 285 267 232 % 30.5% 29.7% 30.1% 27.8% Rockaway 66 59 80 76 % 14.8% 13.6% 14.0% 17.5% Ocean County 55 54 70 80 % 14.1% 14.3% 18.0% 19.6% Menlo Park 200 185 199 241 % 28.2% 26.8% 29.6% 32.6% Woodbridge 14.8 134 136 79 % 23.2% 22.0% 22.2% 28.4% Staten Island 53 60 43 22 % 12.3% 14.2% 11.3% 19.8% Arsenal 1 (14) (17) 21 % 0.5% -5.5% -8.0% 6.8% Silver City (10) (16) (30) (45) % -3.1% -5.2% 9.0% -7.0% Cambridge 28 11 10 10 % 7.7% 3.1% 2.7% 5.3% West Farms 0 0 (17) % 0.0% 0.0% -24.8% Independence 6 1 (23) 5 % 2.2% 0.5% -9.9% 9.0% North Shore 44 24 43 29 % 11.4% 6.2% 10.2% 24.5% Saugus 32 36 0 0 % 8.3% 21.3% 0.0% 0.0% ____ ____ ____ ____ Total Operating Income 1,029 937 863 855 % 16.8% 16.7% 15.5% 20.0% Willie Mays Chicken Restaurants: Menlo Park 49 29 21 (19) 8.9% 5.5% 4.2% -4.3% Willowbrook 51 52 43 33 9.4% 10.0% 8.5% 9.5% 100 81 64 14 WMC-GP, Inc. LP Investments (1) 0 0 0 Markers Full Service Restaurant-Jersey City 176 152 89 (8) 10.8 6.2 1.6 -0.6 ____ _____ ____ _____ 2. Gross EBDITA 1,213 (13.8%) 1,096 13.3% 1,016 12.6% 861 14.0 1,314 15.4% Less: Concept Development 49 0.6% Less Direct Overhead 293 3.3% 302 3.5% Less: Office Overhead 663 7.5% 574 6.7% Net EBDITA 257 2.9% 438 5.1% Less: Post Transaction Adjustments Public company expense 125 1.4% 125 1.4% Adjusted Net EBDITA 382 4.3% 563 6.3% AMENDED OFFER TO PURCHASE FOR CASH ANY AND ALL OF THE OUTSTANDING SHARES OF COMMON STOCK OF MASCOTT CORPORATION AT $1.55 NET PER SHARE BY DINE, LLC THE OFFER AND WITHDRAWAL RIGHTS EXPIRE AT 5:00 P.M. EASTERN DAYLIGHT TIME, ON MAY 15, 1995, UNLESS EXTENDED THIS OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES BEING TENDERED. THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE 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. NEITHER MASCOTT CORPORATION NOR ITS INDEPENDENT DIRECTORS MAKES ANY RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER TO TENDER OR TO REFRAIN FROM TENDERING SHARES. EACH STOCKHOLDER MUST MAKE HIS OWN DECISION WHETHER TO TENDER SHARES. IMPORTANT Any stockholder desiring to tender all or any portion of his Shares (as defined below) should either (i) complete and sign the Letter of Transmittal or a facsimile copy thereof in accordance with the instructions in the Letter of Transmittal, mail or deliver it and any other required documents to American Stock Transfer & Trust Company (the "Depositary"), and either mail or deliver his stock certificates for such Shares to the Depositary or follow the procedure for book-entry delivery set forth in "THE TENDER OFFER - Procedure For Tendering Shares" or (ii) request his broker, dealer, commercial bank, trust company or other nominee to effect the transaction for him. A stockholder having Shares registered in the name of a broker, dealer, commercial bank, trust company or other nominee must contact that broker, dealer, commercial bank, trust company or other nominee if such stockholder desires to tender such Shares. Stockholders who desire to tender Shares and whose certificates for such Shares are not immediately available or who cannot comply with the procedure for book entry transfer by the expiration of the Offer must tender such Shares by following the procedures for guaranteed delivery set forth in "THE TENDER OFFER - Procedure for Tendering Shares." Questions and requests for assistance or for additional copies of this Offer to Purchase, the Letter of Transmittal or the Notice of Guaranteed Delivery may be directed to DINE, LLC, Attn: Secretary, at (201) 535-1000. ________________________________ May 3, 1995 TABLE OF CONTENTS Page INTRODUCTION....................................................1 SPECIAL FACTORS.................................................2 Background of the Company and the Offer....................2 Purpose of the Offer and the Merger........................5 The Merger.................................................7 Fairness of the Offer and the Merger; Recommendation of the Board of Directors.................7 Opinion of Financial Advisor............................10 Interests of Certain Persons in the Offer and the Merger; Potential Conflicts of Interest......................14 Plans for the Company After the Offer and the Merger....14 Notice of Plan of Merger; Dissenters' Rights............15 Federal Tax Consequences................................18 Source and Amount of Funds..............................19 THE TENDER OFFER...............................................19 Terms of the Offer......................................19 Procedure for Tendering Shares..........................20 Withdrawal Rights.......................................21 Acceptance for Payment and Payment of Purchase Price....23 Certain Conditions of the Offer.........................23 Price Range of the Shares; Dividend Information.........24 Summary Historical Financial Information; Public Filings.......................................24 Certain Information Concerning the Company and the Purchaser....................................25 Effect of the Offer on the Market for Shares; Registration Under the Exchange Act and SmallCap Market Listing...26 Certain Legal Matters...................................27 Fees and Expenses.......................................27 MISCELLANEOUS..................................................27 SCHEDULE I - Certain Information Regarding the Purchaser, the Principals of the Purchaser and Executive Officers and the Directors of the Company SCHEDULE II - Certain Financial Statements of the Company SCHEDULE III - Opinion of Financial Advisor SCHEDULE IV - Plan of Merger INTRODUCTION DINE, LLC, a New Jersey limited liability company (the "Purchaser"), hereby offers to purchase any and all of the outstanding shares of common stock, no par value (the "Shares"), of Mascott Corporation, a New Jersey corporation (the "Company"), at a price of $1.55 per Share, to be paid net to the seller in cash (the "Purchase Price"), as set forth in this Offer to Purchase and in the related Letter of Transmittal (which together constitute the "Offer"). The Purchaser was organized in April 1995 by Scott M. Gillman, the Chairman of the Board and Chief Executive Officer of the Company, Marc A. Gillman, the President and Chief Operating Officer of the Company and Richard Gillman, the former Chairman of the Board of the Company and the father of Scott M. Gillman and Marc A. Gillman. Each of Scott M. Gillman, Marc A. Gillman and Richard Gillman own approximately one-third of the equity of the Purchaser. On April 13, 1995, Scott M. Gillman, Marc A. Gillman and Richard Gillman contributed the 435,149, 435,149 and 435,148 Shares owned by each of them, respectively (collectively, the "Gillman Shares"), to the Purchaser. See "SPECIAL FACTORS - Interests of Certain Persons in the Offer and Merger; Potential Conflicts of Interest," "THE TENDER OFFER - Certain Information Concerning the Company and the Purchaser" and Schedule I. If, following the consummation of the Offer, the Purchaser owns 90% or more of the outstanding Shares, the Purchaser intends to contribute all of the Shares owned by it (including the Gillman Shares) to DINE Acquisition Corp., a New Jersey corporation (the "Acquisition Subsidiary") and effect a merger between the Acquisition Subsidiary and the Company pursuant to Section 14A:10-5.1 of the New Jersey Business Corporation Act (the "BCA") whereby the Company would be the surviving corporation and all remaining Shares owned by stockholders other than the Acquisition Subsidiary automatically will be converted into the right to receive $1.55 per Share in cash (the "Merger"). See "SPECIAL FACTORS - The Merger" and "THE TENDER OFFER - Certain Information Concerning the Company and the Purchaser." The Purchaser currently owns 1,305,446 Shares (consisting entirely of the Gillman Shares contributed to it), representing approximately 75% of the urrently issued and outstanding Shares. Currently, 434,134 Shares are owned by stockholders other than the Purchaser. If more than 260,175 Shares are tendered and purchased pursuant to this Offer, the Purchaser intends to consummate the Merger as soon as practicable thereafter. In addition, as set forth on Schedule I hereto, the Purchaser and its members have the right, through the exercise of currently exercisable options, warrants and other convertible securities (the "Convertible Securities"), to acquire 1,052,500 Shares in the aggregate. Should the Purchaser and its members exercise all such Convertible Securities, the Purchaser and its members would then own 2,357,946 Shares of what would then be 2,792,080 Shares outstanding. In such case, the Purchaser and its members would own approximately 84.5% of the issued and outstanding shares in the aggregate and if more than 154,925 Shares are tendered and purchased pursuant to the Offer, would own 90% or more of the Shares and would consummate the Merger. See "SPECIAL FACTORS - Interests of Certain Persons in the Offer and the Merger; Potential Conflicts of Interest," "-- Notice of Plan of Merger; Dissenters' Rights" and Schedule I. The Board of Directors of the Company (the "Board"), based on the recommendation of a special committee of the Board (the "Independent Committee") consisting of 2 of the independent directors, has determined that the Offer and the Merger are fair and reflect the best price available to the unaffiliated stockholders of the Company. The Independent Committee was formed to review the Offer and the Merger with the purpose of representing the interests of the unaffiliated stockholders. The Independent Committee retained a financial advisor to advise the Independent Committee on the fairness, from a financial point of view, of the consideration to be received by the unaffiliated stockholders of the Company in the Offer and the Merger and the determination made by the Independent Committee was based upon many factors, including the opinion from its financial advisor. See "SPECIAL FACTORS - Fairness of the Offer and the Merger; Recommendation of the Board of Directors" and "-- Opinion of Financial Advisor." The Offer is not conditioned on any minimum number of Shares being tendered or on availability of financing or any other condition not described herein. See "THE TENDER OFFER - Certain Conditions of the Offer." No tendered Shares will be accepted for payment unless such Shares are properly tendered and the holder of such Shares has duly executed a Letter of Transmittal. Tendering stockholders will not be obligated to pay brokerage commissions, solicitation fees or, subject to Instruction 7 of the Letter of Transmittal, stock transfer taxes on the Purchaser's purchase of Shares. In addition, the Purchaser will pay all fees and expenses of the Depositary in connection with the Offer. See "THE TENDER OFFER - Fees and Expenses." As of April 12, 1995, there were 1,739,580 Shares outstanding and 352 holders of record. This Offer to Purchase, along with the Letter of Transmittal and related documents, is being mailed to all holders of record as of April 12, 1995. Such materials are also being furnished to all participants named on the most recent security position listing available to the Company of all clearing agencies holding Shares of record for transmittal to the beneficial owners of the Shares held by such participants. NEITHER THE COMPANY NOR ITS BOARD OF DIRECTORS MAKES ANY RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER TO TENDER OR REFRAIN FROM TENDERING SHARES. EACH STOCKHOLDER MUST MAKE HIS OWN DECISION WHETHER TO TENDER SHARES AND, IF SO, HOW MANY SHARES TO TENDER. SPECIAL FACTORS Background of the Company and the Offer Since the Company's initial public offering in 1989, it has experienced consistent and substantial net losses. The net worth of the Company at February 28, 1990 was $5,972,000, by February 27, 1994, the Company's net worth was $1,283,000 and at November 27, 1994, the Company's net worth was $1,010,000. The Company incurred a net loss of $592,000 and $334,000, respectively, for the fiscal year ended February 27, 1994 and the nine months ended November 27, 1994. The Company's accumulated deficit at November 27, 1994 was $5,840,000. The Company anticipates that it will achieve a net profit of approximately $255,000 (of which approximately $150,000 will represent non-recurring, non-operating income relating to the settlement of certain lease obligations of the Company (the "Leases Adjustment")) for the fourth quarter ended February 26, 1995 and a net loss of approximately $225,000 (without giving effect to the Leases Adjustment) for the fiscal year ended February 26, 1995. The anticipated results for the fourth quarter of the fiscal year ended February 26, 1995 are comparable to the net income of $106,000 achieved by the Company for the fourth quarter of the fiscal year ended February 27, 1994. The Company was originally organized to own and operate full-service restaurants under the trade name "Markers." Although the Company operated two such Markers restaurants, neither was very successful and the Company closed one such Markers restaurant in 1994. The other Markers restaurant, located in Jersey City, New Jersey, incurred substantial net operating losses in each fiscal year from its opening in 1989 through the Company's fiscal year ended February 28, 1993 and the Company wrote-off the $1,607,000 value of this restaurant's assets in February 1992. After continued efforts to increase revenues and decrease expenses at such restaurant, such restaurant recently has achieved modest net operating income. For the fiscal year ended February 27, 1994 and the nine month period ended November 27, 1994, it had operating income of approximately $85,000 and $117,000, respectively, before the allocation to such restaurant of any corporate level general, administrative and other expenses, including depreciation, amortization, interest and taxes, incurred by the Company (collectively, the "Corporate G/A Expenses"). However, a new restaurant is expected to open in the financial complex where the Company's Markers restaurant is located, which the Company believes will substantially negatively impact its Markers restaurant. Also, this Markers restaurant incurred a substantial rent increase in December 1994, which likely will further negatively impact its net operating income, if any, in future periods. The Company has opened a total of 14 Cinnabon* [*Cinnabon is a registered-trademark of Cinnabon, Inc.] bakeries in regional shopping malls pursuant to territory and franchise agreements with Cinnabon, Inc. These Cinnabon bakeries generally vary widely in their performance. The Company's Cinnabon bakeries located in New Jersey generally are successful and provide the bulk of the operating income of the Company. For example, the Company's New Jersey Cinnabon bakeries achieved operating income, after allocating to such locations administrative expenses of the Company directly attributable to such locations, but exclusive of Corporate G/A Expenses (such income (or loss), the "Net Operating Income" or "Net Operating Loss") of $742,000 and $513,000, respectively, for the fiscal year ended February 27, 1994 and the nine months ended November 27, 1994. On the other hand, the Company's Cinnabon bakeries located in New England generally are not successful. For example, the New England Cinnabon bakeries incurred a Net Operating Loss of $120,000 and $86,000, respectively, for the fiscal year ended February 27, 1994 and the nine months ended November 27, 1994. The Company closed 1 such location in August, 1993 due to poor operating results. Although, overall, the Company's Cinnabon bakeries produce Net Operating Income for the Company, the amount of Net Operating Income generally has not resulted in significant net income for the Company after the allocation of Corporate G/A Expenses. If the Company had sufficient financing available, it likely would attempt to open additional Cinnabon bakery franchises in regional shopping malls in New Jersey. However, the Company believes that there are very limited opportunities to do so because, among the regional shopping malls which have the necessary high customer traffic volume, there are only a limited number of stores which offer a suitable location and store size for the successful operation of a Cinnabon bakery franchise. Although the Company believes there exist expansion opportunities which would enable the Company to open additional Cinnabon bakeries in New England, given the performance of its existing Cinnabon bakeries in New England, the Company believes there are a very limited number of locations in the regional shopping malls in that region that would prove successful for the operation of an additional Cinnabon bakery. The Company also opened a total of 3 Willie Mays Chicken locations in regional shopping malls in 1991 and 1992. Since opening, such locations generally have not been profitable and the Company closed 1 such location in 1994 due to poor operating results. The Company's remaining 2 Willie Mays Chicken locations in regional shopping malls achieved Net Operating Income of $4,000 and incurred a Net Operating Loss of $18,000, respectively, for the fiscal year ended February 27, 1994 and the nine months ended November 27, 1994. In 1994, the Company through one of its wholly-owned subsidiaries, formed a limited partnership with private investors (the "WMCC Partnership") and opened a quick-service Willie Mays Country Chicken restaurant in a strip-shopping center in Livingston, New Jersey in May 1994. This restaurant, which cost approximately $650,000 to open, has been operating at a net loss since opening. Because of its poor financial performance, the Company has borrowed substantial sums from Richard Gillman. The Company has issued to Richard Gillman a $1.5 million Secured Convertible Debenture which bears interest at the prime rate as published by The Wall Street Journal plus 1%. Interest on the Secured Convertible Debenture is payable either in cash, or at the option of the Company, in Shares or in shares of the Company's Class A Preferred Stock (the "Preferred Stock"). As interest payments thereon, the Company has to date issued to Richard Gillman 20,271 shares of Preferred Stock (each of which was converted in accordance with its terms into one Share by Richard Gillman on April 7, 1995) and currently there is outstanding approximately $96,000 of accrued but unpaid interest on the Secured Convertible Debenture. In addition, in December 1993, the Company issued to Richard Gillman Shares at market value in exchange for his forgiving $314,543 of what was then $1,814,543 of indebtedness of the Company. The Secured Convertible Debenture is convertible into 960,000 Shares at any time, in whole or in part, prior to December 31, 1996. On April 7, 1995, each of Scott M. Gillman and Marc A. Gillman purchased one-third of the Secured Convertible Debenture (including accrued interest thereon) from Richard Gillman and on April 13, 1995, each of Scott M. Gillman, Marc A. Gillman and Richard Gillman contributed their interests in the Secured Convertible Debenture to the Purchaser. The Secured Convertible Debenture is secured by a pledge to the holder thereof of the stock of the Company's subsidiaries which own and operate Cinnabon bakeries. The Purchaser may not demand payment under the Secured Convertible Debenture until December 31, 1995 but, may demand payment at that date or any time thereafter. To the extent that the Purchaser does not demand repayment of the Secured Convertible Debenture, the Company will continue to have to pay interest thereon, resulting in either (i) if interest is paid in cash, the further depletion of the cash available to the Company, and (ii) if interest is paid in Shares or shares of the Preferred Stock (which are convertible into Shares), the substantial further dilution of the percentage ownership of the Company by shareholders other than the Purchaser. Given these events and the Company's financial condition, the primary business plan of the Company in recent years has been to attempt to reduce its losses and maintain or increase value for its stockholders. Management's efforts to maintain or increase shareholder value included continuing its efforts to increase revenues and reduce expenses at each of the Company's existing locations, closing 3 of the Company's underperforming locations, forming the WMCC Partnership and opening the WMCC Partnership's Willie Mays Country Chicken restaurant in an attempt to develop the Willie Mays Country Chicken concept into a profitable operation, and attempting to raise capital from third parties, including in the public market. Although these efforts stabilized the Company's financial condition, the Company's efforts to attract financing were unsuccessful. Given its inability to generate substantial net income, its existing indebtedness and its current financial condition, the Company is unable to generate the external financing necessary for expansion and, therefore, the Purchaser believes it is unlikely that the Company will be able to substantially increase the value of the Company into the foreseeable future. On March 27, 1995, Scott M. Gillman and Marc A. Gillman initiated discussions with the Company regarding the possibility and terms of the Offer and Merger. On March 28, 1995, at a meeting of the board of directors of the Company, Scott M. Gillman announced to the board of directors that the Purchaser intended to effect a going-private transaction with the Company by completing the Offer and the Merger. In response, the board of directors of the Company designated an Independent Committee composed of Richard Levy and Alan Cohen, the two directors of the Company who are not shareholders or employees of the Company, to consider (i) the Company's response to any proposal that may be made regarding taking the Company private and (ii) the terms of any proposed transaction, with the purpose of representing the interests of the unaffiliated stockholders of the Company. The Independent Committee hired independent counsel and retained the services of American Appraisal Associates, Inc. ("American Appraisal") as its financial advisor (the "Financial Advisor") to advise the Independent Committee in connection with the Offer and the Merger. See "SPECIAL FACTORS - Fairness of the Offer and the Merger; Recommendation of the Board of Directors" and "-- Opinion of Financial Advisor." Discussions between the Purchaser (which at that time was in the process of being formed) and the Independent Committee, with Scott M. Gillman serving as the representative of the Purchaser, involved a number of meetings prior to the Purchaser making a definitive proposal regarding the Offer and the Merger. After the Independent Committee had hired counsel and the Financial Advisor, a meeting took place on March 30, 1995 among the Purchaser and the Independent Committee. The Independent Committee, among other things, advised the Purchaser that it had engaged independent counsel and the Financial Advisor to assist it in evaluating any proposal that might be made by the Purchaser and determining whether the consideration payable pursuant to the Purchaser's proposal was fair, from a financial point of view, to stockholders of the Company other than the Purchaser and its affiliates. At that meeting, the Independent Committee also advised the Purchaser of its concern that no transaction proceed unless the Independent Committee was satisfied that such transaction represented the best possible price for unaffiliated stockholders, that a second-step merger would provide the same amount and form of consideration to remaining unaffiliated stockholders and that, in light of all the circumstances, the Offer and Merger were fair and represented the best price available to the unaffiliated stockholders. During the days that followed, many meetings were held among the Purchaser, the members of the Independent Committee, the counsel to the Independent Committee and the Financial Advisor and many discussions relating to the Offer and the Merger ensued, with the Independent Committee seeking what it believed would be the most favorable terms to the unaffiliated stockholders. During these meetings, Scott M. Gillman, on behalf of the Purchaser, informed the Independent Committee that the cash price the Purchaser believed was fair and would offer to the unaffiliated stockholders of the Company was $1.50 per Share. On April 10, 1995, the Independent Committee met with its independent counsel and with the Purchaser in order to further discuss structural, pricing, and timing issues of the proposal. The Purchaser confirmed that financing for the transaction would not be a condition and that the Purchaser would verify availability of funds prior to commencement of a going private transaction. The Independent Committee articulated that it would not approve the proposed transaction unless, in its judgment, the offered price reflected or exceeded the fair value for the current assets and business of the Company and which would give any stockholder who wished to sell his or her shares an opportunity to do so in an otherwise relatively illiquid market, at a premium to that market. On April 11, 1995, after a discussion regarding the Independent Committee's judgment as to the value of the Company and a price that would be fair to, and the best price obtainable by, the unaffiliated stockholders, the Independent Committee informed the Purchaser that, subject to the receipt of the fairness opinion from the Financial Advisor, it believed the proposal at $1.50 per Share was within the range of what was fair from a financial point of view to the stockholders of the Company other than the Purchaser and its affiliates. At a meeting held on April 12, 1995, the Independent Committee, after (i) extensive discussions both with the Purchaser and with the Financial Advisor, (ii) its further review of the proposed Offer and Merger and (iii) the receipt of the written opinion regarding the fairness of the proposed Offer and Merger from the Financial Advisor, determined that, although the offered price of $1.50 per Share was fair, it believed that the Purchaser should offer a small premium even to that price and recommended to the Purchaser that it raise the price to $1.55 per Share. After extensive further discussions, the Purchaser agreed to raise the price of the Offer to $1.55 per Share. Based upon a price of $1.55 per Share, the Independent Committee approved the Offer and the Merger and unanimously determined to recommend that the Board approve the Offer and the Merger. At a meeting of the Board attended in person by Alan Cohen, Richard Levy and Ronald Winarick held on April 12, 1995, the Board, with Ronald Winarick abstaining, approved the Offer and the Merger and determined that the Offer and the Merger are fair from a financial point of view and reflect the best price available to the unaffiliated stockholders of the Company. See "SPECIAL FACTORS - Fairness of the Offer and the Merger; Recommendation of the Board of Directors" and "-- Opinion of Financial Advisor." Purpose of the Offer and the Merger The primary purpose of the Offer and the Merger is to take the Company private. There are four principal reasons for taking the Company private, as described below. First, there are substantial costs of being a public company, including but not limited to securities laws compliance, shareholder communications (including proxy statements, annual reports and other matters), transfer agent fees, independent auditors fees and expenses, legal fees and expenses, NASDAQ listing fees and expenses and similar items. The annual costs incurred by the Company in connection therewith are approximately $125,000 per year. In addition, there are other costs of being a public company, including administrative costs and substantial time demands on management. The Purchaser believes that, for the Company in its present financial condition, these costs are not justified, since they do not assist in providing any additional capital or financing to the Company. Being a private company will substantially reduce or eliminate these costs. Second, due to the financial performance and the current financial condition of the Company, the Company does not possess the prospects for growth or expansion required for a public company. It is the Purchaser's belief that the Company's future growth will require substantial additional capital, which the Company is currently unable to obtain. The Company has been unsuccessful during the last several years in its attempts to secure external financing from unaffiliated parties, and it has relied on capital provided by Richard Gillman for working capital and expansion. $1.5 million, plus accrued interest of approximately $96,000, is due and payable on the Secured Convertible Debenture held by the Purchaser upon demand at any time after December 31, 1995. There can be no assurance that the Purchaser will not demand payment at such time and Richard Gillman has made no commitment to extend any additional capital to the Company. Given the Company's financial condition and its reasonably expected future prospects, the Company has very limited capacity to repay its existing indebtedness at any time in the reasonably foreseeable future. Any future advances by Richard Gillman would have to be based upon a reasonable likelihood of repayment. Given the Company's inability to relay its existing indebtedness, there is no such basis for any additional advances. Moreover, interest continues to accrue on the Company's indebtedness to the Purchaser pursuant to the Secured Convertible Debenture. Even if the Purchaser does not demand repayment of the Secured Convertible Debenture, interest thereon still must be paid by the Company, resulting in a further depletion of the cash of the Company (if such interest is paid in cash) or a substantial further dilution of the percentage ownership of the Company by shareholders other than the Purchaser (if such interest is paid in Shares or shares of the Preferred Stock). Third, as described below, after the Merger, the Purchaser may substantially restructure and/or alter the business plan of the Company. In doing so, the Purchaser may contribute other assets which may be owned or acquired by it to the Company. While these assets could be contributed to the Company if the Company remained public, the costs, complexities and difficulties of valuing these entities would be extremely burdensome, apart from the complications of ensuring fairness to unaffiliated stockholders. Moreover, such restructuring or alteration, if any, may not necessarily be appropriate for a public company of the Company's size and financial condition and may involve risks not appropriate for a public company. Also, any such restructuring likely would only be of value to the Company if it were able to attract substantial additional financing, which the Company is unable to do in its current and anticipated future condition. See "SPECIAL FACTORS - Plans for the Company After the Offer and the Merger." Fourth, the Offer and Merger will provide the existing stockholders with a means to liquidate their Shares at a substantial premium above the price available in the limited market that exists. The bid price for the Shares was as low as $1.00 per share in 1994 and during the Bulletin Board Period (as defined below), there was often no active market in the Shares. As recently as April 12, 1995, the bid price was as low as $.87 per Share and the last reported transaction in the Shares prior to the date hereof was at $.87 per Share. Also, the relative lack of liquidity in the market and the cost of brokers' commissions make it difficult for Shares to be sold in the market on an efficient basis by most of the Company's stockholders. Additionally, because the bid price for the Shares is below the minimum bid price of $1.00 required for continued listing on the NASDAQ SmallCap Market, the Shares likely will be deleted from the NASDAQ SmallCap Market in the future, which will result in further significant impairment in the ability to buy and sell Shares. See "THE TENDER OFFER - Price Range of the Shares; Dividend Information." The purpose of preceding the Merger by the Offer is to acquire sufficient Shares to allow the Acquisition Subsidiary to effect the Merger under Section 14A:10-5.1 of the BCA. The Acquisition Subsidiary may effect the Merger without any action of the Company pursuant to Section 14A:10-5.1 of the BCA if, following the Offer and a subsequent contribution of Shares to the Acquisition Subsidiary, the Acquisition Subsidiary owns at least 90% of the outstanding Shares. If the Acquisition Subsidiary does not own 90% of the outstanding Shares, the Acquisition Subsidiary would not be able to effect a merger of the Acquisition Subsidiary and the Company under Section 14A:10-5.1 of the BCA. In such case, the Purchaser may, subject to numerous factors, including the number of Shares, if any, purchased pursuant to the Offer, the availability of Shares at prices acceptable to the Purchaser, the business condition and prospects of the Company, and general economic and market conditions, acquire additional Shares through the conversion of all or a portion of the Convertible Securities, privately negotiated or open market purchases, subsequent tender or exchange offers, or by any other means the Purchaser deems advisable on such terms and at such prices as it determines (which may be more or less than the price of the Offer) to bring the ownership of the Purchaser (and, in turn, the Acquisition Subsidiary) to at least 90% of the outstanding Shares. Thereafter, the Acquisition Subsidiary could effect a merger under Section 14A:10-5.1 of the BCA without a vote or consent of the Company's stockholders and without action by the Company's board of directors. In such a case, such merger would be effected on such terms and at such prices as the Purchaser may determine (which may be more or less than the price being paid per Share in the Offer). Upon consummation of the Offer, the Shares likely will be held of record by fewer than 300 persons. Therefore, the Purchaser may cause the Company to apply for termination of registration of the Shares under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). In addition, because the current bid price for the Shares is less than the minimum required for continued listing on the NASDAQ SmallCap Market, the Company expects that the Shares likely will be deleted from the SmallCap Market in the future. If the Purchaser does not own at least 90% of the Shares, the Purchaser may elect not to proceed with a merger or other transaction that would cash out non-tendering unaffiliated stockholders following the Offer. Thus, following the consummation of the Offer, certain unaffiliated persons may remain stockholders of the Company, likely resulting in certain adverse effects to such persons, including an inability to subsequently liquidate their Shares. See "THE TENDER OFFER - Effect of the Offer on the Market for Shares; Registration Under the Exchange Act and SmallCap Market Listing." The Purchaser is offering to buy any and all of the outstanding Shares. Approximately 75% of the Shares (84.5% of the Shares after giving effect to the conversion of the Convertible Securities held by the Purchaser or its members) are beneficially owned by the Purchaser and will not be tendered. The Merger If, following consummation of the Offer, the Acquisition Subsidiary owns at least 90% of the outstanding Shares, the Purchaser intends, subject to certain conditions, to effect the Merger. The Company will be the surviving corporation of the Merger (the "Surviving Corporation"). At the effective time of the Merger (the "Effective Date"), each Share other than those owned by the Acquisition Subsidiary or the Company will be converted into and represent the right to receive $1.55 net in cash. Each Share held by the Acquisition Subsidiary and each Share held by the Company will be cancelled and retired without payment. The Shares of the Acquisition Subsidiary (all of which are owned by the Purchaser) will be converted into 100 shares of the Surviving Corporation in the aggregate. In order to consummate the Merger, the Purchaser (and, in turn, the Acquisition Subsidiary) must own at least 90% of the outstanding Shares. All stockholders, whether tendering their Shares or as a result of receiving cash in the Merger, shall receive the same amount of consideration per Share, except stockholders who exercise their dissenters' rights provided hereby. See "SPECIAL FACTORS - Notice of Plan of Merger; Dissenters' Rights." Fairness of the Offer and the Merger; Recommendation of the Board of Directors At a meeting held on April 12, 1995, the Independent Committee unanimously determined to recommend that the Board approve the Offer and the Merger. At a meeting held on April 12, 1995, the Board, based on the recommendation of the Independent Committee, approved the Offer and the Merger and determined that the Offer and the Merger are fair, from a financial point of view, and reflect the best price available to the unaffiliated stockholders of the Company (other than the Purchaser and any affiliate thereof). In reaching its conclusions, the Independent Committee considered a number of factors, including but not limited to the following: (i) the Company's financial condition and results of operations, including its consistent and substantial net losses since its initial public offering in 1989. As described above, the Company has experienced a substantial decline in its net worth (from $5,972,000 at February 27, 1990 to $1,283,000 at November 27, 1994) and the Company's accumulated deficit at November 27, 1994 was $5,840,000. The Company anticipates that it will incur a net loss of approximately $225,000 (without giving effect to the Leases Adjustment) for the fiscal year ended February 26, 1995. See "SPECIAL FACTORS - Background of the Company and the Offer;" (ii) the Company's current business and future prospects; including that such businesses generally do not lend themselves to the Company remaining a public company. As described above, although the Company's Cinnabon bakery franchises located in New Jersey generally are successful and provide the bulk of the operating income of the Company, the Company believes there are very limited opportunities to open additional Cinnabon bakery franchises in regional shopping malls in New Jersey because there are a limited number of such malls that have the necessary high customer traffic volume to support a successful Cinnabon bakery franchise and, in such regional malls that do have the necessary high customer traffic volume, there are only a limited number of stores which offer suitable location and store size for a Cinnabon bakery. Also, as described above, the Company's other business -- its Markers restaurant, Willie Mays Chicken locations and New England Cinnabon bakery-franchises -- generally do not generate the revenues necessary which would make such business appropriate for expansion. See "SPECIAL FACTORS - Background of the Company and the Offer;" (iii) that the purchase price represents a substantial premium over recent market prices and recent trading activity of the Shares and that the Offer and the Merger will enable the Company's stockholders to sell their Shares at a premium in an otherwise relatively illiquid market See "SPECIAL FACTORS - Purpose of the Offer and the Merger" and "THE TENDER OFFER - Price Range of Shares; Dividend Information;" (iv) that the purchase price represents a substantial premium to the net book value of the Shares (which as of November 27, 1994 and February 27, 1994 was $.59 and $.75 per Share, respectively) and liquidation value of the Company, and the potential value to the stockholders from an orderly sale of the Company's assets, including that a sale of the Company's assets would be difficult because, (i) with respect to the Willie Mays Chicken locations, those entities are generally not profitable and any such sale would require the consent of Willie Mays, which may not be granted; (ii) with respect to the Company's Markers restaurant, the such restaurant does not generate substantial net income and a competing restaurant is expected to open in the financial complex where such restaurant is located; and (iii) with respect to the Company's Cinnabon bakery franchises, there are substantial limitations imposed by the franchisor with respect to any such transfer and the limited opportunities for expansion thereof. See "SPECIAL FACTORS - Opinion of Financial Advisor;" (v) possible alternatives to the Offer and the Merger, including the Company's going concern value and its continuing to operate as a public entity. See SPECIAL FACTORS - Purpose of the Offer and the Merger;" (vi) the terms and conditions of the Offer and the Merger, including a purchase price higher than the recent market price for the Shares, the lack of financing as a condition of either the Offer or the Merger, and that all unaffiliated stockholders will receive the same price and form of consideration for their Shares, whether in the Offer or the Merger; (vii) the oral presentations made by the Financial Advisor to the Independent Committee at a meeting held on April 12, 1995 as to various financial and other considerations deemed relevant to the evaluation of the Offer and the Merger; (viii the written opinion of the Financial Advisor, a copy of which is attached hereto as Schedule III, that the Offer and Merger are fair, from a financial point of view, to the unaffiliated stockholders; and (ix) the belief on the part of members of the Independent Committee, based upon their familiarity with and investigation regarding the Company's business, its current financial condition and results of operations, and its future prospects, that the cash consideration to be paid in the Offer and the Merger fairly reflects the Company's value and represents, in their belief, the highest value that could be obtained by the stockholders of the Company in a sale of the Company and that the receipt of a higher bid, either from the Purchaser or a third party, was not a realistic possibility. In view of the wide variety of factors considered in connection with this evaluation, the Independent Committee did not find it practicable to, and did not, quantify or otherwise assign relative weights to the factors considered in making its determination. While the Board believes that the Offer is fair, from a financial point of view, the Board determined that it would make no recommendation to the stockholders of the Company regarding their respective decisions to tender or refrain from tendering Shares pursuant to the Offer. The Company is unable to take a position with respect to a recommendation of the Offer because the Company believes that each stockholder should evaluate the Offer in light of his individual circumstances and should make his own decision whether to tender Shares pursuant to the Offer based on the tax and other consequences of the Offer which may be unique to each individual stockholder. The Purchaser, including each of its principals, believes that the Offer and Merger are fair to unaffiliated stockholders. This conclusion is based upon factors substantially similar to those considered by the Independent Committee set forth as (i) through (ix) above, including an independent evaluation by the Purchaser and its principals of, among other things, the following factors: (a) the Company's financial condition and results of operations, including its consistent and substantial net losses since its initial public offering in 1989. As described above, the Company has experienced a substantial decline in its net worth (from $5,972,000 at February 27, 1990 to $1,283,000 at November 27, 1994) and the Company's accumulated deficit at November 27, 1994 was $5,840,000. The Company anticipates that it will incur a net loss of approximately $225,000 (without giving effect to the Leases Adjustment) for the fiscal year ended February 26, 1995. See "SPECIAL FACTORS - Background of the Company and the Offer;" (b) the Company's current business and future prospects; including that such businesses generally do not lend themselves to the Company remaining a public company. As described above, although the Company's Cinnabon bakery franchises located in New Jersey generally are successful and provide the bulk of the operating income of the Company, the Company believes there are very limited opportunities to open additional Cinnabon bakery franchises in regional shopping malls in New Jersey because there are a limited number of such malls that have the necessary high customer traffic volume to support a successful Cinnabon bakery franchise and, in such regional malls that do have the necessary high customer traffic volume, there are only a limited number of stores which offer suitable location and store size for a Cinnabon bakery. Also, as described above, the Company's other business -- its Markers restaurant, Willie Mays Chicken locations and New England Cinnabon bakery-franchises -- generally do not generate the revenues necessary which would make such business appropriate for expansion. See "SPECIAL FACTORS - Background of the Company and the Offer;" (c) that the purchase price represents a substantial premium over recent market prices and recent trading activity of the Shares and that the Offer and the Merger will enable the Company's stockholders to sell their Shares at a premium in an otherwise relatively illiquid market See "SPECIAL FACTORS - Purpose of the Offer and the Merger" and "THE TENDER OFFER - Price Range of Shares; Dividend Information;" (d) that the purchase price represents a substantial premium to the net book value of the Shares (which as of November 27, 1994 and February 27, 1994 was $.59 and $.75 per Share, respectively) and liquidation value of the Company, and the potential value to the stockholders from an orderly sale of the Company's assets, including that a sale of the Company's assets would be difficult because, (i) with respect to the Willie Mays Chicken locations, those entities are generally not profitable and any such sale would require the consent of Willie Mays, which may not be granted; (ii) with respect to the Company's Markers restaurant, the such restaurant does not generate substantial net income and a competing restaurant is expected to open in the financial complex where such restaurant is located; and (iii) with respect to the Company's Cinnabon bakery franchises, there are substantial limitations imposed by the franchisor with respect to any such transfer and the limited opportunities for expansion thereof. See "SPECIAL FACTORS - Opinion of Financial Advisor;" (e) the possible alternatives to the Offer and the Merger, including the Company's going concern value and its continuing to operate as a public entity See "SPECIAL FACTORS - Background of the Company and the Offer" and "--Purpose of the Offer and the Merger;" (f) the terms and conditions of the Offer and the Merger, including a purchase price higher than the recent market price for the Shares, the lack of financing as a condition of either the Offer or the Merger, and that all unaffiliated stockholders will receive the same price and form of consideration for their Shares, whether in the Offer or the Merger; (g) the written opinion of the Financial Advisor, a copy of which is attached hereto as Schedule III, that the Offer and Merger are fair, from a financial point of view, to the unaffiliated stockholders; and (h) the belief on the part of the Purchaser and its principals, based upon their familiarity with the Company's business, its current financial condition and results of operations, and its future prospects, that the cash consideration to be paid in the Offer and the Merger fairly reflects the Company's value and represents, in its belief, the highest value that could be obtained by the stockholders of the Company in a sale of the Company and that the receipt of a higher bid from a third party was not a realistic possibility. See "SPECIAL FACTORS - Background of the Company and the Offer." In the view of the Purchaser and its principals, the consideration to be paid to unaffiliated stockholders in the Offer and the Merger is equal to or higher than a valuation of the Shares using any reasonable methodology or set of assumptions. However, the Purchaser and its principals did not specifically determine the liquidation or value or value from an orderly sale of the Company's assets. Although (i) the Offer and the Merger do not require the approval of at least a majority of the unaffiliated stockholders and (ii) the Independent Committee did not retain an unaffiliated representative to negotiate the terms of the Offer and the Merger with the Purchaser on behalf of the unaffiliated stockholders, the Purchaser and its principals believe the Offer and the Merger are fair to unaffiliated stockholders. The basis for this determination are that the terms of the Offer and the Merger were negotiated on behalf of the unaffiliated stockholders of the Company by the Independent Committee, which retained the services of the Financial Advisor to advise it with respect to the fairness of the Offer and the Merger and which Independent Committee was represented by independent counsel who met with representatives of the Purchaser, and in consultation with the Financial Advisor, advised the Independent Committee on issues of valuation and fairness with respect to the Offer and the Merger. In addition, the members of the Independent Committee, along with their independent counsel and the Financial Advisor, conducted a detailed and thorough investigation and analysis of all factors they deemed relevant to determine the fairness, from a financial point of view, of the terms of the Offer and the Merger. Opinion of Financial Advisor At its meeting on April 12, 1995 to consider the Offer and Merger, the Independent Committee received the opinion of American Appraisal that, as of such date, the cash consideration of $1.55 per Share to be received by stockholders of the Company pursuant to the terms of the Offer and Merger, is fair to the stockholders of the Company (other than the Purchaser) from a financial point of view. American Appraisal analyzed the amount of consideration offered by the Purchaser, and did not come up with the amount independently. American Appraisal's opinion related only to the consideration to be paid by the Purchaser pursuant to the Offer and Merger. The full text of American Appraisal's written opinion, which summarizes the assumptions made, procedures followed and matters considered in connection with such opinion, is attached as Schedule III to this Offer to Purchase and is incorporated herein by reference. In addition to being attached as Schedule III, a copy of American Appraisal's written opinion is available for inspection and copying at the principal offices of the Purchaser and the Company during normal business hours. Stockholders of the Company are urged to read the opinion in its entirety, especially with regard to the assumptions made and matters considered by American Appraisal. In connection with its opinion, American Appraisal reviewed, among other things, a draft dated April 11, 1995 of each of the Schedule 14D-1 and Schedule 13E-3 to be filed by the Purchaser, as well as each of the Company's publicly filed reports, with the Securities and Exchange Commission (the "Commission") and certain internal financial analyses and calendar year 1995 forecasts for the Company prepared by its management. The calendar year 1995 forecasts consisted of budgets internally prepared by management of the Company during 1994 which indicated that the Company's Markers restaurant, Willlie Mays Chicken locations and Cinnabon bakery franchises would achieve Net Operating Income of approximately $176,000, $100,000 and $1,029,000, respectively, for calendar year 1995 and approximately $42,000, $11,500 and $186,000, respectively, for the calendar quarter ended March 31, 1995 (the "First Quarter"). The actual results for such businesses for the First Quarter was that the Company's Markers restaurant, Willlie Mays Chicken locations and Cinnabon bakery franchises achieved Net Operating Income of approximately $26,000, $6,500 and $200,000, respectively. The Company anticipates that the results of operations of its Willie Mays Chicken locations and its Cinnabon bakery franchises for the remainder of calendar year 1995 will be consistent with the calendar year 1995 forecasts but that the results of operations for its Markers restaurant for calendar year 1995 will result in substantially less Net Operating Income then projected in the calendar year 1995 forecasts. However, American Appraisal did not take such anticipated negative results into consideration in completing its evaluation. No special assumptions were made in connection with such projections other than that such businesses would continue to operate consistent with existing practices and there would be no material change to the consumer demand for such businesses, whether due to a change in general economic conditions in the regions such businesses are located or otherwise. American Appraisal also held discussions with members of the senior management of the Company (who generally are the members of the Purchaser) regarding the Company's assets and liabilities, past and current business operations, financial condition and future prospects. In addition, American Appraisal reviewed the reported price and trading activity for the Shares, compared certain financial and stock market information for the Company with similar information for certain other companies and performed such other analyses and studies as American Appraisal deemed appropriate. American Appraisal relied without independent verification upon the accuracy and completeness of all of the financial and other information reviewed by it for purposes of its opinion and assumed that the financial forecasts for calendar year 1995 provided to it were reasonably prepared on a basis reflecting the best currently available estimates and judgments of the management of the Company (who generally are the members of the Purchaser) as to its expected future financial performance as currently configured and after giving effect to the Merger. In addition, American Appraisal has not made an independent evaluation or appraisal of the fixed and intangible assets of the Company or any of its respective subsidiaries and American Appraisal has not been furnished with any such evaluation or appraisal. The following is a summary of certain financial analyses performed by American Appraisal in connection with providing its written opinion, dated April 12, 1995, to the Independent Committee. American Appraisal reviewed these financial analyses with the Independent Committee at a meeting on April 12, 1995. American Appraisal reviewed information regarding recently announced and completed mergers and acquisitions of public and privately held companies that were engaged in the restaurant and fast food industries. The terms and conditions of these transactions, including the consideration offered, were analyzed for the purpose of measuring the prices paid for the transactions in relation to the sales revenues and earnings before depreciation, interest, taxes and amortization ("EBDITA") reported by the acquired companies prior to the date of their respective transactions. While several mergers and acquisitions of restaurant and fast food company franchisee operations were reported during this period, there were no transactions that involved businesses considered adequately comparable to the Company in terms of mix of restaurant businesses, size, regional market scope, operating history and growth expectations. Accordingly, American Appraisal did not believe it appropriate to formulate an opinion of value for the Shares from this analysis. For the purpose of evaluating the current market price quotations of the Shares, American Appraisal searched for publicly held restaurant companies in order to (i) evaluate their stock market valuations and their relationship to the companies' operating performance and (ii) correlate these market valuation/operating performance relationships to the business and operating performance of the Company. The search focused on publicly held restaurant and fast food franchisee-based companies comparable to the Company in terms of (i) revenue size and operating history, (ii) regional market scope, (iii) financial condition and (iv) growth expectations. While several public companies were primarily franchisee operators of fast food restaurants, none were found that were comparable to the Company in terms of size, nature of franchise operations, operating history and growth expectations. Accordingly, American Appraisal did not believe it to be appropriate to formulate an opinion as to a value for the Shares from this analysis. To arrive at its opinion with regard to the Shares, American Appraisal relied primarily upon estimates of current market values for the Company's underlying restaurant and Cinnabon bakery business, assuming (i) a hypothetical orderly sale of such businesses (individually to different buyers or in the aggregate to one buyer), (ii) that only the Cinnabon bakery franchises would achieve their calendar year 1995 projections, (iii) that there would be certain costs associated with the sale of such businesses, (iv) that a buyer would be willing to pay a multiple of EBDITA for such businesses of up to 4.5 times EBDITA and (v) no capital gain taxes would be paid by the Company on any such sale. American Appraisal also assumed that there would be no material change to the consumer demand for such businesses, whether due to a change in general economic conditions in the regions such businesses are located or otherwise. For this purpose, American Appraisal developed estimates of the current sale value of (i) the total chain of Cinnabon bakeries, (ii) the 2 Willie Mays fast food restaurants, (iii) the Markers restaurant and (iv) the Company's general partnership interest in the WMCC Partnership. In doing so, American Appraisal prepared a report for the Independent Committee summarizing its methodology of calculating such current sale values. Such report took the estimated calendar year 1995 gross revenues for such businesses (which were $6,150,000, $1,085,000 and $1,660,000, respectively, for the Company's Cinnabon bakery franchises, Willie Mays Chicken locations and Markers restaurant (and which, as noted above, have not been achieved by the Markers restaurant and Willie Mays Chicken locations for the First Quarter)) and derived therefrom an estimated EBDITA. American Appraisal then subtracted from the EBDITA for such businesses an assumed overhead factor of 5% of the estimated calendar year 1995 gross revenues of the Cinnabon bakery franchises and 4% of the estimated calendar year 1995 gross revenues of the Willie Mays Chicken locations and the Markers restaurant, resulting in an adjusted EBDITA of $721,500, $56,600 and $108,600, respectively, for the Company's Cinnabon bakery franchises, Willie Mays Chicken locations and Markers restaurant (the "Adjusted EBDITA"). The Adjusted EBDITA for each such business was then multiplied by a low and high acquisition multiple of 4 and 4.5, 3 and 3.5 and 2.5 and 3, respectively, for the Company's Cinnabon bakery franchises, Willie Mays Chicken locations and Markers restaurant, resulting in an orderly sale value range of $2,890,000 to $3,250,000, $170,000 to $200,000 and $270,000 to $330,000, respectively, for the Company's Cinnabon bakery franchises, Willie Mays Chicken locations and Markers restaurant. The current sale value of the Company's interest in the WMCC Partnership was valued at $30,000. Added to these values was the current book value of the Company's consolidated working capital and other investments assets as of February 27, 1995, resulting in a gross sale value of the Company's operating businesses, working capital and investment assets. Subtraction of the face value of the Secured Convertible Debenture from this amount resulted in an estimate of the consolidated net asset value of the Company's total stockholder's equity. After subtraction from net asset value of probable selling and other transaction costs (estimated to be 3% of the total sale value of the businesses), American Appraisal estimated that the net asset value of total stockholders' equity, based on the orderly sale of its business premise, ranged from $1.32 to $1.57 per Share. American Appraisal also believed that additional value to the Shares was attributed to the Company's current net operating loss carryforwards ("NOLs"), estimated to be approximately $4 million. The potential use of these NOLs by the Company and/or the Surviving Corporation is dependent on the extent that they will report taxable income for federal tax purposes over the eligibility period of the NOLs. The difficulty to estimate future operating results, including taxable income, precludes accurate measurement of the use of the NOLs by the Company or the Surviving Corporation. However, guided by certain broad assumptions as the probable taxable income projected by the Company over the eligibility period of the NOLs, American Appraisal concluded that the value attributable to NOLs was approximately $.10 per Share. American Appraisal recognized that there is no assurance that the NOLs will be utilized by the Company and/or the Surviving Corporation. American Appraisal did not perform a discounted cash flow analysis with respect to the Company's future operations because financial estimates of prospective operations beyond the year ended December 31, 1995 were not readily ascertainable by the Company's management. However, in view of the foregoing analyses, American Appraisal believed such analysis was not necessary for purposes of determining the fairness of the Offer and Merger. In addition, American Appraisal did not consider the tax consequences of the Offer and Merger as part of its fairness determination. The preparation of a fairness opinion is a complex process and is not necessarily susceptible to partial analysis or summary description. While American Appraisal considered many factors, none were dispositive and none were given any particular weight in rendering its fairness opinion. Selecting portions of the analyses or of the summary set forth above, without considering the analyses as a whole, could create an incomplete view of the processes underlying American Appraisal's opinion. In arriving at its fairness determination, American Appraisal considered the results of all such analyses. No company or transaction used in the above analyses as a comparison is very comparable to the Company or the contemplated transaction. The analyses were prepared solely for purposes of American Appraisal providing its opinion to the Independent Committee as to the fairness of the consideration to the holders of the Shares and do not purport to be appraisals or necessarily reflect the prices at which businesses or securities actually may be sold. Analyses based upon forecasts of future results for calendar year 1995 are not necessarily indicative of actual future results, which may be significantly more or less favorable than suggested by such analyses. Because such analyses are inherently subject to uncertainty, being based upon numerous factors or events beyond the control of the parties or their respective advisors, none of the Company, American Appraisal or any other person assumes responsibility if future results are materially different from those forecasts. As described above, American Appraisal's opinion and presentation to the Independent Committee was one of many factors taken into consideration by the Board in making its determination. The foregoing summary does not purport to be a complete description of the analyses performed by American Appraisal and is qualified by reference to the written opinion of American Appraisal set forth in Schedule III to this Offer to Purchase. American Appraisal, a worldwide valuation consulting firm, as part of its business, is continually engaged in the valuation of businesses and their securities in connection with mergers and acquisitions, competitive biddings, private placements and valuations for estate, corporate and other purposes. The Independent Committee selected American Appraisal as its financial advisor because American Appraisal is an internationally recognized appraisal and valuation firm that has experience in transactions similar to the Offer and the Merger. American Appraisal does not effect transactions or hold positions in the securities of the Company. The Purchaser and its principals, although not expressly adopting the valuation determined by the Financial Advisor, believe that the range of values of $1.32 to $1.57 per Share (without giving effect to the approximately $4 million of NOLs) is appropriate and that the Purchase Price of $1.55 per Share is at the very high end of such range. Also, even after giving effect to the Financial Advisor's valuation of the NOLs (which the Financial Advisor describes above as "precluding accurate measurement of their use" and being based on "certain broad assumptions"), the Purchase Price of $1.55 per Share is above the mid-point of the range of values determined by the Financial Advisor. Interests of Certain Persons in the Offer and the Merger; Potential Conflicts of Interest In considering the recommendation of the Independent Committee and the approval of the board of directors as to the fairness of the Offer and the Merger, stockholders should be aware that the Purchaser and certain members of management and of the board of directors have interests described below which present them with inherent conflicts of interest with respect to the Offer and the Merger. In particular, Scott M. Gillman, the Chairman of the Board, Chief Executive Officer and Principal Financial and Accounting Officer of the Company, is one of the three members of the Purchaser and owns an approximate one-third equity interest in the Purchaser. Marc A. Gillman, the President and Chief Operating Officer of the Company and the brother of Scott M. Gillman, is one of the three members of the Purchaser and owns an approximate one-third equity interest in the Purchaser. Richard Gillman, the former Chairman of the Board of the Company and the father of Scott M. Gillman and Marc A. Gillman, is one of the three members of the Purchaser and owns an approximate one-third equity interest in the Purchaser. See "THE TENDER OFFER - Certain Information Concerning the Company and the Purchaser" and Schedule I. The table set forth on Schedule I attached hereto and incorporated herein by reference lists the Share ownership in the Company of all directors and officers of the Company. Neither the Purchaser or any of the Gillmans will be tendering their Shares. The Purchaser has been advised by Ronald Winarick, the only other officer or director of the Company that owns Shares, that he will be tendering the 35,000 Shares owned by him. Pursuant to the Company's Restated Certificate of Incorporation, the Company has limited the personal liability of its directors and officers to the Company and its stockholders for damages to the maximum extent permitted by New Jersey law. In addition, the Company's Restated Certificate of Incorporation provides for the exculpation of directors and officers of the Company for acts and omissions in violation of their fiduciary duties. Under current New Jersey law, however, liability is not limited in the case of a breach of a directors or officer's duty of loyalty to the Company or its stockholders, the failure to act in good faith, the knowing violation of law or the obtainment of an improper personal benefit. The effect of these provisions of the Company's Restated Certificate of Incorporation may be to limit possible claims which otherwise may be made against the directors and officers of the Company. Except for stock options the exercise price of which is less than the Purchase Price and which will be terminated without consideration in connection with the Merger, neither member of the Independent Committee has any financial, ownership or other interest in the Purchaser. The board of directors and the members of the Independent Committee were aware of the conflicts of interest mentioned above and considered them among the other matters described in "SPECIAL FACTORS - Fairness of the Offer and the Merger; Recommendation of the Board of Directors." Plans for the Company After the Offer and the Merger Following the Offer and Merger, the board of directors and management of the Surviving Corporation likely will consist of Scott M. Gillman, Marc A. Gillman and Ronald Winarick. As a future business plan for the Surviving Corporation, the Purchaser intends not only to continue the efforts of survival and stabilization, but to also take a number of new actions in an effort to find profitable areas, and areas appropriate for expansion. Following the consummation of the Offer and the Merger, the Purchaser intends to conduct a detailed review of the Surviving Corporation, including its assets, corporate structure, capitalization, operations, properties, policies, management and personnel and to consider what, if any, changes would be desirable in light of the circumstances which then exist. After such review, changes could include the acquisition or disposition of assets or other changes in the Surviving Corporation's capitalization, corporate structure or business. Specifically, the Purchaser contemplates that it likely will focus substantial further attention on developing the Surviving Corporation's Willie Mays Country Chicken concept. In connection with such development, the Purchaser expects that it may have to substantially modify such concept and anticipates that it may have to contribute significant additional capital to the Surviving Corporation. If the Purchaser believes the further development of the Willie Mays Country Chicken concept proves or may prove successful, it may seek external financing in connection therewith, and believes it may be able to obtain such financing, especially to the extent that the Purchaser invests substantial additional capital therein. If the Purchaser is able to attract such external financing, the Purchaser anticipates that it may pursue public market financing for the further development and expansion of the Willie Mays Country Chicken concept, either alone or in combination with one or more other business concepts. With respect to the Cinnabon bakery franchises, the Purchaser currently intends that it will continue to operate the Cinnabon locations consistent with current practices and may pursue the limited number of viable expansion possibilities for additional Cinnabon bakeries. In order to do so, the Purchaser anticipates that it may have to contribute additional capital to the Surviving Corporation. With respect to the Company's existing Markers Restaurant, the Purchaser currently intends that it will continue to operate such restaurant consistent with current practices, at least for the remaining 4 years of such restaurant's existing lease term. The foregoing is only a general description of the Purchaser's preliminary thoughts with respect to its future plans for the Surviving Corporation upon the consummation of the Offer and the Merger. Except for the general business concepts described above, some or all of which may not be able to be pursued or completed by the Purchaser, the Purchaser has no present plans or proposals that would result in an extraordinary corporate transactions such as the merger, reorganization, liquidation or sale or transfer of a material amount of assets involving the Company or any of its subsidiaries, or any material changes to the Company's capitalization, dividend policy, corporate structure or businesses. In addition, given the existing financial condition of the Company and the limited possibilities presented by it, it is conceivable that the Purchaser may substantially revise some or all of the plans generally described herein, or may pursue plans fundamentally different than those described herein. However, the Purchaser is not currently aware of any such specific revisions or changes. As described above, as of February 26, 1995, the Company had approximately $4 million of NOLs which may be used by the Company (or the Surviving Corporation) to offset taxable income for federal income tax purposes in future years. To the extent the Company (or the Surviving Corporation) otherwise may have taxable income in future years, such taxable income would be reduced by the NOLs. However, under Section 382 of the Internal Revenue Code, the deductibility of these NOLs would be substantially limited if there were a change of 50% or more of the stock ownership of the Company (or the Surviving Corporation) occurring within a 2-year period. The limitation imposed by Section 382 of the Internal Revenue Code will not apply to the Offer or the Merger, but such limitation effectively limits the use of such NOLs by any entity other than one in which Scott M. Gillman, Marc A. Gillman and/or Richard Gillman own a substantial percentage of the outstanding shares. See "SPECIAL FACTORS - Opinion of Financial Advisor." If the Purchaser, either through the contribution by it of substantial additional capital to the Surviving Corporation, the securing of third party financing, the contribution to the Surviving Corporation of substantial other assets owned by or acquired by the Purchaser, the change in business plan or change in performance of the Surviving Corporation's operations, or one or more of the foregoing in any combination, is able to attract the interest of the public markets in the Surviving Corporation (or any successor entity which may at that time include assets now or hereafter owned by the Purchaser or the Surviving Corporation), the Purchaser anticipates that it may seek to complete a public offering of equity in the Surviving Corporation (or any successor entity). The Purchaser currently has no definitive plans to do so and there can be no assurance that the Purchaser ever will be able to attract such public market financing. Notice of Plan of Merger; Dissenters' Rights This Offer to Purchase shall serve as notice to all stockholders that the board of directors of the Acquisition Subsidiary has, contingent upon the Acquisition Subsidiary obtaining at least 90% of the Shares, authorized the merger of the Acquisition Subsidiary with and into the Company pursuant to the plan of merger attached as Schedule IV (the "Plan of Merger") adopted by the board of directors of the Acquisition Subsidiary. The Plan of Merger provides that the holders of Shares not owned by the Acquisition Subsidiary or the Company will be entitled to receive $1.55 in cash per Share. Under New Jersey law, Section 14:11-1 of the BCA, stockholders who receive cash in exchange for their Shares as a result of the Offer and the Merger will not have dissenters' rights. However, the Purchaser nonetheless will grant dissenters' rights to record holders of Shares as provided herein. The following is a description of the dissenters' rights that will be made available by the Purchaser. Any stockholder who contemplates the assertion of the dissenters' rights as provided herein is urged to consult his own counsel. A stockholder who exercises the dissenters' rights as provided herein will cease to have any rights as a stockholder, and any dissenters' rights will be limited to those expressly provided herein. Record holders of Shares who desire to exercise their dissenters' rights must satisfy all of the following conditions. Any such holder of Shares must be a stockholder of record of the Company from the date he makes a written demand for dissenters' rights through the date the Merger is effective and must continuously hold his Shares throughout the period between such dates. Stockholders who desire to exercise their dissenters' rights must not tender their Shares. If, as is anticipated, the Acquisition Subsidiary is able to effect the Merger under BCA Section 14A:10-5.1 without taking a vote of the stockholder's of the Company, a stockholder of the Company will have the right to make a demand for the payment of the fair value of his shares within 30 days (the "Demand Time") after the date this Offer to Purchase, which includes a copy of the Plan of Merger as Schedule IV, is mailed to such stockholder. A demand for payment of fair value should be executed by or for the stockholder of record fully and correctly, exactly as such stockholder's name appears on the certificate or certificates representing his Shares. If the Shares are owned of record by more than one person, as in a joint tenancy or tenancy in common, such demand must be executed by all joint owners. An authorized agent, including an agent for two or more joint owners, may execute the demand for a stockholder of record; however, the agent must identify the record owners and expressly disclose the fact that, in exercising the demand, such person is acting as agent for the record owner. If a stockholder holds Shares through a broker who in turn holds the shares through a central securities depositary nominee such as Cede & Co., a demand for dissenters' rights for such Shares must be made by or on behalf of the depositary nominee and must identify the depositary nominee as the holder of record. A record owner, such as a broker, who holds Shares as a nominee for others, may exercise dissenters' rights with respect to the Shares held for all or less than all beneficial owners of Shares as to which such person is the record owner. In such case, the written demand must set forth the number of Shares covered by such demand. A stockholder who elects to exercise dissenters' rights must mail or deliver his written demand within the Demand Time to the Purchaser, Suite 508B, 5N Regent Street, Livingston, New Jersey 07039 Attention: Secretary. The written demand for payment of the fair value of Shares must specify the stockholder's name and mailing address, the number of Shares owned, and a statement that the stockholder is thereby demanding appraisal of his Shares. Not later than 20 days after demanding payment for his Shares, a stockholder must submit the certificate or certificates representing his Shares to the Purchaser for notation thereon of such demand, whereupon such certificate or certificates shall be returned to such stockholder. Within 20 days after the Effective Date, the Company will provide notice of the Effective Date to all stockholders who have complied with these requirements and have not tendered their Shares. Upon written request, the Surviving Corporation shall furnish each stockholder who has complied with these requirements a statement setting forth the aggregate number of Shares with respect to which demands for appraisals have been received and the aggregate number of holders of such Shares. The Surviving Corporation will not provide a dissenting stockholder with any financial statements other than those being provided as Exhibit II to this Offer. If after 40 days from the expiration of the Demand Time, the Surviving Corporation and the stockholder do not agree upon fair value, a stockholder that has properly exercised his dissenters' rights can make a written demand upon the Surviving Corporation that it commence an action in Superior Court of New Jersey (the "Court") for a determination of fair value of the Shares. Such written demand by the stockholder must be made on the Surviving Corporation within 10 days after the expiration of such 40-day period. If the stockholder makes a timely demand upon the Surviving Corporation, but the Surviving Corporation has not commenced an action within 10 days of such demand, the stockholder may commence such action on behalf of the Surviving Corporation. A stockholder will then have 10 days to commence such an action on behalf of the Surviving Corporation. If no petition is filed within this time period, all dissenting stockholders lose their right to an appraisal and have the right to receive $1.55 per Share. If a petition for an appraisal is timely filed, all stockholders who have complied herewith shall become entitled to such a determination. The Court likely will hold a hearing on such petition through which it will determine the fair value of the Shares owned by such stockholders. The appraisal will be based upon the Court's determination of the fair value of such shares, exclusive of any appreciation or depreciation of value arising from the accomplishment or expectation of the Merger. In determining fair value, the Court likely will take into account all relevant factors. Generally, proof of value by any techniques or methods which are generally considered acceptable in the financial community and otherwise admissible in court likely will be considered by the Court. The Court in its discretion may appoint an appraiser to receive evidence and report to the Court on the question of fair value. The fair value of the Shares determined by the Court could be more than, the same as or less than the consideration the stockholders are to receive pursuant to the Offer and the Merger if they do not seek appraisal of the Shares. Opinions of investment banking firms as to fairness, from a financial point of view, are not binding on the Court. The cost of the appraisal proceeding will be determined by the Court and levied against the parties as the Court deems equitable under the circumstances. Upon application of a dissenting stockholder, and if it is determined that an offer of payment made by the Surviving Corporation was not made in good faith, the Court may order that all or a portion of the expenses incurred by any dissenting stockholder in connection with the appraisal proceeding, including without limitation reasonable attorneys' fees and fees and expenses of experts, be charged to the Surviving Corporation. In the absence of such a determination or assessment, each party bears its own attorneys' fees and fees and expenses of experts. In addition, the Court may award interest on the fair value at an interest rate the Court finds to be equitable. However, if the Court finds that refusal of any dissenting stockholder to accept an offer of payment made by the Surviving Corporation in good faith was arbitrary or otherwise not in good faith, interest likely will not be awarded. Any stockholder who has duly demanded appraisal in compliance herewith will not, after the Effective Date, be entitled to vote his Shares for any purpose or to receive payment of dividends or other distributions on such Shares, except for dividends or distributions payable to stockholders of record at a date prior to the Effective Date. Such stockholder shall cease to have any rights of a shareholder except the right to be paid the fair value of his Shares. A stockholder may withdraw his demand for appraisal only with the consent of the Surviving Corporation. If a stockholder does not comply with the requirements detailed above, the stockholder's rights to appraisal shall cease, and such stockholder shall be entitled to receive only the consideration provided in the Merger. Notwithstanding the foregoing, because the stockholders are not entitled to and do not have dissenters' rights under New Jersey law or the Company's Certificate of Incorporation, the Purchaser can give no assurance that the Court will recognize the dissenters' rights provided by the Purchaser herein or be willing to adjudicate the issue of the fair value of the Shares. In such a case, the Surviving Corporation will pay $1.55 in cash per Share for all Shares held by stockholders who otherwise wished to exercise the dissenter's rights set forth herein. Federal Tax Consequences The following description of the federal tax consequences of the ffer and the Merger is for general information only. The tax consequences for a particular stockholder will depend upon his particular circumstances. All stockholders should consult their personal tax advisors in determining the tax consequences to them arising from the Offer and the Merger, including the applicability and effect of state, local and foreign tax laws and possible changes in tax law. The following description is based upon federal income tax law in effect at this time. However, the federal income tax consequences of the Offer and the Merger will be governed by federal income tax law in effect at the time of the stockholder's recognition of income. In general, the receipt of cash by holders in exchange for shares tendered by stockholders pursuant to the Offer or surrendered pursuant to the Merger will be a taxable sale or exchange for federal income tax purposes. The receipt of cash may be subject to "backup" withholding of 31% of such case unless the stockholder either provides a correct taxpayer identification number on the Substitute Form W-9 which is included in the Letter of Transmittal with this Offer to Purchase, or is eligible for an exemption from this requirement. Exempt stockholders (including among others all corporations) are not subject to backup withholding and should indicate their exempt status on the Substitute Form W-9. A foreign stockholder may be required to certify its exempt status on Form W-8 to avoid backup withholding. Under present law, the federal income tax consequences to a stockholder all of whose Shares are tendered or surrendered and who is a citizen or resident of the United States generally will be as follows: (i) Assuming the Shares are a capital asset in the hands of the stockholder, the stockholder will, most likely, recognize a capital gain or loss as a result of the purchase pursuant to the Offer or the Merger. The capital gain or loss will be long term with respect to Shares held for more than one year and short-term with respect to Shares held for a shorter period. The amount of gain or loss recognized by a stockholder will be measured by the difference, if any, between (i) the amount of cash received pursuant to the Offer or the Merger and (ii) the cost or other tax basis of the tendered or surrendered Shares to such stockholder. (ii) In the case of a stockholder who is not a corporation, the excess, if any, of the stockholder's net long-term capital gains over net short-term capital losses recognized during 1995, including in the computation for that purpose the capital gain or loss, if any, on the Shares tendered, is subject to tax at rates of up to 28%. The excess, if any, of the stockholder's net short-term capital gains over net long-term capital losses is taxable at the rates applicable to ordinary income, for which there is a maximum rate of 39.6% in 1995. Capital losses offset capital gains to the extent thereof, and any excess capital loss can be used to offset up to $3,000 of other taxable income. (iii) In the case of a stockholder that is a corporation, the excess of the corporation's net long term gains over the corporation's net short term losses, including in the computation for that purpose the capital gain or loss, if any, on the Shares tendered, is taxed at the ordinary income tax rate of the corporation. Capital losses may be deducted only to the extent of capital gains. However, capital gain treatment with respect to the Shares tendered may not be applicable to a stockholder who is deemed to own constructively (pursuant to Section 318 of the Internal Revenue Code) Shares of any other stockholder whose Shares are not redeemed in the same transaction. Under Section 318 of the Internal Revenue Code, a stockholder may be deemed to own constructively Shares owned or constructively owned by related individuals (including the stockholder's spouse, children, grandchildren and parents) or related entities (including certain controlled corporations, partnerships, trusts and estates). Any stockholder with respect to whom related individuals or entities continue to own Shares after the transaction should consult his or her tax advisor to determine whether capital gain treatment is applicable and if not whether all of the proceeds of the sale should be treated as a dividend under Section 302 of the Internal Revenue Code. Under many tax treaties between foreign countries and the United States, the character of a distribution under tax law of the country from which the distribution is made often controls treatment of the distribution for purposes of the treaty. As a result, a transaction of a particular non-U.S. stockholder will be treated as a dividend under the United States tax rules outlined above, and it may also be treated as a dividend under many treaties. As such, the transaction may be subject to withholding as a dividend under the terms of a particular treaty, even if the transaction is otherwise characterized under the tax laws of the recipient's country or residence. No gain or loss will be recognized by the Company or the Purchaser and neither the Company nor the Purchaser will experience investment tax credit recapture as a result of the purchase pursuant to the Offer of cash payments pursuant to the Merger. If the Merger is not consummated, stockholders who do not tender Shares pursuant to the Offer will recognize no taxable gain or loss as a result of the consummation of the Offer. THE FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL INFORMATION ONLY. EACH STOCKHOLDER IS URGED TO CONSULT SUCH STOCKHOLDER'S OWN TAX ADVISOR TO DETERMINE THE PARTICULAR TAX CONSEQUENCES TO SUCH STOCKHOLDER OF THE DISPOSITION OF SHARES PURSUANT TO THE OFFER. Source and Amount of Funds The Purchaser expects the maximum aggregate cost of acquiring all outstanding shares not owned by the Purchaser, including all fees and expenses applicable to the Offer and the Merger, to be approximately $800,000. See "THE TENDER OFFER - Fees and Expenses." All funds required to consummate the Offer will be obtained from available cash on hand of the Purchaser. In addition, the funds to be used to consummate the Merger will come from cash on hand of the Purchaser. Moreover, each of the principals of the Purchaser has sufficient net worth to fund the purchase of the Shares pursuant to the Offer and the Merger. THE TENDER OFFER Terms of the Offer Upon the terms and subject to the condition of the Offer, the Purchaser will accept for payment and thereby purchase any and all outstanding Shares validly tendered on or prior to the Expiration Date and not withdrawn in accordance with "THE TENDER OFFER - Withdrawal Rights." The term "Expiration Date" means 5:00 p.m., Eastern Daylight Time, on May 15, 1995, unless the Purchaser, in its sole discretion, has extended the period of time for which the Offer is open, in which event the term "Expiration Date" will mean the latest time and date on which the Offer, as so extended by the Purchaser expires. The Purchaser also expressly reserves the right (i) to terminate the Offer and not accept for payment or pay for any Shares not theretofore accepted for payment or paid for, upon the occurrence of any of the conditions specified under "THE TENDER OFFER - Certain Conditions of the Offer" by giving oral or written notice of such delay in payment or termination to the Depositary and (ii) at any time or from time to time, to amend the Offer in any respect. The Purchaser expressly reserves the right in its sole discretion, any time or from time to time, to extend the period during which the Offer is open and thereby delay acceptance for payment of, and the payment for, any Shares, by giving oral or written notice of such extension to the Depositary. Any extension, delay in payment, termination or amendment will be followed as promptly as practicable by public announcement thereof, such announcement in the case of an extension to be issued no later than 9:00 a.m., Eastern Daylight Time, of the next business day after the previously scheduled Expiration Date. The reservation by the Purchaser of the right to delay acceptance for payment or the purchase of Shares is subject to the provisions of applicable law, which require that the Purchaser pay the consideration offered or return the Shares deposited by or on behalf of stockholders promptly after the termination or withdrawal of the Offer. All Shares not purchased pursuant to the Offer will be returned to the tendering stockholder at the Purchaser's expense as promptly as practicable following the Expiration Date. Procedure for Tendering Shares Proper Tender of Shares. For Shares to be properly tendered pursuant to the Offer: (a) the certificate of such Shares (or confirmation of receipt of such shares pursuant to the procedures for book-entry transfer set forth below), together with a properly completed and duly executed Letter of Transmittal (or facsimile thereof) with any required signature guaranteed, and any other documents required by the Letter of Transmittal, must be received on or before the Expiration Date by the Depositary at one of its addresses set forth in this Offer to Purchase; or (b) the tendering stockholder must comply with the guaranteed delivery procedure set forth below. The acceptance of Shares by the Purchaser for payment will constitute a binding agreement between the then tendering stockholder and the Purchaser upon the terms and subject to the conditions of the Offer, including the tendering stockholder's representation that (i) such stockholder has full power and authority to tender, sell, assign and transfer such Shares, and (ii) when the same are accepted for payment by the Purchaser, the Purchaser will acquire good, marketable and unencumbered title thereto, free and clear of all liens, restrictions, charges and encumbrances and will not be subject to any adverse claim. Signature Guarantees and Method Delivery. No signature guarantee is required on the Letter of Transmittal if the Letter of Transmittal is signed by the registered holder of the Shares (which term, for purposes of this Section, includes any participation in the Depository Trust Company ("DTC") or a similar book-entry transfer facility (collectively, the "Book-Entry Transfer Facilities") whose name appears on a security position listing as the holder of the Shares tendered therewith, and payment is to be made directly to such registered holder, or if Shares are tendered for the account of a member firm on a registered national securities exchange, a member of the National Association of Securities Dealers, Inc. or a commercial bank or trust company having an office, branch or agency in the United States. In all other cases, all signatures on the Letter of Transmittal must be guaranteed by an eligible guarantor institution (bank, stockbroker, savings and loan association or credit union with membership in an approved signature guarantee program), pursuant to Rule 17 Ad-15 promulgated under the Exchange Act (an "Eligible Institution"). See Instruction 2 of the Letter of Transmittal. If a certificate representing Shares is registered in the name of a person other than the signer of a Letter of Transmittal, or if payment is to be made, or Shares not purchased or tendered are to be issued, to a person other than the registered holder, the certificate must be endorsed or accompanied by an appropriate stock power, in either case signed exactly as the name of the registered holder appears on the certificate, with the signature on the certificate or stock power guaranteed by an Eligible Institution. In all cases, payment for Shares tendered and accepted for payment pursuant to the Offer will be made only after timely receipt by the Depositary of certificates for such Shares (or a timely confirmation of a book-entry transfer of such Shares into the Depository's account at one of the Book-Entry Transfer Facilities), a properly completed and duly executed Letter of Transmittal (or facsimile thereof) and any other documents required by the Letter of Transmittal. The method or delivery of all documents, including stock certificates, the Letter of Transmittal and any other required documents, is at the election and risk of the tendering stockholder. If delivery is by mail, registered mail with return receipt requested, properly insured, is recommended. Federal Income Tax Withholding. To prevent back-up federal income tax withholding equal to 31% of the gross payments made pursuant to the Offer, each stockholder who does not otherwise establish an exemption for withholding must notify the Depositary of such stockholder's correct taxpayer identification number (or certify that such taxpayer is awaiting a taxpayer identification number) and provide certain other information by completing the Substitute Form W-9 included in the Letter of Transmittal. Certain stockholders, including corporations, are not subject to the withholding and reporting requirements. Foreign stockholders who are individuals must submit Form W-9 in order to avoid back-up withholding. The Depositary will withhold 31% of the gross payments payable to a foreign stockholder unless the Depositary determines that a reduced rate of withholding or an exemption from withholding is applicable. For a discussion of certain other federal income tax consequences to tendering stockholders, see "SPECIAL FACTORS - Federal Tax Consequences." Book-Entry Delivery. The Depositary will establish an account with respect to the Shares at each of the Book-Entry Transfer Facilities for purposes of the Offer within two business days after the date of this Offer to Purchase. Any financial institution that is a participant in the Book-Entry Transfer Facility's system may make book-entry delivery of the Shares by causing such facility to transfer such Shares into the Depository's account in accordance with such facility's procedure for such transfer. Even though delivery of Shares may be effected through book-entry transfer into the Depository's account at one of the Book-Entry Transfer Facilities, a properly completed and duly executed Letter of Transmittal (or facsimile thereof), with any required signature guarantees and other required documents must, in any case, be transmitted to and received by the Depositary at one of its addresses prior to the Expiration Date, or the guaranteed delivery procedure set forth below must be followed. Delivery of the Letter of Transmittal and any other required documents to one of the Book-Entry Transfer Facilities does not constitute delivery to the Depositary. Guaranteed Delivery. If a stockholder desires to tender Shares pursuant to the Offer and such stockholder's certificates are not immediately available (or the procedures for book-entry transfer cannot be completed on a timely basis) or time will not permit all required documents to reach the Depositary before the Expiration Date, such Shares may nevertheless be tendered provided that all of the following conditions are satisfied: (a) such tender is made by or through an Eligible Institution; (b) the Depositary receives (by hand, mail, telegram or facsimile transmission), on or prior to the Expiration Date, a properly completed and duly executed Notice of Guaranteed Delivery substantially in the form the Purchaser has provided with this Offer to Purchase (indicating the price at which the Shares are being tendered); and (c) the certificates for all tendered Shares in proper form for transfer (or confirmation of book-entry transfer of such Shares into the Depository's account at one of the Book-Entry Transfer Facilities), together with a properly completed and duly executed Letter of Transmittal (or facsimile thereof) and any other documents required by the Letter of Transmittal, are received by the Depositary within five business days after the date the Depositary receives such Notice of Guaranteed Delivery. Determinations of Validity; Rejection of Shares; Waiver of Defects; No Obligation to Give Notice of Defects. All questions as to the number of Shares to be accepted and the validity for eligibility (including the time of receipt) and acceptance for payment of any tender of Shares will be determined by the Purchaser, in its sole discretion, which determination shall be final and binding on all parties. The Purchaser reserves the absolute right to reject any or all tenders it determines not to be in proper form or the acceptance of or payment for which may, in the opinion of the Purchaser's counsel, be unlawful. The Purchaser also reserves the absolute right to waive any of the conditions of the Offer and any defect or irregularity in the tender of any particular Shares. No tender of shares will be deemed to be properly made until all defects and irregularities have been cured or waived. Neither the Purchaser nor the Depositary or any other person is or will be obligated to give notice of any defects or irregularities in tenders, and none of them will incur any liability for failure to give such notice. Withdrawal Rights Except as otherwise provided in this Section, the tender of Shares pursuant to the Offer is irrevocable. Shares tendered pursuant to the Offer may be withdrawn at any time before the Expiration Date and, unless theretofore accepted for payment and paid for by the Purchaser, may also be withdrawn at any time after June 16, 1995. For a withdrawal to be effective, the Depositary must timely receive (at one of its addresses set forth in this Offer to Purchase) a written, telegraphic or facsimile transmission notice of withdrawal. Such notice of withdrawal must specify the name of the person having deposited the Shares to be withdrawn, the number of Shares to be withdrawn and the name of the registered holder, if different from that of the person who tendered such Shares. If the certificates have been delivered or otherwise identified to the Depositary, then, prior to the release of such certificates, the tendering stockholder must also submit the serial numbers shown on the particular certificates evidencing the shares and the signature on the notice of withdrawal must be guaranteed by an Eligible Institution (except in the case of Shares tendered by an Eligible Institution). If Shares have been tendered pursuant to the procedure of book-entry transfer set forth in "THE TENDER OFFER - Procedure for Tendering Shares," the notice of withdrawal must specify the name and the number of the account at the applicable Book-Entry Transfer Facility to be credited with the withdrawn Shares and otherwise comply with the procedures of such facility. All questions as to the form and validity (including time of receipt) of notices of withdrawal will be determined by the Purchaser, in its sole discretion, which determination shall be final and binding on all parties. Neither the Purchaser nor the Depositary or any other person is or will be obligated to give any notice of any defects or irregularities in any notice of withdrawal, and none of them will incur any liability for failure to give any such notice. Any Shares properly withdrawn will thereafter be deemed not tendered for purposes of the Offer. Withdrawn Shares may, however, be tendered before the Expiration Date by again following any of the procedures described in "THE TENDER OFFER - Procedure of Tendering Shares." Acceptance For Payment and Payment of Purchase Price Upon the terms and subject to the conditions of the Offer (including if the Offer is extended or amended, the terms and conditions of any such extension of amendment), the Purchaser will accept for payment, and thereby purchase, and will pay for all Shares validly tendered prior to the Expiration Date (and not properly withdrawn in the manner described in "THE TENDER OFFER - Withdrawal Rights") as soon as practical after the Expiration Date. Payment for Shares purchased pursuant to the Offer will be made by depositing the aggregate Purchase Price therefor with the Depositary, which will act as agent for tendering stockholders for the purpose of receiving payment from the Purchaser and transmitting payment to the tendering stockholders. For purposes of the Offer, ownership of tendered Shares will pass to the Purchaser, and the Purchaser will be deemed to have accepted for payment, and thereby purchased, tendered Shares, if, as and when the Purchaser gives oral or written notice to the Depositary of its acceptance of such Shares for payment. If any tendered Shares are not accepted for payment pursuant to the terms and conditions to the Offer for any reason, or if certificates representing more Shares than are tendered are submitted to the Depositary, certificates for such unpurchased or untendered Shares will be returned, without expense to the tendering stockholder (or, in the case of Shares tendered by book-entry transfer of such Shares into the Depository's account at a Book-Entry Transfer Facility in accordance with the procedures set forth in "THE TENDER OFFER - Procedure for Tendering Shares," Shares will be credited to an account maintained within such Book-Entry Transfer Facility), as promptly as practicable following the expiration, termination or withdrawal of the Offer. If, prior to the Expiration Date or prior to the Merger, the Purchaser increases the consideration offered to stockholders pursuant to the Offer or payable pursuant to the Merger, such increased consideration will be paid to all stockholders whose Shares are purchased pursuant to the Offer whether or not such Shares have been tendered prior to such increase in consideration. The Purchaser will pay all stock transfer taxes, if any, payable on the transfer to it of Shares person other than the registered owner, or if tendered certificates are registered in the name of any person other than the person signing the Letter of Transmittal, the amount of all stock transfer taxes, if any (whether imposed on the registered owner or such other person), payable on account of the transfer to such person will be deducted from the Purchase Price unless evidence satisfactory to the Purchaser of the payment of such taxes or exemption therefrom is submitted. See Instruction 7 of the Letter of Transmittal. ANY TENDERING STOCKHOLDER OR OTHER PAYEE WHO FAILS TO COMPLETE FULLY AND SIGN THE SUBSTITUTE FORM W-9 INCLUDED IN THE LETTER OF TRANSMITTAL MAY BE SUBJECT TO THE REQUIRED FEDERAL INCOME TAX WITHHOLDING OF 31% OF THE GROSS PROCEEDS PAID TO SUCH STOCKHOLDER OR OTHER PAYEE PURSUANT TO THE OFFER. SEE "THE TENDER OFFER - Procedure For Tendering Shares." Certain Conditions of the Offer Notwithstanding any other provision of the Offer, the Purchaser shall not be required to accept for payment, purchase or pay for any Shares tendered, and may terminate or amend the Offer or may postpone the acceptance for payment of, or the payment for, Shares tendered, if any time before the time of purchase of, or payment for, any such Shares, any of the following events shall have occurred: (a) there shall have been threatened, instituted or pending any action or proceeding by any government or governmental, regulatory or administrative agency or authority or tribunal or any other person, domestic or foreign, or before any court or governmental, regulatory or administrative authority or agency or tribunal, domestic or foreign, which (i) challenges the making of the Offer, or the acquisition of Shares pursuant to the Offer or the Merger or otherwise related in any manner to the Offer or the Merger; or (ii) could materially affect the business, condition (financial or other), income, operation or prospects of the Company; (b) there shall have been any action threatened, pending or taken, or approval withheld, or any statute, rule, regulation, judgment, order or injunction threatened, proposed, sought, promulgated, enacted, entered, amended, enforced or deemed to be applicable to the Offer or the Merger or any court or any government or governmental, regulatory or administrative authority or agency or tribunal, domestic or foreign, could: (i) make the acceptance for payment of, or payment for, some or all of the Shares illegal or otherwise restrict or prohibit consummation of the Offer or the Merger; or (ii) delay or restrict the ability of the Purchaser, or render the Purchaser unable, to accept for payment or pay for some or all of the Shares; or (iii) materially affect the business, condition (financial or other), income, operations or prospects of the Company or otherwise materially impair in any way the contemplated future conduct of the business of the Company; (c) any material change shall occur or be threatened to the business, condition (financial or other), income, operations, Share ownership or prospects of the Company which is material to the Company or its stockholders; (d) a tender or exchange offer for any or all of the Shares (other than the Offer), or any merger, business combination or other similar transaction with or involving the Company, shall have been proposed, announced or made by any person; (e) any entity, "group" (as that term is used in Section 13(d)(3) of the Exchange Act) or person shall have acquired, or proposed to acquire, beneficial ownership of Shares constituting more than 5% of the outstanding Shares; or (f) the Company shall have withdrawn or modified in a manner adverse to the Purchaser its approval of the Offer or the Merger. A number of states, including New Jersey, have adopted "shareholder protection" or "takeover" statutes and regulations which purport to varying degrees to be applicable to attempts to acquire securities of corporations which are incorporated or have substantial assets, stockholders, principal executive offices or principal places of business in such states. The Purchaser does not believe that the Offer or Merger is in violation of any such statutes. Should any person seek to apply any state takeover statute to the Offer or the Merger, the Purchaser would take such action as then appears desirable, and currently expects that it would contest the validity and application of any such statute in appropriate court proceedings. The foregoing conditions are for the Purchaser's sole benefit and may be asserted by the Purchaser regardless of the circumstances giving rise to any such condition (including any action or inaction by the Purchaser) or may be waived by the Purchaser in whole or in part. The Purchaser's failure at any time to exercise any of the foregoing rights shall not be deemed a waiver of any such right and each such right shall be deemed an ongoing right which may be asserted at any time and from time to time. Price Range of the Shares; Dividend Information The Shares are traded in the over-the-counter market and are quoted on the National Association of Securities Dealers Automated Quotation System ("NASDAQ") under the trading symbol "DINE". From January 28, 1994 through May 17, 1994 (the "Bulletin Board Period"), the Shares traded in the over-the-counter market and were quoted on the OTC Bulletin Board. The following table sets forth the high and low bid prices for the Shares for the periods indicated below. All prices set forth below were obtained from NASDAQ. Bid Price Fiscal 1993* Low High Quarter ended May 30, 1993 $ 5.00 $ 7.50 Quarter ended August 29, 1993 4.37 6.25 Quarter ended November 28, 1993 1.25 4.37 Quarter ended February 27, 1994 1.12 2.81 Fiscal 1994* Quarter Ended May 29, 1994 1.00 4.00 Quarter Ended August 28, 1994 1.00 4.00 Quarter Ended November 27, 1994 1.24 2.24 Quarter Ended February 26, 1995 1.00 1.24 * All prices for dates prior to February 4, 1994 are reflected as adjusted to give effect to the 1:5 combination of the Shares on February 4, 1994. All prices for dates other than during the Bulletin Board Period reflect quotations of the Shares on the NASDAQ SmallCap Market and all prices during the Bulletin Board Period reflect quotations of the Shares on the OTC Bulletin Board. The price quotations set forth above represent prices between dealers, do not include retail mark-ups, mark-downs or commissions and may not necessarily represent actual transactions. On April 12, 1995, the last trading day prior to any public announcement of the proposal by the Purchaser to acquire Shares, the closing bid price was $.87. The Company has not paid any dividends, whether in cash or in stock, on the Shares since its organization and has no plans to do so in the foreseeable future. Summary Historical Financial Information; Public Filings Set forth below is a summary of certain consolidated financial information with respect to the Company excerpted or derived from the information contained in the Company's Annual Report on Form 10-K for the Year Ended February 27, 1994 (the "Company's 1993 10-K") and the Company's Quarterly Report on Form 10-Q for the Nine Months ended November 27, 1994 (the "Company's 10-Q"). A copy of the financial statements set forth in the Company's 1993 10-K and the Company's 10-Q are reproduced as part of Schedule II hereto. More comprehensive financial information is in such reports and other documents filed by the Company with the Commission, and the following summary is qualified in its entirety by reference to such reports and other documents and all of the financial information and notes contained therein. Such reports and other documents may be inspected and copies may be obtained from the offices of the Commission in the manner set forth below. Selected Operating Data: Fiscal Year Ended Nine Months Ended _________________ _________________ (dollars in thousands, except per share amounts) Feb. 27 Feb. 28 November 27, November 28, 1994 1993 1994 1993 _______ _______ ___________ ___________ (unaudited) (unaudited) Net sales......... $9,795 $ 9,346 $ 6,065 $ 7,409 Net loss (592) (1,676)(1) (334) (697) Per share of Common Stock: Net loss (.40) (1.21) (.19) (.50) Selected Balance Sheet Data Fiscal Year Ended Nine Months Ended _________________ _________________ (dollars in thousands) Feb. 27, Feb. 28 November 27, November 28, 1994 1993 1994 1993 (unaudited) (unaudited) Working Capital (deficiency)............. $ 378 $ (1,425) 195 (147) Total assets 3,546 3,718 3,458 3,548 Long-term debt, less current maturities 1,500 -- 1,500 1,700 Total liabilities 2,263 2,357 2,448 2,884 Stockholders equity 1,283 1,361 1,010 664 ___________ (1) Includes the write-off of $945,000 of value of capital assets of the Company. (2) Reflective of the weighted average of shares outstanding after giving effect to the 1:5 combination of the Common Stock effective February 4, 1994 and the issuance of additional shares during the fiscal year ended February 27, 1994. The Company is subject to the information and reporting requirements of the Exchange Act and, in accordance therewith, is obligated to file reports and other information with the Commission relating to its business, financial condition and other matters. Information as of particular dates concerning the Company's directors and officers, their remuneration, stock options granted to them, the principal holders of the Company's securities, any material interests of such persons in transactions with the Company and other matters is disclosed in proxy statements and annual reports distributed to the Company's stockholders and filed with the Commission. Such reports, proxy statements and other information may be inspected at the Commission's office in Room 1024, 450 Fifth Street, N.W. Judiciary Plaza, Washington, D.C. 20549, and should be available for inspection at the following regional offices of the Commission: Northwestern Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and 7 World Trade Center, 13th Floor, New York, New York 10048. Copies may be obtained, by mail, upon payment of the Commission's customary charges, by writing to its principal office at 450 Fifth Street, N.W. Judiciary Plaza, Washington, D.C. 20549. Certain Information Concerning the Company and the Purchaser The Purchaser is a limited liability company organized under the laws of the State of New Jersey in April 1995. Its principal executive offices are located at 5N Regent Street, Suite 508B, Livingston, New Jersey 07039. To date the Purchaser has engaged in no activities other than those related to its formation and the Offer and the Merger. Set forth as Schedule I hereto is certain information with respect to each member of the Purchaser. Except as set forth in this Offer to Purchase, neither the Purchaser nor its members has any contract, arrangement, understanding or relationship with any other person with respect to any securities of the Company, including but not limited to any contract, arrangement, understanding or relationship concerning the transfer or the voting of any such securities, joint ventures, loan or option arrangements, puts or calls, guaranties of loans, guaranties against loss or the giving or withholding of proxies. Except as set forth in this Offer to Purchase, there have been no contacts, negotiations or transactions between the Purchaser or its members on the one hand and the Company or its affiliates on the other hand, concerning a merger, consolidation or acquisition; a tender offer or other acquisition of securities; an election of directors, other than the annual solicitation of proxies of stockholders; or a sale or other transfer of a material amount of assets. See "SPECIAL FACTORS - Background of the Company and the Offer." Except for (i) the open market purchase in an ordinary brokerage transaction of 16,711 Shares by Richard Gillman on February 21, 1995 at a purchase price of $1.05 per Share, (ii) the private sale by Richard Gillman of 90,682 and 98,682 Shares, respectively, to Scott M. Gillman and Marc A. Gillman at a sale price of $1.00 per Share on March 20, 1995 and (iii) the contribution of the Gillman Shares to the Purchaser as described above, neither the Purchaser nor any of its members, nor, to the best of the Purchaser's knowledge, any of the other executive officers and directors of the Company, has effected any transaction in the Shares during the past 60 days. Effect of the Offer on the Market for Shares, Registration Under the Exchange Act and SmallCap Market Listing As a result of the Offer, the Purchaser's percentage interest in the Company, including its net book value and net earnings, will increase in proportion to the number of Shares acquired in the Offer. If the Merger is consummated, the Purchaser's interest in the Company, including its net book value and net earnings, will be 100%. Upon consummation of the Merger, the Purchaser will own 100% of the equity interest in the Company and will be entitled to all the benefits resulting from those interests, including all income generated by the Company's operations and any future increase in the Company's value. Similarly, the Purchaser will be subject to 100% of the risk of any decrease in value of the Company. The purchase of Shares pursuant to the Offer will reduce the number of Shares that might otherwise trade publicly and the number of holders of the Shares and, if the Merger is not consummated, would likely adversely affect the liquidity and market value of the remaining Shares held by the public. The Shares are currently registered under the Exchange Act. However, the Purchaser intends to cause the Company to apply for termination of registration of the Shares under the Exchange Act following consummation of the Offer. The termination of registration of the Shares would render inapplicable certain provisions of the Exchange Act, including requirements that the Company file periodic reports and furnish stockholders with proxy materials regarding meetings of stockholders of the Company, requirements that the Company's officers, directors and ten-percent stockholders file certain reports concerning ownership of the Company's securities and provisions that any profit by such officers, directors and stockholders through purchases and sales of the Company's equity securities within any six-month period may be recaptured by the Company. In addition, if the Company were no longer required to make such periodic filings because of the deregistration of the Shares under the Exchange Act, affiliates and any other holders of "restricted securities" of the Company would be deprived of their ability to dispose of Shares pursuant to Rule 144 promulgated under the Securities Act of 1933, as amended. In addition, the Purchaser intends to terminate the listing of the Shares on the NASDAQ SmallCap Market upon consummation of the Offer. The effect of the termination of such listing, along with the deregistration of the Shares under the Exchange Act, will be to effectively eliminate the public transferability of the Shares. Certain Legal Matters The Purchaser is not aware of any license or permit which is material to the Company's business which might be adversely affected by the Purchaser's acquisition of Shares pursuant to the Offer or the Merger or of any approval or other action by any governmental or administrative agency that would be required prior to the acquisition of Shares pursuant to the Offer or the Merger. Should any such approval be required, it is Purchaser's present intention that such approval or action would be sought. There is, however, no present intent to delay the purchase of Shares tendered pursuant to the Offer pending the outcome of any such action or receipt of such approval (subject to the Purchaser's right to decline to purchase Shares as described in "THE TENDER OFFER - Certain Conditions of the Offer"). There can be no assurance that any such approval or action, if needed, would be obtained, or, if obtained, that it will be obtained without substantial conditions, or that adverse consequences might not result to the Company's business in order to obtain such approval or other action. The Purchaser's obligation to purchase and pay for Shares is subject to certain other conditions. See "THE TENDER OFFER - Certain Conditions of the Offer." Fees and Expenses The Purchaser has retained American Stock Transfer & Trust Company to serve as Depositary in connection with the Offer and disbursing agent in connection with the Merger. American Stock Transfer & Trust Company will receive reasonable and customary compensation for its services in connection with the Offer and the Merger from the Purchaser, will be reimbursed for its reasonable out-of-pocket expenses by the Purchaser, and will be indemnified against certain liabilities and expenses in connection with the Offer and the Merger by the Purchaser. The Purchaser will reimburse brokers, dealers, commercial banks and trust companies for customary handling and mailing expenses incurred in forwarding this Offer to Purchase to their customers. No officers or employees of the Company other than Scott M. Gillman and Marc A. Gillman have assisted the Purchaser in preparing this Offer to Purchase. The Purchaser will reimburse the Company for the costs to the Company of such assistance if the Merger is not consummated. It is estimated that the following expenses will be incurred by the Purchaser and the Company in connection with the consummation or the Offer and the Merger. The Purchaser will pay all costs except for the Financial Advisor's fees and fees of counsel to the Independent Committee. Depositary fees and expenses.............................$ 7,500 Printing and mailing expenses ............................ 5,000 Financial Advisor's fees..................................15,000 Independent Committee counsel............................. 5,000 Purchaser's legal fees and expenses.......................45,000 Filing fees............................................... 500 Accounting fees........................................... 1,000 Miscellaneous............................................. 5,000 ______ Total..........................................$ 84,000 MISCELLANEOUS The Offer is not being made to, nor will tenders be accepted from or on behalf of, holders of Shares in any jurisdiction in which the making or acceptance thereof would not be in compliance with the securities, blue sky or other laws of such jurisdiction. Except where otherwise stated, the information concerning the Company contained in this Offer to Purchase has been furnished by the Company or has been taken from or based upon publicly available documents and records on file with the Commission and other public sources and the information concerning the Purchaser has been furnished by the Purchaser. Although the Purchaser has no knowledge that would indicate that any statements contained herein based on such documents are untrue, the Purchaser takes no responsibility for the accuracy or completeness of the information furnished by the Company or contained in such documents and records or for the failure of the Company to disclose events which may have occurred or may effect the significance or accuracy of any such information. Although the Company has stated that it does not have any knowledge that would indicate that any statement contained herein based on information furnished by the Purchaser is inaccurate or incomplete, the Company has informed the Purchaser it takes no responsibility for the accuracy or completeness of the information furnished by the Purchaser or for any such persons to disclose events which may have occurred or may affect the significance or accuracy of such information. The Purchaser has filed with the Commission a Tender Offer Statement on Schedule 14D-1, with exhibits thereto, pursuant to Rule 14d-3, and the Purchaser has filed a Schedule 13E-3 pursuant to Rule 13e-3, of the General Rules and Regulations under the Exchange Act, each of which furnish certain additional information with respect to the Offer and the Merger, and the Company has filed a Solicitation Recommendation Statement on Schedule 14D-9 pursuant to Section 14(d)(4) of the Exchange Act and both may file amendments thereto. Such Schedules and any amendments thereto, including exhibits, may be examined and copies may be obtained from the principal office of the Commission in Washington, D.C. in the same manner as set forth in "Summary Historical Financial Information; Public Filings." No person has been authorized to give any information or make any representation on behalf of the Purchaser not contained in this Offer to Purchase or in the Letter of Transmittal and, if given or made, such information or representation must not be relied upon has having been authorized. SCHEDULES HAVE BEEN INTENTIONALLY OMITTED FROM THIS AMENDED OFFER TO PURCHASE AS NO CHANGES WERE MADE THERETO FROM THE SCHEDULES SET FORTH IN THE OFFER TO PURCHASE, DATED APRIL 13, 1995