SCHLOTZSKYS INC
10-K, 2000-03-30
EATING PLACES
Previous: WESTELL TECHNOLOGIES INC, 8-K, 2000-03-30
Next: ERGO SCIENCE CORP, 10-K, 2000-03-30



<PAGE>

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

              [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                         COMMISSION FILE NUMBER 0-27008

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

                               SCHLOTZSKY'S, INC.
             (Exact name of registrant as specified in its charter)

               TEXAS                              74-2654208
  (State or other Jurisdiction of              (I.R.S. Employer
   incorporation or organization)            Identification No.)

                    203 COLORADO STREET, AUSTIN, TEXAS 78701
               (Address of principal executive offices) (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (512) 236-3600

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                             Name of each exchange
         Title of each class                  on which registered
     COMMON STOCK, NO PAR VALUE             NASDAQ NATIONAL MARKET

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                         PREFERRED STOCK PURCHASE RIGHTS

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

    Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes |X| No

    Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-K or any amendment to this Form 10-K [ ].

    The aggregate market value of the voting stock held by non-affiliates of
the registrant as of March 14, 2000 was approximately $40,827,000 based upon
the last sales price on March 14, 2000 on the NASDAQ National Market System
for the Company's common stock. For purposes of this computation, all
officers, directors and 10% beneficial owners of the registrant are deemed to
be affiliates. Such determination should not be deemed an admission that such
officers, directors or 10% beneficial owners are, in fact, affiliates of the
Registrant. Registrant had 7,430,027 shares of Common Stock outstanding on
March 14, 2000.

                       DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the registrant's definitive proxy statement to be filed with
the Securities and Exchange Commission not later than 120 days after the
close of the registrant's fiscal year are incorporated by reference into Part
III of this Form 10-K.

================================================================================
<PAGE>

                               SCHLOTZSKY'S, INC.

                               INDEX TO FORM 10-K
                          YEAR ENDED DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                                                                               PAGE NO.
                                                                                                               --------
<S>        <C>                                                                                                 <C>
PART I

Item 1.    Business...........................................................................................     1
Item 2.    Properties.........................................................................................    18
Item 3.    Legal Proceedings..................................................................................    18
Item 4.    Submission of Matters to a Vote of Security Holders................................................    19

PART II

Item 5.    Market for Registrant's Common Equity and Related Stockholder Matters..............................    20
Item 6.    Selected Consolidated Financial Data...............................................................    20
Item 7.    Management's Discussion and Analysis of Financial Condition
           and Results of Operation...........................................................................    22
Item 7A.   Quantitative and Qualitative Disclosures about Market Risk.........................................    32
Item 8.    Financial Statements and Supplementary Data........................................................    32
Item 9.    Changes in and Disagreements with Accountants on Accounting
           and Financial Disclosure...........................................................................    32

PART III

Item 10.   Directors and Executive Officers of the Registrant.................................................    33
Item 11.   Executive Compensation.............................................................................    33
Item 12.   Security Ownership of Certain Beneficial Owners and Management.....................................    33
Item 13.   Certain Relationships and Related Transactions.....................................................    33

PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K....................................    36
</TABLE>

<PAGE>

                                     PART I

ITEM 1.  BUSINESS

     Schlotzsky's, Inc. (the "Company") was formed effective January 1, 1993,
when Schlotzsky's Franchising Limited Partnership, Schlotzsky's-Houston,
Ltd., Schlotzsky's-San Antonio, Ltd., Schlotzsky's Restaurant Management
Corporation, and Schlotzsky's, Inc. (collectively, the "Predecessor
Entities") were merged into the Company and its two wholly-owned
subsidiaries, Schlotzsky's Restaurants, Inc. and Schlotzsky's Real Estate,
Inc. (the "1993 Merger"). In June 1993, the Company raised $5 million through
the sale of Class A Preferred Stock and used the proceeds to redeem the
preferred stock issued in the 1993 Merger to the investors in the Predecessor
Entities other than John C. Wooley and Jeffrey J. Wooley. The Company's other
subsidiaries, which are wholly-owned, are Schlotzsky's Brands, Inc.,
Schlotzsky's Equipment Corporation, DFW Restaurant Transfer Corp., 56th and
6th, Inc., RAD Acquisition Corp. and SREI Turnkey Development, L.L.C. The
Company and its subsidiaries are Texas corporations, and references to the
"Company" include its predecessors, and its and their subsidiaries, unless
the context otherwise requires. Effective January 1, 2000, the Company formed
Schlotzsky's Brands I, L.L.C., a Delaware Limited Liability Company, and
Schlotzsky's Brand Product, L.P., a Texas Limited Partnership, both of which
are directly or indirectly wholly-owned by the Company.

     The Company's principal executive offices are located at 203 Colorado
Street, Austin, Texas 78701, and its telephone number is (512) 236-3600.

GENERAL

     The Company is a franchisor of quick service restaurants that feature
made-to-order sandwiches with unique sourdough buns. At December 31, 1999,
the Schlotzsky's-Registered Trademark- Deli system included 23 Company-owned
stores and 736 franchised stores located in 37 states, the District of
Columbia and 13 foreign countries. Of the Company-owned stores, there are
thirteen stores which the Company intends to own and operate on a long term
basis. The other ten stores are being operated as held for sale until they
are re-franchised. The Company's revenues were $41.8 million for 1998 and
$47.9 million for 1999 while system-wide sales of the franchise system for
all stores were approximately $348.5 million for 1998 and $400.3 million for
1999. System-wide sales are based on reported sales of franchised stores, as
well as Company-owned stores, and are a principal driver of Company revenue
because royalty revenue is based on system-wide sales. Weighted average
annual unit volumes for all stores were $503,000 for 1998 and $550,000 for
1999.

STRATEGY

     John C. Wooley and Jeffrey J. Wooley acquired the Company in 1981. They
were attracted to the Company by the unique characteristics of The
Schlotzsky's Original sandwich, the only sandwich sold at Schlotzsky's
restaurants at that time, and the strong brand loyalty that had developed for
this sandwich in the Company's markets. From 1981 to 1991, management tested
different strategies to expand the Company's business, including the
development of Company-owned stores and expanded store menus.

     In 1991, the Company began implementing a strategy to achieve its
objective of becoming a leader in the specialty sandwich segment of the
restaurant industry in the United States. The key elements of this strategy
are to: offer an expanded menu of consistent, high quality foods featuring
the Company's proprietary bread recipes, complemented by excellent customer
service; use the Turnkey Program to develop new stores in high visibility,
free-standing locations; utilize area developers to decentralize certain
labor intensive aspects of franchisee recruiting and support; develop a
strong network of motivated owner-operator franchisees; and increase
awareness of the Schlotzsky's brand through enhanced marketing and private
label products. Recently, the Company revised its strategy to include
acquiring and developing a limited number of Company-owned stores,
principally for concept development, and focusing the attention of many of
its area developers on franchisee support, rather than recruiting. The
Company initiated national network television advertising in the Spring of
1999.

     MENU OF DISTINCTIVE, HIGH QUALITY PRODUCTS. Schlotzsky's-Registered
Trademark- Deli restaurants offer an expanded menu of consistent, high
quality foods featuring the Company's proprietary bread recipes, complemented
by excellent customer service. The menu features made-to-order sandwiches
with bread that is baked fresh from scratch every

                                       1
<PAGE>

day for every restaurant. The Schlotzsky's Original sandwich, which was
introduced in 1971, is a variation of the muffaletta sandwich made with three
meats (lean ham, Genoa salami and cotto salami), three cheeses (mozzarella,
cheddar and parmesan), garlic butter, mustard, marinated black olives, onion,
lettuce and tomato on a toasted sourdough bun. The Schlotzsky's Original
sandwich continues to be the most popular item on the Schlotzsky's menu.
Schlotzsky's-Registered Trademark- Deli restaurants now offer an expanded
menu with 15 sandwiches on four types of bread, 10 sourdough crust pizzas,
five salads, soups, chips and other side items, fresh baked cookies and other
desserts, and beverages. At most locations, sandwiches range in price from
$3.00 to $4.75 ($7.00 for an oversized Original), and eight-inch gourmet
pizzas are priced between $3.50 and $4.50.

     TURNKEY PROGRAM; HIGH VISIBILITY STORES. The Company and its area
developers encourage franchisees to develop free-standing stores with high
visibility and easy access. The Company believes the location of a store is
as important to its success as the efforts of the franchisee, and works with
area developers and franchisees in identify and acquire superior store
locations. The Company implemented its Turnkey Program as a means of
accelerating the development of high visibility stores and capitalizing on
the Company's experience in evaluating store sites by providing a variety of
services from securing the site, to development and construction of the
store. The Turnkey Program also enhances the quality and consistency of the
free-standing stores developed for franchisees to help them by the Company
because of its experience building prototype stores and its purchasing power
with suppliers and contractors.

     AREA DEVELOPERS. The Company has 28 area developers trained to assist
the Company in achieving its expansion goals in the United States. The
Company recently contracted with several area developers to buy down their
portion of franchise fees and royalties in return for cash or the combination
of cash and a note. As a result, store opening schedules for these area
developers were eliminated and certain service requirements, such as
franchisee recruiting, were reduced. Depending on whether their agreements
were revised, area developers may provide a range of services: recruit and
qualify franchisees; assist franchisees in site selection, training,
financing, building and opening stores; provide ongoing operational support;
monitor product and service quality; and help coordinate local advertising.
Prior to 1991, these functions were performed exclusively by Company
personnel. By utilizing its area developer network, the Company believes that
it can effectively support a growing number of franchised stores while
controlling its overhead costs. Area developers receive a portion of
franchise fees and royalties from each store in their territories and are
motivated to help develop their markets and monitor operating performance.
Generally, area developers whose agreements were not revised have been
required to recruit franchisee candidates and meet specific store opening
schedules with the Company in order to maintain their development rights.

     MOTIVATED OWNER-OPERATOR FRANCHISEES. The Company is developing a strong
network of owner-operator franchisees. The Company believes that a motivated
owner-operator is an essential key to the success of a store. The
Schlotzsky's system consists almost exclusively of franchised stores, owned
and managed by entrepreneurial franchisees. The Company seeks franchisees who
are committed to providing on-site supervision of store operations and
prefers to limit franchisees to three or four locations in relatively close
proximity. As of December 31, 1999, out of 450 franchisees with stores,
thirteen franchisees have more than five stores each and, in the aggregate,
account for approximately 11% of the stores in the system.

     INCREASED BRAND AWARENESS. The Company seeks to increase awareness of
the Schlotzsky's brand through enhanced marketing and private label products.
The Company is directing its franchising efforts to establish a sufficient
number of stores in larger markets to allow expanded cooperative advertising
through newspaper, radio and television. In 1999, the Company started
advertising on national network television, using a portion of the marketing
contributions required from franchisees under their franchise contracts. The
Company has developed a complete line of private label products to increase
Schlotzsky's brand awareness. Private label products are used by franchisees
in preparing foods and many of them are displayed at stores as part of the
standard decor package. Some private label products are sold by franchisees
for home consumption. In 1999, Schlotzsky's brand chips became available for
retail purchase outside of the restaurant system for the first time in the
domestic superstores of one of the world's largest retailers. In addition, a
new line of Schlotzsky's-Registered Trademark- Deli meats, cheeses and
condiments were test marketed in an East Texas based grocery chain and
selected markets during 1999. The Company expects to continue to explore
alternative channels for retail distribution of some of its private label
products.

     COMPANY-OWNED STORES. The Company opened its flagship store in Austin,
Texas in 1995 and it has continued to expand its portfolio of Company owned and
operated locations over the past few years. During 1998 and 1999,

                                       2
<PAGE>

the Company added primarily prototype units to its group of stores in and
around its home market. At the end of 1999, the Company owned and operated 13
units, primarily in Texas and Georgia, and one location in New York City.
Over the last three years, the Company has also acquired ten other locations
which it does not consider part of its permanent portfolio of Company units.
The Company intends to re-market these locations once sales and operating
results are improved. These stores are classified as "Restaurants Held for
Sale". The operating results of the units held for sale are considered an
operating cost of the Turnkey Program and are reported in Turnkey Development
cost. Results from the restaurants the Company intends to own and operate on
a long term basis, are reflected in restaurant operations figures. The
Company anticipates opening or acquiring additional stores in Texas during
2000. The Company operates these stores primarily for product development,
concept refinement, prototype testing and training, and to build brand
awareness. The Company may acquire or develop a limited number of other
Company-owned stores in the future for these purposes and may acquire or
develop others from time to time with the intent of transferring them to
franchisees.

EXPANSION

     At December 31, 1999, the Schlotzsky's system consisted of 759 stores in
37 states, the District of Columbia, and 13 foreign countries. At December
31, 1997 and 1998, the system included 673 and 750 stores, respectively.

                    STORE LOCATIONS AS OF DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                               NUMBER OF
        LOCATION                                                 STORES
        --------                                                 ------
        <S>                                                    <C>
        UNITED STATES:
        Texas..............................................         224
        Tennessee..........................................          38
        Arizona............................................          37
        Georgia............................................          35
        Florida............................................          32
        Illinois...........................................          32
        North Carolina.....................................          26
        Michigan...........................................          23
        Indiana............................................          22
        Colorado...........................................          21
        Wisconsin..........................................          21
        Alabama............................................          20
        California.........................................          18
        Oklahoma...........................................          17
        South Carolina.....................................          17
        Missouri...........................................          14
        Ohio...............................................          13
        Kansas.............................................          12
        New Mexico.........................................          11
        Louisiana..........................................          10
        Minnesota..........................................          10
        Nebraska...........................................          10
        Arkansas...........................................           9
        Utah...............................................           9
        Oregon.............................................           8
        Nevada.............................................           7
        Kentucky...........................................           6
        Virginia...........................................           6
        Washington.........................................           6
        Mississippi........................................           5
        Idaho..............................................           4
        West Virginia......................................           4
        North Dakota.......................................           3
        Hawaii.............................................           2
        Pennsylvania.......................................           2
        South Dakota.......................................           2
        District of Columbia...............................           1

                                       3

<PAGE>
        New York...........................................           1
                                                                  -----
        TOTAL DOMESTIC.....................................         738

                                       4
<PAGE>

        INTERNATIONAL:
        Argentina..........................................           4
        Malaysia...........................................           4
        Turkey.............................................           3
        Australia..........................................           1
        Bahrain............................................           1
        Canada.............................................           1
        China..............................................           1
        Germany............................................           1
        Guatemala..........................................           1
        Lebanon............................................           1
        Morocco............................................           1
        Saudi Arabia.......................................           1
        Venezuela..........................................           1
                                                                  -----
        TOTAL INTERNATIONAL:...............................          21
                                                                  -----

        TOTAL DOMESTIC & INTERNATIONAL:....................         759
                                                                  =====
</TABLE>

TURNKEY PROGRAM

     The Company instituted the Turnkey Program to further assist franchisees
in obtaining superior sites and to achieve more rapid development of new
stores, especially in selected major markets where the Company believes there
is strong demand by franchisees for good locations. The Company also believes
that the Turnkey Program enhances the Company's ability to recruit qualified
franchisees by securing and developing high profile sites and achieving
critical mass for advertising purposes more quickly in selected markets.
Under the Turnkey Program, the Company works independently or with an area
developer. The Company will typically perform various services including, but
not limited to, site selection, feasibility analysis, environmental studies,
site work, permitting and construction management, receiving a fee and
recognizing revenue upon the completion of these services. The Company may
assign its earnest money contract on a site to a franchisee, an area
developer, or a third-party investor, who then assumes responsibility for
developing the store. The Company may also purchase or lease a selected site,
construct a Schlotzsky's-Registered Trademark- Deli restaurant on the site
and sell, lease or sublease the completed store to a franchisee, or sell the
store to an investor who leases the store to the franchisee.

     From inception of the Turnkey Program through 1997, the Company
typically provided credit enhancement in the form of limited guaranties on
the franchisees' leases for leased locations sold to investors. The Company
obtained agreements from the franchisees to indemnify the Company in case the
guaranties are called upon. Upon sale of the leased site or assignment of its
earnest money contract to an investor, the Company deferred revenue generated
(even though proceeds were received in cash) and allocable costs incurred in
connection with the property. When a lease guaranty is terminated, or the
Company's exposure to loss under the guaranty expires, the Company recognizes
the revenue and allocable costs related to the site. Generally, if no credit
enhancement was provided in connection with such transactions, the Company
recognized the revenue and allocable expenses in the periods in which the
transactions occurred.

     In 1998, the Company began encouraging ownership of the real estate by
its franchisees through a new mortgage loan program. Under the mortgage
program, the Company provided interim financing to the franchisee, to
purchase a store built under the Turnkey Program or to purchase land and
construct the building for a new store. The interim loan was either sold to,
or refinanced by, an institutional lender. The Company provided credit
enhancement for the franchisee in the form of a limited guaranty in favor of
the lender. These guarantees were usually limited to the first two to five
years and to 15% to 25% of the principal amount of the loan. Generally, the
Company recognized the revenue and allocable expenses in the period in which
the transaction occurred. The Company still provides interim financing for
stores in development or recently opened in anticipation of long-term
financing by a financial institution, although the Company recently
instituted efforts to reduce the level of interim financing it provides by
referring franchisees to certain institutional lenders to provide such
interim financing.

                                       5
<PAGE>

     In addition, the Company charges a fee when it is requested to manage
construction of a store on property owned by a franchisee or an investor.
This construction management fee is recognized when the services are
performed. The Company anticipates that the total investment in each
developed free-standing location will be approximately $1,300,000 to
$2,400,000 (less for leased locations).

MENU

     The Schlotzsky's-Registered Trademark- Deli menu provides customers
with popular food items which the Company believes are fresher, more
flavorful and of greater variety than those offered by competitors. The key
menu groups are made-to-order sandwiches and pizzas, salads, soups, cookies
and other desserts, and beverages. Sandwiches and pizzas are made with
delicatessen-style meats, grilled chicken and specialty cheeses, all of which
are purchased ready for use from approved suppliers. The Company's
distinctive sandwich buns and pizza crusts are baked daily from scratch,
rather than with pre-mixed or frozen dough, to ensure the highest quality and
freshness.

FRANCHISING

     The Company has adopted a strategy of franchising, rather than owning
stores. The Company believes that franchisees who own and operate stores are
more highly motivated and manage stores more efficiently than typical
manager-employees. Moreover, franchising allows the Company to expand the
number of stores and penetrate markets more quickly and with less capital
than developing Company-owned stores. Area developers play a role in the
Company's franchising program by recruiting qualified franchisees and by
monitoring and providing support to franchised stores.

     AREA DEVELOPERS. In 20 territories where 17 of the Company's area
developers have retained their original service obligations, the area
developers recruit and qualify franchisees according to criteria developed by
the Company. Once a franchisee is approved by the Company, the area developer
works with the Company to assist the franchisee in site selection, training,
store design and layout, construction and financing. Each such area developer
provides store opening assistance, monitors store performance and compliance
with product and service quality standards established by the Company and
helps to coordinate cooperative advertising within his territory. The Company
pays area developers who retained their original service obligations 50% of
all franchise fees paid by franchisees in their territories, although some
area developers received up to 100% of certain franchise fees as an
inducement to develop their territories more quickly. In addition, the
Company also pays these area developers 2.5% constituting approximately 42%
of the royalties received under franchise agreements providing for 6%
royalties and 12.5% to 25% of royalties received under franchise agreements
providing for 4% royalties, in each case with respect to franchisees in their
territories.

     The percentage of franchise fees and royalties payable to the other 11
area developers has been reduced to approximately 33% and 21%, respectively,
as a result of several transactions completed during 1999 and at the end of
1998. During the third quarter of 1999, the Company assumed territory
management responsibility for its largest area developer in conjunction with
an option to buy its territories. Net service costs associated with this
arrangement were reduced to 1% effective October 31st and escalate to 2% by
August 16, 2004, compared to the former 2.5% rate. A limited number of
additional transactions are contemplated, but there can be no assurance that
such transactions will be completed. Area developers are not required to own
or operate stores, although some of the Company's area developers are also
franchisees, or have investments in franchisees, under separate franchise
agreements. Area developers are granted exclusive rights to one or more
television markets in the United States, typically for a term of 50 years.
Each area developer pays the Company a nonrefundable fee for the development
rights for a market. The Company has typically received 10% to 50% of the
area developer fee when the area development agreement is signed with the
balance payable with interest over an 18 to 60-month period under a
promissory note from the area developer.

     Area development agreements are nonassignable without the prior written
consent of the Company, and consents have been granted from time to time. The
Company retains rights of first refusal with respect to any proposed sale by
the area developer. Area developers are not permitted to compete with the
Company. Area developers typically commit to a store opening schedule for
each territory. The Company has agreed to extend or waive store opening
schedules for certain area developers under certain conditions, and has
eliminated the schedules

                                       6
<PAGE>

for those whose royalties were reduced. If an area developer fails to meet
its obligations, the Company can terminate or repurchase its territory.

     FRANCHISEES. The Company believes the involvement of owners in daily
store operations is critical to the success of a franchise. The Company
prefers franchisees who will operate no more than three or four stores,
located within a single market. Franchisees are selected on the basis of
various factors, including business background, experience and financial
resources. Because the cost of building and equipping a Schlotzsky's
- -Registered Trademark- Deli restaurant is somewhat higher than for some
other specialty sandwich franchise operations, the Company's franchisees must
make certain minimum investments into their stores and typically must have
substantial cash resources or a relatively high net worth to obtain financing
to build and equip stores. While certain area developers identify and recruit
potential franchisees, all franchisees must be approved by the Company.

     FRANCHISE AGREEMENTS. The Company enters into an agreement with each
franchisee granting the franchisee the right to develop a store within a
territory over a defined period of time. Once a site for a store has been
selected by the franchisee and accepted by the Company, additional
documentation specifying that site is signed. Under the Company's current
standard franchise agreement, the franchisee is required to pay a franchise
fee of $30,000 for the franchisee's first store and $20,000 for any
additional store. The franchise fee is payable at the time of signing the
agreement. The current standard franchise agreement provides for a term of 20
years (with one ten-year renewal option) and payment of a royalty of 6% of
sales. As of December 31, 1999, 92 stores operated under franchise agreements
entered into prior to 1991 were paying a royalty of 4% of sales.

     The Company has the right to terminate any franchise agreement for
certain specific reasons, including a franchisee's failure to make payments
when due or failure to adhere to the Company's policies and standards. Many
state franchise laws, however, limit the ability of a franchisor to terminate
or refuse to renew a franchise. See "Government Regulation."

     FRANCHISEE TRAINING AND SUPPORT. Each franchisee is required to have a
principal operator approved by the Company who satisfactorily completes the
Company's training program and who devotes full business time and efforts to
the operation of the franchisee's stores. Franchisees may also enroll each
store manager in the Company's training program. The Company provides
training at operating Schlotzsky's-Registered Trademark- Deli restaurants
in various locations. In November 1995, the Company opened its new flagship
Schlotzsky's-Registered Trademark- Deli restaurant in Austin, Texas, which
includes training facilities. Most franchisee training is being conducted at
that location. Franchisees are required to pass a minimum skills test before
they can begin operating their first store. An on-site training crew is
provided by the Company or an area developer for three days before and two
days after the opening of a franchisee's first store. Company management and
area developers maintain ongoing communication with franchisees, exchanging
operating and marketing information.

     FRANCHISE OPERATIONS. All franchisees are required to operate their
stores in compliance with the Company's policies, standards and
specifications, including matters such as menu items, ingredients, materials,
supplies, services, fixtures, furnishings, decor and signs. Food preparation
is standardized and is limited to baking bread, slicing pre-cooked meats,
cheese and produce, melting cheese and heating sandwiches and pizzas. Because
they usually operate no more than three stores, franchisees are expected to
be actively involved in monitoring operations at each store. Each franchisee
has full discretion to determine the prices to be charged to its customers.
Franchise stores are periodically inspected by area developers and the
Company's field service representatives. The Company's field service
representatives and area developers monitor compliance with the Company's
standards and specifications as set forth in the franchise agreement and the
Company's manuals.

     REPORTING. Most Schlotzsky's-Registered Trademark- Deli restaurant
franchisees are required to report weekly sales and other data to the
Company. Other franchisees are required to report monthly. Generally, 6%
royalties are payable weekly by automatic bank drafts and 4% royalties are
payable monthly by check. The Company is evaluating software for use by
franchisees to record and report sales and other operating information and
anticipates that franchisees may be able to license this software beginning
at some point in 2000. Although the Company has the right to audit
franchisees, it relies primarily on voluntary compliance by franchisees to
accurately report sales and remit royalties. However, the Company began
auditing some franchise locations during 1999 and expects to continue
periodically auditing franchise locations during 2000.

                                       7
<PAGE>

     INTERNATIONAL MASTER LICENSEES. In addition to the Company's expansion
in the United States, the Company has granted nonassignable rights to develop
stores in international markets to master licensees. A master licensee is
typically licensed for 50 years to use the Schlotzsky's trademarks in
designated foreign territories and may grant area development rights and
franchises in those territories. Unlike area developers, master licensees
contract directly with franchisees, and the Company delegates the selection
of franchisees and approval of sites to the master licensees. When a master
license is granted, the master licensee pays the Company a negotiated,
nonrefundable license fee. In some instances, the Company will negotiate a
territorial agreement pursuant to which a foreign territory is reserved and
the principal economic terms of the master license agreement are agreed upon
in return for a nonrefundable fee to be applied toward the master license
fee. The Company normally receives 15% to 35% of the master license fee in
cash when the master license or territorial agreement is signed, with the
balance payable with interest over a term of up to 48 months under a
promissory note from the master licensee. Typically, the Company also
receives one-third to one-half of any sublicense and franchise fees and
one-third of any royalties received by the master licensee. All amounts
payable to the Company by the master licensees must be paid in U.S. dollars.
As of December 31, 1999, the Company had executed master licenses or
territorial agreements covering 49 foreign countries. As with area
developers, if master licensees fail to meet their obligations, the Company
can terminate their rights or repurchase their territories. Master licensees
are subject to various laws and regulations regarding franchising and
licensing in their territories and are responsible for complying with these
laws and regulations.

SITE SELECTION

     The Company and its area developers often assist franchisees in
selecting their sites and developing their stores. Each franchisee is
responsible for selecting store locations acceptable to the Company. Site
selection criteria are based on accessibility and visibility of the site and
selected demographic factors, including population, residential and
commercial density, income, age and traffic patterns. The Company prefers
that franchisees select sites for free-standing stores to maximize store
visibility and sales potential. As the table below indicates, the mix of
store sites has changed since the Company adopted a new strategy in 1991
focusing on higher visibility stores.
<TABLE>
<CAPTION>
                                       STORES OPENED        STORES OPENED      STORES OPENED BETWEEN
                                           AS OF                AS OF           JANUARY 1, 1992 AND
    STORE SITE                       DECEMBER 31, 1991    DECEMBER 31, 1999      DECEMBER 31, 1999
    ----------                       -----------------    -----------------    ---------------------
<S>                                  <C>                  <C>                  <C>
Free-Standing................               24%                   56%                    60%
End-Cap......................               31                    25                     22
In-Line......................               28                     9                      6
Other........................               17                    10                     12
                                          ----                  ----                  -----
Total........................              100%                  100%                   100%
                                          ====                  ====                  =====
</TABLE>

     The Company has developed a series of prototype store designs and
specifications for free-standing and end-cap stores which it makes available
for use by franchisees. These specifications may be adapted to existing
restaurants and other retail spaces.

UNIT ECONOMICS

     The Company believes that the Schlotzsky's-Registered Trademark- Deli
restaurant concept offers attractive unit economics. The cost to a franchisee
of developing and opening a prototype Schlotzsky's-Registered Trademark-
Deli restaurant (excluding restaurants like the Company's flagship store) in
leased space has recently ranged from approximately $400,000 to $700,000,
including leasehold improvements, equipment, fixtures and initial working
capital. The initial cost of owning a free-standing, prototype restaurant
ranges from $1,300,000 to $2,400,000. During the twelve months ended December
31, 1999, the weighted average store sales for Schlotzsky's-Registered
Trademark- Deli restaurants was approximately $550,000, although store
revenue varies significantly depending upon the type, size and location of
the store. The Company believes that food and paper costs for the
Schlotzsky's-Registered Trademark- Deli menu items are relatively low as a
percentage of gross store sales as compared to many quick service restaurant
concepts.

                                       8
<PAGE>

FINANCING

     With respect to non-Turnkey Program stores, the Company usually does
not, and is not obligated to, provide financing to franchisees for the costs
of developing and opening stores. Both the Company and area developers assist
franchisees in obtaining financing by identifying third party financing
sources. Certain financial institutions have designed equipment leasing
programs specifically for Schlotzsky's franchisees and have developed
guidelines for sale and leaseback financing for Schlotzsky's stores. The
Company has also identified Small Business Administration lenders which have
made loans to Schlotzsky's franchisees. These lenders are not committed to
provide any financing to franchisees and there can be no assurance that
franchisees will be able to finance their costs of opening stores on suitable
terms.

     The Company has identified certain financial institutions who provide
mortgage loans to qualified franchisees with stores developed through the
Turnkey Program. These loans typically involve a limited guaranty by the
Company. In certain cases, the Company acquires the right to the land and, in
connection with the sale of the land to a franchisee (or another buyer who
plans to subsequently sell the property to a franchisee), provides interim
financing in anticipation of permanent financing by a financial institution.
The Company has recently instituted efforts to reduce the level of interim
financing it provides. Interim loans the Company has provided have been in
the form of construction draw notes or mortgages. The Company had loaned an
aggregate of approximately $8.9 million to various franchisees through this
program, which had not been assigned to a financial institution as of
December 31, 1999. There can be no assurance that financial institutions will
agree to accept assignments of these or future loans made by the Company on
acceptable terms, if at all.

     The Company from time to time agrees to guaranty its franchisees'
obligations to equipment and real property lessors or subordinates all or a
portion of its royalties to the obligations of franchisees on such leases.
These guaranties provide for a limited number of payments or limited time
period during which the Company may be required to perform on its guaranty.

     As of December 31, 1999, the Company had guaranteed an aggregate of
approximately $34.2 million of franchisee obligations, which is principally
comprised of real estate leases and mortgages, as well as equipment leases
and other obligations of its franchisees.

PURCHASING; PRIVATE LABELING

     Franchisees are required to purchase equipment, furniture, smallwares,
merchandising displays and food from suppliers approved by the Company.
Approximately 80-85% of overall purchases of goods used in daily operations
by the Company's franchised stores are from International Multifoods
Corporation, which provides volume discounts to franchisees based upon
system-wide purchases. The Company believes that comparable goods are
available at competitive prices from numerous other suppliers.

     The Company has licensed certain manufacturers to sell Schlotzsky's
private label meats, cheeses, potato chips and other products. The Company
receives licensing fees from these manufacturers based on their sales of
private label products to franchisees. While franchisees are not required to
purchase private label products, other than the Company's proprietary flour
mixes, the Company believes that most franchisees prefer them because they
are of equal or superior quality compared to other brand name products and
generally are less expensive than the supplies available from other approved
sources. In addition, some private label products can be sold separately at
stores for home consumption, enhancing brand awareness and providing
franchisees with additional sales and profit opportunities.

MARKETING

     Franchised stores contribute 1% of gross sales to Schlotzsky's N.A.M.F.,
Inc. ("NAMF"), a non-profit corporation administered by the Company. NAMF
funds are used principally to develop and produce radio and television
commercials and print advertising for use in local markets, in-store graphics
and displays, and promotions, but such funds may also be used to pay for
media space or time. NAMF has developed advertising campaigns for use by
franchisees centered around different slogans, such as FUNNY NAME. SERIOUS
SANDWICH.-Registered Trademark-; ACCEPT NO SUBSTITUTESKY'S-Registered
Trademark-; BEST BUNS IN TOWN-Registered Trademark-; and ORIGINAL TASTE

                                       9
<PAGE>

EVERY DAY. NAMF'S field marketing representatives coordinate advertising
campaigns and promotions for area developers and franchisees.

     In addition, franchisees are required by the terms of their franchise
agreements to spend at least 3% of gross sales on advertising. Effective
January 1, 1999, the Company began collecting 1.75% of the 3% for network
television advertising. Network advertising was initiated during the Spring
of 1999. The Company requested franchisees to form local advertising groups
to pool the remainder of the 3% in order to maximize the benefits of local
advertising for members.

COMPETITION

     The food service industry is intensely competitive with respect to
concept, price, location, food quality and service. There are many well
established competitors with substantially greater financial and other
resources than the Company. Such competitors include a large number of
national, regional and local food service companies, including fast food and
quick-service restaurants, casual full-service restaurants, delicatessens,
pizza restaurants and other dining establishments. Some of the Company's
competitors have been in existence longer than the Company and are better
established in markets where Schlotzsky's stores are or may be located. The
Company believes that it competes for franchisees with franchisors of other
restaurants and various concepts.

     Schlotzsky's stores compete primarily on the basis of distinctive, high
quality food and convenience, rather than price. The Company believes that
Schlotzsky's stores provide the quick service and convenience of fast food
restaurants while offering more distinctive, higher quality products. Pricing
is designed so that customers perceive good value (high quality food at
reasonable prices), even though Schlotzsky's menu prices are typically higher
than certain competitors' prices.

     Competition in the food service business is affected by changes in
consumer taste, economic and real estate conditions, demographic trends,
traffic patterns, the cost and availability of qualified labor, product
availability and local competitive factors. The Company and its area
developers attempt to assist franchisees in managing or adapting to these
factors, but no assurance can be given that some or all of these factors will
not adversely affect some or all of the franchisees.

TRADEMARKS, SERVICE MARKS AND TRADE SECRETS

     The Company owns a number of trademarks and service marks registered
with the United States Patent and Trademark Office. The Company has also
registered or made application to register trademarks in foreign countries
where master licenses have been granted. The flour and bread making recipes
and techniques currently used in Schlotzsky's stores are based on a
modification of the Company's original recipe developed jointly by the
Company and Pillsbury Company. The recipes and techniques are protected by
the Company and its suppliers as trade secrets. The Company has not sought
patent protection for these recipes, and it is possible that competitors
could develop flour recipes and baking procedures that duplicate or closely
resemble the Company's. The Company considers its trademarks, service marks
and trade secrets to be critical to the business and actively defends and
enforces them.

GOVERNMENT REGULATION

     The Company must comply with regulations adopted by the Federal Trade
Commission (the "FTC") and with several state laws that regulate the offer
and sale of franchises. The Company also must comply with a number of state
laws that regulate certain substantive aspects of the franchisor-franchisee
relationship. The FTC's Trade Regulation Rule on Franchising (the "FTC Rule")
requires that the Company furnish prospective franchisees with a franchise
offering circular containing information prescribed by the FTC Rule.

     State laws that regulate the franchisor-franchisee relationship
presently exist in a substantial number of states. Those laws regulate the
franchise relationship, for example, by requiring the franchisor to deal with
its franchisees in good faith, by prohibiting interference with the right of
free association among franchisees, by regulating discrimination among
franchisees with regard to charges, royalties or fees, and by restricting the
development of other restaurants within certain proscribed distances from
existing franchised restaurants. Those laws also restrict a franchisor's
rights with regard to the termination of a franchise agreement (for example,
by requiring "good cause" to exist as a basis for the termination), by
requiring the franchisor to give advance notice to the franchisee of the

                                       10
<PAGE>

termination and give the franchisee an opportunity to cure any default, and
by requiring the franchisor to repurchase the franchisee's inventory or
provide other compensation. To date, those laws have not precluded the
Company from seeking franchisees in any given area and have not had a
material adverse effect on the Company's operations.

     Each Schlotzsky's store must comply with regulations adopted by federal
agencies and with licensing and other regulations enforced by state and local
health, sanitation, safety, fire and other departments. Difficulties or
failures in obtaining the required licenses or approvals can delay and
sometimes prevent the opening of a new store.

     Schlotzsky's stores must comply with federal and state environmental
regulations, such as those promulgated under the Federal Water Pollution Act,
Federal Clean Water Act of 1977 and the Federal Resource and Conservation
Recovery Act of 1976, but the Company believes that those regulations have
not had a material effect on their operations. More stringent and varied
requirements of local governmental bodies with respect to zoning, land use,
and environmental factors can delay and sometimes prevent development of new
stores in particular locations.

     The Company and its franchisees must comply with the Fair Labor
Standards Act and various state laws governing various matters, such as
minimum wages, overtime and other working conditions. Significant numbers of
the food service personnel in Schlotzsky's stores receive compensation at
rates related to the federal minimum wage and, accordingly, increases in the
minimum wage increase labor costs at those locations.

     The Company and its franchisees also must comply with the provisions of
the Americans with Disabilities Act, which requires that employers provide
reasonable accommodation for employees with disabilities and that restaurants
be accessible to customers with disabilities.

EMPLOYEES

     As of December 31, 1999, the Company employed 240 persons at its
corporate headquarters and 805 persons at Company-owned restaurants. None of
the Company's employees is covered by a collective bargaining agreement or is
represented by any labor union. The Company believes its relationship with
its employees is good.

RISK FACTORS

     In addition to the other information contained in this report, the
following factors should be considered carefully in evaluating the Company:

     FORWARD LOOKING STATEMENTS. This report contains statements that
constitute "forward-looking statements" within the meaning of Section 27A of
the Securities Act of 1933, as amended (the "Securities Act" and Section 21E
of the Securities Exchange Act of 1934, as amended (the "Exchange Act")). The
words "expect," "estimate," "anticipate," "contemplate," "predict,"
"believe," "intend," "plan," "project" and similar expressions and variations
thereof are intended to identify forward-looking statements. Such statements
appear in a number of places in this Report and include statements regarding
the intent, belief or current expectations of the Company, its directors or
its officers with respect to, among other things: (i) trends affecting the
Company's financial condition or results of operations; (ii) the Company's
financing plans; (iii) the Company's business and growth strategies,
including strategies related to the Company's Turnkey Program and plans to
reduce the level of interim financing provided during the purchasing and
construction phase of Turnkey Program store development; (iv) plans
concerning the Company's relationship with its area developers; and (v) the
declaration and payment of dividends. Shareholders and prospective investors
are cautioned that any such forward-looking statements are not guaranties of
future performance and involve risks and uncertainties, and that actual
results may differ materially from those projected in the forward-looking
statements as a result of various factors. The accompanying information
contained in this Report including, without limitation, the information set
forth under the headings "Management's Discussion and Analysis of Financial
Condition and Results of Operations," and "Business," as well as information
contained in the Company's other filings with the Securities and Exchange
Commission (the "Commission"), identify important factors that could cause
such differences.

     RAPID GROWTH STRATEGY. During 1999, 66 new Schlotzsky's stores were
opened. During 1997 and 1998, the Company and its franchisees opened 120 and
107 stores, respectively. This level of store openings is greater than that
experienced by the Company prior to 1995. The Company relied primarily upon
its franchisees, area

                                       10

<PAGE>

developers, the Turnkey Program, and new geographic markets to accomplish
this level of expansion. During 1999, the Company implemented more stringent
criteria in its restaurant site selection process in an effort to increase
sales potential at new locations. It is contemplated that this will result in
fewer openings than were experienced from 1995 to 1998. The number of
openings and the performance of new stores will depend on various factors,
including: (i) the availability of suitable sites for new stores; (ii) the
ability to recruit financially and operationally qualified franchisees; (iii)
the ability of franchisees to negotiate acceptable lease or purchase terms
for new locations, obtain capital required to construct, build-out and
operate new stores, meet construction schedules, and hire and train qualified
store personnel; (iv) the establishment of brand awareness in new markets;
and (v) the ability of the Company to manage this anticipated expansion. Not
all of these factors are within the control of the Company, and there can be
no assurance that the Company will be able to maintain its growth or that the
Company will be able to manage its expanding operations effectively. See
"Business -- Strategy."

     TURNKEY PROGRAM. As of December 31, 1999, the Company had developed 149
stores under the Turnkey Program, twenty-one of which were developed during
1999. The Company expects that the Turnkey Program will continue to produce
approximately 30% to 40% of new store development. There can be no assurance
that results experienced to date are indicative of future performance under
the program. The Company may be unable to sell properties acquired under the
Turnkey Program at a profit or at its cost, and the Company could be required
to sell properties at a loss or hold properties indefinitely, diminishing the
capital available to reinvest in the Turnkey Program. The Company may also be
unable to obtain permanent third party financing for interim loans made to
the Company's franchisees, which would further diminish capital available for
the Turnkey Program. During 1999, the Company terminated certain real estate
purchase contracts and wrote off a significantly higher level of
pre-development costs associated with those contracts than had been
experienced in previous years. Most of the sites associated with the
contracts written off no longer met current standards for Turnkey development
sites. There can be no assurance that the Company's more stringent criteria
for site selection will prevent this from recurring. See "-- Credit Risk and
Contingencies," "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Liquidity and Capital Resources" and "Business
- -- Turnkey Program."

     RELIANCE ON AREA DEVELOPERS. The Company relies on certain area
developers along with its own licensing efforts to find qualified franchisees
in their areas. Area developers are independent contractors, and are not
employees of the Company. Through 1998, most area developer agreements
specified a schedule for opening stores in the territory covered by the
agreement. In 1999, the Company eliminated the development schedule for
several area developers in connection with the buy down of their rights to
receive future franchise fees and royalties. In addition, the Company has
agreed in the past to extend or waive development schedules for certain area
developers. There can be no assurance that area developers will be able to
meet their contractual development schedules. Delays in store openings could
adversely affect the future operations of the Company.

     From time to time, the Company relies extensively on certain area
developers, many of whom do not have experience operating restaurants. In
those instances, the Company has less direct involvement in recruiting
franchisees and in monitoring the quality of franchised stores. The Company
provides training and support to area developers, but the quality of store
operations and the ability of area developers to meet development schedules
may be diminished by their lack of experience. It may be difficult for the
Company to enforce its area development agreements or to terminate the area
development rights of area developers who fail to meet development schedules
or other standards and requirements imposed by the Company, limiting the
ability of the Company to develop the territories of such area developers.
See "Business -- Franchising."

     Between January 1, 1997 and December 31, 1999, 103 of the 293 new stores
opened were within territories controlled by only two area developers. As of
December 31, 1999, these two area developers controlled 15 territories having
a total of 310 stores. As these territories mature, system-wide growth will
depend upon more activity in other territories. The Company believes that the
concentration of store openings among a relatively few area developers is due
primarily to the longer tenure of these area developers with the Company and
the size and maturity of the territories covered by their agreements. As the
Company has reacquired or reduced the percentages of franchise fees and
royalties payable to certain area developers, it has assumed an increasing
level of responsibility for recruiting franchisees and received less
assistance with openings from many of its area developers. In 1999, the
Company assumed responsibility for all service requirements in the
territories controlled by its largest area developer, as well as all or part
of the services performed by several other area developers. Accordingly, its
success in several markets will depend on its ability to perform functions it
had previously relied on area developers to perform.

                                       12
<PAGE>

     DEPENDENCE ON FRANCHISING CONCEPT. Because royalties from franchisees'
sales are a principal component of the Company's revenue base, the Company's
performance depends upon the ability of its franchisees to promote and
capitalize upon the Schlotzsky's concept and its reputation for quality and
value. The Company believes that the costs to franchisees of opening
Schlotzsky's-Registered Trademark- Deli restaurants, particularly those
incurred under its more stringent site selection criteria, are higher than
the store opening costs incurred by franchisees of many of the Company's
competitors for franchisees. This necessarily limits the number of persons
who are qualified to be franchisees of the Company. The Company has
established criteria to use in evaluating prospective franchisees, but there
can be no assurance that it, or its area developers, will recruit franchisees
who have the level of business abilities or financial resources necessary to
open Schlotzsky's stores on schedule or that franchisees will conduct
operations in a manner consistent with the Company's concepts and standards.
See "Business -- Franchising."

     The Company is subject to various state and federal laws relating to the
franchisor-franchisee relationship. The failure by the Company to comply with
these laws could subject the Company to liability to franchisees and to fines
or other penalties imposed by governmental authorities. The Company believes
that the franchising industry is experiencing an increasing trend of
franchisees filing complaints with state and federal governmental authorities
and instituting lawsuits against franchisors claiming that they have engaged
in unlawful or unfair trade practices or violated express or implied
agreements with franchisees. While the Company's experience is consistent
with the trends in the industry, the Company believes that it is in material
compliance with these laws and regulations and its agreements with
franchisees, and that its relations with its franchisees are generally good.
See "Business -- Government Regulation" and "-- Litigation."

     IMPORTANCE OF LICENSING FEES. During the past three years, the Company's
revenue from private label licensing fees (brand contribution) has increased
significantly as the volume of system sales has increased, terms with certain
major suppliers have been renegotiated, and franchisees have increased their
participation in the Company's purchasing programs. This revenue is largely
dependent upon the voluntary participation of the franchisees. In 1999,
Schlotzsky's brand chips became available for retail purchase outside of the
restaurant system for the first time in the domestic superstores of one of
the world's largest retailers. In addition, in 1999, a new line of
Schlotzsky's-Registered Trademark- Deli meats, cheese and condiments were
test marketed in an East Texas-based grocery chain and selected other
markets. The Company will continue to explore other alternative retail
channels of distribution for some of its private label products, and
anticipates renegotiating the terms of its contracts with some of its
suppliers, but there can be no assurance that the Company will achieve any
significant or consistent revenue from such sources.

     The Company believes its purchasing programs provide franchisees with
significant cost savings and other advantages. There can be no assurance that
the Company's suppliers will not increase prices to franchisees or that
franchisees will not negotiate more favorable terms from other approved
suppliers. Some franchisees may also object to these fees as a source of
revenue to the Company. Any of these developments could result in reduced
purchases by franchisees of private label products and declining private
label licensing revenue to the Company. This could have a material adverse
effect on the financial condition and results of operations of the Company.
See "Management's Discussion and Analysis of Financial Condition and Results
of Operations -- Results of Operations."

     CREDIT RISK AND CONTINGENCIES. The Company guarantees certain real
estate obligations and equipment leases and other obligations of its
franchisees. The Company entered into guarantees with respect to most of the
leases between its franchisees and the buyers of the sites developed under
the Turnkey Program prior to 1999. These guarantees typically cover lease
payments and other obligations of the franchisee for a period ranging from 18
months to five years, and are effective throughout the term of the 20 year
lease. The Company guarantees a limited portion of most of the loans sold to
institutional lenders or made directly by such lenders for franchisees who
purchased Turnkey Program sites pursuant to the loan financing program which
the Company began implementing during 1998 and continued in 1999.

     Under the loan financing program, the Company has made interim mortgage
loans and long-term subordinated loans to certain franchisees. See "Business
- --Turnkey Program" and "Business - Financing." At December 31, 1999, the
Company was contingently liable for approximately $34.2 million which is
principally comprised of guarantees on real estate leases and mortgages,
equipment leases and loans, and other obligations of its franchisees. The
principal amount of the loans outstanding under the loan financing program as
of December 31, 1999 was approximately $8.9 million.

                                       13

<PAGE>

     The Company charges area developers and master licensees a fee
("developer fee") for the rights to develop a defined territory. Typically, a
portion of the developer fee has been paid in cash and the balance paid with
a promissory note from the area developer or master licensee. The Company
periodically evaluates the credit risk and obtains annual valuations of these
notes from an independent financial services institution with expertise in
valuing instruments of this sort. As of December 31, 1999, the Company held
notes receivable from area developers and master licensees in an aggregate
principal amount of approximately $9.2 million. At December 31, 1999, the
principal balance of these notes had been reserved on the financial
statements of the Company by approximately $407,000. In addition, at December
31, 1999 there was $7.7 million of deferred revenue related to these
transactions. The Company also holds notes receivable from certain
franchisees related to the sale of Company-owned stores and certain other
obligations. As of December 31, 1999, the outstanding principal amount of
these notes was approximately $17.4 million. While the Company considers it
unlikely that there will be defaults on a significant amount of the loans and
notes described above, such defaults could adversely affect the Company's
financial condition. Parties controlled by or related to directors, officers
and principal shareholders of the Company have provided financing to certain
area developers and master licensees and have guarantied obligations of
certain area developers and master licensees to the Company. See "Certain
Transactions -- Master License and Area Development Agreements" and "Business
- -- Franchising -- International Master Licensees."

     A wholly owned subsidiary of the Company is the general partner of a
limited partnership that developed a retail shopping center in the Austin
area. The Company has guaranteed the repayment of a loan for this project in
the principal amount of $2.05 million due in October 2009. The Company does
not exercise control over the partnership and does not consider its
investment in the retail shopping center to represent a separate line of
business. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Liquidity and Capital Resources."

     LIMITED OPERATING HISTORY OF PROTOTYPES. Over the past several years,
the Company has refined its store prototypes and currently encourages
franchisees to develop larger, free-standing stores with higher visibility on
superior sites. This has increased the costs to franchisees of opening and
operating stores. The Company and franchisees have a limited history of
operating these prototype stores, and results achieved to date may not be
indicative of future results. There can be no assurance that, on a sustained
basis, the Company will be able to attract and retain franchisees qualified
to assume the increased debt and the management responsibility associated
with the larger operations. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the Consolidated Financial
Statements of the Company and the Notes thereto.

     GEOGRAPHIC CONCENTRATION. Of the 759 stores in the system at December
31, 1999, 224 were located in Texas. A downturn in the regional economy or
other significant adverse events in Texas could have a material adverse
effect on the Company's financial condition and results of operations.

     CERTAIN FACTORS AFFECTING THE RESTAURANT INDUSTRY. The Company and its
franchisees may be affected by risks inherent in the restaurant industry,
including: adverse changes in national, regional or local economic or market
conditions; increased costs of labor (including increases in the minimum
wage); increased costs of food products; management problems; increases in
the number and density of competitors; limited alternative uses for
properties and equipment; changing consumer tastes, habits and spending
priorities; changing demographics; the cost and availability of insurance
coverage; uninsured losses; changes in government regulation; changing
traffic patterns; weather conditions; and local, regional or national health
and safety matters. The Company and its franchisees may be the subject of
litigation based on discrimination, personal injury or other claims,
including claims which may be based upon legislation that imposes liability
on restaurants or their employees for injuries or damages caused by the
negligent service of alcoholic beverages to an intoxicated person or to a
minor. The Company can be adversely affected by publicity resulting from food
quality, illness, injury or other health concerns or operating issues
resulting from one restaurant or a limited number of restaurants in the
Schlotzsky's system. None of these factors can be predicted with any degree
of certainty, and any one or more of these factors could have a material
adverse effect on the Company's financial condition and results of operations.

     COMPETITION. The food service industry is intensely competitive with
respect to concept, price, location, food quality and service. There are many
well-established competitors with substantially greater financial and other
resources than the Company. These competitors include a large number of
national, regional and local food service companies, including fast food and
quick service restaurants, casual full-service restaurants, delicatessens,
pizza



                                      14
<PAGE>

restaurants and other convenience dining establishments. Some of the
Company's competitors have been in existence longer than the Company and may
be better established in markets where Schlotzsky's stores are or may be
located. The Company believes that it competes for franchisees against
franchisors of other restaurants and various other concepts.

     Competition in the food service industry is affected by changes in
consumer taste, economic and real estate conditions, demographic trends,
traffic patterns, the cost and availability of qualified labor, product
availability and local competitive factors. The Company and its area
developers assist franchisees in managing or adapting to these factors, but
no assurance can be given that some or all of these factors will not
adversely affect some or all of the franchisees. See "Business --
Competition."

     CONTROL BY PRINCIPAL SHAREHOLDERS. As of December 31, 1999, John C.
Wooley and Jeffrey J. Wooley beneficially owned an aggregate of approximately
15.4% of the outstanding Common Stock. Additionally, Greenfield Capital
Partners B.V. and NethCorp Investments VI B.V., entities of which Floor
Mouthaan, a director of the Company is the managing director, beneficially
owned an aggregate of 5.6% of the outstanding Common Stock. As a result,
these shareholders, if they were to act in concert, would have the ability to
influence the outcome of any issue submitted to a vote of the shareholders.
There are no agreements or understandings among these shareholders regarding
the voting of their shares, but to date they have voted consistently on
matters submitted to a vote of the shareholders.

     DEPENDENCE ON MANAGEMENT AND KEY PERSONNEL. The Company's success is
highly dependent upon the efforts of its management and key personnel,
including its Chairman of the Board and President, John C. Wooley. The
Company has employment agreements with John C. Wooley and Jeffrey J. Wooley
each of which includes certain noncompetition provisions that survive the
termination of employment. The employment agreements were entered into
effective February 1998 and will expire in February 2001. The Company also
has obtained certain noncompetition agreements from several other members of
management and key personnel who are not subject to employment agreements.
However, there can be no assurance such noncompetition agreements will be
enforceable. The loss of the services of John C. Wooley or other management
or key personnel could have a material adverse effect on the Company. The
Company does not carry key man life insurance on any of its officers. See
"Management."

     GOVERNMENT REGULATION. The restaurant industry is subject to numerous
federal, state and local governmental regulations, including those relating
to the preparation and sale of food and zoning and building requirements. The
Company and its area developers and franchisees are also subject to laws
governing their relationships with employees, including wage and hour laws,
and laws and regulations relating to working and safety conditions and
citizenship or immigration status. The Company's franchise operations are
subject to regulation by the United States Federal Trade Commission and the
Company must also comply with state laws relating to the offer, sale and
termination of franchises and the refusal to renew franchises. The failure to
obtain or maintain approvals to sell franchises could adversely affect the
Company. Increases in the minimum wage rate, employee benefit costs or other
costs associated with employees, could adversely affect the Company and its
area developers and franchisees. See "Business -- Government Regulation."

     ABSENCE OF DIVIDENDS. The Company has never paid cash dividends on its
Common Stock and does not anticipate paying any cash dividends in the
foreseeable future.

     POTENTIAL VOLATILITY OF STOCK PRICE. There have been periods of
significant volatility in the market price and trading volume of the Common
Stock, which in many cases were unrelated to the operating performance of, or
announcements concerning, the Company. General market price declines or
market volatility in the future could adversely affect the price of the
Common Stock. In addition, the trading price of the Common Stock has been and
is likely to continue to be subject to significant fluctuations in response
to variations in quarterly operating results, the results of the Turnkey
Program, changes in management, competitive factors, regulatory changes,
general trends in the industry, recommendations by securities industry
analysts and other events or factors. This volatility has been exacerbated by
the lack of a significant public float in the Common Stock. There can be no
assurance that an adequate trading market can be maintained for the Common
Stock.

     SHARES ELIGIBLE FOR FUTURE SALE. As of December 31, 1999, the Company
had 7,417,714 shares of Common Stock outstanding. A substantial number of
shares will become available for sale in the public market at various



                                      15
<PAGE>

times. No predictions can be made as to the effect, if any, that market sales
or the availability of shares for future sale will have on the market price
of the Common Stock. Sales of substantial amounts of Common Stock in the
public market, or the perception that such sales could occur, could adversely
affect the prevailing market price for the Common Stock and could impair the
Company's ability to raise capital through a public offering of equity
securities.

     ANTI-TAKEOVER PROVISIONS. The Texas Business Combination Law, which
became effective September 1, 1997, restricts certain transactions between a
public corporation and affiliated shareholders. The statute, which is
applicable to the Company, may have the effect of inhibiting a non-negotiated
merger or other business combinations involving the Company.

     The Company's Articles of Incorporation and Bylaws include certain
provisions that may have the effect of discouraging or delaying a change in
control of the Company. Directors are elected for staggered three-year terms,
which has the effect of delaying the ability of shareholders to replace
specific directors or effect a change in a majority of the Board of
Directors. The Bylaws were amended in 1998 to provide that a director may
only be removed for cause by vote of the holders of at least two-thirds of
the shares present in person or by proxy at a meeting of shareholders called
expressly for that purpose. All shareholder action must be effected at a duly
called annual or special meeting of shareholders and shareholders must follow
an advance notification procedure for certain shareholder proposals and
nominations of candidates for election to the Board of Directors.

     The Board of Directors has the authority, without further action by the
shareholders, to issue up to 1,000,000 shares of Preferred Stock in one or
more series and to fix the rights, preferences, privileges and restrictions
thereof, and to issue authorized unissued shares of Common Stock. The
issuance of Preferred Stock or additional shares of Common Stock could
adversely affect the voting power of the Common Stockholders and could have
the effect of delaying, deferring or preventing a change in control of the
Company. The issuance of Preferred Stock also could adversely affect other
rights of Common Stockholders, including creation of a preference upon
liquidation or upon the payment of dividends in favor of the holders of
Preferred Stock.

     In December 1998, the Company announced that the Board of Directors had
adopted a Shareholder's Rights Plan and approved a dividend of one Right for
each share of Company Common Stock outstanding. Under the plan, each
shareholder of record receives one Right for each share of Common Stock held.
Initially, the Rights are not exercisable and automatically trade with the
Common Stock. There are no separate Rights certificates at this time. Each
Right entitles the holder to purchase one one-hundredth of a share of Company
Class C Series A Junior Participating Preferred Stock for $75.00 (the
"Exercise Price").

     The Rights separate and become exercisable upon the occurrence of
certain events, such as an announcement that an "acquiring person" (which may
be a group of affiliated persons) beneficially owns, or has acquired the
rights to own, 20% or more of the outstanding Common Stock, or upon the
commencement of a tender offer or exchange offer that would result in an
acquiring person obtaining 20% or more of the outstanding shares of Common
Stock.

     Upon becoming exercisable, the Rights entitle the holder to purchase
Common Stock with a value of $150 for $75. Accordingly, assuming the Common
Stock had a per share value of $75 at the time, the holder of a right could
purchase two shares for $75. Alternatively, the Company may permit a holder
to surrender a Right in exchange for stock or cash equivalent to one share of
Common Stock (with a value of $75) without the payment of any additional
consideration. In certain circumstances, the holders have the right to
acquire common stock of an acquiring company having a value equal to two
times the Exercise Price of the Rights.

     The Rights have certain anti-takeover effects. The Rights will cause
substantial dilution to an acquiring person. Accordingly, the existence of
the Rights may deter certain acquirers from making takeover proposals or
tender offers.

     In 1999, the Company entered into an Option Agreement with its largest
area developer pursuant to which it agreed that if there is a change in
control of the Company (defined to include the acquisition of at least 20% of
the outstanding common stock by someone other than John C. Wooley or Jeffrey
J. Wooley), the Company is obligated to pay between $2.8 million and $3.8
million to prevent the option to reacquire the area developer agreement from
lapsing. Such payment is applicable to the exercise price, if and when paid.



                                      16
<PAGE>

     In December 1999, the Company entered into a Credit Agreement with Wells
Fargo Bank, (Texas), N.A., as agent for a group of lenders, pursuant to which
the Company obtained a new credit facility for up to $40,000,000, in the
aggregate. Under the Credit Agreement, the acquisition of beneficial
ownership of more than 33% of the outstanding stock of the Company by a
person or group of related persons constitutes a default, resulting in the
possible acceleration of outstanding indebtedness.










                                      17
<PAGE>

ITEM 2.  PROPERTIES

     In March 1997, the Company entered into a lease with a limited liability
company owned by John C. Wooley and Jeffrey J. Wooley for a new corporate
headquarters facility in Austin. This lease will expire in 2007. The facility
consists of approximately 41,000 square feet of office and storage space. The
Company moved to this new facility in November 1997. In addition, this
limited liability company has provided the Company with storage space over
the last ten years rent free. During that period the Company was using up to
approximately 20,000 square feet of storage. Subsequent to December 31, 1999,
the location of the space was sold and the Company had to lease another
storage location. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Results of Operations."

     The Company operates 23 restaurants in eight states. Thirteen of these
stores are considered to be in the Company's portfolio of restaurants to be
held for the long term, and their operating results are reflected in the
Restaurant Operations figures. Of these units, eleven are in Texas, one is in
Georgia, and one is in New York. The remaining ten stores are considered held
for sale, and their results are included in the Turnkey Development segment.
These locations include three in Georgia, two in Texas, one in Alabama, one
in Utah, one in Mississippi, one in Arizona, and one in Illinois. The
properties consist of land, building, leasehold improvements, and restaurant
equipment. The equipment is typically owned, and the land and building is
either owned or leased.

     As of December 31, 1999, the Company had 59 store sites in various
stages of development under the Turnkey Program. Development was completed on
3 sites and these sites are operating and under lease or mortgage. Nine of
the sites in development are in various stages of construction and 47 sites
remain in the pre-development stage. The Company also owns an additional five
sites, which it contemplates remarketing. It is contemplated that sites
acquired under the Turnkey Program will be sold to franchisees and investors
at various stages of development or after completion. See "Business --
Turnkey Program."

     Schlotzsky's Real Estate, Inc., a wholly-owned subsidiary of the
Company, is the 1% general partner of a limited partnership which owns a
17,600 square foot shopping center in suburban Austin. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations --
Liquidity and Capital Resources."

ITEM 3.  LEGAL PROCEEDINGS

     The State of New Mexico Taxation and Revenue Department assessed the
Company $131,000 for gross receipts taxes, penalties and interest for the
years 1987 through 1993. The assessment imposed gross receipts taxes on
franchise fees and royalties received by the Company from New Mexico
franchisees and NAMF contributions by those franchisees. The Company filed a
protest with the New Mexico Taxation and Revenue Department claiming that the
assessment violated the Commerce Clause of the United States Constitution
because the Company does not have any physical presence in or substantial
nexus with New Mexico. In November 1999, the Company accepted an amnesty
offer from the state of New Mexico, withdrew its protest and paid $121,000 in
full satisfaction of all claims by the state through 1998. The Company had
reserved a liability for taxes and attorneys' fees in respect of this
assessment in excess of the amount paid. If other state taxing authorities
attempt to impose taxes on receipts derived by the Company from franchisees
in those states, the Company's financial condition and results of operations
could be materially adversely affected.

     On February 8, 1999, the Lone Star Ladies Investment Club, et al., filed
a consolidated amended class action lawsuit in the Western District of Texas
against the Company and four of its officers and directors (Monica Gill,
Executive Vice President and Chief Financial Officer; John M. Rosillo,
director; Jeffrey J. Wooley, Senior Vice President and director; and John C.
Wooley, President and Chairman of the Board of Directors). The complaint
alleges securities fraud arising from a change in the timing of recognition
of revenue from the sale of real estate properties in connection with which
the Company provided limited guaranties on franchisees' leases of the
properties. In April 1998, Registrant announced that 1997 earnings would be
lower than previously announced because it would defer revenue received in
the fourth quarter from such real estate transactions rather than recognizing
it during the period in which the transaction occurred, as previously
contemplated. Plaintiffs seek monetary damages in an unspecified amount. On
August 5, 1999, the Defendants' Motion to dismiss the consolidated complaint
was granted, with prejudice. Plaintiffs filed a notice of appeal on September
28, 1999, and filed their appellate brief on or about December 12, 1999.
Defendants filed their brief in response on February 25,



                                      18
<PAGE>

2000. The Company believes that the allegations are without merit and intends
to vigorously defend against the appeal.

     The Company is subject to routine litigation in the ordinary course of
business, including contract, franchisee, area developer and
employment-related litigation. In the course of enforcing its rights under
existing and former franchise agreements and area developer agreements, the
Company is subject to complaints and letters threatening litigation
concerning the interpretation and application of these agreements, for
example, in cases of administration of the NAMF advertising funds, default or
termination of franchisees or area developers, requirements or payments
relating to products used in the stores (such as private label licensing),
and the Turnkey Program. The Company endeavors to treat its franchisees and
area developers reasonably and fairly and in compliance with applicable
contractual provisions with due regard for the protection of the Company's
trademarks, service marks and goodwill. None of these routine matters,
individually or in the aggregate, are believed by the Company to be material
to its business or financial condition.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Not applicable.



                                      19
<PAGE>

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The authorized capital stock of the Company consists of 30,000,000
shares of Common Stock, no par value, and 1,000,000 shares of Class C
Preferred Stock, no par value. The Company's Common Stock is traded on the
National Market of the National Association of Securities Dealers Automated
Quotation System ("NASDAQ") under the Symbol "BUNZ". Trading began on
December 15, 1995 in connection with the Company's initial public offering.
No public market existed for the Common Stock prior to that time. As of March
14, 2000, 7,430,027 shares of outstanding Common Stock were owned by
approximately 5,700 beneficial owners constituting 270 shareholders of record.

     The high and low bid prices as reported by NASDAQ for the period from
January 1, 1998 to December 31, 1999 are set forth below:

<TABLE>
<CAPTION>
                                           HIGH      LOW
                                          ------   ------
     <S>                                  <C>      <C>
     FISCAL 1998
          First Quarter.................  23 3/8   14 3/4
          Second Quarter................  22 5/8   13 3/16
          Third Quarter.................  18 1/2    9 1/8
          Fourth Quarter................  11 1/4    9 1/4

     FISCAL 1999
          First Quarter.................  13 5/16  10
          Second Quarter................  12 1/2   10 1/8
          Third Quarter.................  12 1/4    7 5/8
          Fourth Quarter................   8 1/4    6
</TABLE>

These quotations may reflect inter-dealer prices, without retail mark-up,
mark-down or commissions and may not necessarily represent actual
transactions. The Company has never paid and has no current plans to pay cash
dividends on its Common Stock. The Company currently intends to retain
earnings for use in the operation and expansion of the Company's business and
does not anticipate paying cash dividends in the foreseeable future. The
declaration and payment of future dividends will be at the sole discretion of
the Board of Directors and will depend on the Company's profitability,
financial condition, capital needs, future prospects and other factors deemed
relevant by the Board of Directors.

     On December 18, 1998, the Board of Directors adopted resolutions
regarding the designation, preferences, and rights of Class C Series A Junior
Participating Preferred Stock in connection with the adoption of a
Shareholders' Rights Plan. See "Risk Factors - Anti Takeover Provisions."

     The Transfer Agent and Registrar for the Company's Common Stock is
Harris Trust and Savings Bank of Chicago, Illinois.

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA

     The following table sets forth selected consolidated financial data for
the Company for the periods and the dates indicated. The historical
consolidated financial data as of and for the years ended December 31, 1997,
1998 and 1999 have been derived from the audited consolidated financial
statements of the Company and its predecessor entities, included elsewhere
herein. The balance sheet data and statement of operations data as of and for
the years ended December 31, 1995 and 1996 has been derived from the
Company's audited financial statements not included or incorporated herein.
The selected financial data should be read in conjunction with, and are
qualified in their entirety by, the Consolidated Financial Statements of the
Company and related Notes and other financial information included elsewhere
in this report.



                                      20
<PAGE>

<TABLE>
<CAPTION>
                                                                              FISCAL YEARS ENDED DECEMBER 31,
                                                            ------------------------------------------------------------------
                                                               1995          1996          1997          1998          1999
                                                            ----------    ----------    ----------    ----------    ----------
                                                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                         <C>           <C>           <C>           <C>           <C>
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
Revenue:
   Royalties.........................................        $ 7,425       $10,747       $14,561       $18,885       $21,547
   Franchise fees....................................          1,494         1,775         1,555         1,365           843
   Developer fees (1)................................          2,666         1,993           325           270         1,057
   Restaurant sales..................................            505         3,610         6,364         7,720        14,816
   Brand contribution................................            397         1,295         2,915         4,003         6,173
   Turnkey development...............................             41           726         1,139         8,314         1,687
   Other fees and revenue............................            324           568         1,110         1,291         1,815
                                                            ----------    ----------    ----------    ----------    ----------
       Total revenue.................................         12,852        20,714        27,969        41,848        47,938
Costs and expenses:
   Service costs:
     Royalties.......................................          2,405         3,791         5,373         7,225         6,601
     Franchise fees..................................            767           959           813           697           389
   Restaurant operations:
     Cost of sales...................................            189         1,183         2,014         2,513         4,404
     Labor costs.....................................            408         1,424         2,493         3,205         5,482
     Operating expenses..............................            251         1,040         1,952         2,168         3,358
   Turnkey development costs.........................            332           519           368         4,806         5,164
   General and administrative........................          5,419         6,509         7,686        11,472        13,677
   Depreciation and amortization.....................            458           779         1,155         1,885         2,855
                                                            ----------    ----------    ----------    ----------    ----------
       Total costs and expenses......................         10,229        16,204        21,854        33,971        41,930
                                                            ----------    ----------    ----------    ----------    ----------
     Income from operations..........................          2,623         4,510         6,115         7,877         6,008
Other:
     Interest income ................................            286           786         1,050         2,296         3,142
     Interest expense................................           (435)         (331)         (297)         (238)       (2,279)
     Other income....................................            138           132           195            --            --
                                                            ----------    ----------    ----------    ----------    ----------
       Total other income (expense)..................            (11)          587           948         2,058           863
                                                            ----------    ----------    ----------    ----------    ----------
Income before continuing operations before
     income taxes....................................          2,612         5,097         7,063         9,935         6,871
     Income taxes....................................         (1,017)       (1,902)       (2,614)       (3,729)       (2,525)
Income from continuing operations....................          1,595         3,195         4,449         6,206         4,346
     Cumulative effect of change in accounting
       principle.....................................             --            --            --            --        (3,820)
     Extraordinary Gain..............................             38            --            --            --            --
                                                            ----------    ----------    ----------    ----------    ----------
Net income...........................................        $ 1,633       $ 3,195       $ 4,449       $ 6,206       $   526
                                                            ==========    ==========    ==========    ==========    ==========
Income from continuing operations - basic                        .47           .58           .74           .84           .59
Income from continuing operations - diluted                      .42           .57           .71           .82           .58

Net income per share - basic.........................          $0.47       $  0.58       $  0.74       $  0.84       $  0.07
Net income per share - diluted.......................          $0.42       $  0.57       $  0.71       $  0.82       $  0.07

Working capital......................................        $18,750       $13,515       $42,563       $26,842       $16,606
Total assets.........................................         36,708        40,979        79,521       104,822       132,759
Long-term debt, less current maturities..............          3,029         3,129         1,936         9,219        21,275
Stockholders' equity.................................         28,974        32,312        66,991        73,963        74,735
</TABLE>

(1)  Effective January 1, 1999, The Company implemented a change in accounting
     principle regarding revenue recognition of developer fees. See discussion
     in Item 7.


                                       21
<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

OVERVIEW

    The Company derives its revenue from several sources: royalties,
franchise fees, developer fees (consisting of area developer and master
licensee fees), Company-owned restaurant sales, Turnkey development, brand
contribution (private label licensing fees), and other franchise-related
activities. Between 1991 and 1994, developer fees grew to represent a
significant portion of total revenue as the Company sold development rights
for most of the television markets in the United States and certain
international territories. Franchise fees, Turnkey development and brand
contribution increased following this period as the rate at which stores
opened increased. Since the Company has sold developer rights for virtually
all of the United States, developer fees derived from these non-recurring
transactions have declined as a percentage of total revenue, while typically
brand contributions, franchise fees and royalties based on franchise store
sales and revenue from the Turnkey Program have increased.

    Royalties are based on a percentage of franchisees' net sales and are
recognized by the Company in the same period that the franchise store sales
occur. Generally, royalties are earned at the rate of 6% of sales for stores
opened after 1991 and 4% of sales for stores opened before that time.
Royalties are paid by means of weekly automatic drafts by the Company on
franchisee bank accounts for 6% royalty stores. As of December 31, 1999, 92
franchised stores were paying royalties on a monthly basis at the rate of 4%.
This number of stores will decline as older franchise agreements expire (the
majority of which will expire after 2000). A portion of the royalties
received by the Company are paid to its area developers as royalty service
costs for providing on-going services to franchisees in their territories.
See "Business -- Franchising --Area Developers." Royalties have increased
since 1992 due not only to the growth in the number of stores, but also to
increases in average weekly sales. The increase in average weekly sales is
due primarily to the conversion of older franchise stores to the
Schlotzsky's-Registered Trademark- Deli restaurant concept, as well as the
selection of more free-standing locations for newer stores, which have better
visibility and generally experience higher sales than the smaller "in-line"
stores located in strip shopping centers which are characteristic of stores
opened prior to 1992.

    Franchise fees are payments received by the Company from franchisees and
are typically recognized into revenue as stores open. The franchise fee for a
franchisee's initial store is currently $30,000. The franchise fee for each
additional store committed to and opened by a franchisee is $20,000. Expenses
associated with franchise fees are shown as franchise fee service costs and
include the portion of the franchise fee paid to area developers. The Company
generally pays area developers approximately one-half of the franchise fees
collected from franchisees in their development areas. As the Company
reacquires a limited number of territories and buys down the percentage of
participation by certain area developers, the Company expects that franchise
fee service costs will decrease as a percentage of franchise fees to less
than 50%.

    Restaurant sales are reported from Company-owned stores, and declined
between 1991 and 1994 as a result of the Company's strategy adopted in 1991
to develop only franchised stores. The number of Company-owned stores
declined from 22 to two stores between 1990 and 1994. Restaurant sales
increased significantly in 1996 because the Company's flagship restaurant in
Austin, Texas was in operation the entire year and because two additional
stores were acquired from franchisees during 1996. As of December 31, 1999,
thirteen Company stores were being operated primarily for product
development, concept refinement, brand leadership and training franchisees.
Management does not believe that the operating costs for Company-owned stores
are necessarily indicative of costs for franchised stores on a system-wide
basis. Restaurant sales should increase as the Company continues to acquire
or open a limited number of additional Company-owned stores. See "Business --
Strategy -- Company-Owned Stores."

     The Company charges developers a nonrefundable fee for the exclusive
rights to develop a defined territory for a specified term. Typically, a
portion of the developer fee is paid in cash and the balance is paid with a
promissory note. See "Business -- Franchising -- Area Developers" and "--
International Master Licensees." Prior to 1999, when the Company had
fulfilled substantially all of its contractual responsibilities and
obligations, such as training, providing manuals, and, in the case of master
licensees, reasonable efforts to obtain trademark registration, it recognized
as revenue the cash portion of the fee and the value of the promissory note,
as determined by an independent third party valuation. As a result of recent
positions taken by the Securities and Exchange Commission, the Company made a
change in its accounting policy for revenue recognition of developer fees



                                      22
<PAGE>

effective January 1, 1999. With the change in accounting principle, revenue
generated from developer transactions will be recognized over the term of the
development schedule within the developer contracts generally about a ten
year period. Developer fees recognized in 1997 and 1998 under the previous
accounting policy were less than in previous years as most of the remaining
domestic territories had been sold and fees from the licensing of
international territories, which are not aggressively marketed by management,
were sporadic. Fees recognized in 1999 primarily represent amortization of
prior years' fees pursuant to the change in accounting principle.

     Revenue is also generated from brand contribution (private label
licensing fees) and the Turnkey Program. The Company has licensed
manufacturers to produce Schlotzsky's private label products and began
receiving licensing fees from sales of private label foods to franchisees in
late 1994. This revenue has increased significantly to $2,915,000 for 1997,
$4,003,000 for 1998 and $6,173,000 for 1999. The Company believes that
private label licensing fees will increase as a greater portion of the
systems' menu ingredients are covered by the program, system-wide sales grow,
terms with various suppliers are renegotiated and alternative channels of
distribution are exploited. See "Business -- Purchasing; Private Labeling"
and "Risk Factors -- Importance of Licensing Fees."

     The Company instituted the Turnkey Program to further assist franchisees
in obtaining superior sites and to achieve more rapid penetration in those
selected major markets where the Company believes there is strong demand by
franchisees for good locations. Under the Turnkey Program, the Company works
independently or with an area developer to identify superior store sites
within a territory. The Company will typically perform various consulting
services including, but not limited to, site selection, feasibility analysis,
environmental studies, site work, permitting and construction management,
receiving a fee and recognizing revenue upon the completion of these
services. The Company may assign its earnest money contract on a site to a
franchisee, or a third-party investor, who then assumes responsibility for
developing the store. The Company may also purchase or lease a selected site,
design and construct a Schlotzsky's-Registered Trademark- Deli restaurant on
the site and sell, lease or sublease the completed store to a franchisee.
Where the Company does not sell the property to a franchisee, the Company
sells the improved property, or, in the case of a leased property, assigns
the lease and any sublease, to an investor.

     The Company anticipates that the total investment in each developed
free-standing location will be approximately $1,300,000 to $2,400,000 (less
for leased locations). From inception of the Turnkey Program through 1997,
the Company typically provided a credit enhancement in the form of a limited
guaranty on the franchisee's lease for leased locations. Upon sale of the
leased site or assignment of its earnest money contract, the Company has
deferred revenue generated (even though proceeds were received in cash) and
allocable costs incurred in connection with the property. When a lease
guaranty is terminated, or the Company's exposure to loss under the guaranty
has passed, the Company recognizes the revenue and allocable costs related to
the site. Generally, if no credit enhancement is provided in connection with
such transactions, the Company may recognize the revenue and allocable
expenses in the periods in which the transactions occur. During 1998, the
Company began emphasizing ownership of the real estate by franchisees through
a program which entails acquiring the rights to a superior site and reselling
the property, or its rights (with any improvements), to a franchisee whose
mortgage loan is financed by a third party financial institution. The Company
provides credit enhancement for the franchisee in the form of a limited
guaranty in favor of the lender. Generally, in those cases, the Company
recognizes the revenue and allocable expenses in the period in which the
transaction occurs. In some cases, the Company may interim finance land and
building costs in anticipation of permanent financing by a financial
institution. The Company believes that the Turnkey Program enhances the
Company's ability to recruit qualified franchisees by securing and developing
high profile sites and achieving critical mass for advertising purposes more
quickly in selected markets. In addition, the Company charges a fee when it
is requested to manage construction of a store on property owned by a
franchisee or an investor. This construction management fee is recognized
when the store is completed.



                                      23
<PAGE>

     The following table sets forth (i) the percentage relationship to total
revenue of the listed items included in the Company's consolidated statements of
operations, except as otherwise indicated, and (ii) selected store data.

<TABLE>
<CAPTION>
                                                                   FISCAL YEARS ENDED DECEMBER 31,
                                                            ---------------------------------------------
                                                                1997             1998             1999
                                                            ------------    ------------     ------------
<S>                                                         <C>             <C>              <C>
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
Revenue:
   Royalties.........................................            52.1%           45.1%            44.9%
   Franchise fees....................................             5.6             3.3              1.8
   Developer fees....................................             1.2             0.6              2.2
   Restaurant sales..................................            22.7            18.4             30.9
   Brand contribution................................            10.4             9.6             12.9
   Turnkey development...............................             4.1            19.9              3.5
   Other fees and revenue............................             3.9             3.1              3.8
                                                            ------------    -------------    ------------
       Total revenue.................................           100.0           100.0            100.0
Costs and expenses:
   Service costs:
     Royalties(1)....................................            36.9            38.3             30.6
     Franchise fees(2)...............................            52.3            51.1             46.1
   Restaurant operations:
     Cost of sales(3)................................            31.6            32.6             29.7
     Labor costs(3)..................................            39.2            41.5             37.0
     Operating expenses(3)...........................            30.7            28.1             22.7
   Turnkey development costs (4) ....................            32.3            57.8            306.1
   General and administrative........................            27.5            27.4             28.5
   Depreciation and amortization.....................             4.1             4.5              6.0
       Total costs and expenses......................            78.1            81.2             87.5
                                                            ------------    -------------    ------------
     Income from operations..........................            21.9            18.8             12.5
Other:
     Interest income.................................             3.8             5.5              6.6
     Interest expense................................            (1.1)           (0.6)            (4.8)
     Other income (expense)..........................             0.7             0.0              0.0
                                                            ------------    -------------    ------------
       Total other income............................             3.4             4.9              1.8
                                                            ------------    -------------    ------------
Income before income taxes and cumulative effect of
     change in accounting principle..................            25.3            23.7             14.3
     Provision for income taxes......................             9.3             8.9              5.3
                                                            ------------    -------------    ------------
Income before cumulative effect of change
     in accounting principle.........................            15.9%           14.8%             9.1%
                                                            ============    =============    ============
Cumulative effect of change in accounting principle,
     net of tax.....................................               --              --             (8.0%)
                                                            ------------    -------------    ------------
Net income..........................................             15.9%           14.8%             1.1%
                                                            ============    =============    ============

STORE DATA:
     System-wide sales(5)...........................         $270,400        $348,500         $400,300
     Change in same store sales(6)..................              3.4%            3.1%             2.8%
     Weighted average annual store sales(7).........         $455,000        $503,000         $550,000
     Weighted average weekly store sales(7).........         $  8,753        $  9,671         $ 10,579
     Change in average weighted weekly
       store sales(8) ..............................             11.3%           10.5%             9.4%
     Number of stores opened during period..........              120             107               66
     Number of stores closed during period..........               20              30               57
     Number of stores in operation at end
       of period....................................              673             750              759

- --------------------------------------------
</TABLE>

(1)  Expressed as a percentage of royalties.
(2)  Expressed as a percentage of franchise fees.
(3)  Expressed as a percentage of restaurant sales.



                                         24
<PAGE>

(4)  Expressed as a percentage of Turnkey development.
(5)  In thousands. Includes sales for all stores, as reported by franchisees or
     derived by the Company from other data reported by franchisees.
(6)  Same store sales are based upon stores which were open for the entire
     period indicated and for at least eighteen months as of the end of the
     corresponding prior period, including stores which were temporarily closed
     and reopened within six months.
(7)  In actual dollars (rounded in the case of average annual store sales).
(8)  Percentage change in weighted average weekly store sales from previous
     fiscal year.


RESULTS OF OPERATIONS

FISCAL YEAR 1999 COMPARED TO 1998

     REVENUE. Total revenue increased 14.6% from $41,848,000 to $47,938,000.

     Royalties increased 14.1% from $18,885,000 to $21,546,000. This increase
was due to the full year impact of stores opened in 1998 and the addition of
66 restaurants opened during the period from January 1, 1999 to December 31,
1999. Also contributing to the increase was the growing influence of larger
freestanding stores with higher visibility, a 9.4% increase in average weekly
sales and a 2.8% increase in same store sales. In addition, this increase is
directly related to the 14.9% increase in system sales. Royalties increased
at a lower rate during 1999 than 1998, primarily due to 57 closings which
occurred during 1999. However, the majority of closings tended to be
underperforming stores and stores that had been temporarily closed and the
franchisee had not made any significant effort to reopen or relocate within
the time required by the franchise agreement. In addition, the Company's
first national, network television advertising campaign was completed in 1999
impacting sales for the system.

     Franchise fees decreased 38.2% from $1,365,000 to $843,000. This
decrease was a result of 41 fewer openings during 1999, as compared to 1998.
The fewer number of openings is principally the result of the Company's
increasing emphasis on superior site selection for larger freestanding stores
with higher visibility and on more highly qualified and better capitalized
franchisees.

     Developer fees increased 291.5% from $270,000 to $1,057,000. While the
level of developer transactions increased, developer fees reported for the
year are primarily attributable to recognition of deferred revenue from
transactions which occurred prior years due to the change in accounting
principle. As a result of the change, developer fees are now being recognized
over the term of the development schedules. Because of the change in the
accounting principle, the Company anticipates that revenue recognized from
developer fees will be a more consistent amount from period to period during
the next several years.

     Restaurant sales increased 91.9% from $7,720,000 to $14,816,000. This
increase was attributable to Company-owned stores added during 1998 and the
addition of five stores to the Company portfolio during 1999. In the future,
it is contemplated that several more Company-owned stores will be developed,
operated and maintained by the Company in certain key markets, but that the
total number of Company units will remain at a small percentage of the
franchise system.

     Private label licensing fees (brand contributions) increased 54.2% from
$4,003,000 to $6,173,000. The increase was the result of more favorable terms
with certain major suppliers than terms in place in the prior year, as well
as the increasing volume of system-wide sales and greater franchisee
participation in the Company's purchasing programs. In addition, sales of
private label products through alternative channels of distribution was
greater than it had been in previous years, but still constituted less than
2.4% of the fees recognized in 1999.

     Turnkey development revenue decreased 79.7% from $8,314,000 to
$1,687,000. In 1999, the Company placed less emphasis on generating a
material margin on the transactions it completed, but rather focused on
bringing the best value in terms of project cost to its franchisees, while
recovering some portion of its overhead cost. In addition, in 1998,
$2,102,000 of the revenue was related to transactions completed in 1997
involving the Company's lease guaranties, which were terminated in 1998. The
1999 revenue includes approximately $363,000 of rental revenue from sites
completed and under lease. The Company anticipates that Turnkey development
may remain at this lower level in the future as a greater emphasis is placed
on superior sites and controlling the cost to franchisees of each project.



                                      25


<PAGE>

     Other fees and revenues increased 40.8% from $1,289,000 to $1,815,000.
This change was primarily due to the increased level of supplier
contributions to the Company's annual convention held in June 1999, and a
one-time gain on the sale of the Company's limited partnership interest in an
entity that owns a small shopping center in suburban Austin, Texas.

     COSTS AND EXPENSES. Royalty service costs decreased 8.6% from $7,225,000
to $6,601,000, and as a percentage of royalties declined from 38.3% to 30.6%.
This decrease reflects the impact of the reacquisition and reduction of
certain area developers interests in royalties during 1999. Area developers
generally receive approximately 42% or 21% of the royalties from stores in
their territories (depending on whether their share of royalties is 2.5% or
1.25%). The Company expects royalty service costs as a percentage of royalty
revenue to continue to decrease because the Company recently assumed
territory management responsibility for its largest area developer in
conjunction with an option to buy its territories (exercisable until 2012).
Under this option agreement, net service costs associated with this territory
management are 1% of royalties effective October 31, 1999 and escalate to 2%
by August 16, 2004, versus the current 2.5% rate. The Company may buy-down
the rights and obligations of certain area developers and may re-acquire the
full development rights to a limited number of territories over the next few
years.

     Restaurant cost of sales, which consists of food, beverage and paper
costs, increased 75.2% from $2,513,000 to $4,404,000, but as a percentage of
restaurant sales decreased from 32.6% to 29.7%. Restaurant labor costs
increased 71.0% from $3,205,000 to $5,482,000, but as a percentage of
restaurant sales decreased from 41.5% to 37.0%. Restaurant operating expenses
increased 54.9% from $2,168,000 to $3,358,000, but, again, as a percentage of
restaurant sales decreased from 28.1% to 22.7% for 1999, as compared to 1998.
These percentage decreases were primarily due to operational efficiencies
experienced and cost controls implemented in the management of the
Company-owned stores. The decreases are also due to the increasing sales
outpacing the increased costs associated with operating the units.

     Turnkey development costs increased 7.4% from $4,806,000 to $5,164,000
and as a percentage of Turnkey development revenue increased from 57.8% to
306.1%. These increases are primarily the result of fewer revenue
transactions in 1999 compared to 1998. In addition the Company experienced
approximately $900,000 in write-offs of Turnkey development costs associated
with sites under contract which were removed from consideration during the
period. Most of the sites written off either demonstrated higher than
expected development costs or no longer met current, more stringent standards
for Turnkey development sites.

     General and administrative expenses increased 19.2% from $11,471,000 to
$13,678,000, and as a percentage of total revenue remained relatively stable
at 28.5%. The Company previously announced its goal of maintaining year 2000
general and administrative expenses at about the 1999 level.

     Depreciation and amortization increased 51.5% from $1,885,000 to
$2,856,000, and as a percentage of revenue increased from 4.5% to 6.0%. The
dollar and percentage increases were principally due to amortization of
goodwill and other intangibles acquired in 1998 and 1999, such as area
developer territories and certain franchise rights, and depreciation related
to the additional stores the Company was operating during the year.

     Interest income increased 36.9% from $2,296,000 to $3,142,000. This
increase was a result of a greater level of funds outstanding in the form of
Turnkey Mortgages and interim construction financing under the Turnkey
Program and an increase in the notes receivable related to the sale of
limited development rights. The Company plans to reduce the level of interim
construction financing by referring franchisees to third party financing
sources.

     Interest expense increased 858% from $238,000 to $2,279,000. This
increase was the result of a greater level of debt outstanding during the
current period. The Company expects interest expense will trend slightly
upward as a result of the 1999 debt financing used to fund the re-acquisition
of certain area developer rights.

     INCOME TAX EXPENSE. Income tax expense reflects a combined federal and
state effective tax rate of 36.8% for 1999, which is slightly lower than the
effective combined tax rate for the comparable period in 1998. Based on
projections of taxable income, the Company anticipates that its effective
combined rate for federal and state taxes will remain fairly stable.



                                      26
<PAGE>

FISCAL YEAR 1998 COMPARED TO 1997

     REVENUE. Total revenue increased 49.6% from $27,969,000 to $41,848,000.

     Royalties increased 29.7% from $14,561,000 to $18,885,000. This increase
was due to the full year impact of stores opened in 1997 and the addition of
107 restaurants opened during the period from January 1, 1998 to December 31,
1998. Also contributing to the increase was the growing influence of larger
freestanding stores with higher visibility, a 10.5% increase in average
weekly sales and a 3.1% increase in same store sales.

     Franchise fees decreased 12.2% from $1,555,000 to $1,365,000. This
decrease was a result of 13 fewer openings during 1998, as compared to 1997.
The fewer number of openings is principally the result of the Company's
increasing emphasis on superior site selection for larger freestanding stores
with higher visibility and on more highly qualified and better capitalized
franchisees.

     Developer fees decreased 16.9% from $325,000 to $270,000. This decrease
was primarily the result of less emphasis on these transactional fees and the
fact that the development rights to most domestic markets have been sold. The
change in accounting principle did not affect revenue recognition of
developer fees.

     Restaurant sales increased 21.3% from $6,364,000 to $7,720,000. This
increase was attributable to a 6.2% increase in sales volume at the Company's
flagship store and the relocation and reopening of two Company-owned stores
during 1998.

     Private label licensing fees (brand contributions) increased 37.3% from
$2,915,000 to $4,003,000. The increase was the result of more favorable terms
with certain major suppliers than terms in place in the prior year, as well
as the increasing volume of system-wide sales and greater franchisee
participation in the Company's purchasing programs.

     Turnkey development revenue increased from $1,139,000 to $8,314,000. In
contrast with 1997 when 33 of 40 Turnkey Program transactions involved the
Company's credit enhancement on franchisee leases, only five of the 69
Turnkey Program transactions involved such lease guaranties in 1998. Of the
$8,314,000, $2,102,000 was related to transactions completed during 1997
involving the Company's lease guaranties, which were terminated during 1998.
The remainder of the transactions in 1998 involved sales of rights to real
estate to franchisees or investors (who acquired with the objective of
selling developed properties to franchisees). Revenue in 1998 also included
approximately $258,000 of rental revenue from sites completed and under lease.

     Other fees and revenues increased 16.1% from $1,110,000 to $1,289,000.
This change was primarily due to the increased level of supplier
contributions to the Company's annual convention held in July 1998.

     COSTS AND EXPENSES. Royalty service costs increased 34.5% from
$5,373,000 to $7,225,000. This increase was a direct result of the increase
in royalty revenue for 1998, as compared to 1997. Royalty service costs as a
percentage of royalties grew from 36.9% to 38.3%. This increase reflects the
growing percentage of restaurants serviced by the area developer system and
whose area developers received approximately 42% of the royalties from the
stores in their territories.

     Restaurant cost of sales, which consists of food, beverage and paper
costs, increased 24.8% from $2,014,000 to $2,513,000, and as a percentage of
restaurant sales increased from 31.6% to 32.6%. Also, restaurant labor costs
increased 28.6% from $2,493,000 to $3,205,000, and as a percentage of
restaurant sales increased from 39.2% to 41.5% for the same period in 1997.
These percentage increases were primarily due to operational inefficiencies
experienced in re-opening two Company-owned stores. Restaurant operating
expenses have increased 11.1% from $1,952,000 to $2,168,000, but as a
percentage of restaurant sales decreased from 30.7% to 28.1% for 1998, as
compared to 1997. This decrease is due to the increasing sales outpacing the
increased costs associated with operating the new stores.

     Turnkey development costs increased from $368,000 to $4,806,000 and as a
percentage of Turnkey development revenue increased from 32.3% to 57.8%.
These increases are primarily the result of $1,063,000 of costs deferred in
1997 being recognized in 1998, the addition of staff to the Turnkey Program
in late 1997 and during 1998 and certain costs being recognized for sites no
longer being pursued.



                                      27
<PAGE>

     General and administrative expenses increased 49.3% from $7,686,000 to
$11,471,000, and as a percentage of total revenue remained relatively stable
at 27.4%.

     Depreciation and amortization increased 63.1% from $1,156,000 to
$1,885,000, and as a percentage of revenue increased from 4.1 to 4.5%. This
dollar increase was principally due to amortization of goodwill and other
intangibles acquired in 1997 and 1998, and depreciation related to the
additional stores the Company was operating during the year.

     OTHER. Net interest income increased 173.3% from $753,000 to $2,058,000.
This increase was a result of funds being loaned for Turnkey mortgages and
interim construction financing under the Turnkey Development Program.

     INCOME TAX EXPENSE. Income tax expense reflects a combined federal and
state effective tax rate of 37.5% for 1998, which is slightly higher than the
effective combined tax rate for the comparable period in 1997.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash used in operating activities was $4,297,000 for 1999. Accounts
payable and accrued liabilities decreased $6,671,000, primarily because of
development territory purchases that were accrued in 1998 and funded in 1999.
The Company used only a net $2,791,000 of cash primarily in continuing its
construction and mortgage program for the Turnkey Program. Net cash of
$32,547,000 was used in investing activities primarily consisting of the
reacquisition of certain area developer rights and the royalty stream
associated with them. Also, the Company completed three Company owned stores
and used net cash of $5,629,000 to loan to the franchise system for national
advertising.

     At December 31, 1999, the Company had approximately $40,730,000 of debt
outstanding. During 1999, the Company borrowed approximately $26,134,000 in
connection with the re-acquisition of certain domestic development rights and
drew on its line of credit to fund Turnkey development activities. During
1998, the Company had borrowed $5,000,000 primarily in connection with the
re-acquisition of certain domestic development rights. As of December 31,
1999, the Company had drawn substantially all of the $15,000,000 available
under the Company's line of credit from a financial institution to finance
Turkey Program capital requirements. In December 1999, the Company announced
it had obtained a new credit facility for up to $40,000,000, consisting of
$35,000,000 to refinance (i) repurchases of certain area developers'
interests in royalties into a long term facility, and (ii) renewal of a
revolving line of credit used to develop Company restaurants and restaurants
being developed through the Turnkey Program. The remaining $5,000,000
supports a letter of credit benefiting the Schlotzsky's National Advertising
Association, Inc. in its purchase of national television advertising. The
credit facility imposes a number of covenants on the Company, including
limitations on additional borrowings, capital expenditures, contingent
liabilities, and requirements to maintain certain financial ratios, working
capital and net worth. While the Company is currently in compliance with
these covenants, failure to do so would have material adverse consequences to
the Company. These notes bear interest at rates ranging from the lender's
prime interest rate to 10.6% and all mature by the end of 2001.

     The Company guaranties certain real estate leases, equipment leases and
other obligations of franchisees. At December 31, 1999, these contingent
liabilities totaled approximately $34,249,000. Included in this amount is a
construction loan for a limited partnership in which the Company and its
subsidiary, Schlotzsky's Real Estate, Inc., own a combined 10% interest in
capital and profits. The loan, for which the Company is liable for the full
amount, had a balance of approximately $2,048,000 at December 31, 1999, bears
interest at prime plus 1.25% and matures January 2016. Monthly payments are
being made by the limited partnership.

     The Company plans to develop additional Company-owned stores in the next
18 months in the Austin market and certain selected other markets. Funds of
approximately $10,000,000 are estimated to be required for the development of
these Company-owned stores. The Company anticipates funding these
developments through long-term financing or available working capital.



                                      28
<PAGE>

     The Company continues to refine its Turnkey Program and expects that it
will have 30 to 80 sites under contract or at various stages of development
at any given time. The Company has used the net proceeds from its public
offerings and the proceeds from sites sold and contracts assigned to finance
the activity of the Turnkey Program to date. Even with a lower level of
anticipated activity in the Turnkey Program, the capital required to finance
the Turnkey Program will be significant. The tables below provide a summary
of Turnkey Program activity since its inception and a summary of the status
of the Turnkey Program at December 31, 1999.

<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                                         DECEMBER 31,
Turnkey Program revenue consists of the following:                    ----------------------------------------------
                                                                           1997             1998             1999
                                                                      ------------      ------------     -----------
<S>                                                                   <C>               <C>              <C>
Sales to investors and franchisees............................        $ 31,361,869      $ 29,596,310     $ 5,520,693
Development and construction management fees..................             190,000           176,562              --
                                                                      ------------      ------------     -----------
     Gross Turnkey Program revenue............................          31,551,869        29,772,872       5,520,693
Turnkey Program development costs.............................         (28,829,065)      (23,382,340)     (4,228,655)
                                                                      ------------      ------------     -----------
     Net revenue from Turnkey Program projects................           2,722,804         6,390,532       1,292,038
Rental income.................................................             303,091           258,187         363,386
Interim construction interest.................................               1,270           238,888          31,731
Deferred revenue recognized...................................                  --         1,426,819              --
Revenue deferred..............................................          (1,888,555)               --              --
                                                                      ------------      ------------     -----------
     Total Turnkey Program revenue............................        $  1,138,610      $  8,314,426     $ 1,687,155
                                                                      ============      ============     ===========
</TABLE>

     The following table reflects system performance of the Turnkey Program
for the years ended December 31, 1998 and 1999.

<TABLE>
<CAPTION>
                                                                         NUMBER OF UNITS
                                                                         ---------------
                                                                         1998       1999
                                                                         ----       ----
<S>                                                                      <C>        <C>     <C>
Sites in process at beginning of year...........................           78         86
Sites beginning development during the year.....................          122         55
Sites removed from consideration during the period..............          (41)       (68)
Sites inventoried as Company-owned stores.......................           (1)        (2)
Sites inventoried as real estate or restaurants held for sale...           (2)        --
Sites sold - revenue recognized.................................          (69)        (9)
Sites sold - revenue deferred...................................           --         --
Other...........................................................           (1)        (3)
                                                                         ----       ----
Sites in process at end of year.................................           86         59
                                                                         ====       ====
                                                                                             INVESTED AT
                                                                                             DECEMBER 31,
                                                                                                 1999
                                                                                            ------------
Sites under development or to be sold...........................            4          9    $  8,325,000
Predevelopment Site (prequalification)..........................           82         50       1,895,000
                                                                         ----       ----    ------------
    Total.......................................................           86         59    $ 10,130,000
                                                                         ====       ====    ============
</TABLE>

     The Company believes that cash flow from operations, together with the
proceeds of the Turnkey Program, collections from notes receivable and
borrowings under existing credit facilities described above will be sufficient
to meet the Company's anticipated operating cash needs for the foreseeable
future.

YEAR 2000 COMPLIANCE

     The year 2000 issue is a result of many computer programs being written
using two digits, e.g. "99", to define a year. Date-sensitive software may
recognize the year "00" as the year 1900 rather than the year 2000. This
would result in errors and miscalculations or even system failure causing
disruptions in business activities and transactions.



                                      29
<PAGE>

      The Company's computer software programs utilize four digits to define
the applicable calendar year and therefore the Company believes that it has
no material internal risk concerning the Year 2000 issue. The Company
received responses from many of its major restaurant equipment suppliers
indicating that they and the products they sell to the Company's restaurant
system also have no material internal risk from the Year 2000 issue. To date,
none of the Company's major suppliers have indicated that they have
experienced or that they anticipate material internal risks. The Company is
continuing an in-depth inquiry concerning the readiness of its major
suppliers and those of the restaurant system. The Company has assessed and,
where practicable, attempted to mitigate its risks with respect to the
failure of these entities to be Year 2000 compliant. The Company attempted to
educate its franchise system during 1999 to prepare them to anticipate Year
2000 issues which could affect them locally. The Company believes that its
costs associated with monitoring readiness and mitigating risks concerning
the Year 2000 issue have not been material. There can be no assurance that
third parties will continue to be Year 2000 compliant. The impact on the
Company's operations, if any, from the inability of any of its suppliers and
franchisees to Year 2000 compliant is not reasonably estimable (except that
if there is a national or regional crisis in the financial, transportation or
utility infrastructure, it would likely adversely affect most commercial
enterprises, including the Company.)

QUARTERLY COMPARISONS

     Since the adoption of the Schlotzsky's-Registered Trademark- Deli
restaurant concept in 1991, the Company has experienced growth in royalties
and franchise fees. Store openings typically mark the recognition of
franchise fees and the beginning of the royalty stream to the Company.
Accordingly, a large number of store openings has a significant impact on the
amount and timing of revenue. The timing of store openings can also affect
the same store sales and other period-to-period comparisons. There were 135
store openings in 1996, 120 in 1997, 107 in 1998 and 66 in 1999. At July 1,
1995, the initial franchise fee was increased from $17,500 to $20,000 and was
further increased to $30,000 effective August 1, 1998. The net profitability
from developer fees is substantially higher than that derived from royalties
and franchise fees because of the relatively lower costs associated with
developer fees.

     Effective January 1, 1999, the Company changed its accounting policy
related to revenue recognition of developer fees. Prior to 1999, the Company
recognized developer fee revenue at the time the agreement was executed, its
obligations substantially completed, and the fee paid. This was typically in
the period in which the transaction occurred. However, based on a recent
change of its position related to these types of fees by the Securities and
Exchange Commission, the Company made a change in accounting principle
whereby revenue generated from developer transactions will be recognized over
the term of the development schedule specific to each contract. The change in
accounting principle will result in these fees being recognized over an
average of an approximately ten years. This change was made effective January
1, 1999. The quarterly results for 1999 reflect the application of this new
accounting principle. In addition, the first quarter of 1999 reflects the
cumulative effect of the change in accounting principle of $3,820,000 (net of
tax) for the impact of the change for developer transactions that occurred
prior to 1999. It is anticipated that as a result of the change in accounting
principle, and the growth of the royalty base, revenue from developer fees
will be fairly stable in actual dollars for the next several years but will
decline as a percentage of total revenue. Moreover, the Company anticipates
that other revenue will also continue to increase contributing to a further
decline in revenue recognized from developer fees will decline as a
percentage of total revenue, resulting in more normalized margins. The
Company also believes restaurant sales and private label licensing fees
(brand contributions) will continue to increase as a percentage of revenue.

     In 1997, the Company recorded a significant fourth quarter adjustment
related to activities within the Turnkey Program. The adjustment included the
deferral of approximately $1,889,000, representing the excess of proceeds
received of approximately $24,268,000 over the related development costs of
approximately $22,380,000, in connection with the transfer of title or
assignment of earnest money contracts on 33 Turnkey Program properties to
various third-party investors. Revenue is deferred only in those Turnkey
Program transactions for which the Company provides a credit enhancement to
the third-party investor in the form of a guaranty on the franchisee lease
assigned at the same time that the sale or assignment of the property occurs.
The Company also deferred certain costs of approximately $894,000 associated
with the acquisition, development and, in some instances, construction of the
Turnkey Program properties. The applicable tax effect of the adjustments was
approximately $368,000. During 1998, only five of the 69 Turnkey Program
transactions involved the Company's guaranty on franchisees' leases with
third party investors who acquired properties from the Company. Accordingly,
most of the revenue from Turnkey Program transactions during 1998 was
recognized in the period in which the transactions occurred. Turnkey Program
revenue in 1999 was a result of transactions that involved the sale of the
site or land contract to a franchisee. Revenue for 1999 also included
approximately $363,000 of rental revenue.



                                      30
<PAGE>

     Management believes that the Company experiences only moderate
seasonality. The Company attempts to make store sales less seasonal by
offering a variety of products which tend to sell better during various
seasons.

     The following table presents unaudited quarterly results of operations
for the 1997, 1998 and 1999 fiscal years.

<TABLE>
<CAPTION>
                                          SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                                           PRESENTATION OF QUARTERLY FIGURES

                                           1997                              1998                              1999
                             ------------------------------  ---------------------------------  ----------------------------------
                               1ST     2ND     3RD     4TH     1ST      2ND     3RD      4TH      1ST      2ND      3RD      4TH
                                                              (Dollars in thousands, except per share data)
<S>                          <C>     <C>     <C>     <C>     <C>     <C>      <C>      <C>      <C>      <C>      <C>      <C>
REVENUES:

Royalties                    $3,278  $3,606  $3,820  $3,858  $4,259  $ 4,720  $ 4,875  $ 5,032  $ 5,014  $ 5,560  $ 5,631  $ 5,341
Franchise fees                  353     240     411     551     340      380      340      305      245      193      205      200
Developer fees (1)               --     125      --     200      --       --       --      270      228      243      282      305
Restaurant sales              1,324   1,439   1,636   1,965   1,616    1,885    1,745    2,475    2,543    3,839    4,233    4,201
Brands contribution             535     807     791     783     860    1,006    1,052    1,085    1,201    1,602    1,712    1,659
Turnkey development             685     762   1,374  (1,683)  1,125    1,732    2,845    2,612      670      160      420      437
Other fees and revenue          160     361     312     276     254      590      207      238      296      318      441      759
                             -------------------------------  ---------------------------------  ---------------------------------
         Total revenues       6,335   7,340   8,344   5,950   8,454   10,313   11,064   12,017   10,197   11,915   12,924   12,902

COSTS AND EXPENSES            4,969   5,575   6,405   4,906   6,812    8,216    9,052    9,890    8,778   10,603   11,342   11,208
                             -------------------------------  ---------------------------------  ---------------------------------

OPERATING INCOME              1,366   1,765   1,939   1,044   1,642    2,097    2,012    2,127    1,419    1,312    1,582    1,694

NET INCOME BEFORE
   CUMULATIVE EFFECT OF
   CHANGE
   IN ACCOUNTING PRINCIPLE      889   1,162   1,234   1,164   1,342    1,571    1,582    1,712    1,187      924    1,109    1,126

CUMULATIVE EFFECT OF CHANGE
    IN ACCOUNTING PRINCIPLE
    (NET OF TAX)                 --      --      --      --      --       --       --       --   (3,820)      --       --       --
                             ------------------------------  ---------------------------------  ----------------------------------
NET INCOME/(LOSS)            $  889  $1,162  $1,234  $1,164  $1,342  $ 1,571  $ 1,582  $ 1,712  $(2,633) $   924   $1,109   $1,126
                             ==============================  =================================  ==================================

INCOME PER COMMON SHARE
   -BASIC
   INCOME BEFORE CUMULATIVE
   EFFECT OF CHANGE IN
   ACCOUNTING PRINCIPLE      $ 0.16  $ 0.21  $ 0.22  $ 0.16   $ 0.18   $  0.21   $0.21 $  0.23     $0.16   $0.12    $0.15    $0.15
   CUMULATIVE EFFECT OF
   CHANGE IN ACCOUNTING
   PRINCIPLE                     --      --      --      --       --        --      --      --     (0.52)     --       --       --
                             ------------------------------  ---------------------------------  ----------------------------------
NET INCOME/(LOSS)            $ 0.16  $ 0.21  $ 0.22  $ 0.16   $ 0.18   $  0.21   $0.21   $0.23    $(0.36)  $0.12    $0.15    $0.15
                             ==============================  =================================  ==================================

INCOME PER COMMON SHARE -
   DILUTED
   INCOME BEFORE CUMULATIVE
   EFFECT OF CHANGE IN
   ACCOUNTING PRINCIPLE      $ 0.16  $ 0.21  $ 0.21  $ 0.15   $ 0.18   $  0.21   $0.21   $0.23     $0.16   $0.12    $0.15    $0.15
   CUMULATIVE EFFECT OF
   CHANGE IN ACCOUNTING
   PRINCIPLE                     --      --      --      --       --        --      --      --     (0.51)     --       --       --
                             ------------------------------  ---------------------------------  ----------------------------------
NET INCOME/(LOSS)            $ 0.16  $ 0.21  $ 0.21  $ 0.15   $ 0.18   $  0.21   $0.21   $0.23    $(0.35)  $0.12    $0.15    $0.15
                             ==============================  =================================  ==================================

STORE OPENINGS                   29      21      28      42       30        31      24      22        17      18       17       14

</TABLE>
- ----------

(1)  The quarterly amounts shown for 1999 differ from those reported in the
     Forms 10-Q for the first three quarters. The amounts originally reported
     have been revised to reflect the impact of the change in accounting
     principle implemented January 1, 1999 as discussed by Note 1 to the
     financial statements.



                                                          31
<PAGE>

IMPACT OF INFLATION

     The Company believes that inflation did not have a material impact on its
operations for the periods reported. Significant increases in labor, employee
benefits, food costs and other operating expenses could have a material
adverse effect on franchisees' store operations.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Changes in short-term interest rates on loans from financial institutions
could materially affect the Company's earnings because the underlying
obligations are either variable, or fixed for such a short period of time as
to effectively become variable.

     At December 31, 1999 a hypothetical 100 basis point increase in interest
rates would result in a reduction of approximately $350,000 in annual pre-tax
earnings. The estimated reduction is based upon the increased interest expense
of our variable rate debt and assumes no change in the volume or composition
of debt at December 31, 1999. The fair values of the Company's bank loans are
not significantly affected by changes in market interest rates.

ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Reference is made to the financial statements referred to in the index on
page F-1 setting forth the Consolidated Financial Statements of Schlotzsky's,
Inc. and Subsidiaries, together with the report of Grant Thornton LLP dated
February, 2000.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE

      On May 8, 1998, the Company reported on Form 8-K that Coopers & Lybrand
L.L.P., the Company's auditors for fiscal years 1994 through 1997, resigned
effective May 4, 1998. Their reports on the financial statements never
contained an adverse opinion, disclaimer of opinion, and were never qualified
or modified as to uncertainty, audit scope or accounting principles.

      The Company has never been advised by Coopers & Lybrand that (1)
internal controls necessary for the Company to develop reliable financial
statements did not exist; (2) Coopers & Lybrand would no longer be able to
rely on management's representations or that it was unwilling to be associated
with the financial statements prepared by management; (3) Coopers & Lybrand
needed to expand significantly the scope of its audit; (4) Coopers & Lybrand
had received information which did or which might, if further investigated,
impact the fairness or reliability of a report or financial statement
previously issued or to be issued or which did or might cause Coopers &
Lybrand to be unwilling to rely on management's representations or be
associated with the Company's financial statements; or (5) Coopers & Lybrand
did not conduct such further investigation or expanded audit, or was not able
to resolve its concerns about the Company, because of its pending resignation
as the Company's accountant or any other reason.

      On April 28, 1998, Coopers & Lybrand informed the Company that there was
a disagreement with management concerning the timing of the recognition of
revenue from certain of the Company's Turnkey Program transactions. The
transactions at issue were fiscal year 1997 sales of real estate with leases
to franchisees guaranteed by the Company. The issue was resolved to Coopers &
Lybrand's satisfaction before the filing of the Company's Annual Report on
Form 10-K. The issue was discussed with the Audit Committee of the Board of
Directors, and the Company authorized Coopers & Lybrand to discuss the issue
with the Company's successor accountants. A letter from Coopers & Lybrand
L.L.P. expressing agreement with the Company's statements in such report on
Form 8-K was included as an exhibit to such report.

      On June 19, 1998, the Company reported on Form 8-K that on June 18,
1998, Grant Thornton LLP was engaged by the Company's Board of Directors as
the new independent accountant of the Company to replace Coopers & Lybrand
L.L.P. During the two fiscal years, and any interim period, preceding June 18,
1998, neither the Company nor anyone on its behalf consulted Grant Thornton
LLP on accounting principles, audit opinions or financial reporting matters.


                                      32

<PAGE>


      The Company requested Grant Thornton LLP to review the disclosures
required in the report on Form 8-K before it was filed with the Commission and
provided them with the opportunity to furnish the Company with a letter
addressed to the Commission containing any new information, or any
clarification of the Company's views or statements by Grant Thornton LLP that
it did not agree with the statements made in the report. Grant Thornton LLP
informed the Company that it reviewed the disclosures and did not intend to
furnish the Company with such a letter.


                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Information with regard to directors and executive officers and their
business experience is set forth under "Election of Directors" in the
Registrant's definitive Proxy Statement for the Annual Meeting of Shareholders
to be held on May 26, 2000, and is incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

     Information with regard to executive compensation and pension or similar
plans is set forth under "Compensation of Directors" and "Compensation of
Executive Officers" in the Registrant's definitive Proxy Statement for the
Annual Meeting of Shareholders to be held on May 26, 2000, and is incorporated
herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Information with regard to security ownership of certain beneficial
owners and management is set forth under "Security Ownership of Certain
Beneficial Owners and Management" in the Registrant's definitive Proxy
Statement for the Annual Meeting of Shareholders to be held on May 26, 2000,
and is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Information with regard to certain relationships and related transactions
is set forth under "Election of Directors; Certain Relationships and Related
Transactions," in the Registrant's definitive Proxy Statement for the Annual
Meeting of Shareholders to be held on May 26, 2000, and is incorporated herein
by reference.







                                      33

<PAGE>

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1) FINANCIAL STATEMENTS. Reference is made to the index on page F-1 for a
list of all financial statements filed as part of this Report.

(a)(2) FINANCIAL STATEMENTS SCHEDULES. Reference is made to the index on page
F-1 for a list of all financial statement schedules filed as part of this
Report.

<TABLE>
<CAPTION>

(a)(3)  EXHIBITS
        --------
<S>          <C>
  3.1        -- Articles of Incorporation of the Registrant, as amended. (1)
  3.2        -- Statement of Resolutions Regarding the Designation, Preferences and Rights of Class C Series A
                Junior Participating Preferred Stock of the Registrant. (2)
  3.3        -- Bylaws of the Registrant, as amended.(3)
  4.1        -- Specimen stock certificate evidencing the Common Stock. (1)
  4.2        -- Schlotzsky's, Inc. Employee Stock Purchase Plan. (4)
  4.3        -- Rights  Agreement by and between Schlotzsky's, Inc. and Harris Trust and Savings Bank dated
                December 18, 1998. (2)
 10.1        -- Form of Unit Franchise Agreement entered into by the Registrant and franchisees.(1)
 10.2        -- Form of Unit Development Agreement entered into by the Registrant and franchisees.(1)
 10.3        -- Form of Area Developer Agreement entered into by the Registrant and area developers.(1)
 10.4        -- Form of Master License Agreement entered into by the Registrant and area master licensees.(1)
 10.5(a)     -- Form of Territorial Agreement entered into by the Registrant and master licensees.(1)
 10.5(b)     -- Form of Master Development Agreement entered into by the Registrant and master licensees.(1)
 10.6        -- Preferred Stock Repurchase Agreement, dated October 1993, among the Company, John C. Wooley,
                Jeffrey J. Wooley, and the purchasers of Class A Preferred Stock.(1)
 10.7        -- Preferred Stock Purchase Agreement, dated  July 20, 1994, among the Registrant and the
                purchasers.(1)
 10.8        -- Registration Rights Agreement, dated July 20, 1994, by and between the Registrant and the
                shareholders named therein.(1)
 10.9        -- Second Amended  Agreement among Shareholders, dated July 20, 1994, by and among the Registrant
                and the Shareholders described therein.(1)
 10.10       -- Loan/Compromise and Settlement Agreement, dated April 7, 1994,
                between the Federal Deposit 10.10 Insurance Corporation as Receiver of Bank of
                the Hills, Austin, Texas, and the Registrant.(1)
 10.11       -- Promissory Note, dated May 18, 1993, of the Registrant to First State Bank, Austin, Texas in
                the original principal amount of $381,249.99.(1)
 10.12(a)    -- Promissory Note, dated April 15, 1993, of the Registrant to Janet P. Newberger and Lester Baum,
                as trustees of the 1992 Newberger Family Trust, in the original principal amount of $750,000.(1)
 10.12(b)    -- Promissory Note, dated March 31, 1994, by and between the Registrant and Janet P. Newberger and
                Lester Baum, co-trustees of the 1992 Newberger Family Trust.(1)
 10.12(c)    -- Second Modification Agreement, dated effective December 31, 1994, by and between the Registrant
                and Janet P. Newberger and Lester Baum, as trustees of the 1992 Newberger Family Trust.(1)
 10.12(d)    -- Promissory Note, dated September 6, 1995, of the Registrant to JanMor Corporation, in the
                original principal amount of $400,000.(1)
 10.13       -- Promissory Note, dated February 1, 1995, of the Registrant to
                Liberty National Bank, Austin, Texas in the original principal
                amount $220,000, Security Agreement, dated February 1, 1995 and
                Guaranty, dated February 1, 1995, by and between John C. Wooley and Liberty National Bank.(1)
 10.14       -- Real Estate Lien Note and Deed of Trust, Security Agreement and Financing Statement, dated
                March 31, 1995, of the Registrant to Texas Bank, N.A. in the original principal amount of
                $500,000.(1)
 10.15       -- Promissory Note, dated April 14, 1995, between the Registrant and First State Bank in the
                original principal amount of $2,000,000.(1)
 10.16       -- Promissory Note and Security Agreement, dated July 15, 1993, of the Registrant to R. M. Wilkin,
                Inc. in the original principal amount of $450,000.(1)

                                       36

<PAGE>

 10.17       -- Commitment Letter, dated July 7, 1995, by and between AT&T Commercial Finance Corporation and
                the Registrant in an amount not to exceed $1,100,000.(1)
 10.18       -- Term Sheet, dated July 19, 1995 by and between BeneVent-Noro and the Registrant.(1)
 10.19       -- Promissory  Note, dated December 1, 1994, by and between Bee Cave/Westbank, Ltd. and Liberty
                National Bank in the original principal amount of $1,150,000.(1)
 10.20       -- Loan Commitment, dated July 18, 1995, by and between Manns Capital Corporation and Bee
                Cave/Westbank, Ltd., and Letter Amendment to Permanent Loan Commitment, dated July 28, 1995.(1)
 10.21       -- Promissory Note, dated August 18, 1995, by and between the  Registrant and First State Bank in
                the original principal amount of $850,000.(1)
 10.22       -- Operating Lease for 218 South Lamar, dated May 27, 1994, by and between William C. Pfluger, et
                al. and Schlotzsky's Restaurants, Inc.(1)
 10.23       -- Lease Agreement, September 8, 1995, by and between the Registrant and Austin CBD 29, Inc.(1)
 10.24       -- Deed of Trust and Real Estate Lien Note, dated December 31, 1993, by and between Schlotzsky's
                Real Estate, Inc. and Austin CBD Block 29, Ltd.(1)
 10.25(a)    -- Franchise Financing Program Procedures for Qualified Franchisees, dated April 15, 1994, by and
                between Captec Financial Group, Inc. and the Registrant.(1)
 10.25(b)    -- Ultimate Net Loss Agreement, dated April 15, 1994, by and between the Registrant and Captec
                Financial Group, Inc.(1)
 10.25(c)    -- Amendment to Ultimate Net Loss Agreement, dated March 30, 1995.(1)
 10.26(a)    -- Franchise finance letter of understanding, dated February 21, 1994, by and between Stephens
                Franchisee Finance and the Registrant.(1)
 10.26(b)    -- Franchisee Financing Agreement, dated September 1, 1994, between the Registrant and Stephens
                Diversified Leasing, Inc.(1)
 10.27       -- Agreement, dated July 1, 1994, by and among Thomas Development Corporation, Micardo, Inc. and
                the Registrant.(1)
 10.28       -- Earnest Money Contract, dated May 20, 1994, among Schlotzsky's Real Estate, Inc., William C.
                Pfluger, et al., Schlotzsky's Restaurants, Inc., the Registrant and John C. Wooley.(1)
 10.29       -- Unsecured Promissory Note, dated June 29, 1993, from John C. Wooley payable to the Registrant
                in the original principal amount of $280,000.(1)
 10.30       -- Unsecured Promissory Note, dated June 29, 1993, from Jeffrey J. Wooley payable to the
                Registrant in the original principal amount of $150,000.(1)
 10.31       -- Unsecured Promissory Note, dated January 1, 1993, from John C. Wooley payable to the Registrant
                in the original principal amount of $319,712.45.(1)
 10.32       -- Unsecured Promissory Note, dated January 1, 1993, from Jeffrey J. Wooley payable to the
                Registrant in the original principal amount of $76,540.93.(1)
 10.33       -- Unsecured Promissory Note, dated February 6, 1995, from John C. Wooley payable to the
                Registrant in the original principal amount of $131,000.(1)
 10.34       -- Unsecured Promissory Note, dated February 6, 1995, from Jeffrey J. Wooley payable to the
                Registrant in the original principal amount of $6,000.(1)
 10.35(a)    -- Schlotzsky's, Inc. 1993 Third Amended and Restated Stock Option Plan of the Registrant. (5)
 10.35(b)    -- Amendments to 1993 Third Amended and Restated Stock Option Plan. (4)
 10.36(a)    -- Employment Agreement, dated as of March 1, 1998, by and between the Registrant and John C.
                Wooley. (6)
 10.36(b)    -- Employment Agreement, dated as of March 1, 1998, by and between the  Registrant and Jeffrey J.
                Wooley. (6)
 10.36(c)    -- Employment Agreement, dated January 1, 1994, by and between the Registrant and Kelly R.
                Arnold.(1)
 10.36(d)    -- Employment Agreement, dated January 1, 1994, by and between the Registrant and Karl D.
                Martin.(1)
 10.37(a)    -- Indemnity Agreement, dated June 30, 1993, by and between the Registrant and John C. Wooley.(1)
 10.37(b)    -- Indemnity Agreement, dated June 30, 1993, by and between the Registrant and Jeffrey J.
                Wooley.(1)
 10.38       -- Form of Indemnification Agreement for Directors and Officers of the Registrant.(1)
 10.39       -- Schlotzsky's 1995 Nonemployee  Directors Stock Option Plan, and form of Stock Option

                                       38

<PAGE>

                Agreement.(1)
 10.40       -- Warrant Certificate, dated March 31, 1994, of the Registrant to William C. Pfluger for 75,000
                warrants.(1)
 10.41       -- Confidentiality Agreement, dated December 8, 1989, by and between Bunge Foods Corporation and
                Schlotzsky's Franchising Limited Partnership.(1)
 10.42       -- Real Estate Lien Note dated December 31, 1993, from CBD Block 29, Ltd. to Schlotzsky's Real
                Estate, Inc. in the original principal amount of $302,209.12.(1)
 10.43       -- Promissory Note, dated October 4, 1995, from the Registrant to First State Bank, Austin,  Texas
                in the original principal amount of $576,000.(1)
 10.44       -- Promissory Note dated October 25, 1995, from the Registrant to United Bank & Trust in the
                original principal amount of $500,000.(1)
 10.45       -- Promissory Note dated November 1995 from Registrant and Schlotzsky's Restaurants,  Inc. to AT&T
                Commercial Finance Corporation in the original principal amount of $1,100,000.(1)
 10.46       -- Promissory Note dated November 17, 1995 from Registrant to Comerica Bank -- Texas in the
                original principal amount of $245,000.(1)
 10.47       -- Form of Guaranty between Schlotzsky's, Inc. and landlord with respect to Turnkey restaurants.
                (7)
 10.48       -- Form of Tenant Acknowledgment with Indemnification between Schlotzsky's Real Estate, Inc. and
                Franchisee concerning Turnkey restaurants. (7)
 10.49       -- Form of Promissory Note from franchisee/borrower to Schlotzsky's Real Estate, Inc.(8)
 10.50       -- Form of Loan Agreement between franchisee/borrower and Schlotzsky's Real Estate, Inc.(8)
 10.51       -- Form of Assignment of Note and Lien from Schlotzsky's Real Estate, Inc. to mortgage lender.(8)
 10.52       -- Form of Limited Guaranty between Schlotzsky's, Inc. and mortgage lender with respect to Turnkey
                restaurants.(8)
 10.53       -- Credit Agreement, as amended, with Wells Fargo.(8)
 10.54       -- Credit Agreement with Texas Capital Bank, N.A. (9)
 10.55       -- Option Agreement between DFW Restaurant Transfer Corp. and NS Associates I, Ltd. (10)
 10.56       -- Management Agreement between DFW Restaurant Transfer Corp. and NS Associates I, Ltd. (10)
 10.57*      -- Credit Agreement with Wells Fargo Bank (Texas), National Association, as agent.
 18          -- Letter regarding change in accounting principle
 21.1*       -- List of subsidiaries of the Registrant.
 23.1*       -- Consent of Grant Thornton LLP.
 27.1*       -- Financial Data Schedule - fiscal year ending 1999.
</TABLE>
- ----------
*  Filed herewith.
(1)  Previously filed as an Exhibit to the Registrant's Registration Statement
     on Form S-1 (File No. 33-98004) filed with the Securities and Exchange
     Commission on October 12, 1995, as amended, and incorporated herein by
     reference.
(2)  Previously filed as a Exhibit to the Registrant's Registration of certain
     Classes of Securities on Form 8-A filed with the Securities and Exchange
     Commission on December 18, 1998 and incorporated herein by reference.
(3)  Previously filed as an Exhibit to the Registrant's Report on Form 8-K filed
     December 18, 1998 and incorporated herein by reference.
(4)  Previously filed as an Exhibit to the Registrant's Registration Statement
     on Form S-8 (File No. 333-57077) filed with the Securities and Exchange
     Commission on June 17, 1998, as amended, and incorporated herein by
     reference.
(5)  Previously filed as an Exhibit to the Registrant's Registration Statement
     on Form S-1 (File No. 333-34921) filed with the Securities and Exchange
     Commission on September 4, 1997, as amended, and incorporated herein by
     reference.
(6)  Previously filed as an Exhibit to the Registrant's Quarterly Report on Form
     10-Q filed with the Securities and Exchange Commission on November 16, 1998
     and incorporated herein by reference.
(7)  Previously filed as an Exhibit to the Registrant's Annual Report on Form
     10-K filed with the Securities and Exchange Commission on April 14, 1998,
     as amended, and incorporated herein by reference.
(8)  Previously filed as an Exhibit to the Registrant's Annual Report on Form
     10-K filed with the Securities and Exchange Commission on March 31, 1999
     and incorporated herein by reference.
(9)  Previously filed as an Exhibit to the Registrant's Quarterly Report on Form
     10-Q filed with the Securities and Exchange Commission on August 16, 1999.
(10) Previously filed as an Exhibit to the Registrant's Quarterly Report on Form
     10-Q filed with the Securities and Exchange Commission on November 12,
     1999.

                                       38

<PAGE>

     (b) REPORTS ON FORM 8-K

     None

                                       39

<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of Section 13 of the Securities Exchange Act
of 1934 as amended, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                         SCHLOTZSKY'S, INC.


                                         By: /s/
                                            -----------------------------------
                                            John C. Wooley,
                                            Chairman of the Board and
                                            Chief Executive Officer
                                            Date: March 30, 2000

     Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                       SIGNATURE                                     CAPACITY                         DATE
                       ---------                                     --------                         ----
<S>                                                     <C>                                      <C>
     /s/
- -------------------------------------------------------
John C. Wooley                                          Chairman of the Board and                March 30, 2000
                                                        Chief Executive Officer
                                                        (Principal Executive Officer)
     /s/
- -------------------------------------------------------
Monica L. Gill                                          Chief Financial Officer, Treasurer       March 30, 2000
                                                        and Executive Vice President
                                                        (Principal Financial Officer and
                                                        Principal Accounting Officer)
     /s/
- -------------------------------------------------------
Jeffrey J. Wooley                                       Director, Senior Vice President          March 30, 2000
                                                        and Secretary

     /s/
- -------------------------------------------------------
John M. Hester                                          Controller                               March 30, 2000

     /s/
- -------------------------------------------------------
John L. Hill, Jr.                                       Director                                 March 30, 2000

     /s/
- -------------------------------------------------------
Azie Taylor Morton                                      Director                                 March 30, 2000

     /s/
- -------------------------------------------------------
Raymond A. Rodriguez                                    Director                                 March 30, 2000

     /s/
- -------------------------------------------------------
Floor Mouthaan                                          Director                                 March 30, 2000
</TABLE>

                                       40


<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
Consolidated Financial Statements:
  Report of Independent Certified Public Accountants....................................................      F-2

  Consolidated Balance Sheets at December 31, 1998 and 1999 ............................................      F-3

  Consolidated Statements of Income for the years ended
     December 31, 1997, 1998 and 1999...................................................................      F-4

  Consolidated Statements of Stockholders' Equity for the years ended
     December 31, 1997, 1998 and 1999...................................................................      F-5

  Consolidated Statements of Cash Flows for the years ended
     December 31, 1997, 1998 and 1999...................................................................      F-6

  Notes to Consolidated Financial Statements............................................................      F-7

  Financial Statement Schedule:

  Report of Independent Accountants.....................................................................      S-1

  Schedule II - Valuation and Qualifying Accounts.......................................................      S-2
</TABLE>

    All other schedules are omitted as the required information is not
applicable or the information is presented in the consolidated financial
statements, related notes or other schedules.


                                       F-1
<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




To the Board of Directors
Schlotzsky's, Inc. and Subsidiaries

     We have audited the accompanying consolidated balance sheets of
Scholotzsky's, Inc. (a Texas corporation) and Subsidiaries as of December 31,
1999 and 1998, and the related consolidated statements of income,
stockholders' equity, and cash flows for each of the three years in the
period ended December 31, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Schlotzsky's, Inc. and Subsidiaries as of December 31, 1999 and 1998, and the
consolidated results of their operations and their consolidated cash flows
for each of the three years in the period ended December 31, 1999, in
conformity with accounting principles generally accepted in the United States.

     As discussed in Note 1 to the financial statements, the Company changed
its method of revenue recognition for Developer fees.



GRANT THORNTON LLP


Dallas, Texas
March 2, 2000

                                       F-2
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                     ASSETS
                                                                                                    DECEMBER 31,
                                                                                            ---------------------------
                                                                                               1998             1999
                                                                                            -----------      ----------
<S>                                                                                         <C>              <C>
Cash and cash equivalents.........................................................          $15,384,991      $4,895,302
Temporary cash investments........................................................            1,439,077          18,000
Receivables from Turnkey Program Development......................................            1,229,468          51,603
Royalties receivable..............................................................              762,141       1,306,465
Notes receivable, current portion.................................................            4,246,574       5,737,363
Real estate and restaurants held for sale, current portion........................                   --       7,909,870
Turnkey notes and other receivables, current portion..............................           13,326,956       8,908,286
Other receivables.................................................................            3,086,065       4,480,022
Prepaid expenses and other assets.................................................              572,996       1,326,405
Turnkey Program development.......................................................            5,924,562      10,130,175
Deferred Federal income tax asset.................................................              617,499       1,021,828
                                                                                           ------------    ------------
          Total current assets....................................................           46,590,329      45,785,319

Property, equipment and leasehold improvements, net...............................           18,529,746      19,861,420
Real estate and restaurants held for sale, less current portion...................            9,215,485       5,985,937
Notes receivable, less current portion............................................            6,875,915      13,239,897
Turnkey notes and other receivables, less current portion.........................            2,185,429              --
Notes receivable from related parties, less current portion.......................            2,609,775       8,257,528
Investments and advances..........................................................            1,530,947         564,446
Deferred Federal income tax asset.................................................                   --       1,615,959
Intangible assets, net............................................................           16,815,059      36,541,153
Other noncurrent assets...........................................................              469,069         907,722
                                                                                           ------------    ------------
          Total assets............................................................         $104,821,754    $132,759,381
                                                                                           ------------    ------------
                                                                                           ------------    ------------
                      LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable - trade..........................................................           $4,752,369      $5,527,504
Current maturities of long-term debt..............................................            5,382,585      19,455,430
Deferred revenue, current portion.................................................                   --       1,206,206
Accrued liabilities...............................................................            9,613,593       2,990,522
                                                                                           ------------    ------------
          Total current liabilities...............................................           19,748,547      29,179,662
Deferred revenue, less current portion............................................            1,298,486       7,570,095
Deferred Federal income tax liability.............................................              593,614              --
Long-term debt, less current maturities...........................................            9,218,515      21,275,043
                                                                                           ------------    ------------
          Total liabilities.......................................................           30,859,162      58,024,800
Commitments and contingencies
Stockholders' equity:
  Preferred stock:
    Class C--no par value
      Authorized--1,000,000 shares; issued--none...................................                   --              --
  Common stock, no par value, 30,000,000 shares authorized, 7,401,942
     and 7,427,714 issued  at December 31, 1998 and 1999, respectively............               62,877          63,135
  Additional paid-in capital......................................................           57,533,997      57,779,291
  Retained earnings...............................................................           16,470,718      16,997,155
  Treasury stock (10,000 shares), at cost.........................................             (105,000)       (105,000)
                                                                                           ------------    ------------
          Total stockholders' equity..............................................           73,962,592      74,734,581
                                                                                           ------------    ------------
          Total liabilities and stockholders' equity..............................         $104,821,754    $132,759,381
                                                                                           ------------    ------------
                                                                                           ------------    ------------

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>
                                       F-3
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                                   YEAR ENDED DECEMBER 31,
                                                                           -----------------------------------------
                                                                               1997          1998           1999
                                                                           -----------    -----------    -----------
<S>                                                                        <C>            <C>            <C>
Revenue:
  Royalties........................................................        $14,561,377    $18,885,390    $21,546,495
  Franchise fees...................................................          1,554,585      1,365,000        843,333
  Developer fees...................................................            325,000        270,380      1,057,499
  Restaurant sales.................................................          6,364,042      7,720,432     14,815,504
  Brand contribution...............................................          2,915,233      4,003,247      6,173,389
  Turnkey program development......................................          1,138,610      8,314,426      1,687,155
  Other fees and revenue...........................................          1,110,289      1,289,037      1,815,041
                                                                           -----------   ------------   ------------
          Total revenues...........................................         27,969,136     41,847,912     47,938,416
Expenses:
  Service costs:
     Royalties.....................................................          5,373,151      7,225,320      6,600,899
     Franchise fees................................................            812,625        697,250        388,500
  Restaurant operations:
     Cost of sales.................................................          2,014,096      2,513,156      4,403,842
     Labor costs...................................................          2,493,478      3,205,225      5,482,218
     Operating expenses............................................          1,951,618      2,167,784      3,358,236
  Turnkey development costs........................................            367,656      4,806,099      5,163,896
  General and administrative.......................................          7,685,858     11,471,412     13,677,516
  Depreciation and amortization....................................          1,155,600      1,884,854      2,855,647
                                                                           -----------   ------------   ------------
          Total expenses...........................................         21,854,082     33,971,100     41,930,754
                                                                           -----------   ------------   ------------
          Income from operations...................................          6,115,054      7,876,812      6,007,662
Other:
  Interest income..................................................          1,049,938      2,296,023      3,142,647
  Interest expense.................................................           (296,978)      (237,761)    (2,279,116)
  Other income.....................................................            195,661             --             --
                                                                           -----------   ------------   ------------
          Income before income taxes and cumulative effect of
            change in accounting principle.........................          7,063,675      9,935,074      6,871,193
Provision for income taxes.........................................          2,614,260      3,728,609      2,525,164
                                                                           -----------   ------------   ------------
          Income before cumulative effect of change in
            accounting principle...................................          4,449,415      6,206,465      4,346,029
Cumulative effect of change in accounting principle, net of tax....                 --             --     (3,819,592)
                                                                           -----------   ------------   ------------
          Net Income...............................................        $ 4,449,415    $ 6,206,465     $  526,437
                                                                           -----------   ------------   ------------
                                                                           -----------   ------------   ------------
Income per common share - basic:
Income before cumulative effect of change in accounting principle..        $      0.74   $       0.84   $       0.59
Cumulative effect of change in accounting principle................                 --             --          (0.52)
                                                                           -----------   ------------   ------------
         Net Income................................................              0.74            0.84           0.07
                                                                           -----------   ------------   ------------
                                                                           -----------   ------------   ------------
Income per common share - diluted:
Income before cumulative effect of change in accounting principle..        $      0.71   $       0.82   $       0.58
Cumulative effect of change in accounting principle................                 --             --          (0.51)
                                                                           -----------   ------------   ------------
         Net Income................................................        $      0.71   $       0.82   $       0.07
                                                                           -----------   ------------   ------------
                                                                           -----------   ------------   ------------
Proforma amounts assuming the change in accounting principle is
 applied retroactively (1997 and 1998 amounts are unaudited) ......
         Net Income................................................        $ 4,931,511   $  6,999,226   $  4,346,029
         Basic income per share....................................        $      0.82   $       0.95   $       0.59
         Diluted income per share..................................        $      0.79   $       0.92   $       0.58

  Weighted average shares outstanding - basic......................          5,994,403      7,382,983      7,409,496

  Weighted average shares outstanding - diluted....................          6,229,369      7,577,407      7,476,199


The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>

                                       F-4
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                               COMMON STOCK
                                         ---------------------------    ADDITIONAL                                     TOTAL
                                         NUMBER OF    STATED CAPITAL     PAID-IN        RETAINED       TREASURY    STOCKHOLDERS'
                                           SHARES         AMOUNT         CAPITAL        EARNINGS        STOCK         EQUITY
                                         -----------  --------------   -----------   ------------   ------------   -------------
<S>                                      <C>          <C>              <C>           <C>            <C>            <C>
Balance, January 1, 1997.................  5,539,922  $      44,257    $26,493,165   $  5,774,599   $        --     $32,312,021

Public sale of stock.....................  1,731,825         17,318     29,615,201             --            --      29,632,519
Options exercised........................     57,201            572        485,802         40,239            --         526,613
Warrants exercised.......................      5,468             55         69,936             --            --          69,991
Net income...............................         --             --             --      4,449,415            --       4,449,415
                                           ---------  -------------    -----------    -----------   -----------     -----------
Balance, December 31, 1997...............  7,334,416         62,202     56,664,104     10,264,253            --      66,990,559

Options exercised........................     44,089            441        399,175             --            --         399,616
Warrants exercised.......................     23,437            234        224,761             --            --         224,995
Treasury stock purchase (10,000 shares) .         --             --             --             --      (105,000)       (105,000)
Tax benefit from employee stock
  transactions...........................         --             --        245,957             --            --         245,957
Net income...............................         --             --             --      6,206,465            --       6,206,465
                                           ---------  -------------    -----------    -----------   -----------     -----------
Balance, December 31, 1998...............  7,401,942         62,877     57,533,997     16,470,718      (105,000)     73,962,592

Options exercised........................      5,825             58         52,887             --            --          52,945
Tax benefit from employee stock
  transactions...........................         --             --         25,072             --            --          25,072
Issuance of common stock in connection
  with employee stock purchase plan......     19,947            200        167,335             --            --         167,535
Net income...............................         --             --             --        526,437            --         526,437
                                           ---------  -------------    -----------    -----------   -----------     -----------
Balance, December 31, 1999...............  7,427,714  $      63,135    $57,779,291    $16,997,155   $  (105,000)    $74,734,581
                                           =========  =============    ===========    ===========   ===========     ===========

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>

                                       F-5
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                       YEAR ENDED DECEMBER 31,
                                                                            ----------------------------------------------
                                                                                 1997            1998            1999
                                                                            ------------      ----------    --------------
<S>                                                                         <C>               <C>           <C>
Cash flows from operating activities:
  Income before cumulative effect of change in accounting
    principle........................................................       $  4,449,415      $6,206,465    $    4,346,029
  Adjustments to reconcile income before cumulative effect adjustment
    to net cash provided by operating activities:
    Depreciation and amortization....................................          1,155,600       1,884,854         2,855,647
    Bad debt expense.................................................            100,000         972,724         1,246,401
    Financed fees....................................................           (272,003)     (2,250,000)       (5,016,250)
    Payments received on financed fees...............................            743,534         409,150           515,643
    Other............................................................           (308,632)       (175,553)           95,000
    Changes in assets and liabilities:
      Royalties and other receivables................................         (6,995,423)        218,880          (760,416)
      Prepaid expenses and other assets..............................           (336,748)         11,514          (276,105)
      Turnkey program development....................................          1,621,773     (19,918,229)       (2,790,694)
      Other noncurrent assets........................................           (188,915)             --          (503,653)
      Deferred revenue...............................................          1,191,615      (1,556,894)        2,662,105
      Deferred federal income tax asset..............................             26,988         556,575                --
      Accounts payable and accrued liabilities.......................          4,420,923       7,124,284        (6,670,818)
                                                                            ------------      ----------    --------------
        Net cash provided by (used in) operating activities..........          5,608,127      (6,516,230)       (4,297,111)
                                                                            ------------      ----------    --------------
Cash flows from investing activities:
  Expenditures for property and equipment............................         (7,436,003)    (17,245,185)       (7,668,434)
  Sale of property and equipment.....................................          1,655,123         146,861         1,553,498
  Acquisition of investments and intangible assets...................         (2,721,814)     (8,712,762)      (21,072,889)
  Sale of investments and intangible assets..........................                 --              --         2,699,913
  Advances on notes receivable.......................................           (693,100)     (5,838,021)      (44,689,244)
  Collections on notes receivable....................................            627,032      12,313,822        40,837,126
  Sale of/(acquisitions) of investments..............................           (190,928)     (1,421,077)        1,421,077
  Advances to limited partnership, stockholders, and affiliates......            (37,940)       (188,431)      (10,855,191)
  Distributions and collections from limited partnership,
    stockholders and affiliates......................................                 --              --         5,226,659
                                                                            ------------      ----------    --------------
        Net cash used in investing activities........................         (8,797,630)    (20,944,793)      (32,547,485)
                                                                            ------------      ----------    --------------
Cash flows from financing activities:
  Sale of stock......................................................         30,073,141              --                --
  Repurchase of stock................................................                 --        (105,000)               --
  Stock issue costs..................................................           (440,622)             --                --
  Options and warrants exercised.....................................            596,604         624,611           220,480
  Proceeds from issuance of notes payable and long-term debt.........          1,112,709      16,060,000        48,475,524
  Principal payments on notes payable and long-term debt.............         (2,537,239)     (4,987,645)      (22,341,097)
                                                                            ------------      ----------    --------------
        Net cash provided by (used in) financing activities..........         28,804,593      11,591,966        26,354,907
                                                                            ------------      ----------    --------------
Net increase (decrease) in cash and cash equivalents.................         25,615,090     (15,869,057)      (10,489,689)
Cash and cash equivalents at beginning of year.......................          5,638,958      31,254,048        15,384,991
                                                                            ------------      ----------    --------------
Cash and cash equivalents at end of year.............................        $31,254,048     $15,384,991    $    4,895,302
                                                                            ============     ===========    ==============

The accompanying notes are an integral part of the consolidated financial statements.
</TABLE>
                                       F-6
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     BUSINESS

     Schlotzsky's, Inc. and Subsidiaries (the "Company") is a franchisor of
quick service restaurants ("Schlotzsky's-Registered Trademark-Deli") that
feature made-to-order sandwiches, which has 759 Company-owned and franchised
stores located in 37 states, the District of Columbia, Argentina, Australia,
Bahrain, Canada, China, Germany, Guatemala, Lebanon, Malaysia, Morocco, Saudi
Arabia, Turkey and Venezuela. Approximately 30% of franchised stores are
located in Texas. In addition, the Company had granted territorial rights to
Area Developers located in all 50 states and to Master Licensees in 49
foreign countries for a fee which is typically payable in cash and promissory
notes receivable generally collateralized by the related territorial rights.

     The Company also operates a Turnkey Development Program (the "Turnkey
Program") to further assist franchisees in obtaining store sites.

     PRINCIPLES OF CONSOLIDATION

     The accompanying consolidated financial statements include the accounts
of Schlotzsky's, Inc., a Texas corporation, and its wholly-owned
subsidiaries. All significant intercompany balances and transactions are
eliminated in consolidation.

     REVENUE RECOGNITION AND CHANGE IN ACCOUNTING PRINCIPLE

     Effective January 1, 1999, the Company changed its accounting policy
related to revenue recognition of developer fees. Prior to 1999, the Company
recognized developer fee revenue at the time the agreement was executed, its
obligations substantially completed, and the fee paid. This was typically in
the period in which the transaction occurred. However, as a result of recent
positions taken by the Securities and Exchange Commission, the Company made a
change in accounting principle whereby revenue generated from developer
transactions will be recognized over the term of the development schedule
specific to each contract. The change in accounting principle will result in
these fees being recognized over an average of ten years. The Company
considers the new revenue recognition method to result in a better matching
of revenues and obligations related to such revenues. The effect of the
change in 1999 resulted in the deferral of $6,062,845 of net revenue
previously recognized in prior years. 1999 income before the cumulative
effect adjustment included $1,057,499 of amortized deferred net revenue
related to developer fees. This change was reported as a cumulative effect of
change in accounting principle for $3,819,592 (net of $2,243,253 in income
tax benefits) and is included in 1999 net income.

     USE OF ESTIMATES

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

     CASH EQUIVALENTS

     Cash equivalents include unrestricted highly liquid investments
purchased with an original maturity date of three months or less. At December
31, 1998 and 1999, cash equivalents totaling approximately $11,232,000 and
$4,755,000, respectively, consisted primarily of money market accounts and
overnight repurchase agreements.

     TEMPORARY CASH INVESTMENTS

                                       F-7
<PAGE>

     Temporary cash investments include amounts invested in certificates of
deposit with an original maturity date of greater than three months.

                                       F-8
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
    (CONTINUED)

     RECEIVABLES FROM TURNKEY PROGRAM DEVELOPMENT

     Receivables from Turnkey Program development are comprised of amounts
held in escrow on behalf of the Company at title companies or institutional
investors.

     TURNKEY NOTES AND OTHER RECEIVABLES

     Turnkey notes receivable consist of mortgage, draw notes and
construction receivables relating to the sale of Turnkey sites and funding of
construction of Turnkey units, respectively.

     NOTES RECEIVABLE

     Notes receivable consist of Area Developer, Master Licensee, and
Franchisee promissory notes. As of December 31, 1998 and 1999, the Company
has recorded a valuation allowance of approximately $593,000 and $407,000,
respectively.

     PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS

     Property, equipment and leasehold improvements are stated at cost, net
of accumulated depreciation and amortization. Expenditures for normal
maintenance of property and equipment are charged against income as incurred.
Expenditures which significantly extend the useful lives of the assets are
capitalized. The costs of assets retired or otherwise disposed of and the
related accumulated depreciation and amortization balances are removed from
the accounts and any resulting gain or loss is included in income.
Depreciation and amortization is calculated using the straight-line method
over the estimated useful lives of the assets, or lease term for leasehold
improvements, if less.

     REAL ESTATE AND RESTAURANTS HELD FOR SALE

     Real estate and restaurants held for sale consist of properties owned by
the Company which it intends to remarket. The operating results of these
restaurants are considered a part of the Turnkey Program and are included in
Turnkey development costs in the consolidated income statement. These
properties are stated at the lower of cost or net realizable value. A number
of these properties which the Company intends to remarket or liquidate
within the next twelve months have been classified as current. Generally,
these properties have been acquired over the last twenty-four months. Each
property is reviewed individually in terms of its carrying value and the
expected net realizable value. The Company believes that no impairment of
these assets has occurred and that no reductions to the carrying amounts is
warranted.

     INVESTMENTS

     Investments are stated at the lower of cost or market. Limited
partnership investments are accounted for under the equity method, and
accordingly, the Company's investment is adjusted for allocated profits,
losses and distributions.

     TURNKEY PROGRAM

     Under the Turnkey Program, the Company works independently or with an
area developer to identify superior store sites within a territory. The
Company typically performs various services including, but not limited to,
site selection, feasibility analysis, environmental studies, site work,
permitting and construction management, receiving a fee and recognizing
revenue upon the completion of these services.

                                       F-9
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

1.   BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
     (CONTINUED)

     TURNKEY PROGRAM, CONTINUED

The Company may assign its earnest money contract on a site to a franchisee,
or a third-party investor, who then assumes the responsibility for developing
the store. The Company also may purchase or lease a selected site, design and
construct a Schlotzsky's-Registered Trademark-Deli restaurant on the site and
sell, lease or sublease the completed store to a franchisee. Where the
Company does not sell the property to a franchisee, the Company sells the
improved property, or, in the case of a leased property, assigns the lease
and any sublease, to an investor. From inception of the Turnkey Program
through 1997, the Company typically provided credit enhancement in the form
of limited guaranties on the franchisees' leases for leased locations sold to
investors. The Company obtained agreements from the franchisees to indemnify
the Company in case the guaranties are called upon. Upon sale of the leased
site or assignment of its earnest money contract, the Company has deferred
revenue generated (even though proceeds were received in cash) and allocable
costs incurred in connection with the property. When a lease guaranty is
terminated, or the Company's exposure to loss under the guaranty has passed,
the Company recognizes the revenue and allocable costs related to the site as
"Turnkey Program development costs". Generally, if no credit enhancement is
provided in connection with such transactions, the Company recognizes the
revenue and allocable expenses in the periods in which the transactions occur.

     During 1998, the Company began emphasizing ownership of the real estate
by franchisees through a program which entails acquiring the rights to a
superior site and reselling the property, or its rights (with any
improvements), to a franchisee whose permanent mortgage loan will be financed
by a third party financial institution. The Company provides credit
enhancement for the franchisee in the form of a limited guaranty in favor of
the lender. These guarantees are usually for loan payments required to be
made during the first two to five years and are limited to 15% to 25% of the
principal amount of the loan. Generally, in those cases, the Company
recognizes the revenue and allocable expenses in the period in which the
transaction occurs. The Company has often interim financed land and building
costs in anticipation of permanent financing by a financial institution. In
addition, the Company charges a fee when it is requested to manage
construction of a store on property owned by a franchisee or an investor.
This construction management fee is recognized when the store is completed.

     Turnkey Program development is stated at the lower of cost or estimated
net realizable value. Land, site development, building and equipment costs,
including capitalized carrying costs (primarily interest incurred and
property taxes until the property is ready for sale), are accumulated and
accounted for on a site specific basis.

     Turnkey Program revenue consists of the following:
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                                        DECEMBER 31,
                                                                           ----------------------------------------
                                                                               1997            1998         1999
                                                                           -----------     -----------   ----------
<S>                                                                        <C>             <C>           <C>
Sales to investors and franchisees.................................        $31,361,869     $29,596,310   $5,520,693
Development and construction management fees.......................            190,000         176,562           --
                                                                           -----------     -----------   ----------
          Gross Turnkey Program revenue............................         31,551,869      29,772,872    5,520,693
Capitalized Turnkey Program development costs......................        (28,829,065)    (23,382,340)  (4,228,655)
                                                                           -----------     -----------   ----------
          Net revenue from Turnkey Program projects................          2,722,804       6,390,532    1,292,038
Rental income......................................................            303,091         258,187      363,386
Interim construction interest......................................              1,270         238,888       31,731
Deferred revenue recognized........................................                 --       1,426,819           --
Revenue deferred...................................................         (1,888,555)             --           --
                                                                           -----------     -----------   ----------
          Total Turnkey Program revenue............................         $1,138,610      $8,314,426   $1,687,155
                                                                           ===========     ===========   ==========

</TABLE>

                                       F-10
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
    (CONTINUED)

     The following table reflects system performance of the Turnkey Program for
the years ended December 31, 1998 and 1999.

<TABLE>
<CAPTION>

                                                                             NUMBER OF UNITS
                                                                        -------------------------
                                                                            1998          1999
                                                                        ------------   ----------
<S>                                                                     <C>            <C>
Sites in process at beginning of year.............................            78           86
Sites beginning development during the year.......................           122           55
Sites removed from consideration during the period................           (41)         (68)
Sites inventoried as Company-owned stores.........................            (1)          (2)
Sites inventoried as real estate or restaurants held for sale.....            (2)          --
Sites sold........................................................           (69)          (9)
Other.............................................................            (1)          (3)
                                                                        ------------   ----------
Sites in process at end of year...................................            86           59
                                                                        ============   ==========
</TABLE>

<TABLE>
<CAPTION>

                                                                                                     INVESTED AT
                                                                                                     DECEMBER 31,
                                                                                                         1999
                                                                                                   --------------
<S>                                                                     <C>            <C>         <C>
Sites under development or to be sold.............................             4            9      $    8,235,000
Predevelopment sites (prequalification)...........................            82           50           1,895,000
                                                                        ------------   ----------  --------------
      Total.......................................................            86           59      $   10,130,000
                                                                        ============   ==========  ==============
</TABLE>

     Turnkey Program sites in process at end of year and certain sites
inventoried as real estate or restaurants held for sale are classified as
current assets as management expects to complete and sell such sites within
the next year.

     INTANGIBLE ASSETS

     Intangible assets consist primarily of the Company's original franchise
rights, royalty values and goodwill, and developer and franchise rights
related to the Company's reacquisition of franchises and developer rights.
Intangible assets are amortized over their estimated useful lives ranging
from four to 40 years.

     The Company evaluates the propriety of the carrying amount of its
intangible assets, as well as the amortization period for each intangible
when conditions warrant. If an indicator of impairment is present, the
Company compares the projected undiscounted cash flows for the related
business with the unamortized balance of the related intangible asset. If the
undiscounted cash flows are less than the carrying value, management
estimates the fair value of the intangible asset based on future operating
cash flows for the next 10 years, discounted at the Company's primary
borrowing rate. The excess of the unamortized balance of the intangible asset
over the fair value, as determined, is charged to impairment loss. The
Company believes that no impairment of its intangibles has occurred and that
no reduction of the carrying amounts or estimated useful lives is warranted.

     REVENUE RECOGNITION

     Royalties:

     Royalties are paid to the Company by franchisees at 4% to 6% of gross
franchise sales. Royalties are recognized in the period of the related gross
franchise sales.

                                      F-11

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
    (CONTINUED)

     Franchise Fees:

     Proceeds from the awarding of a franchise are recognized as revenue when
the Company has performed substantially all services for the franchisee as
stipulated in the franchise agreement, typically at store opening. Franchise
fees collected but not yet recognized are recorded, net of deferred direct
incremental expenses, as deferred revenue in the accompanying consolidated
financial statements.

     Developer Fees:

     The Company has conveyed rights to certain persons, under agreements
("Area Developer Agreements") to act as an area developer within a specific
development area for a specified term. Developers within the United States
("Area Developers") locate prospective new franchisees, perform site
selection duties and provide services to the franchisees during and
subsequent to the store opening. The Company charges the Area Developers a
nonrefundable fee for the rights conveyed. The Company typically collects a
portion of the fee in cash at closing of the Area Developer Agreements, and
extends terms on the remainder.

     International developers ("Master Licensees") have the exclusive right to
develop and license the development and operation of Schlotzsky's-Registered
Trademark- Deli restaurants using the Company's system and trademarks within
the development area. The rights to develop and sublicense the development and
operation of Schlotzsky's-Registered Trademark- Deli restaurants in the
foreign territory are granted pursuant to the terms and conditions under an
agreement with a Master Licensee ("Master License Agreement").

     The Company has also entered into Master Development Agreements or
Territorial Agreements (collectively the "Territorial Agreements") which, for
a nonrefundable reservation fee, grants the right to negotiate exclusive
territorial rights to develop Schlotzsky's-Registered Trademark- Deli
restaurants in the territory, subject to and in accordance with terms and
conditions of a Master License Agreement; however, the right to develop,
operate and sublicense the development and operation of Schlotzsky's-Registered
Trademark- Deli restaurants in the territory is not granted until the
execution of the Master License Agreement. The Territorial Agreement specifies
the desired economic terms and basic form of the Master License Agreement. The
Company requires the Master Licensee to obtain clauses, covenants and
agreements to comply with and conform to the business practices or laws of the
respective territory. The cost of conforming the contract of the Master
License Agreement is the responsibility of the Master Licensee. If the Company
cannot reasonably satisfy itself of the enforceability of such clauses,
covenants and agreements within the territory, the Company will not be
obligated to grant a Master License Agreement and any rights granted under the
Territorial Agreements will terminate immediately upon notice by the Company.

     The Company ordinarily collects approximately 15% to 35% of cash at
closing of either a Territorial Agreement or Master License Agreement, with
the remainder financed typically over a term not exceeding four years,
depending on the creditworthiness of the maker and guarantor of the note.

     Area Developers and Master Licensees are generally required to meet
certain performance requirements under their agreements which include minimum
store opening schedules, performance standards and compliance with the terms
of their notes to the Company, if any. During 1999, the Company eliminated
the development schedule for several area developers in connection with the
buy down of their rights to receive future franchise fees and royalties. In
addition, the Company has agreed in the past to extend or waive development
schedules for certain area developers. Otherwise, failure to meet these
requirements could result in the Company terminating their agreements.

                                      F-12

<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
    (CONTINUED)

     In general, the Area Developers and Master Licensees receive a fee for
recruitment and development, including advertising, soliciting, qualifying
and closing sales as well as consultation and advice in establishment,
construction, financing and opening of restaurants in their territory. The
Area Developers portion of the fee, in general, is equal to one-third to
one-half of franchise fee paid by franchisees to the Company depending on the
level of services required by their agreements. Master Licensees collect the
initial sublicense and developer fees and then remit a portion of these fees
back to the Company. The Company expects to receive approximately one-third
to one-half of these fees from the Master Licensee.

     In addition, Area Developers and Master Licensees receive a portion of
the ongoing royalties from the franchised restaurants for providing service
and support to the franchisees in their development area. Area Developers
typically receive 1.25% or 2.5% out of the 6% ongoing royalties depending on
the level of services required by their agreements, and Master Licensees
typically retain two-thirds of ongoing royalties, remitting one-third to the
Company.

     EXPENSE RECOGNITION

     Royalty Service Costs:

     Royalty service costs include the portion of the royalty stream paid to
Area Developers.

     Franchise Fee Development Costs:

     In accordance with the Area Developer Agreements, the Company pays Area
Developers approximately one-half of the initial franchise fees collected
from franchise sales in a specified development area. These costs are
recognized as expenses when the related franchisee fee is recognized.
Franchise fee development costs paid, but not yet recognized, are recorded as
a reduction of gross deferred revenue in the accompanying consolidated
financial statements.

     Turnkey Development Costs:

     In providing the Turnkey program services, the Company has incurred
certain personnel and overhead costs that are a direct result of Turnkey
activities. Certain costs are allocated to specific Turnkey projects and
deferred until the site is sold, or no longer pursued, and related gain or
loss is recognized.

     INCOME TAXES

     The Company recognizes deferred tax assets or liabilities computed based
on the difference between the financial statement and income tax basis of
assets and liabilities using the enacted marginal tax rate. Deferred income
tax expenses or credits are based on the changes in the asset or liability
from period to period.

     FAIR VALUE OF FINANCIAL INSTRUMENTS

     The Company's financial instruments include cash and cash equivalents,
certificates of deposit, receivables, notes receivable, accounts payable,
accrued liabilities and debt. The carrying value of financial instruments
approximates fair value at December 31, 1998 and 1999.

     ADVERTISING EXPENSE

     The Company expenses advertising costs as incurred. Total advertising
expense amounted to approximately $315,000, $393,000, and $893,000 for the
years ended December 31, 1997, 1998, and 1999, respectively.

                                      F-13

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


1.   BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -
     (CONTINUED)

     INCOME PER SHARE

     The Company computes income per share based on the weighted average
number of common shares outstanding. Diluted income per share is computed
based on the weighted average number of shares outstanding, plus the
additional common shares that would have been outstanding, if dilutive
potential common shares consisting of stock options had been issued.

      FISCAL YEAR

      The Company utilizes a "4-4-5 week" quarterly reporting schedule for
royalties, restaurant operations and royalty service costs. As a result of
this reporting schedule, the fiscal year will include 53 weeks of activity
for these line items once every 5-6 years. The financial statements for 1997
and 1999 reflect 52 weeks of operations for these items, while 1998 includes
53 weeks. Further, the fourth quarter of 1998 contained 14 weeks. In years
having a 14 week fourth quarter, royalty revenue, restaurant sales, royalty
service costs, restaurant operating expenses and net income in the fourth
quarter are not comparable to results in each of the first three quarters or
to the corresponding quarters in the preceding or subsequent fiscal years,
and can be expected to decline in the following quarter. For all other areas
of the financial statements, the Company reports all fiscal quarters as
ending on March 31, June 30, September 30 and December 31.

      RECLASSIFICATIONS

      Certain reclassifications were made to previously reported amounts in
the accompanying consolidated financial statements and notes to make them
consistent with the current presentation format.

2.  NOTES RECEIVABLE

<TABLE>
<CAPTION>

     Notes receivable consist of the following:
                                                                                        DECEMBER 31,
                                                                               ---------------------------
                                                                                   1998          1999
                                                                               ------------  -------------
     <S>                                                                       <C>           <C>
     Notes receivable from Area Developers (under Area Development Agreements)
       and Master Licensees (under Master License and Territorial Agreements),
       collateralized by their respective territories, net of valuation
       allowance of $593,000 and $407,000, respectively, bearing interest
       ranging from 6% to 9%
       due through in installments through December 2003...................    $ 2,828,977   $   5,271,112
     Notes receivable from franchisees, Area Developers, and Master Licensees
       bearing interest at 8% to 10%, some notes collateralized by their
       restaurants, others uncollateralized, net of valuation allowance of
       $100,000 and $179,196 respectively, due in
       installments  through January 2023..................................        821,245       2,048,592
     Notes receivable from franchisees bearing interest ranging from 7.5% to
       10.5%, collateralized by franchisees' property and equipment due in
       installments through June 2019, net of
       valuation allowance of $57,442 at December 31, 1999.................      7,270,096      11,415,975
     Other.................................................................        202,171         241,581
                                                                               ------------  -------------
                                                                                11,122,489      18,977,260
     Current portion.......................................................     (4,246,574)     (5,737,363)
                                                                               ------------  -------------
     Notes receivable, less current portion................................    $ 6,875,915   $  13,239,897
                                                                               ============  =============
</TABLE>

                                      F-14

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


3.  NOTES RECEIVABLE FROM RELATED PARTIES

     Notes receivable from related parties consist of the following:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                                   -------------------------
                                                                                       1998           1999
                                                                                   -------------  ----------
       <S>                                                                         <C>            <C>
       Note receivable from National Advertising Association, a non-profit
         corporation, bearing interest at a varying rate equal to the prime        $
         rate, due on demand at any time on or before December 31, 2010. ........            --   $5,168,315
       Note receivable from Master Licensee, an organization of which a former
         member of the Company's Board of Directors is Managing Director,
         bearing interest at 9%, due in installments through
         December 1999...........................................................       275,000      275,000
       Notes receivable from certain stockholders of the Company, bearing
         interest at 7.5%, due in installments through 2001......................       292,619      386,469
       Notes receivable from related entities controlled by stockholders of the
         Company, bearing interest at 9%, collateralized by real estate, due in
         installments through 2001...............................................       530,688      563,208
       Note receivable from Master Licensee, an organization of which a member
         of the Company's management is a shareholder, bearing interest at 8%,
         due in installments through December 2006...............................       455,000      455,000
       Notes receivable from Master Licensee, an organization of which the
         Company is a preferred shareholder, bearing interest at 9%, due in
         installments through December 2007......................................     1,098,316    1,512,012
                                                                                   -------------  ----------
                                                                                      2,651,623    8,360,004
       Current portion...........................................................       (41,848)    (102,476)
                                                                                   -------------  ----------
       Notes from related parties receivable, less current portion...............  $  2,609,775   $8,257,528
                                                                                   =============  ==========
</TABLE>

     From time to time, the Company makes advances to certain stockholders,
related partnerships and affiliates (see notes 6 and 15).

4.   TURNKEY NOTES AND OTHER RECEIVABLES

       Notes and other receivables related to Turnkey projects consist of the
following:

<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                   --------------------------
                                                                                       1998           1999
                                                                                   -------------  ----------
       <S>                                                                         <C>            <C>
       Construction draw notes and other receivables from franchisees,
         bearing interest ranging from 8.5% to 10% collateratized by real
         estate, due through August 2000.........................................  $   6,539,353 $ 5,806,567
       Mortgage notes receivable from franchisees, bearing interest ranging from
         7.6% to 10.0% collateralized by real estate, due in installments
         through October 2000....................................................      7,336,345   3,101,719
       Other receivables from franchisees........................................      1,636,687          --
                                                                                   -------------  ----------
                                                                                      15,512,385   8,908,286
       Current portion...........................................................    (13,326,956) (8,908,286)
                                                                                   -------------  ----------
       Turnkey notes and other receivables, less current portion ................  $   2,185,429          --
                                                                                   =============  ==========
</TABLE>


                                      F-15
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


5.  PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS

     Property, equipment and leasehold improvements consist of the following:
<TABLE>
<CAPTION>
                                                                    DEPRECIABLE           DECEMBER 31,
                                                     DEPRECIATION       LIFE        --------------------------
                                                        METHOD        (YEARS)          1998            1999
                                                    -------------   -----------     ----------      ----------
       <S>                                          <C>             <C>             <C>             <C>
       Building................................     Straight Line        32         $6,417,164      $7,718,096
       Furniture, fixtures and
         Equipment.............................     Straight Line      3 to 7        6,223,498       7,846,491
       Leasehold improvements..................     Straight Line     13 to 32       5,733,128       6,207,170
                                                                                   -----------     -----------
                                                                                    18,373,790      21,771,757
       Accumulated depreciation and amortization............................        (2,158,523)     (3,832,588)
                                                                                   -----------     -----------
                                                                                    16,215,267      17,939,169
       Land.................................................................         2,314,479       1,922,251
                                                                                   -----------     -----------
       Property, equipment and leasehold improvements, net..................       $18,529,746     $19,861,420
                                                                                   ===========     ===========
</TABLE>

     During 1999, the Company purchased buildings, leasehold improvements and
furniture, fixtures and equipment in connection with their expansion of the
Company-owned restaurants in the amounts of $2,530,582, $1,866,289, and
$474,042, respectively.

     Depreciation and amortization of property, equipment and leasehold
improvements totaled approximately $566,000, $1,060,000 and $1,918,000 for
the years ended December 31, 1997, 1998 and 1999, respectively.

6.  INVESTMENTS AND ADVANCES

     Investments and advances consist of the following:
<TABLE>
<CAPTION>
                                                                                DECEMBER 31,
                                                                          -------------------------
                                                                              1998         1999
                                                                          ------------   ----------
       <S>                                                                <C>            <C>

       Limited partnership:
         Investment................................................       $     96,538   $    1,375
         Advances..................................................            774,463           --
                                                                          ------------   ----------
                                                                               871,001        1,375
       Building art................................................            263,071      263,071
       Investments in Master Licensees.............................            396,875      300,000
                                                                          ------------   ----------
       Investments and advances....................................       $  1,530,947   $  564,446
                                                                          ============   ==========
</TABLE>

     LIMITED PARTNERSHIP

     The Company owns a 10% general partnership interest in an entity engaged
in the acquisition, development and construction of certain commercial real
estate. The partnership has the following assets, liabilities and partners'
capital:
<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,
                                                                            -----------------------
                                                                               1998         1999
                                                                            ----------   ----------
       <S>                                                                  <C>          <C>
       Assets....................................................           $2,239,960   $2,410,294
       Liabilities...............................................            1,933,276    2,199,214
       Partners' capital.........................................              306,684      211,080
</TABLE>
                                       F-17
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


6.  INVESTMENTS AND ADVANCES - (CONTINUED)

     The partnership's net profits, losses and distributions are allocated
based upon methods set forth in the partnership agreement. The Company is
allocated 25% of distributions and like amount of net profits until the other
limited partner has received an aggregate amount equal to its aggregate
contribution. Thereafter, remaining net profits and all losses are allocated
1% to the Company.

     The Company was the guarantor of all partnership indebtedness which
consisted of borrowings under a $1,150,000 bank line of credit with
approximately $1,093,000 outstanding at December 31, 1998. In September 1999,
the partnership refinanced the debt under the bank line of credit and debt
owed to Schlotzsky's, Inc. in the aggregate amount of $2,048,000. The terms
of this loan with the new financial institution require a guarantee from
Schlotzsky's, Inc. for the entire loan amount, which is also collateralized
by real estate, and related leases and rents.

     INVESTMENTS IN MASTER LICENSEES

     The Company had a minority interest in two Master Licensees and was
guarantor of debt of one in the amount of $400,000 at December 31, 1998.
During 1999, the lender assigned this note back to the Company who is now in
the lender position to the Master Licensee.

7.  INTANGIBLE ASSETS

     Intangible assets consist of the following:
<TABLE>
<CAPTION>
                                                                 AMORTIZATION          DECEMBER 31,
                                                                    PERIOD     ------------------------------
                                                                   (YEARS)          1998             1999
                                                                 ------------  --------------    ------------
       <S>                                                       <C>           <C>
       Original franchise rights...........................           40        $   5,688,892    $ 5,688,892
       Royalty value and goodwill..........................           20            3,122,117      3,916,116
       Developer and franchise rights acquired.............        20 to 40         9,789,263     29,168,608
       Debt issue costs....................................        5 to 25             65,136        233,224
       Other intangible assets.............................           5               318,449        948,204
                                                                               --------------    ------------
                                                                                   18,983,857     39,955,044
       Less accumulated amortization.......................                        (2,168,798)    (3,413,891)
                                                                               --------------    ------------
       Intangible assets, net..............................                     $  16,815,059    $36,541,153
                                                                               ==============    ============
</TABLE>

     In 1997, the Company reacquired the developer rights in Connecticut,
Maryland, Virginia and various western territories. The aggregate purchase
price of these developer rights was approximately $1,734,000. Also, the
Company reacquired franchise rights in Houston and Austin, Texas for
approximately $1,018,000.

     In 1998, the Company reacquired certain developer and franchise rights
in Georgia, Michigan, and certain portions of Ohio, Texas and various western
territories. In addition, the Company reacquired the international licensing
rights to Belgium, Luxemburg, and The Netherlands.

                                       F-18
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


7.  INTANGIBLE ASSETS - (CONTINUED)

     In 1999, the Company acquired 100% of the area developers' interest in
territories in North Carolina, Florida, Southern California, Austin, Texas
and Canada. The Company also acquired 50% of several area developers'
interests in parts of Arizona, Illinois, Indiana, Michigan, Kentucky,
Tennessee, Virginia, South Carolina, North Carolina, Kansas, and Missouri. In
addition, in exchange for a $2.3 million note receivable, a cash payment of
$250,000, and a note payable of $500,000, the Company acquired an option to
purchase the development rights of its largest area developer during an
option period from August 16, 2004 to February 16, 2012 at prices ranging
from $28 million to $38.3 million. If a change in control, as defined, of the
Company occurs, the Company is obligated to pay between $2.8 million and $3.8
million to prevent the purchase option from lapsing. Such payment is
applicable to the exercise price, if and when paid.

     The developer rights acquired under these transactions are being
amortized on a straight-line basis over 40 years. Amortization of intangible
assets totaled approximately $502,000, $747,000, and $938,000 for the years
ended December 31, 1997, 1998 and 1999, respectively.

8.  ACCRUED LIABILITIES

     Accrued liabilities consist of the following:
<TABLE>
<CAPTION>
                                                                                       DECEMBER 31,
                                                                                 -------------------------
                                                                                     1998          1999
                                                                                 -----------   -----------
        <S>                                                                      <C>           <C>
        Accrued legal and professional....................................        $  392,277    $  154,827
        Developer service costs...........................................           910,848       568,884
        Repurchase of development territories.............................         6,550,000            --
        Accrued liability-option cost.....................................                --       500,000
        Other accrued liabilities.........................................         1,760,468     1,766,811
                                                                                  ----------    ----------
                                                                                  $9,613,593    $2,990,522
                                                                                  ==========    ==========
</TABLE>

9.  DEFERRED REVENUE

     Franchise fees, developer fees and revenue from the Turnkey Program,
collected but not yet recognized in income less related direct incremental costs
paid but not yet charged to expense are as follows:

     Deferred revenue consists of the following:
<TABLE>
<CAPTION>
                                                                                       DECEMBER 31,
                                                                                 -------------------------
                                                                                     1998          1999
                                                                                 -----------   -----------
        <S>                                                                      <C>           <C>
        Deferred developer fees...........................................      $         --    $ 7,736,711
        Deferred franchise fees...........................................         1,687,500      1,342,500
        Deferred direct incremental costs:
           Deferred franchise fee development service costs...............          (838,750)      (632,500)
           Other .........................................................           (12,000)        (3,500)
        Deferred revenue, net -- Turnkey Program..........................           461,736        333,090
                                                                                  ----------     ----------
                                                                                  $1,298,486     $8,776,301
        Current portion ..................................................                --     (1,206,206)
                                                                                  ----------     ----------
        Deferred revenue, long term.......................................        $1,298,486     $7,570,095
                                                                                  ==========     ==========
</TABLE>

                                       F-19
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


10.  LONG-TERM DEBT

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,
                                                                                    -----------------------------
                                                                                        1998             1999
                                                                                    -----------      ------------
        <S>                                                                         <C>              <C>
        Capitalized lease, bearing an effective interest rate of 11.24%,
          collateralized by real property; monthly principal and interest
          installments of $12,615 through 2020....................................  $ 1,225,298      $  1,203,718
        Capitalized lease bearing an effective interest rate of 13.67%,
          collateralized by real property; monthly principal and interest
          installments of $6,312 due through 2017.................................      534,937           527,656
        Capitalized lease bearing an effective interest rate of 12.85%,
          collateralized by real property; monthly principal and interest
          installments of $5,361 due through 2027.................................      513,359           511,297
        Various unsecured notes payable to individuals and corporations,
          bearing interest at 7.00%, due in periodic principal and interest
          installments through 2003...............................................           --         2,885,846
        Note payable to a financial institution bearing interest at the lesser
          of LIBOR + 1.75% or the bank's prime lending rate, collateralized by
          the Company's receivables and intangibles, with
          the principal due  March, 1999..........................................    5,000,000                --
        Note payable to a financial institution bearing interest at the lesser
          of LIBOR + 1.75% or the bank's prime lending rate, collateralized by
          the Company's receivables and intangibles, with
          the principal due December, 2001........................................    6,360,000                --
        Syndicated notes payable to various financial institutions bearing
           interest at the lesser of the maximum rate or the base rate. The base
           rate is the greater of the prime rate of Wells Fargo Bank or the
           Federal Funds rate plus 0.5%. The maximum rate is the maximum rate of
           interest under applicable law that the lender may charge the
           borrower. $15,000,000 matures September 30, 2000. The remaining
           $20,000,000 has monthly principal and interest payments
           of $333,333 through December, 2004. ...................................           --        35,000,000
        Various notes payable to individuals and corporations, bearing interest
           at 6.0% to 9.0% per annum, due in periodic principal and interest
           installments through 2004, and collateralized by equipment
           and assignment of royalties from certain franchisees...................      545,439           201,618
        Other.....................................................................      422,067           400,338
                                                                                    -----------      ------------
                                                                                     14,601,100        40,730,473
          Current maturities......................................................   (5,382,585)      (19,455,430)
                                                                                    -----------      ------------
            Long-term debt, less current maturities...............................  $ 9,218,515      $ 21,275,043
                                                                                    ===========      ============
</TABLE>


     In December 1999, the Company secured financing from a bank syndicate which
provided an aggregate of $40,000,000 in three credit facilities. The first
facility was a $20,000,000 loan refinancing of $15,000,000 of outstanding debt
plus an additional $5,000,000 for additional area developer buy backs. This
facility has a five year term. The second facility is a $15,000,000 revolving
line of credit for working capital purposes which matures September 30, 2000.
The third facility is a $5,000,000 letter of credit in favor of the media buyer
for Schlotzsky's National Advertising Association, Inc. of which Schlotzsky's,
Inc. is a guarantor. This facility expires September 30, 2000. The credit
facility contains certain financial ratio and leverage covenants. Under the
credit facility, the acquisition of beneficial ownership of more than 33% of
the outstanding stock of the Company by a person or group of related persons
constitutes a default, resulting in the possible acceleration of outstanding
indebtedness.

                                    F-20
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


10.  LONG-TERM DEBT - (CONTINUED)

      The aggregate annual maturities of long-term debt at December 31, 1999 are
as follows:

<TABLE>
<CAPTION>
                  YEAR ENDED
                 DECEMBER 31,
                 -----------
                 <S>                                             <C>
                  2000.........................................  $ 19,455,430
                  2001.........................................     4,713,012
                  2002.........................................     4,252,395
                  2003.........................................     4,254,452
                  2004.........................................     4,254,104
                  Thereafter...................................     3,801,080
                                                                 ------------
                                                                 $ 40,730,473
                                                                 ============
</TABLE>

     The net book value of assets held under capital leases were approximately
$2,432,000 and $2,321,000 at December 31, 1998 and 1999, respectively.

11.  INCOME TAXES

      The provision for federal and state income taxes consists of the
following:

<TABLE>
<CAPTION>
                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                          --------------------------------------
                                                             1997          1998          1999
                                                          ----------    ----------    ----------
        <S>                                               <C>           <C>           <C>
        Federal:
          Current ....................................... $2,416,124    $2,813,396    $2,658,905
          Deferred ......................................     26,988       556,575      (370,649)
                                                          ----------    ----------    ----------
                  Total federal..........................  2,443,112     3,369,971     2,288,256
        State ...........................................    171,148       358,638       236,908
                                                          ----------    ----------    ----------
        Total provision for income taxes................. $2,614,260    $3,728,609    $2,525,164
                                                          ==========    ==========    ==========
</TABLE>

     The differences between the income tax expense and the amount that would
result if the Federal statutory rate was applied to the pretax financial income
were as follows:

<TABLE>
<CAPTION>
                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                          --------------------------------------
                                                             1997          1998          1999
                                                          ----------    ----------    ----------
        <S>                                               <C>           <C>           <C>
        Expense at Federal statutory rate of 34%......... $2,401,650    $3,377,925    $2,336,206
        Nondeductible items, including amortization......     99,653        69,922        77,716
        State income taxes, net of Federal benefit.......    112,957       236,701       197,408
        Other............................................         --        44,061       (86,166)
                                                          ----------    ----------    ----------
                                                          $2,614,260    $3,728,609    $2,525,164
                                                          ==========    ==========    ==========
</TABLE>


                                    F-21
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


11. INCOME TAXES - (CONTINUED)

     Deferred taxes are provided for the temporary differences between the
financial reporting bases and the tax bases of the Company's assets and
liabilities. The temporary differences that give rise to the deferred tax assets
or liabilities are as follows:

<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                             -------------------------
                                                                1998          1999
                                                             ----------    -----------
        <S>                                                  <C>           <C>
        Deferred Tax Assets:
           Receivables.....................................  $  265,167    $   493,238
           Deferred revenue................................     307,004      3,261,210
           Accrued liabilities.............................     117,753         12,460
           Other...........................................      36,563         42,442
                                                             ----------    -----------
           Gross deferred tax assets.......................     726,487      3,809,350
                                                             ----------    -----------
        Deferred Tax Liabilities:
           Property, equipment and intangibles.............     593,614      1,161,695
           Installment sale................................      99,202             --
           Other...........................................       9,786          9,868
                                                             ----------    -----------
         Gross deferred tax liabilities....................     702,602      1,171,563
                                                             ----------    -----------
           Net deferred tax asset..........................  $   23,885    $ 2,637,787
                                                             ==========    ===========
</TABLE>


12.  STOCKHOLDERS' EQUITY

     SHAREHOLDERS' RIGHTS PLAN

     In December 1998, the Company announced that the Board of Directors had
adopted a Shareholder's Rights Plan and approved a dividend of one Right for
each share of Company Common Stock outstanding. Under the plan, each shareholder
of record receives one Right for each share of Common Stock held. Initially, the
Rights are not exercisable and automatically trade with the Common Stock. There
are no separate Rights certificates at this time. Each Right entitles the holder
to purchase one one-hundredth of a share of Company Class C Series A Junior
Participating Preferred Stock for $75.00 (the "Exercise Price").

     The Rights separate and become exercisable upon the occurrence of certain
events, such as an announcement that an "acquiring person" (which may be a group
of affiliated persons) beneficially owns, or has acquired the rights to own, 20%
or more of the outstanding Common Stock, or upon the commencement of a tender
offer or exchange offer that would result in an acquiring person obtaining 20%
or more of the outstanding shares of Common Stock.

     Upon becoming exercisable, the Rights entitle the holder to purchase Common
Stock with a value of $150 for $75. Accordingly, assuming the Common Stock had a
per share value of $75 at the time, the holder of a right could purchase two
shares for $75. Alternatively, the Company may permit a holder to surrender a
Right in exchange for stock or cash equivalent to one share of Common Stock
(with a value of $75) without the payment of any additional consideration. In
certain circumstances, the holders have the right to acquire common stock of an
acquiring company having a value equal to two times the Exercise Price of the
Rights.


                                    F-22
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


13.  STOCK-BASED COMPENSATION PLANS

     The Company sponsors the "Schlotzsky's, Inc. Third Amended and Restated
Stock Option Plan" (the "Option Plan"), which is a stock-based incentive
compensation plan, as described below. The Company applies APB Opinion No. 25
and related Interpretations in accounting for the Option Plan. In 1995, the FASB
issued SFAS No. 123 "Accounting for Stock-Based Compensation" which, if adopted
by the Company, would change the methods the Company applies in recognizing the
cost of the Option Plan. Adoption of the cost recognition provisions of SFAS No.
123 is optional and the Company has decided not to elect these provisions of
SFAS No. 123. However, pro forma disclosures as if the Company adopted the cost
recognition provisions of SFAS No. 123 in 1995 are required by SFAS No. 123 and
are presented below. The Company also has an employee stock purchase plan that
it adopted in 1998.

     THE STOCK OPTION PLAN

     Under the Option Plan, the Company was originally authorized to issue
800,000 shares of common stock pursuant to "awards" granted in the form of
incentive stock options (qualified under Section 422 of the Internal Revenue
Code of 1986, as amended) and non-qualified stock options. Awards may be granted
to key employees of the Company. In February 1998, the Compensation Committee of
the Board of Directors amended the Option Plan to provide for an additional
150,000 shares of common stock to be authorized for issuance as non-qualified
stock options under its provisions, and in May 1998, the shareholders approved
amendments to the Option Plan, including an additional 500,000 shares of common
stock to be authorized for issuance as either incentive stock options or
non-qualified stock options.

     Options granted in 1998 and 1999 generally vest ratably over three years.
Options granted before 1998 generally vest ratably over five years.


                                    F-23
<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


13. STOCK-BASED COMPENSATION PLANS - (CONTINUED)

     A summary of the status of the Company's stock options as of December 31,
1997, 1998 and 1999 and the changes during the years ended on those dates is
presented below:

<TABLE>
<CAPTION>

                                                                                         OPTIONS OUTSTANDING
                                                                                     ---------------------------
                                                                                                WEIGHTED AVERAGE
                                                                                                EXERCISE PRICES
                                                                                     SHARES        PER SHARE
                                                                                     ---------  ----------------
<S>                                                                                  <C>        <C>
        BALANCE, January 1, 1997...........................................            594,964  $       9.13
          Granted (weighted average fair value of $6.81 per share).........            200,500         15.08
          Exercised........................................................            (57,201)         8.50
          Forfeited........................................................            (85,799)         9.88
          Expired..........................................................                 --            --
                                                                                     ---------
        BALANCE, December 31, 1997.........................................            652,464         11.19
          Granted (weighted average fair value of $8.30 per share).........            628,700         18.66
          Exercised........................................................            (44,239)         8.88
          Forfeited........................................................           (147,216)        17.10
          Expired..........................................................            (25,300)        15.50
                                                                                     ---------
        BALANCE, December 31, 1998.........................................          1,064,409         14.56
          Granted (weighted average fair value of $4.77 per share) ........             88,000         10.32
          Exercised........................................................             (5,825)         9.09
          Forfeited........................................................            (63,205)        10.66
                                                                                     ---------
        BALANCE, December 31, 1999.........................................          1,083,379         15.52
                                                                                     =========

        Exercisable at December 31, 1997...................................            362,178          9.19
        Exercisable at December 31, 1998...................................            491,972          9.54
        Exercisable at December 31, 1999...................................            894,826         15.16

</TABLE>

     The fair value of each stock option granted in 1997, 1998 and 1999 is
estimated on the date of grant using the Black-Scholes option-pricing model
with the following weighted-average assumptions: no dividend yield; risk-free
interest rate of 6.17% for 1997, 5.28% for 1998, and 5.14% for 1999; expected
lives of the options of six years; and volatility of 32.50% for 1997, 48.97%
for 1998, and 38.95% for 1999.

      The following table summarizes information about stock options
outstanding at December 31, 1999:

<TABLE>
<CAPTION>

                                                     OPTIONS OUTSTANDING               OPTIONS EXERCISABLE
                                          ---------------------------------------   ------------------------
                                              NUMBER        WEIGHTED     WEIGHTED      NUMBER       WEIGHTED
                                          OUTSTANDING AT     AVERAGE      AVERAGE   EXERCISABLE AT   AVERAGE
                    RANGE OF               DECEMBER 31,     REMAINING    EXERCISE    DECEMBER 31,   EXERCISE
                EXERCISE PRICES                1999       CONTRACT LIFE    PRICE        1999         PRICE
       -------------------------------    --------------  -------------  --------   --------------  --------
       <S>                                <C>             <C>            <C>        <C>             <C>
       $5.60 to $11.00................        444,081         6.10        $  8.46        330,414     $  8.19
       $11.09 to $14.97...............        226,798         7.48        $ 12.40        151,912     $ 12.34
       $17.69 to $23.94...............        412,500         8.12        $ 21.79        412,500     $ 21.79
                                          --------------  -------------  --------   --------------  --------
       Total..........................      1,083,379         7.29        $ 14.36        894,826     $ 15.16

</TABLE>

                                       F-24

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


13. STOCK-BASED COMPENSATION PLANS - (CONTINUED)

EMPLOYEE STOCK PURCHASE PLAN

     During 1998 the Company adopted the Schlotzsky's, Inc. Employee Stock
Purchase Plan (the "Stock Purchase Plan") and authorized 250,000 shares of
stock to be sold to employees through the Stock Purchase Plan. Under the
terms of the Stock Purchase Plan, employees may elect to contribute up to 15%
of compensation through payroll deductions for the purchase of Company stock
at 85% of the lesser of the market price at the beginning or the end of the
offering period. An offering period begins on January 1st and July 1st of
each year and expires in six months.

     During 1998, 49 participants purchased 9,396 shares of stock through the
Stock Purchase Plan for $8.39 per share. During 1999, 62 participants
purchased 10,551 shares of stock through the Stock Purchase Plan for $8.39
per share. Under APB Opinion No. 25, the Stock Purchase Plan is considered
noncompensatory (the shares are purchased with after tax dollars). Therefore,
no compensation expense has been recognized for shares sold under this plan.

     The fair value of stock purchase rights granted in 1998 and 1999 were
$6.55 and $3.39 per share respectively, or a total of $61,543 or $35,726
respectively. The fair value of each stock purchase right was determined
using an expected term of 6 months in 1998 and 1999, a volatility of 48.97%
and 38.95%, respectively, and a risk-free interest rate of 5.30% and 6.03%
respectively.

     PRO FORMA NET INCOME AND NET INCOME PER COMMON SHARE

     During 1997, 1998 and 1999, the Company did not incur any compensation
costs for the Option Plan under APB No. 25. Had the compensation cost for the
Company's Plan been determined consistent with SFAS No. 123, the Company's
net income and net income per common share for 1997, 1998 and 1999 would
approximate the pro forma amounts below:

<TABLE>
<CAPTION>

                                               DECEMBER 31, 1997       DECEMBER 31, 1998        DECEMBER 31, 1999
                                             ----------------------  ----------------------  -----------------------
                                             AS REPORTED  PRO FORMA  AS REPORTED  PRO FORMA  AS REPORTED  PRO FORMA
                                             -----------  ---------  -----------  ---------  -----------  ----------
<S>                                          <C>          <C>        <C>          <C>        <C>          <C>

    Income before cumulative effect of
    change in accounting principle.........  $ 4,449,415  $4,201,878  $6,206,465  $4,673,829  $4,346,029  $2,992,156


    Net income per common share - basic....  $      0.74  $     0.70  $     0.84  $     0.63  $     0.59  $     0.40


    Net income per common share - diluted..  $      0.71  $     0.67  $     0.82  $     0.62  $     0.58  $     0.40

</TABLE>


         The effects of applying SFAS No. 123 in this pro forma disclosure are
    not indicative of future amounts. SFAS No. 123 does not apply to awards
    prior to 1995 and the Company anticipates making awards in the future under
    its Plan. As the Company's options typically vest over three to five years,
    the full impact of the pro forma disclosure requirements will not be
    reflected until 2000.



                                       F-25

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


14. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

     Cash paid for interest during the years ended December 31, 1997, 1998
and 1999 was approximately $297,000, $248,000 and $2,086,000, respectively.

     Cash paid for income taxes during the years ended December 31, 1997,
1998 and 1999 was approximately $2,404,000, $2,515,000 and $3,250,000,
respectively.

Noncash investing and financing activities:

1997

        Notes totaling approximately $272,000 were received as payment for
    nonrefundable Area Developer, Master Licensee, Territorial and other
    fees.

        Notes totaling approximately $1,400,000 were received as proceeds of
    for sales of Turnkey Program properties.

        Notes totaling approximately $525,000 were issued for acquisition of
    developer rights.

1998

        Notes totaling approximately $2,250,000 were received as payment for
    nonrefundable Area Developer, Master Licensee, Territorial and other
    fees.

        Notes totaling approximately $21,334,000 were received as payment
    for investment in Turnkey Projects.

1999

        Notes totaling approximately $5,016,000 were received as payment of
    nonrefundable Area Developer fees.

        Notes totaling approximately $42,749,000 were received as payment
    for sale of, or investment in, Turnkey projects.

        Notes totaling approximately $4,311,000 were issued for acquisition
    of developer rights.

15. RELATED PARTY TRANSACTIONS

     Franchisees contribute 1% of gross sales to Schlotzsky's N.A.M.F., Inc.
("NAMF") to be used solely for the production of programs and materials for
marketing and advertising. The Company charges NAMF an amount equal to
certain cost allocations and salaries for administering NAMF. Advances to
/(from) NAMF totaled approximately $11,000 and $(189,000) at December 31,
1998 and 1999, respectively, and are included in other receivables in the
accompanying consolidated balance sheets.

     Franchises contribute 1.75% of gross sales to Schlotzsky's NAA to be
used solely for media placement. At December 31, 1999, Schlotzsky's Inc.
advanced approximately $5.2 million to NAA for the purchase of network
television advertising.

     One or more principal stockholders of the Company is guarantor of debt
of the Company, totaling approximately $1,383,000 and $1,185,000 at December
31, 1998 and 1999, respectively.


                                       F-26

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


15. RELATED PARTY TRANSACTIONS - (CONTINUED)

     At December 31, 1998 and 1999 the Company holds combined notes in the
amount of $455,000 from Sino Carribbean development for the right to obtain a
master license for certain territories in the Pacific Rim and the assumption
of a promissory note in the amount of $275,000. An officer of the Company
held 60% of Sino's outstanding common stock at December 31, 1996. In 1997,
Sino issued shares of common stock to third parties which reduced the
officer's interest to less than 30%.

     During 1996, the Company paid $300,000 to Bonner Carrington Corporation
European Market ("BCCE") and agreed to serve as guarantor for additional
financing not to exceed $400,000. In return, the Company received: (i)
preferred stock representing 7.5% of the total outstanding shares of BCCE;
(ii) an option to buy additional preferred stock representing an additional
10% of the total outstanding shares of BCCE; and (iii) options to purchase
BCCE and its respective territories at predetermined prices effective during
the period covering December 1999 through December 2011. In February 1999,
the Company took assignment of the note from the bank in favor of Bonner
Carrington European Market ("BCCE") and has stepped into the lender position
for the $400,000.

     During 1998, the Company paid $100,000 earnest money toward the
reacquisition of a master license territory from Java Rim, a wholly-owned
subsidiary of Bonner Carrington Corporation ("BCC").

     The Company and Third & Colorado 19, L.L.C. ("T&C 19"), a limited
liability company owned by two stockholders of the Company, entered into a
lease agreement effective March 21, 1997, under which the Company leases from
T&C 19 approximately 29,410 square feet of office space and 11,948 square
feet of storage space, in Austin, Texas for the Company's corporate
headquarters. Under the terms of the lease, the Company pays annual net
rental of $12.95 per square foot for the office space and up to $2.50 per
square foot for the storage space for a term of 10 years beginning November
1997.

     During 1997, an organization whose managing director is also a member of
the Company's Board of Directors became the successor to the Company's
international development licensing rights for Belgium, Luxemburg and The
Netherlands held by Euro American Development B.V. During 1998, the Company
re-acquired these rights from the related entity for $290,000 (in the form of
$125,000 cash and the remainder through cancellation of indebtedness).

16. COMMITMENTS AND CONTINGENCIES

     LEASES

     The Company leases office facilities and certain land, buildings and
equipment. Rent expense for the years ended December 31, 1997, 1998 and 1999,
was approximately $814,000, $1,195,000 and $2,078,000, respectively. Future
minimum rental payments under operating leases that have initial or remaining
noncancelable lease terms in excess of one year as of December 31, 1999 are
as follows:

<TABLE>
<CAPTION>

             YEAR ENDING
            DECEMBER 31,
            ------------
            <S>                                                                      <C>
               2000..........................................................        $ 1,611,802
               2001..........................................................          1,636,541
               2002..........................................................          1,629,165
               2003..........................................................          1,598,228
               2004..........................................................          1,576,361
               Thereafter....................................................         18,470,750
                                                                                     -----------
                                                                                     $26,522,847
                                                                                     ===========

</TABLE>

                                       F-27

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


16. COMMITMENTS AND CONTINGENCIES - (CONTINUED)

    GUARANTIES ON FRANCHISE OPERATING LEASES AND OTHER OBLIGATIONS

The Company, and in some cases certain stockholders, guaranty certain real
estate and equipment leases and other obligations of its franchisees. Under
the Turnkey Program, the Company has typically provided a credit enhancement
in the form of a guaranty on the franchisee's lease assigned to a third-party
investor. These guaranties typically cover lease payments and various other
obligations of the franchisee for a period ranging from 18 months to five
years, and is effective throughout the term of the 20 year lease. At December
31, 1999, the Company was contingently liable for approximately $6.2 million
under these guaranties. Additionally, at December 31, 1999, the Company was
contingently liable for approximately $28 million under guaranties of other
franchisee real estate and equipment leases and various obligations.

     LITIGATION

     The Company is a defendant in various lawsuits arising in the ordinary
course of business. Management is of the opinion that all such matters are
without merit or are of such kind, or involve such amounts, as would not have
a significant effect on the consolidated financial position, results of
operations or cash flows of the Company if disposed unfavorably.

     On February 8, 1999, the Lone Star Ladies Investment Club, et al., filed
a consolidated amended class action lawsuit in the Western District of Texas
against the Company and four of its officers and directors (Monica Gill,
Executive Vice President and Chief Financial Officer; John M. Rosillo,
director; Jeffrey J. Wooley, Senior Vice President and director; and John C.
Wooley, President and Chairman of the Board of Directors). The complaint,
alleges securities fraud arising from a change in the timing of recognition
of revenue from the sale of real estate properties in connection with which
the Company provided limited guaranties on franchisees leases of the
properties. In April 1998, Registrant announced that 1997 earnings would be
lower than previously announced because it would defer revenue received in
the fourth quarter from such real estate transactions rather than recognizing
it during the period in which the transaction occurred, as previously
contemplated. Plaintiffs seek monetary damages in an unspecified amount. The
Company believes that the allegations are without merit and intends to
vigorously defend against the suit.

17. CONCENTRATION OF CREDIT RISK

     The Company's financial instruments that are exposed to concentrations
of credit risk consist primarily of cash and cash equivalents, mortgage notes
receivable from franchisees, notes receivable from Area Developers and Master
Licensees and notes receivable from affiliates. The Company places its cash
and cash equivalents with high credit quality financial institutions, which,
at times, may exceed federally insured limits. The Company has not
experienced any losses in such accounts.

     The Company grants notes receivable to individuals and licensees who
have, in the opinion of the Company, adequate reserves to repay the notes
independent of the franchise rights. Although the Company has extended the
terms maturities of certain of the notes, it has not experienced significant
credit losses to date.

18. SEGMENTS

     The Company and its subsidiaries are principally engaged in franchising
quick service restaurants that feature salads, made-to-order sandwiches with
unique sourdough buns and pizzas. At December 31, 1999 the Schlotzsky's
system included Company owned and franchised stores in 37 states, the
District of Columbia and 13 foreign countries.

                                       F-28

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

18. SEGMENTS - (CONTINUED)

     The Company identifies segments based on management responsibility within
the corporate structure. The Turnkey Development segment includes the
development of freestanding stores with high visibility and easy access. The
Restaurant Operations includes the operation of a limited number of
Company-owned restaurants for the purpose of product development, concept
refinement, prototype testing and training and to build brand awareness. The
Franchise Operations segment encompasses the franchising of stores in order to
achieve optimal success with owner-operated stores. The Company measures
segment profit as operating profit, which is defined as income before interest
and income taxes. The accounting policies of the Segments are the same as
those described in the summary of significant accounting policies (Note 1).
Segment information and a reconciliation to income, before interest and income
taxes are as follows:

<TABLE>
<CAPTION>

                                                      TURNKEY         RESTAURANT      FRANCHISE
            YEAR ENDED DECEMBER 31, 1999            DEVELOPMENT       OPERATIONS      OPERATIONS     CONSOLIDATED
    ---------------------------------------------  -------------    -------------    -------------  --------------
    <S>                                            <C>              <C>              <C>            <C>
    Revenue from external customers...........     $  1,687,155     $ 14,815,504     $ 31,435,757   $  47,938,416
    Depreciation and amortization.............          336,608          941,007        1,578,032       2,855,647
    Operating income (loss) ..................       (3,813,349)         630,200        9,190,811       6,007,662
    Significant noncash items-fees financed...               --               --        5,016,250       5,016,250
    Capital expenditures......................        3,254,150        3,768,921          645,363       7,668,434

    Total assets..............................     $ 40,575,066     $ 25,851,163     $ 66,333,152    $132,759,381



                                                      TURNKEY         RESTAURANT      FRANCHISE
            YEAR ENDED DECEMBER 31, 1998            DEVELOPMENT       OPERATIONS      OPERATIONS     CONSOLIDATED
    ---------------------------------------------  -------------    -------------    -------------  --------------
    Revenue from external customers...........     $  8,314,426     $  7,720,432     $ 25,813,054   $  41,847,912
    Depreciation and amortization.............          446,962          609,265          828,627       1,884,854
    Operating income (loss) ..................        3,061,365         (774,999)       5,590,446       7,876,812
    Significant noncash items-fees financed...               --               --        2,250,000       2,250,000
    Capital expenditures......................        5,150,880        9,102,579        2,991,726      17,245,185

    Total assets..............................     $ 42,902,095     $ 20,782,048     $ 41,137,611   $ 104,821,754



                                                      TURNKEY         RESTAURANT      FRANCHISE
            YEAR ENDED DECEMBER 31, 1997            DEVELOPMENT       OPERATIONS      OPERATIONS     CONSOLIDATED
    ---------------------------------------------  -------------    -------------    -------------  --------------
    Revenue from external customers...........     $  1,138,610     $  6,364,042     $ 20,466,484   $  27,969,136
    Depreciation and amortization.............          178,953          434,698          541,949       1,155,600
    Operating income (loss) ..................          592,001         (193,371)       5,716,424       6,115,054
    Significant noncash items-fees financed...               --               --          272,003         272,003
    Capital expenditures......................          168,160        4,169,162        3,098,681       7,436,003

    Total assets..............................     $ 18,740,459     $  8,992,965     $ 51,787,162    $ 79,520,586

</TABLE>


                                                        F-29

<PAGE>


                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)


19. EARNINGS PER SHARE

      Basic and diluted EPS computation for the years ended December 31, 1997,
1998 and 1999 are as follows:

<TABLE>
<CAPTION>

                                                                             FOR THE YEARS ENDED
                                                                                 DECEMBER 31,
                                                                    ----------------------------------------
                                                                       1997           1998          1999
                                                                    -----------    -----------   -----------
        <S>                                                         <C>            <C>           <C>
        BASIC EPS
          Net income before cumulative effect of change in
            accounting principle.............................       $ 4,449,415    $ 6,206,465   $4,346,029
          Cumulative effect of change in accounting principle,
            net of tax.......................................                --             --   (3,819,592)
                                                                    -----------    -----------   -----------
          Net income.........................................         4,449,415      6,026,465      526,437
                                                                    ===========    ===========   ===========
          Weighted average common shares outstanding.........         5,994,403      7,382,983    7,409,496
                                                                    ===========    ===========   ===========

          Basic EPS before cumulative effect of change in
            accounting principle.............................       $      0.74    $      0.84   $     0.59
          Cumulative effect of change in accounting principle                --             --        (0.52)
                                                                    -----------    -----------   -----------
          Basic EPS..........................................       $      0.74    $      0.84   $     0.07
                                                                    ===========    ===========   ===========

        DILUTED EPS
          Net income before cumulative effect of change in
            accounting principle.............................       $ 4,449,415    $ 6,206,465   $4,346,029
          Cumulative effect of change in accounting principle,
            net of tax......................................                 --             --   (3,819,592)
                                                                    -----------    -----------   -----------
          Net income........................................          4,449,415      6,026,465      526,437
                                                                    ===========    ===========   ===========

          Weighted average common shares outstanding.........         5,994,403      7,382,983    7,409,496

          Assumed conversion of common shares issuable
            under stock option plan and exercise of warrants..          234,966        194,424       66,703
                                                                    -----------    -----------   -----------

          Weighted average common shares outstanding -
            assuming dilution.................................        6,229,369      7,577,407    7,476,199
                                                                    ===========    ===========   ===========

          Diluted EPS before cumulative effect of change in
            accounting principle.............................       $      0.71    $      0.82   $     0.58
          Cumulative effect of change in accounting principle                --             --        (0.51)
                                                                    -----------    -----------   -----------
        Diluted EPS..........................................       $      0.71    $      0.82         0.07
                                                                    ===========    ===========   ===========


</TABLE>


      Outstanding options that were not included in the diluted calculation
because their effect would be anti-dilutive totaled 123,500, 571,000 and 748,000
in 1997, 1998 and 1999, respectively.

                                                         F-30

<PAGE>

              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS





To the Board of Directors
Schlotzsky's, Inc. and Subsidiaries


In connection with our audit of the consolidated financial statements of
Schlotzsky's, Inc. and Subsidiaries referred to in our report dated March 2,
2000, which is included in Part IV of this Form 10-K, we have also audited
Schedule II for each of the three years in the period ended December 31,
1999. In our opinion, this schedule presents fairly, in all material
respects, the information required to be set forth therein.




GRANT THORNTON LLP


Dallas, Texas
March 2, 2000









                                     S-1
<PAGE>

                       SCHLOTZSKY'S, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>

                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

                   COL. A                         COL. B                  COL. C                COL. D        COL. E.
- --------------------------------------------  ------------- -------------------------------- ------------ ---------------
                                                                        ADDITIONS
                                                            --------------------------------
                                                 BALANCE
                                                    AT          CHARGE TO       CHARGE TO                    BALANCE AT
                                                BEGINNING       COSTS AND         OTHER                        END OF
                DESCRIPTION                     OF PERIOD       EXPENSES        ACCOUNTS       DEDUCTION       PERIOD
- --------------------------------------------  ------------- --------------- ---------------- ------------ ---------------
<S>                                           <C>           <C>             <C>              <C>          <C>
Valuation allowance for notes receivable,
interest receivable, and other receivable:


  Year ended December 31, 1999..............  $ (1,415,498) $   (1,246,401) $             -- $    823,497 $   (1,838,402)
                                              ============= =============== ================ ============ ===============

  Year ended December 31, 1998 .............      (442,774)       (972,724)               --           --     (1,415,498)
                                              ============= =============== ================ ============ ===============

  Year ended December 31, 1997..............      (342,774)       (100,000)               --           --       (442,774)
                                              ============= =============== ================ ============ ===============

</TABLE>










                                                        S-2


<PAGE>

******************************************************************************


                               SCHLOTZSKY'S, INC.


                                CREDIT AGREEMENT


                          DATED AS OF DECEMBER 7, 1999


                 WELLS FARGO BANK (TEXAS), NATIONAL ASSOCIATION,

                                    AS AGENT



******************************************************************************

<PAGE>

                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----

ARTICLE I

         Definitions..........................................................1
         Section 1.1       Definitions........................................1
         Section 1.2       Other Definitional Provisions.....................14

ARTICLE II

         Revolving Credit Loan...............................................14
         Section 2.1       Commitments.......................................14
         Section 2.2       Revolving Credit Notes............................15
         Section 2.3       Repayment of Revolving Credit Loan................15
         Section 2.4       Interest..........................................15
         Section 2.5       Revolving Credit Loan Borrowing Procedure.........15
         Section 2.6       Use of Proceeds...................................16
         Section 2.7       Commitment Fees...................................16
         Section 2.8       Determination of Base Rate Margin.................16
         Section 2.9       Reduction or Termination of Revolving Credit
                           Commitments.......................................17

ARTICLE III

         Term Loan...........................................................18
         Section 3.1       Term Commitments..................................18
         Section 3.2       Notes.............................................19
         Section 3.3       Repayment of Term Loan............................19
         Section 3.4       Interest..........................................19
         Section 3.5       Term Loan Borrowing Procedure.....................19
         Section 3.6       Term Loan Fee.....................................20
         Section 3.7       Use of Proceeds...................................20

ARTICLE IV

         Letter of Credit....................................................20
         Section 4.1       Letter of Credit..................................20
         Section 4.2       Presentment and Reimbursement.....................21
         Section 4.3       Payment...........................................21
         Section 4.4       Letter of Credit Fee..............................22
         Section 4.5       Obligations Absolute..............................22
         Section 4.6       Limitation of Liability...........................23


                                       -i-

<PAGE>

                                TABLE OF CONTENTS
                                   (Continued)

                                                                            Page
                                                                            ----


ARTICLE V

         Payments............................................................24
         Section 5.1       Method of Payment.................................24
         Section 5.2       Voluntary Prepayment..............................24
         Section 5.3       Mandatory Prepayments.............................25
         Section 5.4       Pro Rata Treatment................................25
         Section 5.5       Non-Receipt of Funds by the Agent.................25
         Section 5.6       Withholding Taxes.................................26
         Section 5.7       Withholding Tax Exemption.........................26
         Section 5.8       Computation of Interest...........................26
         Section 5.9       Additional Costs in Respect of Letter of Credit...27
         Section 5.10      Capital Adequacy..................................27

ARTICLE VI

         Conditions Precedent................................................28
         Section 6.1       Initial Extension of Credit.......................28
         Section 6.2       All Extensions of Credit..........................29

ARTICLE VII

         Representations and Warranties......................................30
         Section 7.1       Existence.........................................30
         Section 7.2       Financial Statements..............................30
         Section 7.3       Action; No Breach.................................31
         Section 7.4       Operation of Business.............................31
         Section 7.5       Litigation and Judgments..........................31
         Section 7.6       Rights in Properties; Liens.......................31
         Section 7.7       Enforceability....................................31
         Section 7.8       Approvals.........................................32
         Section 7.9       Debt..............................................32
         Section 7.10      Taxes.............................................32
         Section 7.11      Use of Proceeds; Margin Securities................32
         Section 7.12      ERISA.............................................32
         Section 7.13      Disclosure........................................33
         Section 7.14      Subsidiaries......................................33
         Section 7.15      Agreements........................................33


                                      -ii-

<PAGE>

                                TABLE OF CONTENTS
                                   (Continued)

                                                                            Page
                                                                            ----

         Section 7.16      Compliance with Laws..............................33
         Section 7.17      Investment Company Act............................33
         Section 7.18      Public Utility Holding Company Act................34
         Section 7.19      Environmental Matters.............................34

ARTICLE VIII

         Positive Covenants..................................................35
         Section 8.1       Reporting Requirements............................35
         Section 8.2       Maintenance of Existence; Conduct of Business.....37
         Section 8.3       Maintenance of Properties.........................37
         Section 8.4       Taxes and Claims..................................37
         Section 8.5       Insurance.........................................37
         Section 8.6       Inspection Rights.................................38
         Section 8.7       Keeping Books and Records.........................38
         Section 8.8       Compliance with Laws..............................38
         Section 8.9       Compliance with Agreements........................38
         Section 8.10      Further Assurances; Subsidiary Guaranty,
                           Subsidiary Pledge Agreement,Subsidiary Security
                           Agreement and Contribution and Indemnification
                           Agreement.........................................38
         Section 8.11      ERISA.............................................39
         Section 8.12      Year 2000 Compliance..............................39

ARTICLE IX
         Negative Covenants..................................................39
         Section 9.1       Debt..............................................40
         Section 9.2       Limitation on Liens...............................40
         Section 9.3       Mergers, Etc......................................41
         Section 9.4       Restricted Payments...............................41
         Section 9.5       Investments.......................................42
         Section 9.6       Limitation on Issuance of Capital Stock...........42
         Section 9.7       Transactions With Affiliates......................43
         Section 9.8       Disposition of Assets.............................43
         Section 9.9       Sale and Leaseback................................43
         Section 9.10      Nature of Business................................43
         Section 9.11      Environmental Protection..........................43
         Section 9.12      Accounting........................................43
         Section 9.13      Prepayment of Debt................................44


                                      -iii-
<PAGE>

                                TABLE OF CONTENTS
                                   (Continued)

                                                                            Page
                                                                            ----

ARTICLE X

         Financial Covenants.................................................44
         Section 10.1      Consolidated Working Capital......................44
         Section 10.2      Leverage Ratio....................................44
         Section 10.3      Consolidated Net Worth............................44
         Section 10.4      Fixed Charge Coverage Ratio.......................45
         Section 10.5      Capital Expenditures..............................45
         Section 10.6      Contingent Liabilities............................45

ARTICLE XI

         Default.............................................................45
         Section 11.1      Events of Default.................................45
         Section 11.2      Remedies..........................................47
         Section 11.3      Cash Collateral...................................48
         Section 11.4      Performance by the Agent..........................48

ARTICLE XII

         The Agent...........................................................49
         Section 12.1      Appointment, Powers and Immunities................49
         Section 12.2      Rights of Agent as a Lender.......................51
         Section 12.3      Sharing of Payments, Etc..........................51
         Section 12.4      Indemnification...................................52
         Section 12.5      Independent Credit Decisions......................52
         Section 12.6      Several Commitments...............................53
         Section 12.7      Successor Agent...................................53

ARTICLE XIII

         Miscellaneous.......................................................54
         Section 13.1      Expenses..........................................54
         Section 13.2      INDEMNIFICATION...................................54
         Section 13.3      Limitation of Liability...........................55
         Section 13.4      No Duty...........................................55
         Section 13.5      No Fiduciary Relationship.........................55
         Section 13.6      Equitable Relief..................................55
         Section 13.7      No Waiver; Cumulative Remedies....................55


                                      -iv-
<PAGE>

                                TABLE OF CONTENTS
                                   (Continued)

                                                                           Page
                                                                           ----

         Section 13.8      Successors and Assigns............................56
         Section 13.9      Survival..........................................58
         Section 13.10     Amendments, Etc...................................58
         Section 13.11     Maximum Interest Rate.............................59
         Section 13.12     Notices...........................................59
         Section 13.13     Governing Law; Venue; Service of Process..........60
         Section 13.14     Binding Arbitration...............................60
         Section 13.15     Counterparts......................................62
         Section 13.16     Severability......................................62
         Section 13.17     Headings..........................................62
         Section 13.18     Non-Application of Chapter 346 of Texas
                           Credit Finance Code...............................62
         Section 13.19     Construction......................................62
         Section 13.20     Independence of Covenants.........................63
         Section 13.21     Confidentiality...................................63
         Section 13.22     WAIVER OF JURY TRIAL..............................63
         Section 13.23     ENTIRE AGREEMENT..................................63


                                       -v-
<PAGE>

                                CREDIT AGREEMENT

     THIS CREDIT AGREEMENT (the  "Agreement"),  dated as of December 7, 1999, is
among SCHLOTZSKY'S, INC., a Texas corporation ("Borrower"), each of the banks or
other  lending  institutions  which is or which may from  time to time  become a
signatory hereto or any successor or assignee thereof (individually,  a "Lender"
and,  collectively,  the  "Lenders"),  and WELLS  FARGO BANK  (TEXAS),  NATIONAL
ASSOCIATION,  a national banking association,  as agent for itself and the other
Lenders (in such capacity,  together with its  successors in such capacity,  the
"Agent") and as the Issuing Bank (hereinafter defined).

                                 R E C I T A L S

     The  Borrower  has  requested  that the (i)  Lenders  extend  credit to the
Borrower in the form of revolving  credit  advances and a term loan and (ii) the
Issuing Bank keep  outstanding a standby letter of credit,  all not to exceed an
aggregate  principal  amount of Forty Million Dollars  ($40,000,000) at any time
outstanding.  The  Issuing  Bank  and the  Lenders  are  willing  to  make  such
extensions of credit to the Borrower upon the terms and  conditions  hereinafter
set forth.

     NOW THEREFORE,  in  consideration  of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:

                                    ARTICLE I

                                   Definitions

     Section 1.1  Definitions.  As used in this  Agreement,  the following terms
have the following meanings:

          "AAA" has the meaning set forth in Section 13.14(b).

          "Adjustment Date" has the meaning set forth in Section 2.8.

          "Advance"  means an advance of funds by the  Lenders or any of them to
     the Borrower pursuant to Article II or Article III.

          "Advance Request Form" means a certificate,  in substantially the form
     of  Exhibit  B  hereto,  properly  completed  and  signed  by the  Borrower
     requesting  the Term Loan  Advance  (one time only on the date hereof) or a
     Revolving Credit Loan Advance.


                                      -1-
<PAGE>

          "Affiliate"  means,  as to any  Person,  any  other  Person  (a)  that
     directly or indirectly, through one or more intermediaries,  controls or is
     controlled  by, or is under common  control  with,  such  Person;  (b) that
     directly or indirectly beneficially owns or holds five percent (5%) or more
     of any class of voting  stock of such  Person;  or (c) five percent (5%) or
     more of the voting  stock of which is directly or  indirectly  beneficially
     owned or held by the  Person  in  question.  The term  "control"  means the
     possession,  directly  or  indirectly,  of the  power  to  direct  or cause
     direction of the management and policies of a Person,  whether  through the
     ownership  of voting  securities,  by  contract,  or  otherwise;  provided,
     however,  in no event shall the Agent,  the  Issuing  Bank or any Lender be
     deemed an Affiliate of the Borrower or any of its Subsidiaries.

          "Agent"  has the meaning set forth in the  introductory  paragraph  of
     this Agreement.

          "Agreement" has the meaning set forth in the introductory paragraph of
     this Agreement.

          "Applicable  Lending Office" means for each Lender, the Lending Office
     of such Lender (or of an  Affiliate of such  Lender)  designated  below its
     name on the signature  pages hereof or such other office of such Lender (or
     of an  Affiliate  of such  Lender)  as such  Lender  may from  time to time
     specify to the  Borrower  and the Agent as the office by which its Advances
     are to be made and maintained.

          "Applicable Rate" means the Base Rate plus the Base Rate Margin.

          "Assignee" has the meaning set forth in Section 13.8(b).

          "Assigning Lender" has the meaning set forth in Section 13.8(b).

          "Assignment and Acceptance" means an assignment and acceptance entered
     into by a Lender and its  assignee  and  accepted by the Agent  pursuant to
     Section 13.8, in substantially the form of Exhibit D hereto.

          "Base  Rate" means as of any date of  determination,  a rate per annum
     equal to the  greater of (a) the Prime  Rate in effect on such day,  or (b)
     the sum of the  Federal  Funds Rate in effect on such day plus  one-half of
     one  percent  (0.5%).  Any  change  in the Base Rate due to a change in the
     Prime Rate or the Federal  Funds Rate shall be effective  on the  effective
     date  of  such  change  in the  Prime  Rate  or  the  Federal  Funds  Rate,
     respectively, without notice to Borrower.

          "Base Rate Margin" shall have the meaning set forth in Section 2.8.

          "Basle  Accord" means the proposals for risk-based  capital  framework
     described by the Basle  Committee on Banking  Regulations  and  Supervisory
     Practices  in its paper  entitled  "International  Convergence  of  Capital
     Measurement   and  Capital   Standards"   dated  July  1988,   as  amended,
     supplemented and otherwise modified and in effect from time to time, or any
     replacement thereof.


                                      -2-
<PAGE>


          "Benefit Arrangement" shall mean any employment, consulting, severance
     or other similar contract, arrangement or policy and each plan, arrangement
     (written or oral), program, agreement or commitment providing for insurance
     coverage  (including  without  limitation any  self-insured  arrangements),
     workers'  compensation,   disability  benefits,  supplemental  unemployment
     benefits, vacation benefits,  retirement benefits, life, health, disability
     or  accident  benefits   (including   without   limitation  any  "voluntary
     employees' beneficiary  association" as defined in Section 501(c)(9) of the
     Code   providing   for  the  same  or  other   benefits)  or  for  deferred
     compensation,  profit-sharing  bonuses,  stock options,  restricted  stock,
     phantom stock, stock appreciation rights, stock purchases or other forms of
     incentive  compensation  or  post-retirement  insurance,   compensation  or
     benefits  which  (i) is not a Plan,  (ii) is (or was  within  the  last six
     years)  entered  into,  maintained,   contributed  to  or  required  to  be
     contributed to, as the case may be, by Borrower or any ERISA Affiliate, and
     (iii) covers any current or former  employee,  director,  or  consultant of
     Borrower or any ERISA  Affiliate (with respect to their  relationship  with
     such entities).

          "Borrower" has the meaning set forth in the introductory  paragraph of
     this Agreement.

          "Borrower  Pledge  Agreement"  means  that  certain  pledge  agreement
     executed  by the  Borrower  and the  Agent in favor  of the  Agent  for the
     benefit of the Agent,  the Issuing Bank and the Lenders,  in  substantially
     the form of Exhibit F, as the same may be  amended,  restated  or  modified
     from time to time.

          "Borrower  Security  Agreement" means that certain security  agreement
     executed  by the  Borrower  and the  Agent in favor  of the  Agent  for the
     benefit of the Agent,  the Issuing Bank and the Lenders,  in  substantially
     the form of Exhibit G, as the same may be  amended,  restated  or  modified
     from time to time.

          "Business  Day"  means  any  day on  which  commercial  banks  are not
     authorized or required to close in San Francisco, California.

          "Calculation Period" has the meaning set forth in Section 2.8.

          "Capital  Expenditures" means, for any period, all expenditures of the
     Borrower  and  its  Subsidiaries  which  are  classified  as  additions  to
     property,  plant and equipment on the consolidated  statement of cash flows
     of the Borrower in accordance with GAAP, including all such expenditures so
     classified as "recurring  capital  expenditures"  and all such expenditures
     associated with Capital Lease Obligations.


                                      -3-
<PAGE>

          "Capital Lease Obligation" means, as to any Person, the obligations of
     such  Person  to pay  rent or  other  amounts  under a lease  of (or  other
     agreement conveying the right to use) real and/or personal property,  which
     obligations  are required to be  classified  and accounted for as a capital
     lease on a balance  sheet of such Person  under GAAP.  For purposes of this
     Agreement,  the  amount  of such  Capital  Lease  Obligations  shall be the
     capitalized amount thereof, determined in accordance with GAAP.

          "Code" means the Internal  Revenue Code of 1986,  as amended,  and the
     regulations promulgated and rulings issued thereunder.

          "Collateral"  means the  property  in which  liens  have been  granted
     pursuant  to the  Borrower  Pledge  Agreement  and  the  Borrower  Security
     Agreement or pursuant to any  Subsidiary  Security  Agreement or Subsidiary
     Pledge  Agreement  executed by a Subsidiary  (including in accordance  with
     Section 8.10), whether such Liens are now existing or hereafter arise.

          "Commitment Fee" has the meaning set forth in Section 2.7.

          "Commitment  Fee Rate" means one  quarter of one  percent  (0.25%) per
     annum.

          "Commitments" means, as to each Lender, such Lender's Revolving Credit
     Commitment, Term Commitment and LC Commitment.

          "Consolidated Net Income" means, at any time, the aggregate net income
     or loss of the Borrower and its  Subsidiaries  determined on a consolidated
     basis and in accordance with GAAP.

          "Consolidated  Net Worth" means,  at any particular  time, all amounts
     which, in conformity with GAAP, would be included as  stockholders'  equity
     on a consolidated balance sheet of the Borrower and the Subsidiaries.

          "Consolidated  Working Capital" means, at any time, the current assets
     of the Borrower and its  Subsidiaries  determined on a  consolidated  basis
     less  the  current   liabilities  of  the  Borrower  and  its  Subsidiaries
     determined on a consolidated  basis,  all as determined in accordance  with
     GAAP.

          "Contingent Liabilities" means, at any particular time, the contingent
     liabilities  of  the  Borrower  and  its   Subsidiaries   determined  on  a
     consolidated basis in accordance with GAAP.

          "Contribution  and  Indemnification  Agreement" means the Contribution
     and Indemnification  Agreement executed by the Borrower and the Guarantors,
     in substantially  the form of Exhibit E hereto, as the same may be amended,
     restated or modified from time to time.


                                      -4-
<PAGE>

          "Debt" means as to any Person at any time (without  duplication):  (a)
     all obligations of such Person for borrowed  money,  (b) all obligations of
     such  Person  evidenced  by  bonds,  notes,  debentures,  or other  similar
     instruments whether secured or unsecured, (c) all Capital Lease Obligations
     of such Person,  (d) all Debt or other  obligations of others Guaranteed by
     such Person,  (e) all  obligations  secured by a Lien  existing on property
     owned by such Person,  whether or not the obligations  secured thereby have
     been  assumed  by such  Person or are  non-recourse  to the  credit of such
     Person,  but excluding  those  obligations  secured by landlord's  liens or
     liens for taxes not yet due and payable, (f) all reimbursement  obligations
     of such Person  (whether  contingent or otherwise) in respect of letters of
     credit (whether drawn or undrawn),  bankers'  acceptances,  surety or other
     bonds and similar  instruments,  and (g) all  liabilities of such Person in
     respect of unfunded vested benefits under any Plan;  provided however,  the
     term "Debt"  shall not include,  except for clauses (d) and (f) above,  any
     items which are not  required  to be  reflected  as debt on the  Borrower's
     balance sheet in accordance with GAAP.

          "Debt to EBITDA Ratio" means,  for each Fiscal  Quarter,  the quotient
     determined by dividing (i) those items  described in clauses (a), (b), (c),
     (d)  and  (e)  of  the  definition  of  "Debt"  of  the  Borrower  and  its
     consolidated  Subsidiaries,  by (ii) the sum of (a) EBITDA for such  Fiscal
     Quarter plus (b) beginning with the Fiscal Quarter ending December 31, 1999
     through and including the Fiscal  Quarter  ending  September 30, 2000,  the
     annualized royalty payments made to area developers involved in the Royalty
     Buy-Backs  for the  most  recent  Fiscal  Quarter  prior  to  such  Royalty
     Buy-Backs,  less (c) any savings received by the Borrower since the closing
     of the  Royalty  Buy-Backs  as a  result  of such  Royalty  Buy-Backs  (for
     purposes  of this  calculation,  in an amount  equal to  $100,000  for each
     Fiscal Quarter).

          "Default"  means an Event of Default or the  occurrence of an event or
     condition  which with notice or lapse of time or both would become an Event
     of Default.

          "Default  Rate" means the lesser of (a) the  Maximum  Rate or, (b) the
     sum of the Base Rate in effect from day to day plus five percent (5%).

          "Deposit  and Cash  Management  Services  Obligations"  means  all the
     obligations  of the  Borrower  to a Lender to pay the fees  charged for the
     deposit and/or cash management products and services provided by any Lender
     in connection with any deposit or other accounts maintained at such Lender.

          "Dispute" has the meaning set forth in Section 13.14.

          "Dollars" and "$" mean lawful money of the United States of America.

          "EBITDA" means  Consolidated Net Income,  plus, to the extent that any
     of the following were deducted in calculating such Consolidated Net Income,
     interest  expense,  tax expenses,  and depreciation and  amortization,  but
     excluding all extraordinary items of income and loss.


                                      -5-
<PAGE>


          "Eligible Assignee" means (i) a Lender, (ii) an Affiliate of a Lender,
     and (iii) any other Person approved by the Agent, and, unless a Default has
     occurred and is  continuing  at the time any  assignment  is  effected,  in
     accordance  with  Section  13.8,  the  Borrower,  such  approval  not to be
     unreasonably withheld or delayed by the Borrower;  provided,  however, that
     neither the Borrower nor an Affiliate of the Borrower  shall  qualify as an
     Eligible Assignee.

          "Environmental Laws" means any and all federal, state, and local laws,
     regulations,   and  requirements  pertaining  to  health,  safety,  or  the
     environment, as such laws, regulations,  and requirements may be amended or
     supplemented from time to time.

          "Environmental  Liabilities" means, as to any Person, all liabilities,
     obligations, responsibilities,  Remedial Actions, losses, damages, punitive
     damages,  consequential  damages,  treble  damages,  costs,  and  expenses,
     (including,  without  limitation,  all reasonable fees,  disbursements  and
     expenses of counsel,  expert and consulting fees and costs of investigation
     and  feasibility  studies),  fines,  penalties,   sanctions,  and  interest
     incurred as a result of any claim or demand,  by any Person,  whether based
     in contract, tort, implied or express warranty, strict liability,  criminal
     or  civil  statute,  including  any  Environmental  Law,  permit,  order or
     agreement  with any  Governmental  Authority or other Person,  arising from
     environmental,  health or safety  conditions  or the Release or  threatened
     Release of a Hazardous Material into the environment.

          "ERISA" means the Employee  Retirement Income Security Act of 1974, as
     amended   from   time  to  time,   and  the   regulations   and   published
     interpretations thereunder.

          "ERISA  Affiliate" means any corporation or trade or business which is
     a member of the same controlled  group of corporations  (within the meaning
     of  Section  414(b) of the  Code) as the  Borrower,  which is under  common
     control  (within  the  meaning  of  Section  414(c) of the  Code)  with the
     Borrower,  or which is otherwise  affiliated with the Borrower  (within the
     meaning of Section 414(m) or Section 414(o) of the Code).

          "Event of Default" has the meaning set forth in Section 11.1.

          "Exchange  Act" means the  Securities  and  Exchange  Act of 1934,  as
     amended, and the rules and regulations promulgated thereunder.

          "Existing  Credit  Agreements"  has the  meaning  set forth in Section
     6.1(m).

          "Existing Debt" means the Debt listed on Schedule 9.1.


                                      -6-
<PAGE>

          "Existing  LC  Guaranty"  means  that  certain  Amended  and  Restated
     Continuing  Guaranty executed by the Borrower in favor of the Issuing Bank,
     in substantially  the form of Exhibit J hereto, as the same may be amended,
     restated or  modified  from time to time,  pursuant  to which the  Borrower
     guaranteed  the  obligations  of the LC Account  Party  under the Letter of
     Credit.

          "Existing  TC Credit  Agreement"  has the meaning set forth in Section
     6.1(m).

          "Existing  Wells Fargo Credit  Agreement" has the meaning set forth in
     Section 6.1(m).

          "Federal  Funds Rate" means,  for any day, the rate per annum (rounded
     upwards,  if  necessary,  to the nearest  1/16 of 1%) equal to the weighted
     average of the rates on overnight  Federal funds  transactions with members
     of the Federal  Reserve  System  arranged by Federal  funds brokers on such
     day, as published  by the Federal  Reserve Bank of New York on the Business
     Day next succeeding  such day,  provided that (a) if the day for which such
     rate is to be  determined is not a Business Day, the Federal Funds Rate for
     such day  shall be such  rate on such  transactions  on the next  preceding
     Business Day as so published on the next  succeeding  Business Day, and (b)
     if such rate is not so published on such next succeeding  Business Day, the
     Federal  Funds Rate for any day shall be the average  rate charged to Wells
     Fargo Bank (Texas),  National  Association on such day on such transactions
     as determined by the Agent.

          "Fiscal  Quarter" means any three (3)-month period ending December 31,
     March 31, June 30 or September 30.

          "Fiscal Year" means each twelve  (12)-month  period ending December 31
     of each year.

          "Fixed Charge  Coverage  Ratio" means,  for each Fiscal  Quarter,  the
     quotient  determined by dividing (i) the sum of EBITDA plus rent expense in
     each case for such Fiscal  Quarter and the prior three (3) Fiscal  Quarters
     by (ii) the sum of (a) the aggregate  interest  expense and rent expense of
     the Borrower and its  consolidated  Subsidiaries,  plus (b) that portion of
     Long-Term  Debt of the  Borrower  and its  consolidated  Subsidiaries  that
     should be classified  as current in accordance  with GAAP, in each case for
     such Fiscal Quarter and the prior three (3) Fiscal Quarters.

          "Funded  Debt"  means,  at  any  particular  time,   calculated  on  a
     consolidated basis for the Borrower and the Subsidiaries in accordance with
     GAAP, all obligations for borrowed money and Capital Lease Obligations, but
     excluding all Debt subordinated to the Obligations.


                                      -7-
<PAGE>

          "GAAP" means generally accepted  accounting  principles,  applied on a
     consistent  basis,  as set forth in Opinions of the  Accounting  Principles
     Board of the American  Institute of Certified Public  Accountants and/or in
     statements  of  the  Financial  Accounting  Standards  Board  and/or  their
     respective  successors and which are applicable in the  circumstances as of
     the date in question.  Accounting  principles  are applied on a "consistent
     basis"  when the  accounting  principles  applied  in a current  period are
     comparable in all material respects to those accounting  principles applied
     in a preceding period.

          "Governmental Authority" means any nation or government,  any state or
     political   subdivision  thereof  and  any  entity  exercising   executive,
     legislative,  judicial,  regulatory,  or  administrative  functions  of  or
     pertaining to government.

          "Guarantee"  by  any  Person  means  any  obligation,   contingent  or
     otherwise,  of such Person directly or indirectly  guaranteeing any Debt or
     other  obligation of any other Person and,  without limiting the generality
     of the  foregoing,  any  obligation,  direct  or  indirect,  contingent  or
     otherwise,  of such  Person (a) to  purchase  or pay (or  advance or supply
     funds  for the  purchase  or  payment  of) such  Debt or  other  obligation
     (whether  arising by virtue of  partnership  arrangements,  by agreement to
     keep-well,   to  purchase  assets,   goods,   securities  or  services,  to
     take-or-pay, or to maintain financial statement conditions or otherwise) or
     (b)  entered  into for the  purpose  of  assuring  in any other  manner the
     obligee  of such Debt or other  obligation  of the  payment  thereof  or to
     protect the obligee  against loss in respect thereof (in whole or in part),
     provided  that  the term  Guarantee  shall  not  include  endorsements  for
     collection  or  deposit  in the  ordinary  course  of  business.  The  term
     "Guarantee" used as a verb has a corresponding meaning.

          "Guarantor" means each and every Subsidiary of Borrower whether now in
     existence or hereafter  created  which include but are not limited to those
     Subsidiaries listed on Schedule 7.14.

          "Guaranty"  means the joint and several  guaranty of each Guarantor in
     favor of the Agent, the Issuing Bank and the Lenders,  in substantially the
     form  of  Exhibit  C  hereto,  as  the  same  may  be  amended,   restated,
     supplemented or modified from time to time.

          "Hazardous Material" means any substance,  product,  waste, pollutant,
     material, chemical, contaminant, constituent, or other material which is or
     becomes listed, regulated, or addressed under any Environmental Law.

          "Issuing  Bank"  means,  with  respect to the Letter of Credit,  Wells
     Fargo Bank (Texas), National Association.

          "LC   Account   Party"   means   Schlotzsky's   National   Advertising
     Association, Inc., a Texas corporation.


                                      -8-
<PAGE>

          "LC  Commitment"  means,  as to each Lender,  the  obligation  of such
     Lender to fund draws under the Letter of Credit in an  aggregate  amount up
     to but not exceeding the amount set forth  opposite the name of such Lender
     in Schedule 1.1(a) hereto under the heading "LC Commitment."

          "LC Participation" means, with respect to any Lender, at any time, the
     amount of participating interest held by such Lender (or in the case of the
     Issuing Bank, other interests) in respect of the Letter of Credit.

          "Lender"  has the meaning set forth in the  introductory  paragraph of
     this Agreement.

          "Letter of Credit" has the meaning set forth in Section 4.1(a).

          "Letter of Credit  Disbursement"  means a disbursement  by the Issuing
     Bank to the  beneficiary  of the  Letter  of Credit  in  connection  with a
     drawing thereunder.

          "Letter of Credit  Liabilities" means, at any time, the sum of (i) the
     face  amount of the Letter of Credit and (ii) the  aggregate  amount of all
     Letter of Credit  Disbursements  for  which the  Issuing  Bank has not been
     reimbursed by the Borrower.

          "Leverage  Ratio"  means,  as of any Fiscal  Quarter  end the ratio of
     Funded Debt to the sum of (i) EBITDA plus (ii) the amount of the  reduction
     of the  royalty  payments  and  franchise  fee  expense  as a result of the
     Royalty Buy-Back, less (iii) any savings received by the Borrower since the
     closing of the Royalty Buy-Backs as a result of such Royalty Buy-Backs (for
     purposes  of this  calculation,  in an amount  equal to  $100,000  for each
     Fiscal  Quarter),  in each case for such Fiscal Quarter and the prior three
     (3) Fiscal Quarters.

          "Lien"  means  any  lien,  mortgage,   security  interest,  tax  lien,
     financing statement, pledge, charge, hypothecation, assignment, preference,
     priority, or other encumbrance of any kind or nature whatsoever (including,
     without  limitation,  any conditional  sale or title retention  agreement),
     whether arising by contract, operation of law, or otherwise.

          "Loan Documents" means this Agreement, the Notes, the Guaranties,  the
     Borrower Security Agreement,  the Borrower Pledge Agreement, the Subsidiary
     Security Agreement,  the Subsidiary Pledge Agreement,  the Contribution and
     Indemnification   Agreement,  the  Existing  LC  Guaranty,  and  all  other
     promissory  notes,  guaranties,  and  other  instruments,   documents,  and
     agreements  now or  hereafter  executed  and  delivered  pursuant  to or in
     connection  with  this  Agreement,  as  such  instruments,  documents,  and
     agreements may be amended,  modified,  renewed,  extended,  or supplemented
     from time to time.

          "Long-Term  Debt"  means,  at any  particular  time,  all  Debt of the
     Borrower and its  consolidated  Subsidiaries  which should be classified as
     "funded indebtedness" or "long-term indebtedness" in accordance with GAAP.


                                      -9-
<PAGE>

          "Material  Adverse Effect" means a material  adverse effect on (a) the
     business,  condition (financial or otherwise),  operations,  prospects,  or
     properties of the Borrower and the  Subsidiaries  taken as a whole,  or (b)
     the validity or  enforceability  of this Agreement or any of the other Loan
     Documents  or the rights or remedies of the Agent,  the Issuing Bank or the
     Lenders  hereunder or  thereunder.  In  determining  whether any individual
     event could  reasonably be expected to result in a Material Adverse Effect,
     notwithstanding  that  such  event  does not  itself  have such  effect,  a
     Material  Adverse Effect shall be deemed to have occurred if the cumulative
     effect of such event and all other then existing events could reasonably be
     expected to result in a Material Adverse Effect.

          "Material Debt" has the meaning set forth in Section 11.1(h).

          "Maximum Rate" means, at any time and with respect to any Lender,  the
     maximum rate of interest  under  applicable law that such Lender may charge
     the  Borrower.  The Maximum Rate shall be calculated in a manner that takes
     into account any and all fees,  payments,  and other  charges in respect of
     the Loan Documents that  constitute  interest  under  applicable  law. Each
     change in any interest rate provided for herein based upon the Maximum Rate
     resulting  from a change in the  Maximum  Rate  shall take  effect  without
     notice to the Borrower at the time of such change in the Maximum Rate.  For
     purposes of  determining  the Maximum Rate under Texas law, the  applicable
     rate ceiling  shall be the  applicable  weekly  ceiling  described  in, and
     computed in accordance with, Chapter 303 of the Texas Finance Code.

          "Monthly  Payment Date" means the first day of each calendar  month of
     each year, the first of which shall be January 1, 2000.

          "Multiemployer  Plan" means a  multiemployer  plan  defined as such in
     Section  3(37)  of  ERISA  to which  contributions  have  been  made by the
     Borrower or any ERISA Affiliate and which is covered by Title IV of ERISA.

          "Net Proceeds"  from any  disposition of assets means the amount equal
     to (a) the  aggregate  gross  proceeds  of such  disposition,  less (b) the
     following:  (i) sales or other  similar taxes paid or payable by the seller
     in  connection  with  such  disposition,  (ii)  reasonable  broker  fees in
     connection with such  disposition,  (iii)  reasonable  legal fees and other
     reasonable   expenses  payable  by  the  seller  in  connection  with  such
     disposition and (iv) the amount of any Debt secured by the assets that must
     be  repaid in  connection  with  such  disposition  so long as it is a Debt
     permitted under this Agreement.

          "Notes" means,  collectively,  the Revolving Credit Notes and the Term
     Notes.

          "Obligated  Party" means each Guarantor and any other Person who is or
     becomes party to any written  agreement that  guarantees or secures payment
     and performance of the Obligations or any part thereof.


                                      -10-
<PAGE>

          "Obligations" means all obligations,  indebtedness, and liabilities of
     the Borrower to the Agent,  the Issuing  Bank,  and the Lenders,  or any of
     them,  arising  pursuant to any of the Loan  Documents  and all Deposit and
     Cash Management  Services  Obligations,  now existing or hereafter arising,
     whether  direct,   indirect,   related,   unrelated,   fixed,   contingent,
     liquidated,  unliquidated, joint, several, or joint and several, including,
     without limitation, the obligations,  indebtedness,  and liabilities of the
     Borrower  under  this  Agreement,  the Notes and the other  Loan  Documents
     (including   without   limitation,   all  of  the   Borrower's   contingent
     reimbursement  obligations  in respect of the  Letter of  Credit),  and all
     interest  accruing  thereon  and all  attorneys'  fees and  other  expenses
     incurred in the enforcement or collection thereof.

          "PBGC" means the Pension  Benefit  Guaranty  Corporation or any entity
     succeeding to all or any of its functions under ERISA.

          "Permitted Debt" means (a) the Obligations,  (b) Existing Debt and (c)
     Debt permitted by Section 9.1 of this Agreement.

          "Permitted  Liens"  means  Liens  permitted  by  Section  9.2 of  this
     Agreement.

          "Person"   means  any   individual,   corporation,   business   trust,
     association,   company,  partnership,   limited  liability  company,  joint
     venture, Governmental Authority, or other entity.

          "Plan" means any employee  benefit plan (within the meaning of Section
     3(3) of ERISA)  established  or  maintained  by the  Borrower  or any ERISA
     Affiliate  within the last six (6) years,  or to which the  Borrower or any
     ERISA Affiliate made  contributions  or was required to make  contributions
     during such six (6) year period, which plan is subject to the provisions of
     ERISA.

          "Prime Rate" means,  at any time,  the rate of interest per annum then
     most recently  announced by Wells Fargo Bank,  National  Association at its
     principal  office in San Francisco as its prime rate, which rate may not be
     the  lowest  rate  of  interest  charged  by  Wells  Fargo  Bank,  National
     Association to its borrowers. Each change in any interest rate provided for
     herein based upon the Prime Rate  resulting from a change in the Prime Rate
     shall take effect on the date the change is  announced by Wells Fargo Bank,
     National  Association  without  notice to the  Borrower at the time of such
     change in the Prime Rate.

          "Principal  Office" means the principal office of the Agent in Austin,
     Texas,  presently located at 111 Congress Avenue,  Suite 300, Austin, Texas
     78701.

          "Prohibited  Transaction"  means any  transaction set forth in Section
     406 or 407 of ERISA or Section  4975(c)(1) of the Code for which there does
     not exist a statutory or administrative exemption.


                                      -11-
<PAGE>

          "Quarterly Certificate" has the meaning set forth in Section 8.1(c).

          "Quarterly  Payment Date" means the first day of each January,  April,
     July and October of each year, the first of which shall be January 1, 2000.

          "Register" has the meaning set forth in Section 13.8(d).

          "Regulation  D" means  Regulation  D of the Board of  Governors of the
     Federal Reserve System as the same may be amended or supplemented from time
     to time.

          "Regulatory  Change"  means,  with  respect to any Lender,  any change
     after  the date of this  Agreement  in United  States  federal,  state,  or
     foreign laws or  regulations  (including  Regulation  D) or the adoption or
     making  after such date of any  interpretations,  directives,  or  requests
     applying to a class of lenders including such Lender of or under any United
     States federal or state,  or any foreign,  laws or regulations  (whether or
     not  having  the force of law) by any  court or  governmental  or  monetary
     authority charged with the interpretation or administration thereof.

          "Release"  means,  as to any Person,  any  release,  spill,  emission,
     leaking, pumping, injection, deposit, disposal, disbursement,  leaching, or
     migration of Hazardous  Materials into the indoor or outdoor environment or
     into  or  out  of  property  owned  by  such  Person,  including,   without
     limitation,  the  movement of  Hazardous  Materials  through or in the air,
     soil,   surface   water,   ground  water,   or  property  in  violation  of
     Environmental Laws.

          "Remedial  Action" means all actions required to (a) clean up, remove,
     treat, or otherwise  address  Hazardous  Materials in the indoor or outdoor
     environment,  (b) prevent the Release or threat of Release or minimize  the
     further  Release  of  Hazardous  Materials  so that they do not  migrate or
     endanger or threaten to endanger  public health or welfare or the indoor or
     outdoor environment, or (c) perform pre-remedial studies and investigations
     and post-remedial monitoring and care.

          "Reportable  Event"  means any of the events set forth in Section 4043
     of ERISA.

          "Required  Lenders"  means (i) at any time while no Advances or Letter
     of Credit Liabilities are outstanding,  two or more Lenders having at least
     sixty-six and two-thirds  percent  (66-2/3%) of the aggregate amount of the
     Commitments,  and (ii) at any time  while  Advances  or  Letter  of  Credit
     Liabilities are outstanding, two or more Lenders holding at least sixty-six
     and two-thirds  percent  (66-2/3%) of the outstanding  aggregate  principal
     amount of the Advances and LC Participations.

          "Revolving Credit Commitment" means, as to each Lender, the obligation
     of such Lender to make  Revolving  Credit Loan  Advances  as  described  in
     Article  II  hereunder  in an  aggregate  principal  amount at any one time
     outstanding  up to but not exceeding the amount set forth opposite the name
     of such  Lender on Schedule  1.1(a)  hereto  under the  heading  "Revolving
     Credit Commitment",  as the same may be reduced pursuant to Section 2.11 or
     terminated pursuant to Section 2.11 or 11.2.


                                      -12-
<PAGE>


          "Revolving  Credit Loan" means the revolving credit loan made or to be
     made hereunder to Borrower pursuant to Section 2.1.

          "Revolving  Credit Loan Advance"  means an Advance under the Revolving
     Credit Loan.

          "Revolving   Credit  Loan  Termination   Date"  means  8:00  A.M.  San
     Francisco,  California time on September 30, 2000, or such earlier date and
     time on which the  Revolving  Credit  Commitments  terminate as provided in
     this Agreement.

          "Revolving Credit Notes" means, collectively,  the promissory notes of
     the Borrower payable to the order of the Lenders in the aggregate principal
     amount of the Revolving Credit Loan, in  substantially  the form of Exhibit
     A-1  hereto,   and  all  extensions,   renewals,   amendments,   increases,
     restatements and modifications thereof.

          "RICO" means the Racketeer  Influenced and Corrupt Organization Act of
     1970, as amended from time to time.

          "Royalty  Buy-Backs"  means the purchase from an area developer by the
     Borrower  or any  Subsidiary  of rights  to  royalty  payments  made by the
     Borrower to such area developer, including, but not limited to, a reduction
     of an area  developer's  rights to royalty payments in conjunction with the
     reduction of all or part of the area developer's service obligations.

          "Subsidiary"means  any corporation (or other entity) of which at least
     a  majority  of  the  outstanding  shares  of  stock  (or  other  ownership
     interests)  having by the terms  thereof  ordinary  voting power to elect a
     majority  of the board of  directors  (or similar  governing  body) of such
     corporation (or other entity)  (irrespective  of whether or not at the time
     stock (or other ownership  interests) of any other class or classes of such
     corporation  (or other  entity)  shall have or might have  voting  power by
     reason of the  happening  of any  contingency)  is at the time  directly or
     indirectly  owned  or  controlled  by the  Borrower  or one or  more of the
     Subsidiaries or by the Borrower and one or more of the Subsidiaries.

          "Subsidiary  Pledge  Agreement"  means that certain  pledge  agreement
     executed  by each  Subsidiary  and the  Agent in favor of the Agent for the
     benefit of the Agent,  the Issuing Bank and the Lenders,  in  substantially
     the form of Exhibit H, as the same may be amended,  restated,  supplemented
     or modified from time to time.


                                      -13-
<PAGE>

          "Subsidiary  Security Agreement" means that certain security agreement
     executed  by each  Subsidiary  and the  Agent in favor of the Agent for the
     benefit of the Agent,  the Issuing Bank and the Lenders,  in  substantially
     the form of Exhibit I, as the same may be amended,  restated,  supplemented
     or modified from time to time.

          "Term  Commitment"  means,  as to each Lender,  the obligation of such
     Lender  to make an  advance  of funds  under  Section  3.1 in an  aggregate
     principal  amount up to but not exceeding the amount set forth opposite the
     name of such  Lender in Schedule  1.1(a)  hereto  under the  heading  "Term
     Commitment",  as the same may be terminated  pursuant to Section 11.2.  The
     aggregate  amount of the Term  Commitments  of all  Lenders  equals  Twenty
     Million Dollars ($20,000,000).

          "Term Loan" means,  as to any Lender,  the Advance made by such Lender
     pursuant to Section 3.1.

          "Term Notes" means, collectively, the promissory notes of the Borrower
     payable to the order of the Lenders in the  aggregate  principal  amount of
     the Term Loan,  in  substantially  the form of Exhibit A-2 hereto,  and all
     extensions, renewals, amendments, increases, restatements and modifications
     thereto.

          "Termination  Date" means 8:00 A.M. San Francisco,  California time on
     December  1,  2004,  or such  earlier  date  and  time on  which  the  Term
     Commitments terminate as provided in this Agreement.

          "UCC" means the Uniform  Commercial  Code as in effect in the State of
     Texas.

     Section 1.2 Other  Definitional  Provisions.  All definitions  contained in
this  Agreement  are equally  applicable to the singular and plural forms of the
terms  defined.  The words  "hereof",  "herein",  and  "hereunder"  and words of
similar import  referring to this  Agreement  refer to this Agreement as a whole
and  not to  any  particular  provision  of  this  Agreement.  Unless  otherwise
specified,  all Article and Section  references  pertain to this Agreement.  All
accounting  terms  not  specifically   defined  herein  shall  be  construed  in
accordance  with GAAP.  Terms used herein  that are  defined in the UCC,  unless
otherwise defined herein, shall have the meanings specified in the UCC.

                                   ARTICLE II

                              Revolving Credit Loan

     Section  2.1  Commitments.  Subject  to the  terms and  conditions  of this
Agreement,  each Lender  severally  agrees to make one or more Revolving  Credit
Loan  Advances  to the  Borrower  from time to time from the date  hereof to but
excluding the Revolving Credit Loan  Termination Date in an aggregate  principal
amount  at any time  outstanding  up to but not  exceeding  the  amount  of such
Lender's  Revolving  Credit  Commitment  as then in  effect,  provided  that the
aggregate  amount of all Revolving  Credit Loan Advances at any time outstanding
shall not exceed the  Revolving  Credit  Commitments.  Subject to the  foregoing
limitations,  and the other terms and provisions of this Agreement, the Borrower
may borrow,  repay,  and reborrow  hereunder the amount of the Revolving  Credit
Commitments by means of Revolving  Credit Loan Advances.  Revolving  Credit Loan
Advances  made by each  Lender  shall be made and  maintained  at such  Lender's
Applicable Lending Office.


                                      -14-
<PAGE>


     Section 2.2 Revolving Credit Notes. The obligation of the Borrower to repay
each Lender for Revolving  Credit Loan Advances made by such Lender and interest
thereon shall be evidenced by a Revolving  Credit Note executed by the Borrower,
payable to the order of such Lender,  in the  principal  amount of such Lender's
Revolving Credit Commitment and dated the date hereof.

     Section 2.3 Repayment of Revolving  Credit Loan.  The Borrower  shall repay
the outstanding  principal  amount of the Revolving Credit Loan on the Revolving
Credit Loan Termination Date.

     Section 2.4 Interest.  The unpaid  principal amount of the Revolving Credit
Loan shall bear  interest  at a varying  rate per annum equal from day to day to
the lesser of (a) the Maximum Rate, or (b) the  Applicable  Rate. If at any time
the  Applicable  Rate for any  Revolving  Credit Loan  Advance  shall exceed the
Maximum Rate,  thereby  causing the interest  accruing on such Revolving  Credit
Loan Advance to be limited to the Maximum Rate, then any subsequent reduction in
the Applicable Rate for such Revolving  Credit Loan Advance shall not reduce the
rate of interest on such  Revolving  Credit Loan Advance  below the Maximum Rate
until the aggregate  amount of interest  accrued on such  Revolving  Credit Loan
Advance equals the aggregate amount of interest which would have accrued on such
Revolving  Credit Loan Advance if the  Applicable  Rate had at all times been in
effect.  Accrued and unpaid interest on the Revolving Credit Loan Advances shall
be due and payable on each Monthly Payment Date and on the Revolving Credit Loan
Termination Date.  Notwithstanding the foregoing, upon the occurrence and during
the continuance of a Default, the outstanding principal amounts of all Revolving
Credit Loan  Advances  and (to the fullest  extent  permitted  by law) any other
amounts  payable by the Borrower  under any Loan Document shall bear interest at
the Default Rate at the Required  Lenders' option  beginning upon the occurrence
of such Default or such later date as selected by the Required Lenders. Interest
payable at the Default Rate shall be payable from time to time on demand.

     Section 2.5 Revolving Credit Loan Borrowing  Procedure.  The Borrower shall
provide to the Agent a telephone request of each requested Revolving Credit Loan
Advance not later than 11:00 A.M. San Francisco, California time on the Business
Day that is at least one (1)  Business  Day  before the  requested  date of each
Revolving  Credit  Loan  Advance,  which  telephone  request  shall be  promptly
confirmed by delivery of a written  Advance  Request  Form via  facsimile to the
Agent not later than 1:00 P.M. on the same date of such telephone request, which
Advance  Request Form shall  specify:  (a) the requested  date of such Revolving
Credit Loan Advance  (which shall be a Business  Day) and (b) the amount of such
Revolving Credit Loan Advance;  provided,  however,  with respect to the initial
requested  Revolving  Credit  Loan  Advance  which  will  be the  date  of  this
Agreement,  Borrower  shall  give the Agent  such  Advance  Request  Form on the
requested  date of such initial  Revolving  Credit Loan Advance.  Each Revolving
Credit  Loan  Advance  shall be in a minimum  principal  amount of Five  Hundred
Thousand  Dollars  ($500,000) or in greater  increments of One Hundred  Thousand
Dollars ($100,000). The Borrower shall not request, and the Lenders shall not be
obligated  to make,  more than four (4)  Revolving  Credit  Loan  Advances  each
calendar month.  The Agent shall notify each Lender of the contents of each such
notice promptly. Not later than 11:00 A.M. San Francisco, California time on the
date specified for each  Revolving  Credit Loan Advance  hereunder,  each Lender
will  make  available  to the  Agent  at the  Principal  Office  in  immediately
available  funds,  for the account of the  Borrower,  its pro rata share of each
Revolving  Credit  Loan  Advance.  After the  Agent's  receipt of such funds and
subject to the other terms and conditions of this Agreement, the Agent will make
each Revolving  Credit Loan Advance  available to the Borrower by depositing the
same, in immediately  available funds, in an account of the Borrower (designated
by the Borrower)  maintained with the Agent at the Principal Office. All notices
by the Borrower under this Section shall be  irrevocable  and shall be given not
later than 9:00 A.M. San Francisco, California time on the day which is not less
than the number of Business Days specified above for such notice.


                                      -15-
<PAGE>


     Section 2.6 Use of Proceeds. The proceeds of Revolving Credit Loan Advances
shall be used by the  Borrower to  refinance  the  indebtedness  of the Borrower
pursuant to the Existing Wells Fargo Credit  Agreement,  for working  capital in
the ordinary course of business and other general corporate purposes.

     Section 2.7 Commitment  Fees.  The Borrower  agrees to pay to the Agent for
the  account of the Lenders a  Commitment  Fee (herein so called) on the average
daily unused amount of each Lender's  Revolving Credit Commitment for the period
from and  including  the date of this  Agreement to and  including the Revolving
Credit Loan  Termination  Date, at the Commitment  Fee Rate,  based on a 360 day
year and the actual number of days elapsed.  The accrued Commitment Fee shall be
payable in arrears on each  Quarterly  Payment Date and on the Revolving  Credit
Loan Termination Date.

     Section 2.8  Determination of Base Rate Margin.  The Base Rate Margin shall
be defined and determined as follows:

          "Base Rate Margin" shall mean (i) during the period  commencing on the
     date hereof and ending on but not including the first Adjustment Date, zero
     percent (0%) per annum, and (ii) during each period, from and including one
     Adjustment  Date to but  excluding  the  next  Adjustment  Date  (herein  a
     "Calculation  Period"),  the percent per annum set forth in the table below
     in this Section 2.8 under the heading "Base Rate Margin"  opposite the Debt
     to EBITDA Ratio calculated for the completed four (4) Fiscal Quarters which
     immediately preceded the beginning of the applicable Calculation Period.


                                      -16-
<PAGE>

                  ===========================================================
                        Debt to EBITDA Ratio               Base Rate Margin
                        --------------------               ----------------
                  Greater than or equal to 4.0 to 1.0                 0%
                  -----------------------------------------------------------
                  Greater than 3.0 to 1.0 but less
                  than 4.0 to 1.0                                 -0.25%
                  -----------------------------------------------------------
                  Greater than 2.0 to 1.0 but less
                  than or equal to 3.0 to 1.0                     -0.50%
                  -----------------------------------------------------------
                  Less than or equal to 2.0 to 1.0                -0.75%
                  ===========================================================

          Upon delivery of the Quarterly  Certificate pursuant to Section 8.1(c)
     commencing  with such  Quarterly  Certificate  delivered  at the end of the
     Fiscal  Quarter  ending on December  31,  1999,  the Base Rate Margin shall
     automatically  be adjusted as set forth in the table above,  such automatic
     adjustment to take effect as of the first Business Day after the receipt by
     the Agent of the related Quarterly Certificate (each such Business Day when
     the Base Rate Margin is adjusted pursuant to this sentence or below, herein
     an  "Adjustment  Date").  If the Borrower  fails to deliver such  Quarterly
     Certificate  which so sets forth the Debt to EBITDA Ratio within the period
     of  time   required  by  Section   8.1(c),   the  Base  Rate  Margin  shall
     automatically be adjusted to the highest applicable percentage set forth in
     the grid above,  such  automatic  adjustment to take effect as of the first
     Business  Day after  the last day on which the  Borrower  was  required  to
     deliver the applicable  Quarterly  Certificate  in accordance  with Section
     8.1(c) and to remain in effect until  subsequently  adjusted in  accordance
     herewith upon the delivery of a Quarterly Certificate.

     Section 2.9 Reduction or Termination of Revolving Credit Commitments.

                  (a) Optional. The Borrower shall have the right to terminate
         in whole or reduce in part the unused portion of the Revolving Credit
         Commitments upon at least five (5) Business Days prior notice (which
         notice shall be irrevocable) to the Agent and each Lender specifying
         the effective date thereof, whether a termination or reduction is being
         made, and the amount of any partial reduction, provided that each
         partial reduction shall be in the amount of Five Million Dollars
         ($5,000,000) or an integral multiple thereof, and the Borrower shall
         simultaneously prepay the amount by which the unpaid principal amount
         of the Revolving Credit Loan Advances exceeds the Revolving Credit
         Commitments (after giving effect to such notice) plus accrued and
         unpaid interest on the principal amount so prepaid. The Revolving
         Credit Commitments may not be reinstated after they have been
         terminated or reduced.


                                      -17-
<PAGE>

          (b) Mandatory.

               (i) On the date the  Borrower or any  Subsidiary  receives  funds
          from  mortgages  on  restaurants  owned by the  Borrower or any of its
          Subsidiaries,  the Revolving Credit Commitments shall automatically be
          reduced by the amount of such funds  received,  and the Borrower shall
          simultaneously  prepay the amount by which the unpaid principal amount
          of the  Revolving  Credit Loan Advances  exceeds the Revolving  Credit
          Commitments  (after giving effect to such  reduction) plus accrued and
          unpaid interest on the principal amount so prepaid.

               (ii)  Upon  receipt  of the Net  Proceeds  from  the  sale of any
          restaurants  or stores  owned by the Borrower or any  Subsidiary,  the
          Revolving  Credit  Commitments  shall  automatically be reduced by the
          amount of the Net  Proceeds,  and the  Borrower  shall  simultaneously
          prepay  the  amount  by  which  the  unpaid  principal  amount  of the
          Revolving   Credit  Loan  Advances   exceeds  the   Revolving   Credit
          Commitments  (after giving effect to such  reduction) plus accrued and
          unpaid interest on the principal amount so prepaid.

               (iii) Upon receipt by the Agent of the report in accordance  with
          Section 8.1(l), the Revolving Credit  Commitments shall  automatically
          be reduced by an amount equal to the difference between $5,000,000 and
          the money actually used to finance the Royalty  Buy-Backs as reflected
          on such  report,  and the  Borrower  shall  simultaneously  prepay the
          amount by which the unpaid  principal  amount of the Revolving  Credit
          Loan Advances exceeds the Revolving Credit  Commitments  (after giving
          effect to such  reduction)  plus  accrued  and unpaid  interest on the
          principal amount so prepaid.

               (iv) On March 31, 2000, the Revolving  Credit  Commitments  shall
          automatically  be reduced by the amount equal to Five Million  Dollars
          ($5,000,000) less the amount of any reductions in the Revolving Credit
          Commitments  as of such date  pursuant to clauses (i),  (ii) and (iii)
          above,  and the  Borrower  shall  simultaneously  prepay the amount by
          which  the  unpaid  principal  amount  of the  Revolving  Credit  Loan
          Advances exceeds the Revolving Credit Commitments (after giving effect
          to such  reduction)  plus accrued and unpaid interest on the principal
          amount so prepaid.

                                   ARTICLE III

                                    Term Loan

     Section 3.1 Term  Commitments.  Subject to the terms and conditions of this
Agreement,  each Lender  severally  agrees to make an Advance to the Borrower in
the amount of its Term Commitment on the Closing Date.


                                      -18-
<PAGE>

     Section 3.2 Notes.  The Term Loan made by a Lender  shall be evidenced by a
single  promissory note of the Borrower in substantially the form of Exhibit A-2
hereto,  payable to the order of such Lender in a principal  amount equal to its
Term Commitment as originally in effect and otherwise duly completed.

     Section 3.3 Repayment of Term Loan. The Borrower shall pay to the Agent for
the account of the Lenders the outstanding  principal amount of the Term Loan as
follows:

          (a) Fifty-nine (59) consecutive monthly  installments shall be due and
     payable  on each  Monthly  Payment  Date  commencing  January  1,  2000 and
     continuing until and including  November 1, 2004, each installment to be in
     an  amount  equal to Three  Hundred  Thirty-Three  Thousand  Three  Hundred
     Thirty-Three and 33/100 Dollars ($333,333.33); and

          (b)  One  (1)  final  installment  in the  amount  of all  outstanding
     principal of the Term Loan due and payable on the Termination Date.

     Section 3.4 Interest.  The unpaid  principal  amount of the Term Loan shall
bear interest at a varying rate per annum equal from day to day to the lesser of
(a) the Maximum Rate, or (b) the Applicable  Rate. If at any time the Applicable
Rate for the Term Loan shall  exceed  the  Maximum  Rate,  thereby  causing  the
interest  accruing on the Term Loan to be limited to the Maximum Rate,  then any
subsequent  reduction in the Applicable  Rate for the Term Loan shall not reduce
the rate of interest on the Term Loan below the Maximum Rate until the aggregate
amount of  interest  accrued  on the Term Loan  equals the  aggregate  amount of
interest which would have accrued on the Term Loan if the Applicable Rate had at
all times been in effect.  Accrued and unpaid interest on the Term Loan shall be
due and  payable  on each  Monthly  Payment  Date and on the  Termination  Date.
Notwithstanding the foregoing, upon the occurrence and during the continuance of
a  Default,  the  outstanding  principal  amounts  of the Term  Loan (and to the
fullest extent permitted by law) any other amounts payable by the Borrower under
any Loan  Document  shall bear  interest  at the  Default  Rate at the  Required
Lenders' option beginning upon the occurrence of such Default or such later date
as selected by the Required Lenders.  Interest payable at the Default Rate shall
be payable from time to time on demand.

     Section 3.5 Term Loan  Borrowing  Procedure.  The  Borrower  shall give the
Agent notice by means of an Advance  Request Form of the requested  Term Loan on
the  requested  date of the Term Loan which will be the date of this  Agreement.
The Agent shall notify each Lender of the contents of such notice promptly.  Not
later than 11:00 A.M., San Francisco,  California time on the date specified for
the Term Loan,  each Lender will make  available  to the Agent at the  Principal
Office in immediately available funds, for the account of the Borrower,  its pro
rata share of the Term Loan. After the Agent's receipt of such funds and subject
to the other terms and  conditions  of this  Agreement,  the Agent will make the
Term Loan  available  to the Borrower by  depositing  the same,  in  immediately
available  funds,  in an account of the Borrower  (designated  by the  Borrower)
maintained  with the Agent at the Principal  Office.  The notice by the Borrower
under this Section shall be  irrevocable  and shall be given not later than 9:00
A.M., San Francisco, California time on the requested date of the Term Loan.


                                      -19-
<PAGE>


     Section  3.6 Term Loan  Fee.  The  Borrower  shall pay to the Agent for the
account  of the  Lenders a term loan fee in an  amount  equal to Fifty  Thousand
Dollars  ($50,000),  which term loan fee shall be due and payable as of the date
hereof.

     Section 3.7 Use of Proceeds. The proceeds of the Term Loan shall be used by
the  Borrower to refinance  the  indebtedness  of the  Borrower  pursuant to the
Existing TC Credit Agreement and to provide financing for Royalty Buy-Backs.


                                   ARTICLE IV

                                Letter of Credit

     Section 4.1 Letter of Credit.

          (a) Subject to the terms and conditions of this Agreement, the Issuing
     Bank agrees to keep  outstanding  on the date hereof the standby  letter of
     credit  for the  account of the LC  Account  Party  which was issued by the
     Issuing Bank and which is further described on Schedule 1.1(b) (the "Letter
     of Credit").  The Borrower has  guaranteed  the full and prompt payment and
     performance of the  obligations of the LC Account Party under the Letter of
     Credit  pursuant to the Existing LC Guaranty.  Notwithstanding  anything to
     the contrary contained in this Agreement, the Issuing Bank shall not extend
     the  expiration  date of the  Letter of Credit  without  the prior  written
     consent of all of the Lenders.

          (b) Without any further  action on the part of the Issuing Bank or any
     of the Lenders in respect  thereof,  the Issuing Bank hereby grants to each
     Lender  and  each  Lender   hereby   acquires   from  the  Issuing  Bank  a
     participation  in the  Letter of Credit  and the  related  Letter of Credit
     Liabilities,  effective upon the date hereof without  recourse or warranty,
     equal to such  Lender's  pro rata  share  (based  on the  Revolving  Credit
     Commitments) of the Letter of Credit and Letter of Credit  Liabilities.  In
     furtherance   of  the   foregoing,   each  Lender  hereby   absolutely  and
     unconditionally  agrees to pay to the Issuing Bank, as and when required by
     Section  4.3,  such  Lender's  pro rata  share  of each  Letter  of  Credit
     Disbursement.  Each Lender  acknowledges  and agrees that its obligation to
     acquire  participations  pursuant to this Section  4.1(b) in respect of the
     Letter of Credit is absolute and unconditional and shall not be affected by
     any circumstance  whatsoever,  including without  limitation the occurrence
     and  continuance  of any Default,  and that each such payment shall be made
     without any offset, abatement,  withholding,  or reduction whatsoever. This
     agreement to grant and acquire  participations  is an agreement between the
     Issuing Bank and the Lenders,  and neither  Borrower,  the LC Account Party
     nor the  beneficiary  of the  Letter of Credit  shall be  entitled  to rely
     thereon.  Borrower agrees that each Lender purchasing a participation  from
     the Issuing  Bank  pursuant to this  Section  4.1(b) may  exercise  all its
     rights to payment  against  Borrower  pursuant to the  Existing LC Guaranty
     including the right of setoff,  with respect to such participation as fully
     as if such  Lender  were the direct  creditor  of Borrower in the amount of
     such participation.


                                      -20-
<PAGE>


          (c) The Issuing Bank agrees with each Lender that it shall transfer to
     such  Lender,  without any offset,  abatement,  withholding,  or  reduction
     whatsoever,   such  Lender's  proportionate  share  of  any  payment  of  a
     reimbursement  obligation  of Borrower  with  respect to a Letter of Credit
     Disbursement,  including interest payments made to the Issuing Bank on such
     Letter of Credit  Disbursement,  based on the  proportion  that the payment
     made by such Lender to the Issuing Bank in respect of the principal  amount
     of such Letter of Credit  Disbursement  bears to the outstanding  principal
     amount of such Letter of Credit Disbursement.

     Section 4.2 Presentment and Reimbursement. (a) Promptly upon receipt of any
documents  purporting  to  represent  a demand for  payment  under the Letter of
Credit,  the Issuing Bank shall give notice to Borrower of the receipt  thereof,
which notice may be telephonic. If the Issuing Bank shall have determined that a
demand  for  payment  under the  Letter of Credit  appears  on its face to be in
conformity  with the terms and  conditions of the Letter of Credit,  the Issuing
Bank shall give  notice to  Borrower,  which  notice may be  telephonic,  of the
receipt and amount of such drawing and the date on which payment thereon will be
made. If Borrower shall not have discharged in full by 8:00 A.M., San Francisco,
California  time on the date of such  payment,  its  obligation to reimburse the
Issuing Bank  pursuant to the Existing LC Guaranty in the amount of such drawing
under the  Letter of  Credit,  then the  amount  of such  drawing  for which the
Issuing Bank shall not have been  reimbursed by Borrower or the LC Account Party
shall be paid by Borrower to the Issuing Bank or, to the extent the Issuing Bank
shall have received  payments with respect to such drawing from the Lenders,  to
the Issuing Bank for the account of the Lenders,  within three (3) Business Days
after the date of such  drawing,  together  with  interest on such amount at the
Default  Rate from the date of payment by the  Issuing  Bank to the  beneficiary
under the  Letter of Credit  (each  such  payment  made  after  8:00  A.M.,  San
Francisco,  California time on such due date to be deemed to be made on the next
succeeding Business Day). The obligations of Borrower under this Section 4.2 and
the Existing LC Guaranty shall be  unconditional,  absolute,  and irrevocable in
all respects.

     Section  4.3  Payment.  If the Issuing  Bank shall pay any draft  presented
under the Letter of Credit and if neither the Borrower nor the LC Account  Party
shall have  discharged in full its respective  reimbursement  obligation by 8:00
A.M.,  San  Francisco,  California  time on the date of such  Letter  of  Credit
Disbursement,  then the  Issuing  Bank shall as  promptly  as  practicable  give
telephonic (which shall be promptly confirmed in writing) or facsimile notice to
each Lender of the date of such  payment and the amount of such payment and each
Lender shall pay to the Issuing Bank, in immediately  available funds, not later
than 1:00 P.M., San Francisco,  California time on the date of such payment (or,
if Issuing Bank shall notify the Lenders of such  payment  after 9:00 A.M.,  San
Francisco,  California  time,  then not later than 10:00  A.M.,  San  Francisco,
California  time on the next  succeeding  Business Day), an amount equal to such
Lender's pro rata share of such drawing;  provided that, if any Lender shall for
any reason fail to pay the Issuing Bank its pro rata share of the drawing on the
date of such payment,  the Issuing Bank shall itself fund such Lender's pro rata
share while retaining the right to proceed against such Lender for reimbursement
therefor.  In the event that the  Issuing  Bank  shall fund a Lender's  pro rata
share of a drawing, the amount so funded shall bear interest at a rate per annum
equal to the  Federal  Funds Rate and shall be payable  by such  Lender  when it
reimburses  the Issuing  Bank for  funding  its pro rata part (with  interest to
accrue from and  including the date of such funding to and excluding the date of
reimbursement).  In the event  that a Lender,  after  notice,  pays its pro rata
share of a drawing  hereunder  and such payment is not required to fund a Letter
of Credit Disbursement, the Issuing Bank shall return such payment to the Lender
with  interest  calculated  at a rate per annum equal to the Federal  Funds Rate
(with  interest to accrue  from and  including  the date of such  funding to and
excluding  the date of  return).  The  obligation  of each  Lender to pay to the
Issuing  Bank such  Lender's  pro rata part of any  drawing  under the Letter of
Credit shall be absolute and unconditional under any and all circumstances,  and
such obligations shall be several and not joint.


                                      -21-
<PAGE>


     Section  4.4  Letter of Credit  Fee.  The  Agent has  received  (i) for the
account of the Issuing  Bank, a  nonrefundable  issuing fee of $325,  and (ii) a
nonrefundable letter of credit fee of $49,675,  which letter of credit fee shall
be paid by the Agent to each  Lender  other than the  Issuing  Bank in an amount
equal to (a) the  quotient of such  Lender's LC  Commitment  divided by the face
amount of the Letter of Credit,  multiplied by (b) the quotient of the number of
days beginning as of the date hereof  through and including the expiration  date
of the Letter of  Credit,  divided  by the  number of days  beginning  as of the
actual  issuance  date  of the  Letter  of  Credit  through  and  including  the
expiration  date of the Letter of Credit  with the  remainder  of such letter of
credit fee to be paid to the Issuing Bank. In addition,  the Borrower shall pay,
or shall cause to be paid,  to the Issuing  Bank,  solely for its own account as
issuer of the Letter of Credit,  nonrefundable  fronting,  amendment,  transfer,
negotiation  and other fees as determined in accordance  with the Issuing Bank's
current fee policy, a copy of which has been provided to the Borrower.

     Section 4.5  Obligations  Absolute.  The obligations of Borrower under this
Agreement  and the  other  Loan  Documents  (including  without  limitation  the
obligation  of Borrower to reimburse the Issuing Bank for draws under the Letter
of Credit)  shall be  absolute,  unconditional,  and  irrevocable,  and shall be
performed  strictly in accordance with the terms of this Agreement and the other
Loan Documents under all circumstances whatsoever,  including without limitation
the following circumstances:

          (a) Any lack of validity or  enforceability of the Letter of Credit or
     any other Loan Document;

          (b) Any  amendment or waiver of or any consent to  departure  from any
     Loan Document;

          (c) The  existence  of any claim,  set-off,  counterclaim,  defense or
     other rights which Borrower,  any Obligated  Party, the LC Account Party or
     any other Person may have at any time against any beneficiary of the Letter
     of Credit,  the Issuing Bank, any Lender,  the Agent,  or any other Person,
     whether in connection with this Agreement or any other Loan Document or any
     unrelated transaction;


                                      -22-
<PAGE>


          (d) Any statement, draft, or other document presented under the Letter
     of Credit proving to be forged, fraudulent, invalid, or insufficient in any
     respect or any statement  therein being untrue or inaccurate in any respect
     whatsoever;

          (e)  Payment by the  Issuing  Bank under the Letter of Credit  against
     presentation  of a draft or other  document  which does not comply with the
     terms of the Letter of Credit; or

          (f) Any other  circumstance  or happening  whatsoever,  whether or not
     similar to any of the foregoing.

     Section 4.6 Limitation of Liability. Borrower assumes all risks of the acts
or omissions of the  beneficiary of the Letter of Credit with respect to its use
of the Letter of Credit.  Neither the Issuing Bank, the Lenders,  the Agent, nor
any of their officers or directors shall have any responsibility or liability to
Borrower,  the LC Account  Party or any other Person for: (a) the failure of any
draft to bear any  reference or adequate  reference to the Letter of Credit,  or
the failure of any  documents  to  accompany  any draft at  negotiation,  or the
failure of any Person to surrender or to take up the Letter of Credit or to send
documents apart from drafts as required by the terms of the Letter of Credit, or
the failure of any Person to note the amount of any  instrument on the Letter of
Credit, each of which requirements, if contained in the Letter of Credit itself,
it is  agreed  may be  waived  by  the  Issuing  Bank,  (b)  errors,  omissions,
interruptions,  or delays in transmission  or delivery of any messages,  (c) the
validity or genuineness of any draft or other  document,  or any  endorsement(s)
thereon, even if any such draft, document or endorsement should in fact prove to
be in any and all  respects  invalid,  fraudulent,  or forged  or any  statement
therein is untrue or inaccurate  in any respect,  (d) the payment by the Issuing
Bank to the  beneficiary  of the Letter of Credit  against  presentation  of any
draft or other  document  that does not  comply  with the terms of the Letter of
Credit,  or (e) any other  circumstance  whatsoever in making or failing to make
any  payment  under the Letter of Credit in good  faith.  Borrower  shall have a
claim  against  the  Issuing  Bank,  and the  Issuing  Bank  shall be  liable to
Borrower,  to the extent of any direct, but not consequential,  damages suffered
by Borrower which Borrower proves in a final nonappealable  judgment were caused
by (i) the Issuing Bank's willful  misconduct or gross negligence in determining
whether  documents  presented under the Letter of Credit complied with the terms
thereof or (ii) the Issuing Bank's willful or grossly  negligent  failure to pay
under the  Letter of  Credit  after  presentation  to it of  documents  strictly
complying  with the terms and  conditions  of the Letter of Credit.  The Issuing
Bank may accept  documents  that  appear on their  face to be in order,  without
responsibility   for  further   investigation,   regardless  of  any  notice  or
information to the contrary.


                                      -23-
<PAGE>

                                    ARTICLE V

                                    Payments

     Section  5.1 Method of  Payment.  Except as  provided  in  Article  IV, all
payments of  principal,  interest,  and other amounts to be made by the Borrower
under this Agreement and the other Loan Documents  shall be made to the Agent at
the Principal Office for the account of each Lender's  Applicable Lending Office
in Dollars and in immediately  available funds,  without setoff,  deduction,  or
counterclaim,  not later than 11:00 A.M., San Francisco,  California time on the
date on which such  payment  shall become due (each such payment made after such
time on such due date to be  deemed  to have  been  made on the next  succeeding
Business  Day).  The Borrower  shall,  at the time of making each such  payment,
specify to the Agent the sums payable by the Borrower  under this  Agreement and
the other  Loan  Documents  to which such  payment is to be applied  (and in the
event that the  Borrower  fails to so  specify,  or if an Event of  Default  has
occurred and is continuing,  the Agent may apply such payment to the Obligations
in such  order and  manner as it may elect in its sole  discretion,  subject  to
Section 5.4 hereof).  Each payment received by the Agent under this Agreement or
any other Loan  Document  for the account of a Lender shall be paid by the Agent
to such Lender, in immediately available funds, for the account of such Lender's
Applicable Lending Office within one (1) Business Day following receipt thereof.
Whenever any payment under this  Agreement or any other Loan  Document  shall be
stated to be due on a day that is not a Business  Day,  such payment may be made
on the next  succeeding  Business Day, and such  extension of time shall in such
case  be  included  in the  computation  of the  payment  of  interest  and  the
Commitment Fee, as the case may be.

     Section 5.2 Voluntary  Prepayment.  The Borrower may, upon at least one (1)
Business Days prior notice to the Agent, voluntarily prepay the Revolving Credit
Loan Advances in whole at any time or from time to time in part without  premium
or penalty but with accrued  interest to the date of prepayment on the amount so
prepaid,  provided  that (a) each partial  prepayment  shall be in the principal
amount of Five Hundred Thousand Dollars  ($500,000) or greater increments of One
Hundred Thousand Dollars  ($100,000) and (b) Borrower may not voluntarily prepay
the  Revolving  Credit  Loan  Advances  more than three (3) times each  calendar
month.  The Borrower may,  upon at least one (1) Business  Day's prior notice to
the Agent, voluntarily prepay the Term Loan in whole at any time or from time to
time in part without premium or penalty but with accrued interest to the date of
prepayment on the amount so prepaid,  provided that (a) each partial  prepayment
shall be in the principal amount of Five Hundred Thousand Dollars  ($500,000) or
greater increments of One Hundred Thousand Dollars ($100,000),  (b) each partial
prepayment  shall be applied in inverse  order of maturity to the last  maturing
installments of principal,  and (c) Borrower may not voluntarily prepay the Term
Loan more than one (1) time each calendar month;  All notices under this Section
shall be irrevocable  and shall be given not later than 9:00 A.M. San Francisco,
California,  time on the day which is not less than the number of Business  Days
specified above for such notice.


                                      -24-
<PAGE>

     Section 5.3 Mandatory Prepayments.

          (a) If at any  time the  amount  equal  to the  outstanding  principal
     amount of all Revolving  Credit Loan Advances  exceeds the aggregate amount
     of the Revolving Credit Commitments, the Borrower shall promptly prepay the
     outstanding Revolving Credit Loan Advances by the amount of the excess.

          (b) After any reduction in the Revolving Credit  Commitments  pursuant
     to  Section  2.9,  the  Borrower  shall  promptly  prepay  the  outstanding
     Revolving  Credit  Loan  Advances  by the  amount by which the  outstanding
     principal  amount  of  the  Revolving  Credit  Loan  Advances  exceeds  the
     aggregate amount of the Revolving Credit Commitments, as reduced.

     Section 5.4 Pro Rata  Treatment.  Except to the extent  otherwise  provided
herein:  (a) each  Revolving  Credit Loan  Advance  shall be made by the Lenders
under  Section 2.1,  each payment of the  Commitment  Fee under Section 2.7, the
Term Loan shall be made by the Lenders under Section 3.1 and each payment of the
Letter of Credit fee under  Section 4.4 (except as  provided  therein)  shall be
made for the account of the Lenders,  and each  termination  or reduction of the
Revolving Credit Commitments under Section 2.9 shall be applied to the Revolving
Credit  Commitments  of the  Lenders,  pro  rata  according  to  the  respective
Revolving Credit Commitments; (b) any and all other monies received by the Agent
from any source other than pursuant to any of clause (a) hereinabove (including,
without limitation, from the Borrower, any Guarantor or the LC Account Party) to
be applied against the Obligations shall be for the pro rata benefit and account
of the Lenders based upon each Lender's aggregate  outstanding  Revolving Credit
Loan  Advances,  Term Loan and LC  Participations  to the aggregate  outstanding
Revolving Credit Loan Advances,  Term Loan and LC Participations of all Lenders;
provided  however,  if no Advances are  outstanding and so long as the Letter of
Credit is outstanding,  any remaining amounts shall be retained as Collateral in
an amount equal to one hundred and ten percent (110%) of the available amount to
be drawn under the Letter of Credit; and (c) the Lenders shall purchase from the
Issuing Bank pursuant to Section 4.1  participations in the Letter of Credit and
the related Letter of Credit  Liabilities,  pro rata in accordance with their LC
Commitments.

     Section 5.5 Non-Receipt of Funds by the Agent.  Unless the Agent shall have
been  notified by a Lender or the Borrower  (the  "Payor")  prior to the date on
which such Lender is to make  payment to the Agent  hereunder or the Borrower is
to make a payment to the Agent for the account of one or more of the Lenders, as
the case may be (such payment being herein called the "Required Payment"), which
notice shall be effective  upon receipt,  that the Payor does not intend to make
the  Required  Payment to the  Agent,  the Agent may  assume  that the  Required
Payment has been made and may, in reliance upon such  assumption  (but shall not
be required to), make the amount thereof available to the intended  recipient on
such date and,  if the Payor has not in fact made the  Required  Payment  to the
Agent, (a) the recipient of such payment shall, on demand,  pay to the Agent the
amount made  available to it together  with  interest  thereon in respect of the
period  commencing  on the date such amount was so made  available  by the Agent
until the date the Agent  recovers  such amount at a rate per annum equal to (i)
if recovered  from a Lender,  at the Federal Funds Rate for such period and (ii)
if  recovered  from  the  Borrower,  the  rate  of  interest  applicable  to the
respective  Advance, as determined pursuant to Sections 2.4, 3.4 and 4.2 and (b)
Agent shall be  entitled  to offset  against any and all sums to be paid to such
recipient, the amount calculated in accordance with the foregoing clause (a).


                                      -25-
<PAGE>


     Section 5.6 Withholding Taxes. All payments by the Borrower of principal of
and interest on the Advances and in  reimbursement  of draws under the Letter of
Credit and of all fees and other  amounts  payable  under any Loan  Document are
payable  without  deduction  for or on account of any  present or future  taxes,
duties or other charges  levied or imposed by the United States of America or by
the  government of any  jurisdiction  outside the United States of America or by
any  political  subdivision  or taxing  authority of or in any of the  foregoing
through withholding or deduction with respect to any such payments.  If any such
taxes,  duties or other charges are so levied or imposed,  the Borrower will pay
additional  interest or will make  additional  payments in such  amounts so that
every net payment of  principal of and interest on the Advances and of all other
amounts  payable by it under any Loan Document,  after  withholding or deduction
for or on account of any such present or future taxes,  duties or other charges,
will not be less than the amount  provided for herein or therein,  provided that
the Borrower  shall have no  obligation  to pay such  additional  amounts to any
Lender to the extent that such  taxes,  duties,  or other  charges are levied or
imposed by reason of the failure of such Lender to comply with the provisions of
Section 5.7. The Borrower shall furnish  promptly to the Agent for  distribution
to each affected Lender,  as the case may be, official  receipts  evidencing any
such withholding or reduction.

     Section 5.7 Withholding Tax Exemption. Each Lender that is not incorporated
under the laws of the United States of America or a state thereof agrees that it
will  deliver to the  Borrower  and the Agent two (2) duly  completed  copies of
United States Internal  Revenue Service Form 1001 or 4224,  certifying in either
case that such Lender is entitled to receive  payments  from the Borrower  under
any Loan Document without  deduction or withholding of any United States federal
income  taxes.  Each  Lender  which  so  delivers  a Form  1001 or 4224  further
undertakes  to deliver to Borrower  and the Agent two (2)  additional  copies of
such form (or a  successor  form) on or before  the date  such form  expires  or
becomes  obsolete or after the occurrence of any event requiring a change in the
most recent form so delivered by it, and such  amendments  thereto or extensions
or renewals thereof as may be reasonably requested by the Borrower or the Agent,
in each case  certifying  that such Lender is entitled to receive  payments from
the Borrower  under any Loan Document  without  deduction or  withholding of any
United  States  federal  income  taxes,   unless  an  event  (including  without
limitation any change in treaty,  law or  regulation)  has occurred prior to the
date on which any such delivery  would  otherwise be required  which renders all
such forms  inapplicable or which would prevent such Lender from duly completing
and  delivering  any such form with  respect to it and such  Lender  advises the
Borrower and the Agent that it is not capable of receiving such payments without
any deduction or withholding of United States federal income tax.

     Section 5.8 Computation of Interest. Interest on the Advances and all other
amounts  payable by the Borrower  hereunder  shall be computed on the basis of a
year of 360 days and the actual number of days elapsed  (including the first day
but excluding the last day) unless such  calculation  would result in a usurious
rate, in which case  interest  shall be calculated on the basis of a year of 365
or 366 days, as the case may be.


                                      -26-
<PAGE>


     Section 5.9 Additional Costs in Respect of Letter of Credit. If as a result
of any Regulatory Change there shall be imposed,  modified, or deemed applicable
any tax,  reserve,  special  deposit,  or  similar  requirement  against or with
respect to or  measured by  reference  to the Letter of Credit  issued,  and the
result  shall  be to  increase  the  cost  to the  Issuing  Bank of  issuing  or
maintaining the Letter of Credit or reduce any amount  receivable by the Issuing
Bank  hereunder in respect of the Letter of Credit  (which  increase in cost, or
reduction  in  amount  receivable,  shall be the  result of the  Issuing  Bank's
reasonable allocation of the aggregate of such increases or reductions resulting
from such event),  then, upon demand by the Issuing Bank, the Borrower agrees to
pay,  or shall  cause to be paid,  to the  Issuing  Bank,  from  time to time as
specified by the Issuing Bank, such additional amounts as shall be sufficient to
compensate the Issuing Bank for such increased costs or reductions in amount.  A
statement as to such  increased  costs or reductions  in amount  incurred by the
Issuing Bank, submitted by the Issuing Bank to the Borrower, shall be conclusive
as to the amount thereof,  provided that the determination  thereof is made on a
reasonable basis.

     Section 5.10 Capital Adequacy.  If after the date hereof,  any Lender shall
have determined that the adoption or implementation after the date hereof of any
applicable  law,  rule, or regulation  regarding  capital  adequacy  (including,
without limitation, any law, rule, or regulation implementing the Basle Accord),
or any change therein,  or any change in the  interpretation  or  administration
thereof by any central  bank or other  Governmental  Authority  charged with the
interpretation or administration  thereof,  or compliance by such Lender (or its
parent) with any guideline,  request,  or directive  regarding  capital adequacy
(whether  or not  having  the  force  of  law)  of any  central  bank  or  other
Governmental  Authority (including,  without limitation,  any guideline or other
requirement  implementing  the Basle  Accord),  has or would  have the effect of
reducing  the rate of return on such  Lender's  (or its  parent's)  capital as a
consequence of its obligations hereunder or the transactions contemplated hereby
to a level below that which such Lender (or its parent)  could have achieved but
for  such   adoption,   implementation,   change  or  compliance   (taking  into
consideration  such Lender's  policies  with respect to capital  adequacy) by an
amount deemed by such Lender to be material,  then from time to time, within ten
(10) Business  Days after demand by such Lender (with a copy to the Agent),  the
Borrower  shall pay to such  Lender  such  additional  amount or amounts as will
compensate such Lender (or its parent) for such reduction. A certificate of such
Lender claiming compensation under this Section in reasonable detail and setting
forth the  additional  amount or  amounts  to be paid to it  hereunder  shall be
conclusive,  provided  that the  determination  thereof is made on a  reasonable
basis. In determining such amount or amounts, such Lender may use any reasonable
averaging and attribution methods. With respect to each demand by a Lender under
this Section  5.10,  no Lender shall have the right to demand  compensation  for
amounts  attributable to any reduction in such Lender's rate of return occurring
at any time  before the date  which is three (3)  months  prior to the date such
Lender gives such demand for compensation to the Borrower.


                                      -27-
<PAGE>

                                   ARTICLE VI

                              Conditions Precedent

     Section 6.1 Initial  Extension of Credit.  The obligation of each Lender to
make its initial  Advance is subject to the condition  precedent  that the Agent
shall have  received on or before the day of such Advance all of the  following,
each dated (unless  otherwise  indicated) the date hereof, in form and substance
satisfactory to the Agent:

          (a) Resolutions. Resolutions of the Board of Directors of the Borrower
     and each  Guarantor  certified by its  Secretary or an Assistant  Secretary
     which  authorize  the  execution,  delivery,  and  performance  of the Loan
     Documents to which it is or is to be a party.

          (b) Incumbency  Certificate.  A certificate of incumbency certified by
     the Secretary or an Assistant  Secretary of the Borrower and each Guarantor
     certifying the names of each of its officers (i) who are authorized to sign
     the Loan  Documents to which such Person is or is to be a party  (including
     the certificates  contemplated herein) together with specimen signatures of
     such  officers and (ii) who will,  until  replaced by other  officers  duly
     authorized for that purpose,  act as the  representative of such Person for
     the  purposes  of  signing  documentation  and  giving  notices  and  other
     communications  in  connection  with this  Agreement  and the  transactions
     contemplated hereby.

          (c)  Articles  of  Incorporation.   The  articles  or  certificate  of
     incorporation of the Borrower and each Guarantor certified by the Secretary
     of State of the state of its incorporation and dated a current date.

          (d) Bylaws. The bylaws of the Borrower and each Guarantor certified by
     the Secretary or an Assistant Secretary.

          (e)  Governmental   Certificates.   Certificates  of  the  appropriate
     government officials of the state of incorporation of the Borrower and each
     Guarantor  as to its  existence  and  good  standing  and  certificates  of
     appropriate  government  officials  of each state in which the Borrower and
     the Guarantor is required to qualify to do business,  as to the  Borrower's
     and each such Guarantor's qualification to do business and good standing in
     such state, all dated a current date.

          (f) Notes. The Notes executed by the Borrower.

          (g) Guaranty. A Guaranty executed by each Guarantor.

          (h) Collateral Documents and Collateral. The Borrower Pledge Agreement
     and  the  Borrower  Security  Agreement  executed  by  the  Borrower;   the
     Subsidiary Pledge Agreement and the Subsidiary  Security Agreement executed
     by each  Guarantor;  certificates  representing  the  capital  stock of the
     Subsidiaries  pledged  pursuant to the Borrower Pledge  Agreement  together
     with undated stock powers duly executed in blank; certificates representing
     the capital stock of the  Subsidiaries  pledged  pursuant to the Subsidiary
     Pledge Agreement together with undated stock powers duly executed in blank;
     UCC, tax and judgment Lien search reports listing all documentation on file
     against Borrower and each Guarantor in the office of the Secretary of State
     of Texas and  Secretary of State of Georgia and executed  documentation  as
     Agent may deem  necessary  to  perfect or  protect  its  Liens,  including,
     without limitation, financing statements under the UCC.


                                      -28-
<PAGE>


          (i) Termination of Liens. Duly executed UCC-3  termination  statements
     and such other  documentation as shall be necessary to terminate or release
     all Liens on the  property of the Borrower  and the  Guarantors  other than
     those permitted by Section 9.2.

          (j) Contribution  and  Indemnification  Agreement.  A Contribution and
     Indemnification Agreement executed by the Borrower and the Guarantors.

          (k) Opinion of Counsel.  A favorable  opinion of legal  counsel to the
     Borrower and each Guarantor  satisfactory  to the Agent, as to such matters
     as the Agent or the Required Lenders may reasonably request.

          (l) Attorneys' Fees and Expenses. Evidence that the costs and expenses
     (including  attorneys'  fees)  referred to in Section  13.1,  to the extent
     incurred, shall have been paid in full by the Borrower.

          (m)  Termination  Agreements.  Termination  agreements  confirming the
     prior  credit  facilities  provided  pursuant  to (i) that  certain  Credit
     Agreement  dated as of June 27,1997,  by and between the Borrower and Wells
     Fargo Bank  (Texas),  National  Association,  as the same has been amended,
     restated or modified  from time to time (the  "Existing  Wells Fargo Credit
     Agreement"),  and (ii) that  certain  Credit  Agreement  (the  "Existing TC
     Credit  Agreement")  dated April 9, 1999,  by and between the  Borrower and
     Texas Capital  Bank,  National  Association,  as the same has been amended,
     restated or modified from time to time  (collectively,  the Existing  Wells
     Fargo Credit Agreement and the Existing TC Credit Agreement are referred to
     as the "Existing Credit Agreements"),  shall be terminated and paid in full
     effective as of the date hereof.

          (n)  Existing LC Guaranty.  The  Existing LC Guaranty  executed by the
     Borrower.

     Section 6.2 All Extensions of Credit. The obligation of each Lender to make
any  Advance  (including  the  initial  Advance)  is  subject  to the  following
additional conditions precedent:

          (a) Advance Request Form. The Agent shall have received, in accordance
     with Section 2.5 and 3.5, an Advance Request Form executed by an authorized
     officer of the Borrower;


                                      -29-
<PAGE>

          (b) No  Default  or Event of  Default.  No Default or Event of Default
     shall have occurred and be continuing, or would result from such Advance.

          (c)  Representations  and Warranties.  All of the  representations and
     warranties  contained in Article VII hereof and in the other Loan Documents
     shall be true and correct in all material respects on and as of the date of
     such Advance with the same force and effect as if such  representations and
     warranties  had been made on and as of such date  except to the extent such
     representations and warranties speak to a specific date;

          (d) No Material Adverse Effect. Neither any Material Adverse Effect or
     any material  adverse change in the financial or capital markets shall have
     occurred since the date of the most recent financial  statements  delivered
     to the Agent and the Lenders pursuant to Section 8.1 hereof; and

          (e)  Additional  Documentation.  The Agent  shall have  received  such
     additional  approvals,  opinions,  or  documents  as the Agent or its legal
     counsel, Winstead Sechrest & Minick P.C., may request.

Each  request  for an Advance  by the  Borrower  hereunder  shall  constitute  a
representation  and warranty by the Borrower that the  conditions  precedent set
forth in Sections 7.2(b),  7.2(c) and 7.2(d) have been satisfied (both as of the
date of such request and, unless the Borrower otherwise notifies the Agent prior
to the date of such Advance, as of the date of such Advance).

                                   ARTICLE VII

                         Representations and Warranties

     To induce the Agent,  the Issuing Bank,  and the Lenders to enter into this
Agreement,  the Borrower represents and warrants to the Agent, the Issuing Bank,
and the Lenders that:

     Section  7.1  Existence.   The  Borrower  and  each  Subsidiary  (a)  is  a
corporation  (or other  entity as set forth on  Schedule  7.14) duly  organized,
validly existing, and in good standing under the laws of the jurisdiction of its
incorporation or organization;  (b) has all requisite power and authority to own
its  assets  and  carry  on its  business  as now  being  or as  proposed  to be
conducted; and (c) is qualified to do business in all jurisdictions in which the
nature of its business makes such qualification necessary.  Each of the Borrower
and each Guarantor have the power and authority to execute, deliver, and perform
its obligations under the Loan Documents to which it is or may become a party.

     Section 7.2 Financial  Statements.  The Borrower has delivered to the Agent
audited  consolidated  financial statements of the Borrower and its Subsidiaries
as  at  and  for  the  fiscal  year  ended  December  31,  1998,  and  unaudited
consolidated  financial  statements of the Borrower and its Subsidiaries for the
nine-month  period ended September 30, 1999. Such financial  statements are true
and  correct,  have been  prepared  in  accordance  with  GAAP,  and  fairly and
accurately  present,  on a consolidated  basis,  the financial  condition of the
Borrower and its Subsidiaries as of the respective  dates indicated  therein and
the results of operations for the respective  periods indicated  therein.  As of
the date  hereof,  neither  the  Borrower  nor any of its  Subsidiaries  has any
material  contingent  liabilities,  liabilities  for taxes,  unusual  forward or
long-term commitments,  or unrealized or anticipated losses from any unfavorable
commitments except as referred to or reflected in such financial statements, and
there has been no Material  Adverse  Effect since the effective date of the most
recent financial statements referred to in this Section.


                                      -30-
<PAGE>


     Section 7.3 Action; No Breach. The execution,  delivery, and performance by
the  Borrower  and each  Guarantor  of the Loan  Documents to which it is or may
become a party, and compliance with the terms and provisions  hereof and thereof
have been duly  authorized by all  requisite  action on the part of the Borrower
and each  Guarantor  and do not and will not (a)  violate or conflict  with,  or
result in a breach of, or require any consent,  other than such  consents  which
have been  obtained and copies of which have been  provided to the Agent,  under
(i) the articles of  incorporation  or bylaws or the  applicable  organizational
documents of the Borrower or any Guarantor,  (ii) any  applicable  law, rule, or
regulation  or any  order,  writ,  injunction,  or  decree  of any  Governmental
Authority  or  arbitrator,  or (iii) any  agreement or  instrument  to which the
Borrower or any of the  Guarantors  is a party or by which any of them or any of
their  property is bound or subject,  or (b) constitute a default under any such
agreement or  instrument,  or result in the creation or  imposition  of any Lien
upon any of the revenues or assets of the Borrower or any Guarantor.

     Section  7.4   Operation  of  Business.   The  Borrower  and  each  of  its
Subsidiaries possess all licenses,  permits,  franchises,  patents,  copyrights,
trademarks,  and  tradenames,  or rights  thereto,  necessary  to conduct  their
respective  businesses  substantially as now conducted and as presently proposed
to be  conducted  except where such  failure  would not have a Material  Adverse
Effect,  and the Borrower and each of its  Subsidiaries  are not in violation of
any valid  rights of others with  respect to any of the  foregoing  except where
such failure would not have a Material Adverse Effect.

     Section  7.5  Litigation  and   Judgments.   There  is  no  action,   suit,
investigation,  or  proceeding  before  or  by  any  Governmental  Authority  or
arbitrator pending,  or to the knowledge of the Borrower,  threatened against or
affecting the Borrower or any Subsidiary,  that is reasonably expected to have a
Material  Adverse  Effect.  As of the  date  hereof,  there  are no  outstanding
judgments against the Borrower or any Subsidiary.

     Section 7.6 Rights in Properties;  Liens.  The Borrower and each Subsidiary
have  good  and  indefeasible  title to or valid  leasehold  interests  in their
respective  properties and assets, real and personal,  including the properties,
assets, and leasehold interests reflected in the financial  statements described
in Section 7.2, and none of the properties,  assets,  or leasehold  interests of
the Borrower or any  Subsidiary  is subject to any Lien,  except as permitted by
Section 9.2.

     Section 7.7  Enforceability.  The Loan Documents to which the Borrower or a
Guarantor is a party,  when delivered,  shall  constitute the legal,  valid, and
binding   obligations  of  the  Borrower  or  such  Guarantor,   as  applicable,
enforceable against the Borrower or such Guarantor, as applicable, in accordance
with their respective  terms,  except as limited by bankruptcy,  insolvency,  or
other laws of general  application  relating to the  enforcement  of  creditors'
rights and general principles of equity.


                                      -31-
<PAGE>


     Section 7.8 Approvals.  No authorization,  approval,  or consent of, and no
filing or  registration  with, any  Governmental  Authority or third party is or
will be necessary for the execution, delivery, or performance by the Borrower of
this  Agreement and by the Borrower or any Guarantor of the other Loan Documents
to which the Borrower or such Guarantor, as applicable, is or may become a party
or for the validity or enforceability thereof.

     Section 7.9 Debt. The Borrower and the Subsidiaries have no Debt, except as
permitted by Section 9.1.

     Section 7.10 Taxes.  The Borrower  and each  Subsidiary  have filed all tax
returns (federal,  state, and local) required to be filed, including all income,
franchise,  employment,  property,  and sales tax returns,  and have paid all of
their respective liabilities for taxes,  assessments,  governmental charges, and
other levies that are due and payable  other than those being  contested in good
faith by appropriate  proceedings diligently pursued for which adequate reserves
have been  established.  The Borrower knows of no pending  investigation  of the
Borrower  or any  Subsidiary  by any  taxing  authority  or of any  pending  but
unassessed tax liability of the Borrower or any Subsidiary.

     Section 7.11 Use of Proceeds;  Margin Securities.  Neither the Borrower nor
any Subsidiary is engaged principally, or as one of its important activities, in
the  business  of  extending  credit for the purpose of  purchasing  or carrying
margin  stock  (within  the  meaning of  Regulations  T, U, or X of the Board of
Governors  of the Federal  Reserve  System),  and no part of the proceeds of any
Advance will be used to purchase or carry any margin  stock or to extend  credit
to others for the purpose of purchasing or carrying margin stock.

     Section 7.12 ERISA.  The Borrower,  each Subsidiary,  ERISA Affiliate,  and
each Plan are in compliance with all applicable provisions of ERISA and the Code
except for events of noncompliance that will not have a Material Adverse Effect.
Each Benefit  Arrangement is in compliance with all applicable laws,  including,
without  limitation,  the Code, except for events of noncompliance that will not
have a Material  Adverse  Effect.  Neither a  Reportable  Event nor a Prohibited
Transaction has occurred or is continuing with respect to any Plan. No notice of
intent to terminate a Plan has been filed, nor has any Plan been terminated.  No
circumstances  exist which  constitute  grounds  entitling the PBGC to institute
proceedings to terminate,  or appoint a trustee to  administer,  a Plan, nor has
the PBGC  instituted  any such  proceedings.  Neither the Borrower nor any ERISA
Affiliate has completely or partially  withdrawn from a Multiemployer  Plan. The
Borrower and each ERISA  Affiliate have met their minimum  funding  requirements
under ERISA with  respect to all of their  Plans,  and no  "accumulated  funding
deficiency"  (for which an excise tax is due or would be due in the absence of a
waiver) as defined in  Section  412 of the Code or Section  302(a)(2)  of ERISA,
whichever may apply, has been incurred with respect to any Plan,  whether or not
waived. The present value of all benefits under each Plan do not exceed the fair
market value of all Plan assets  allocable  to such  benefits,  determined  on a
termination  basis  as of the  most  recent  valuation  date of the  Plan and in
accordance with ERISA. Neither the Borrower nor any ERISA Affiliate has incurred
any  liability  to the PBGC under  ERISA.  Neither  the  Borrower  nor any ERISA
Affiliate is subject to any lien  imposed  under  Section  412(n) of the Code or
Section 302(f) or 4068 of ERISA,  whichever may apply, with respect to any Plan.
Neither the Borrower nor any ERISA Affiliate is required to provide  security to
a Plan under Section  401(a)(29) of the Code. Neither the Borrower nor any ERISA
Affiliate has engaged in a transaction described in Section 4069 of ERISA.


                                      -32-
<PAGE>


     Section  7.13  Disclosure.  All  factual  information  (taken  as a  whole)
furnished by or on behalf of the  Borrower in writing to the Agent,  the Issuing
Bank or any Lender (including,  without limitation, all information contained in
the Loan Documents) for purposes of or in connection  with this  Agreement,  the
other Loan Documents or any transaction  contemplated  herein or therein is, and
all other such factual  information (taken as a whole) hereafter furnished by or
on behalf of the Borrower to the Agent, the Issuing Bank or any Lender,  will be
true  and  accurate  in all  material  respects  on the  date as of  which  such
information  is dated or certified  and not  incomplete by omitting to state any
fact necessary to make such information (taken as a whole) not misleading in any
material  respect at such time in light of the  circumstances  under  which such
information was provided.

     Section  7.14  Subsidiaries.  As of the date  hereof,  the  Borrower has no
Subsidiaries  other than those listed on Schedule 7.14 hereto, and Schedule 7.14
(a) sets forth the type of each Subsidiary  listed  thereon,  (b) sets forth the
jurisdiction  of  incorporation  or  organization  of each  Subsidiary,  and the
percentage of the Borrower's  ownership of the outstanding voting stock or other
ownership interests of each Subsidiary, and with respect to each Subsidiary that
is a corporation,  the authorized,  issued and outstanding capital stock of such
Subsidiary.  All of the outstanding  capital stock of each corporate  Subsidiary
has been  validly  issued,  is fully paid,  and is  nonassessable.  There are no
outstanding  subscriptions,  options, warrants, calls, or rights to acquire, and
no outstanding securities or instruments  convertible into, capital stock of any
Subsidiary except as listed on Schedule 7.14.

     Section 7.15  Agreements.  Except as disclosed in the financial  statements
provided to the Agent,  the Issuing  Bank,  and each Lender prior to the date of
this  Agreement,  neither  the  Borrower  nor any  Subsidiary  is a party to any
indenture,  loan,  or credit  agreement,  or to any lease or other  agreement or
instrument,  or subject to any  charter or  corporate  restriction.  Neither the
Borrower nor any  Subsidiary is in default in the  performance,  observance,  or
fulfillment of any of the obligations, covenants, or conditions contained in any
agreement or instrument material to its business to which it is a party.

     Section 7.16 Compliance with Laws.  Neither the Borrower nor any Subsidiary
is in  violation  of  any  law,  rule,  regulation,  order,  or  decree  of  any
Governmental Authority or arbitrator.

     Section  7.17  Investment   Company  Act.  Neither  the  Borrower  nor  any
Subsidiary  is an  "investment  company"  within the  meaning of the  Investment
Company Act of 1940, as amended.


                                      -33-
<PAGE>

     Section 7.18 Public Utility Holding  Company Act.  Neither the Borrower nor
any Subsidiary is a "holding  company"' or a "subsidiary  company" of a "holding
company" or an "affiliate" of a "holding  company" or a "public  utility" within
the meaning of the Public Utility Holding Company Act of 1935, as amended.

     Section 7.19 Environmental Matters. Except for those matters which will not
have a Material Adverse Effect:

          (a)  The  Borrower,  each  Subsidiary,  and  all of  their  respective
     properties,  assets,  and  operations  are  in  full  compliance  with  all
     Environmental  Laws.  The  Borrower  is not aware of, nor has the  Borrower
     received  notice  of,  any past,  present,  or future  conditions,  events,
     activities, practices, or incidents which may interfere with or prevent the
     compliance  or continued  compliance  of the Borrower and the  Subsidiaries
     with all Environmental Laws;

          (b) The  Borrower  and each  Subsidiary  have  obtained  all  permits,
     licenses,   and   authorizations   that  are  required   under   applicable
     Environmental  Laws,  and all such  permits  are in good  standing  and the
     Borrower and the  Subsidiaries  are in compliance with all of the terms and
     conditions of such permits;

          (c) No Hazardous  Materials  exist on,  about,  or within or have been
     used, generated, stored, transported,  disposed of on, or Released from any
     of the  properties  or assets of the  Borrower or any  Subsidiary.  The use
     which the  Borrower and the  Subsidiaries  make and intend to make of their
     respective  properties  and assets will not result in the use,  generation,
     storage,  transportation,   accumulation,   disposal,  or  Release  of  any
     Hazardous Material on, in, or from any of their properties or assets except
     in compliance with Environmental Laws;

          (d) Neither the Borrower nor any of the  Subsidiaries nor any of their
     respective currently or previously owned or leased properties or operations
     is subject to any  outstanding  or threatened  order from or agreement with
     any  Governmental  Authority  or other Person or subject to any judicial or
     docketed  administrative  proceeding  with respect to (i) failure to comply
     with  Environmental  Laws, (ii) Remedial Action, or (iii) any Environmental
     Liabilities arising from a Release or threatened Release;

          (e) There  are no  conditions  or  circumstances  associated  with the
     currently or  previously  owned or leased  properties  or operations of the
     Borrower or any of the  Subsidiaries  that could  reasonably be expected to
     give rise to any Environmental Liabilities;

          (f) Neither the Borrower nor any of the  Subsidiaries  is a treatment,
     storage,  or  disposal  facility  requiring  a permit  under  the  Resource
     Conservation  and  Recovery  Act, 42 U.S.C.  ss. 6901 et seq.,  regulations
     thereunder or any  comparable  provision of state law. The Borrower and the
     Subsidiaries are in compliance with all applicable financial responsibility
     requirements of all Environmental Laws;


                                      -34-
<PAGE>

          (g)  Neither the  Borrower  nor any of the  Subsidiaries  has filed or
     failed to file any  notice  required  under  applicable  Environmental  Law
     reporting a Release; and

          (h) No Lien arising  under any  Environmental  Law has attached to any
     property or revenues of the Borrower or the Subsidiaries.

                                  ARTICLE VIII

                               Positive Covenants

     The Borrower  covenants and agrees that, as long as the  Obligations or any
part thereof are  outstanding  or any Lender has any Commitment  hereunder,  the
Borrower will perform and observe the following positive covenants:

     Section 8.1 Reporting Requirements. The Borrower will furnish to the Agent,
the Issuing Bank, and each Lender:

          (a) Annual  Financial  Statements.  As soon as  available,  and in any
     event  within one  hundred  twenty  (120) days after the end of each Fiscal
     Year of the Borrower and the  Subsidiaries,  beginning with the Fiscal Year
     ending December 31, 1999, a copy of the annual audited financial statements
     of the Borrower and the Subsidiaries for such fiscal year containing,  on a
     consolidated  and  consolidating  basis,  balance  sheets and statements of
     income,  retained earnings, and cash flow as at the end of such Fiscal Year
     and for the  12-month  period then  ended,  in each case  setting  forth in
     comparative  form  the  figures  for  the  preceding  Fiscal  Year,  all in
     reasonable detail and audited and certified by independent certified public
     accountants of recognized  standing  acceptable to the Agent, to the effect
     that such report has been prepared in accordance with GAAP;

          (b) Prepared Form 10-K Report. As soon as available,  and in any event
     within one hundred  twenty  (120) days after the end of each Fiscal Year of
     the Borrower and the  Subsidiaries,  beginning  with the Fiscal Year ending
     December 31,  1999,  a copy of the annual  report on the Form 10-K as filed
     with the Securities and Exchange Commission, all as prepared by independent
     certified  public  accountants  of  recognized  standing  acceptable to the
     Agent, together with all exhibits, schedules, and annexes attached thereto;

          (c)  Quarterly  Certificate.  As soon as  available,  and in any event
     within  forty-five  (45) days,  after the end of each Fiscal Quarter of the
     Borrower and the  Subsidiaries,  beginning  with the Fiscal  Quarter ending
     December 31, 1999, a certificate (the "Quarterly Certificate") of the chief
     financial  officer of the  Borrower  (i)  stating  that to the best of such
     officer's  knowledge,  no Default has occurred and is  continuing,  or if a
     Default  has  occurred  and is  continuing,  a  statement  as to the nature
     thereof and the action that is proposed to be taken with  respect  thereto,
     and (ii)  showing in  reasonable  detail  the most  recent  Fiscal  Quarter
     calculations demonstrating compliance with Article X;


                                      -35-
<PAGE>

          (d) Form 10-Q Report.  As soon as  available,  and in any event within
     forty-five  (45) days after the end of each Fiscal Quarter  (except for the
     Fiscal  Quarter  ending as of the end of a Fiscal Year) of the Borrower and
     the Subsidiaries,  beginning with the Fiscal Quarter ending March 31, 2000,
     a copy of the  quarterly  report on Form 10-Q as filed with the  Securities
     and Exchange Commission,  together with all exhibits, schedules and annexes
     attached thereto;

          (e) Projections. As soon as available, and in any event not later than
     the first day of each  December of each year,  beginning  December 1, 2000,
     projections of  consolidated  financial  statements of the Borrower and its
     Subsidiaries for the upcoming Fiscal Year;

          (f) Management  Letters.  Promptly upon receipt thereof, a copy of any
     management letter or written report provided in lieu of a management letter
     submitted to the Borrower or any Subsidiary by independent certified public
     accountants  with  respect  to  the  business,   condition   (financial  or
     otherwise),  operations,  prospects,  or  properties of the Borrower or any
     Subsidiary;

          (g) Notice of  Litigation.  Promptly after the  commencement  thereof,
     notice of all  actions,  suits,  and  proceedings  before any  Governmental
     Authority or arbitrator  affecting the Borrower or any Subsidiary which, if
     determined  adversely to the Borrower or such Subsidiary,  could reasonably
     be expected to have a Material Adverse Effect;

          (h) Notice of Default. As soon as possible and in any event within ten
     (10) days after the Borrower  knows of the  occurrence of each  Default,  a
     written  notice  setting  forth the details of such  Default and the action
     that the Borrower has taken and proposes to take with respect thereto;

          (i) ERISA  Reports.  Promptly  after the  filing or  receipt  thereof,
     copies of all reports,  including  annual  reports,  and notices  which the
     Borrower or any ERISA Affiliate files with or receives from the PBGC or the
     U.S.  Department  of Labor under ERISA;  and as soon as possible and in any
     event within five (5) days after the Borrower or any ERISA  Affiliate knows
     or has reason to know that any Reportable  Event or Prohibited  Transaction
     has  occurred  with respect to any Plan or that the PBGC or the Borrower or
     any  Subsidiary  or any ERISA  Affiliate has  instituted or will  institute
     proceedings under Title IV of ERISA to terminate any Plan, a certificate of
     the chief financial officer of the Borrower setting forth the details as to
     such Reportable Event or Prohibited Transaction or Plan termination and the
     action that the Borrower proposes to take with respect thereto;

          (j) Notice of Material Adverse Effect.  As soon as possible and in any
     event  within  ten (10) days  after the  Borrower  knows of the  occurrence
     thereof,  written notice of any matter that could reasonably be expected to
     have a Material Adverse Effect;


                                      -36-
<PAGE>

          (k) Proxy  Statements,  Etc.  As soon as  available,  one copy of each
     financial statement, report, notice or proxy statement sent by the Borrower
     or any  Subsidiary  to its  stockholders  generally  and  one  copy of each
     regular, periodic or special report,  registration statement, or prospectus
     filed by the Borrower or any Subsidiary with any securities exchange or the
     Securities and Exchange Commission or any successor agency;

          (l)  Buy-Back  Report.  As soon as  available,  and in any event on or
     before January 15, 2000, a report detailing (i) the prices and terms of all
     Royalty  Buy-Backs  which have been  completed  and closed as of such date,
     (ii) the amount of cash payments paid by the Borrower and the  Subsidiaries
     in connection with such Royalty  Buy-Backs,  and (iii) the amount of seller
     financing  received by the Borrower and the Subsidiaries in connection with
     such Royalty Buy-Backs; and

          (m) General Information.  Promptly,  such other information concerning
     the Borrower or any  Subsidiary as the Agent or any Lender may from time to
     time reasonably request.

     Section 8.2  Maintenance  of Existence;  Conduct of Business.  The Borrower
will  preserve  and  maintain,  and will cause each  Subsidiary  to preserve and
maintain,  its  corporate  (or  partnership)  existence  and all of its  leases,
privileges, licenses, permits, franchises,  qualifications,  and rights that are
necessary or desirable in the ordinary conduct of its business, except where the
failure  to do so does  not and will not have a  Material  Adverse  Effect.  The
Borrower will conduct,  and will cause each Subsidiary to conduct,  its business
in an orderly and efficient  manner in accordance  with good business  practices
customary  in the  industry  in which  the  Borrower  and the  Subsidiaries  are
engaged.

     Section 8.3  Maintenance of Properties.  The Borrower will maintain,  keep,
and preserve, and cause each Subsidiary to maintain,  keep, and preserve, all of
its  properties  (tangible  and  intangible)  necessary  or useful in the proper
conduct of its business in good working order and condition  (ordinary  wear and
tear  excepted),  except where the failure to do so does not and will not have a
Material Adverse Effect.

     Section 8.4 Taxes and Claims. The Borrower will pay or discharge,  and will
cause each  Subsidiary  to pay or  discharge,  at or before  maturity  or before
becoming delinquent (a) all taxes, levies, assessments, and governmental charges
imposed  on it or its  income or  profits  or any of its  property,  and (b) all
lawful claims for labor, material, and supplies,  which, if unpaid, might become
a Lien upon any of its property;  provided,  however,  that neither the Borrower
nor any  Subsidiary  shall  be  required  to pay or  discharge  any  tax,  levy,
assessment,  or  governmental  charge which is being  contested in good faith by
appropriate proceedings diligently pursued, and for which adequate reserves have
been established.

     Section 8.5 Insurance.  The Borrower will maintain,  and will cause each of
the  Subsidiaries to maintain,  insurance with  financially  sound and reputable
insurance  companies  in such  amounts  and  covering  such  risks as is usually
carried  by  corporations  engaged  in similar  businesses  and  owning  similar
properties in the same general areas in which the Borrower and the  Subsidiaries
operate,  provided  that in any event the Borrower  will maintain and cause each
Subsidiary to maintain workmen's  compensation  insurance,  property  insurance,
comprehensive  general  liability  insurance and products  liability  insurance,
satisfactory to the Agent.


                                      -37-
<PAGE>


     Section  8.6  Inspection  Rights.  At any time and from  time to time,  the
Borrower will permit, and will cause each Subsidiary to permit,  representatives
of the Agent and each Lender to examine,  copy, and make extracts from its books
and records,  and, upon reasonable notice so long as no Default has occurred and
is continuing, to visit and inspect its properties, and to discuss its business,
operations,   and  financial  condition  with  its  officers,   employees,   and
independent certified public accountants.

     Section 8.7 Keeping Books and Records. The Borrower will maintain, and will
cause each  Subsidiary to maintain,  proper books of record and account in which
full,  true,  and correct  entries in conformity  with GAAP shall be made of all
dealings and transactions in relation to its business and activities.

     Section 8.8 Compliance with Laws. The Borrower will comply,  and will cause
each Subsidiary to comply,  in all material  respects with all applicable  laws,
rules,  regulations,  orders,  and  decrees  of any  Governmental  Authority  or
arbitrator.

     Section 8.9 Compliance with Agreements.  The Borrower will comply, and will
cause each Subsidiary to comply,  in all material  respects with all agreements,
contracts,  and  instruments  binding  on  it or  affecting  its  properties  or
business.

     Section 8.10 Further  Assurances;  Subsidiary  Guaranty,  Subsidiary Pledge
Agreement,  Subsidiary  Security Agreement and Contribution and  Indemnification
Agreement.  The Borrower  will,  and will cause each  Subsidiary to, execute and
deliver such further  agreements and instruments and take such further action as
may be  reasonably  requested  by the  Agent to  carry  out the  provisions  and
purposes of this Agreement and the other Loan  Documents.  Without  limiting the
foregoing,  upon the creation or  acquisition  of any  Subsidiary,  the Borrower
shall (a)  provide  written  notice of such event to the Agent  within  five (5)
Business  Days  following  the date the Borrower has  knowledge  thereof and (b)
cause each such  wholly-owned,  Domestic  Subsidiary  (hereinafter  defined)  to
execute  and  deliver  supplements  to  the  Guaranty,   the  Subsidiary  Pledge
Agreement,   the   Subsidiary   Security   Agreement,   the   Contribution   and
Indemnification Agreement, and such other documentation as the Agent may request
to cause  such  wholly-owned,  Domestic  Subsidiary  to  evidence  or  otherwise
implement  the pledge of  Collateral  for, and the guaranty of, the  Obligations
contemplated by the Guaranty,  the Subsidiary Pledge  Agreement,  the Subsidiary
Security  Agreement,  or the Contribution and  Indemnification  Agreement within
thirty (30) calendar days following the date the Borrower has knowledge thereof.
If any  Subsidiary  is created or acquired  after the date hereof,  the Borrower
shall execute and deliver to the Agent (a) an amendment to Schedule 7.14 to this
Agreement  (which only needs the  signature  of the Agent to be effective if the
only  change is the  addition of the new  Subsidiary),  (b) the  Borrower  shall
execute and deliver to the Agent an amendment to the Borrower  Pledge  Agreement
pledging  as  Collateral  thereunder  (1) all the  stock of or  other  ownership
interests in the new Subsidiary  owned by Borrower if the Subsidiary is directly
owned by the Borrower and is domestically organized ("Domestic  Subsidiary") and
(2) all,  but not more than  sixty-six  percent  (66%) of the total  outstanding
stock of or other ownership interests in the new Subsidiary owned by Borrower if
the  Subsidiary  is  directly  owned  by the  Borrower  and is not  domestically
organized  ("Foreign  Subsidiary"),  (c) the then  existing  Subsidiaries  shall
execute and deliver to the Agent an amendment to the Subsidiary Pledge Agreement
pledging  as  Collateral  thereunder  (1) all the  stock of or  other  ownership
interests in the new Subsidiary owned by the then existing  Subsidiaries if such
new  Subsidiary  is  directly  owned by any other  Subsidiary  and is a Domestic
Subsidiary and (2) all, but not more than  sixty-six  percent (66%) of the total
outstanding stock of or other ownership interests in the new Subsidiary owned by
the then existing  Subsidiaries if such new Subsidiary is a Foreign  Subsidiary,
(d)  the  Borrower  and  the  then  existing   Subsidiaries  shall  deliver  the
certificates  representing  such stock or other  ownership  interests in the new
Subsidiary  to the  Agent  together  with  undated  stock or other  powers  duly
executed in blank,  and (e) any other  documents which would have otherwise been
required to be delivered to the Agent,  the Issuing Bank and the Lenders if such
Subsidiary had been a Subsidiary as of the date hereof.


                                      -38-
<PAGE>

     Section  8.11  ERISA.  The  Borrower  will  comply,  and  will  cause  each
Subsidiary  and  each  ERISA  Affiliate  to  comply,  with all  minimum  funding
requirements, and all other material requirements of ERISA, if applicable, so as
not to give rise to any liability  thereunder which could reasonably be expected
to have a Material Adverse Effect.

     Section  8.12 Year 2000  Compliance.  Borrower  shall and shall  cause each
Subsidiary to, perform all acts reasonably necessary to ensure that (i) Borrower
and each  Subsidiary and any business in which Borrower or a Subsidiary  holds a
substantial  interest,  and (ii) all  customers,  suppliers and vendors that are
material  to  Borrower's  and  each  Subsidiary's  business,  become  Year  2000
Compliant  in a timely  manner.  Such acts shall  include,  without  limitation,
performing a  comprehensive  review and assessment of all of Borrower's and each
Subsidiary's  systems  and  adopting  a  detailed  plan,  for  the  remediation,
monitoring and testing of such systems.  As used in this  paragraph,  "Year 2000
Compliant"  shall mean, in regard to any entity,  that all  software,  hardware,
firmware,  equipment,  goods or systems  utilized by or material to the business
operations or financial  condition of such entity,  will  properly  perform date
sensitive  functions  before,  during and after the year 2000.  Borrower  shall,
immediately  upon  request,  provide to the Agent such  certifications  or other
evidence of Borrower's and each  Subsidiary's  compliance with the terms of this
paragraph as the Agent may from time to time require.

                                   ARTICLE IX
                               Negative Covenants

     The Borrower  covenants and agrees that, as long as the  Obligations or any
part thereof are  outstanding  or any Lender has any Commitment  hereunder,  the
Borrower will perform and observe the following negative covenants:


                                      -39-
<PAGE>

     Section 9.1 Debt. The Borrower will not incur, create, assume, or permit to
exist, and will not permit any Subsidiary to incur, create, assume, or permit to
exist, any Debt, except:

          (a) Debt to the  Lenders  and the  Issuing  Bank  pursuant to the Loan
     Documents;

          (b) Debt listed on Schedule 9.1;

          (c)  Debt  not to  exceed  $1,000,000  in the  aggregate  at any  time
     outstanding secured by purchase money Liens permitted by Section 9.2; and

          (d) Intercompany Debt among the Borrower and the wholly-owned domestic
     Subsidiaries;  provided that the  obligations  of each obligor of such Debt
     shall be subordinated in right of payment to the Obligations from and after
     such time as any portion of the  Obligations  shall  become due and payable
     (whether at stated  maturity,  by acceleration or otherwise) and shall have
     such other terms and provisions as the Agent may reasonably require.

     Section 9.2  Limitation  on Liens.  The  Borrower  will not incur,  create,
assume, or permit to exist, and will not permit any Subsidiary to incur, create,
assume,  or permit  to exist,  any Lien  upon any of its  property,  assets,  or
revenues, whether now owned or hereafter acquired, except:

          (a) Liens  disclosed  on Schedule 9.2 hereto and Liens in favor of the
     Agent for the  benefit  of the  Agent,  the  Issuing  Bank and the  Lenders
     pursuant to the Loan Documents;

          (b) Liens for taxes, assessments,  or other governmental charges which
     are not delinquent or which are being contested in good faith and for which
     adequate reserves have been established;

          (c) Liens of mechanics, materialmen, warehousemen, carriers, landlords
     or other similar statutory Liens securing  obligations that are not yet due
     and are incurred in the ordinary course of business;

          (d) Liens  resulting  from good faith  deposits to secure  payments of
     workmen's  compensation or other social security  programs or to secure the
     performance  of tenders,  statutory  obligations,  surety and appeal bonds,
     bids,  contracts  (other than for  payment of Debt),  or leases made in the
     ordinary course of business;

          (e) Purchase money Liens securing  Permitted Debt described in Section
     9.1;  provided  that,  the Debt secured by any such Lien encumbers only the
     asset so purchased;

          (f) Encumbrances  consisting of minor easements or other  restrictions
     on the use of real property that do not  (individually or in the aggregate)
     materially affect the value of the assets encumbered  thereby or materially
     impair the ability of the Borrower or the  Subsidiaries  to use such assets
     in their  respective  businesses,  and none of  which  is  violated  in any
     material respect by existing or proposed structures or land use;


                                      -40-
<PAGE>

          (g) Liens  arising  from  filing UCC  financing  statements  regarding
     leases not prohibited by this Agreement; and

          (h) Encumbrances  consisting of zoning restrictions on the use of real
     property that would not have a Material Adverse Effect.

Neither  Borrower nor any  Subsidiary  shall enter into or assume any  agreement
(other than the Loan  Documents)  prohibiting  the creation or assumption of any
Lien upon its  properties  or assets  whether now owned or  hereafter  acquired;
provided that in connection  with the creation of purchase money Liens permitted
hereby,  the  Borrower or the  Subsidiary  may agree that it will not permit any
other Liens to encumber the assets subject to such purchase money Lien. Further,
Borrower will not and will not permit any Subsidiaries directly or indirectly to
create or otherwise cause or suffer to exist to become  effective any consensual
encumbrance  or restriction of any kind on the ability of any Subsidiary to: (i)
pay  dividends  or make  any  other  distribution  on any of such  Subsidiaries'
capital stock owned by Borrower or any  Subsidiary of Borrower;  (ii) subject to
subordination  provisions pay any Debt owed to Borrower or any other Subsidiary;
(iii)  make loans or  advances  to  Borrower  or any other  Subsidiary;  or (iv)
transfer any of its properties or assets to Borrower or any other Subsidiary not
restricted hereby.

     Section 9.3 Mergers,  Etc.  The Borrower  will not, and will not permit any
Subsidiary  to become a party to a merger or  consolidation,  or to  purchase or
otherwise  acquire all or a  substantial  part of the  business or assets of any
Person or any shares or other  equity  interest of any Person other than the new
Subsidiaries  to be  formed  as more  specifically  described  on  Schedule  9.3
(whether  or not  certificated),  or wind-up,  dissolve,  or  liquidate  itself;
provided that, (i) a Subsidiary may wind-up, dissolve or liquidate if no Default
exists or would result  therefrom and its assets are  transferred to Borrower or
another  Subsidiary;  (ii) any  Subsidiary  may merge with and into  Borrower if
Borrower  is the  surviving  entity  and  no  Default  exists  or  would  result
therefrom;  (iii) any Subsidiary may merge with and into any such  Subsidiary if
such  Subsidiary  is the  surviving  entity,  no Default  exists or would result
therefrom  and  Section  8.10 is  complied  with;  and  (iv) the  Borrower  or a
Subsidiary may make investments permitted under Section 9.5 hereof.

     Section 9.4 Restricted Payments. The Borrower will not, and will not permit
any Subsidiary, to directly or indirectly declare, order, pay, make or set apart
any sum for (a) any  dividend  or other  distribution,  direct or  indirect,  on
account  of any  shares of any class of stock or other  equity  interest  of the
Borrower or any Subsidiary  now or hereafter  outstanding;  (b) any  redemption,
conversion,  exchange,  retirement, sinking fund or similar payment, purchase or
other acquisition for value,  direct or indirect,  of any shares of any class of
stock or other equity  interest of Borrower or any  Subsidiary  now or hereafter
outstanding;  provided  however,  Borrower or any  Subsidiary  may  purchase any
shares  or  other  equity   interest  of  the   Borrower  or  such   Subsidiary,
respectively,  in an aggregate  amount not to exceed  $1,000,000,  so long as no
Default has occurred and is  continuing or would result from such  purchase;  or
(c) any payment made to retire,  or to obtain the surrender of, any  outstanding
warrants,  options or other  rights to  acquire  shares of any class of stock or
other  equity  interest  of the  Borrower  or any  of  the  Subsidiaries  now or
hereafter  outstanding  except that the  Subsidiaries  of the Borrower may make,
declare and pay  dividends  and make other  distributions  with respect to their
common stock.


                                      -41-
<PAGE>


     Section 9.5  Investments.  The Borrower will not make,  and will not permit
any  Subsidiary  to make or permit to remain  outstanding,  any  advance,  loan,
extension of credit, or capital  contribution to or investment in any Person, or
purchase or own any stock, bonds, notes, debentures,  or other securities of any
Person, or be or become a joint venturer with or partner of any Person, except:

          (a) readily  marketable  direct  obligations  of the United  States of
     America or any agency thereof with  maturities of one year or less from the
     date of acquisition;

          (b) fully insured  certificates of deposit with maturities of one year
     or less  from  the  date  of  acquisition  issued  by any  commercial  bank
     operating  in the United  States of America  having  capital and surplus in
     excess of Fifty Million Dollars ($50,000,000);

          (c) commercial  paper of a domestic  issuer if at the time of purchase
     such paper is rated in one of the two highest rating categories of Standard
     and Poor's Corporation or Moody's Investors Service, Inc.;

          (d) investments in Subsidiaries existing on the date of this Agreement
     and investments in the new  Subsidiaries to be formed as more  specifically
     described on Schedule 9.3;

          (e) loans to Schlotzsky's National Advertising  Association,  Inc. not
     to exceed  $7,000,000 in the aggregate at any time outstanding and loans to
     Schlotzsky's N.A.M.F.,  Inc. not to exceed $500,000 in the aggregate at any
     time  outstanding;  provided  that such loans are  evidenced by  promissory
     notes,  which original  promissory notes shall be endorsed and delivered to
     the Agent in accordance with the Loan Documents;

          (f) loans and advances to employees as more specifically  described on
     Schedule  9.5(f) and any additional  loans to employees so long as (i) such
     loans to any one employee  shall not exceed $50,000 in the aggregate at any
     time  outstanding  and (ii) the  aggregate  outstanding  amount of all such
     additional loans shall not exceed $150,000 at any time; and

          (g) investments as described on Schedule 9.5(g).

     Section 9.6 Limitation on Issuance of Capital Stock.  The Borrower will not
permit any of its Subsidiaries to, at any time issue, sell, assign, or otherwise
dispose of (a) any of its capital stock (or any  equivalent  interest  therein),
(b) any securities  exchangeable  for or convertible into or carrying any rights
to acquire any of its capital stock (or any equivalent interest therein), or (c)
any option,  warrant, or other right to acquire any of its capital stock (or any
equivalent interest therein).


                                      -42-
<PAGE>


     Section 9.7 Transactions With Affiliates. The Borrower will not enter into,
and will not permit any  Subsidiary to enter into, any  transaction,  including,
without limitation, the purchase, sale, or exchange of property or the rendering
of any service, with any Affiliate of the Borrower or such Subsidiary, except in
the  ordinary  course of and  pursuant  to the  reasonable  requirements  of the
Borrower's or such  Subsidiary's  business and upon fair and reasonable terms no
less  favorable to the Borrower or such  Subsidiary  than would be obtained in a
comparable  arm's-length  transaction  with a  Person  not an  Affiliate  of the
Borrower or such Subsidiary,  it being expressly  provided that (a) compensation
granted to officers of the Borrower or such Subsidiary by the Board of Directors
or a committee  thereof will not be considered a violation of this provision and
(b) the granting of a long-term license of foreign Trademarks by the Borrower or
any Subsidiary to any new  Subsidiary  described on Schedule 9.3 at less than an
arm's-length  negotiated  price  will  not be  considered  a  violation  of this
provision.

     Section 9.8  Disposition  of Assets.  The  Borrower  will not sell,  lease,
assign,  transfer, or otherwise dispose (collectively  "Dispositions") of any of
its assets, or permit any Subsidiary to do so with any of its assets, except for
Dispositions  in the  ordinary  course of  business,  and except as described on
Schedule 9.8.

     Section 9.9 Sale and Leaseback.  The Borrower will not, and will not permit
any Subsidiary to, enter into any arrangement  with any Person pursuant to which
it leases from such Person real or personal  property  that has been or is to be
sold or transferred, directly or indirectly, by it to such Person.

     Section 9.10 Nature of Business. The Borrower will not, and will not permit
any  Subsidiary  to, engage in any business  other than the  businesses in which
they are  engaged  on the date  hereof  and  businesses  related  or  incidental
thereto.

     Section 9.11 Environmental Protection.  The Borrower will not, and will not
permit any of its Subsidiaries to, (a) use any of their respective properties or
assets for the handling, processing, storage, transportation, or disposal of any
Hazardous  Material,  (b)  generate  any  Hazardous  Material,  (c)  conduct any
activity  that is  likely  to  cause a  Release  or  threatened  Release  of any
Hazardous  Material,  or (d) otherwise  conduct any activity or use any of their
respective  properties or assets,  in each case described in clauses (a) through
(d) above in any  manner  that is likely to  violate  any  Environmental  Law or
create  any  Environmental  Liabilities  for  which the  Borrower  or any of its
Subsidiaries would be responsible.

     Section 9.12 Accounting.  The Borrower will not, and will not permit any of
its  Subsidiaries  to,  change its Fiscal Year or make any change in  accounting
treatment or reporting  practices,  except as permitted by GAAP and disclosed to
the Agent.


                                      -43-
<PAGE>

     Section  9.13  Prepayment  of Debt.  Except  for  refinancings  of any Debt
existing as of the date hereof under like or better  terms,  the  Borrower  will
not,  and will not  permit  any  Subsidiary  to,  prepay  any  Debt  except  the
Obligations.

                                    ARTICLE X

                               Financial Covenants

     The Borrower  covenants and agrees that, as long as the  Obligations or any
part thereof are  outstanding  or any Lender has any Commitment  hereunder,  the
Borrower will perform and observe the following financial covenants:

     Section 10.1 Consolidated Working Capital. As of the last day of any Fiscal
Quarter,  the Borrower will for the  applicable  Fiscal Quarter end indicated in
the table below  maintain a  Consolidated  Working  Capital of not less than the
amount set forth in the table below:

        ===================================================================
                               Period                  Minimum Consolidated
                                                          Working Capital
        -------------------------------------------------------------------
        Fiscal Quarter ending September 30, 1999            $12,000,000
        -------------------------------------------------------------------
        Fiscal Quarter ending December 31, 1999             $15,000,000
        -------------------------------------------------------------------
        Fiscal Quarter ending March 31, 2000                $15,000,000
        -------------------------------------------------------------------
        Fiscal Quarter ending June 30, 2000                 $20,000,000
        -------------------------------------------------------------------
        Fiscal Quarter ending September 30, 2000            $25,000,000
        and thereafter
        ===================================================================


     Section 10.2 Leverage Ratio. As of the last day of any Fiscal Quarter,  the
Borrower  will during the  periods  indicated  maintain a Leverage  Ratio of not
greater  than  (a)  3.50 to 1.00  from the date  hereof  through  and  including
December 31, 1999,  (b) 3.00 to 1.00 from January 1, 2000 through and  including
September 30, 2000,  (c) 2.75 to 1.00 from October 1, 2000 through and including
September 30, 2001, (d) 2.50 to 1.00 thereafter.

     Section  10.3  Consolidated  Net  Worth.  As of the last day of any  Fiscal
Quarter,  beginning  with the Fiscal  Quarter  ending  December  31,  1999,  the
Borrower  will  maintain  Consolidated  Net Worth in an amount not less than (a)
Seventy-Seven  Million  Dollars  ($77,000,000)  plus  (b)  an  amount  equal  to
seventy-five  percent (75%) of  Consolidated  Net Income (not less than zero (0)
dollars [$0.00]) for the immediately preceding Fiscal Quarter.


                                      -44-
<PAGE>

     Section 10.4 Fixed Charge  Coverage Ratio. As of the last day of any Fiscal
Quarter,  the Borrower will during the periods indicated maintain a Fixed Charge
Coverage Ratio for the preceding four (4) Fiscal Quarters then ended of not less
than (a) 1.50 to 1.00 from the date hereof  through and including  September 30,
2000 and (b) thereafter 1.75 to 1.00.

     Section 10.5 Capital Expenditures. Beginning January 1, 2000, Borrower will
not permit the  aggregate  amount of Capital  Expenditures  of Borrower  and the
Subsidiaries to exceed Six Million Dollars ($6,000,000) during any Fiscal Year.

     Section 10.6 Contingent  Liabilities.  Borrower will not permit at any time
the aggregate  amount of Contingent  Liabilities  to exceed  Forty-Five  Million
Dollars ($45,000,000).

                                   ARTICLE XI

                                     Default

     Section 11.1 Events of Default.  Each of the  following  shall be deemed an
"Event of Default":

          (a) The Borrower shall fail to pay (i) when due any principal  payable
     under any Loan  Document or any part  thereof,  and (ii)  within  three (3)
     Business  Days of the due date any  interest,  fees  payable  or any  other
     Obligation under the Loan Documents or any part thereof.

          (b) Any representation or warranty made or deemed made by the Borrower
     or any Obligated  Party (or any of their  respective  officers) in any Loan
     Document or in any  certificate,  report,  notice,  or financial  statement
     furnished at any time in  connection  with this  Agreement  shall be false,
     misleading,  or erroneous  in any  material  respect when made or deemed to
     have been made.

          (c) The Borrower  shall fail to perform,  observe,  or comply with any
     covenant,  agreement,  or term  contained  in  Section  8.1,  Article IX or
     Article X of this  Agreement;  or the Borrower or any Obligated Party shall
     fail to perform,  observe, or comply with any other covenant,  agreement or
     term  contained in this  Agreement or any other Loan  Document  (other than
     covenants to pay the  Obligations),  and such failure shall  continue for a
     period of fifteen (15) days.

          (d)  The  Borrower,  any  Subsidiary,  or any  Obligated  Party  shall
     commence a voluntary  proceeding seeking  liquidation,  reorganization,  or
     other  relief  with  respect to itself or its debts  under any  bankruptcy,
     insolvency,  or other similar law now or hereafter in effect or seeking the
     appointment of a trustee, receiver, liquidator, custodian, or other similar
     official of it or a  substantial  part of its property or shall  consent to
     any such relief or to the  appointment of or taking  possession by any such
     official in an involuntary case or other proceeding commenced against it or
     shall  make a general  assignment  for the  benefit of  creditors  or shall
     generally  fail to pay its  debts  as they  become  due or  shall  take any
     corporate action to authorize any of the foregoing.


                                      -45-
<PAGE>


          (e) An involuntary proceeding shall be commenced against the Borrower,
     any Subsidiary, or any Obligated Party seeking liquidation, reorganization,
     or other  relief  with  respect  to it or its debts  under any  bankruptcy,
     insolvency,  or other similar law now or hereafter in effect or seeking the
     appointment of a trustee, receiver, liquidator,  custodian or other similar
     official for it or a substantial part of its property, and such involuntary
     proceeding shall remain undismissed and unstayed for a period of sixty (60)
     days.

          (f) The Borrower, any Subsidiary, or any Obligated Party shall fail to
     discharge  within a period of  thirty  (30)  days  after  the  commencement
     thereof any attachment, sequestration, or similar proceeding or proceedings
     involving  an  aggregate  amount in excess of Two  Hundred  Fifty  Thousand
     Dollars ($250,000) against any of its assets or properties.

          (g) A final  judgment or judgments  for the payment of money in excess
     of Two Hundred Fifty Thousand Dollars  ($250,000) in the aggregate shall be
     rendered  by  a  court  or  courts   against  the  Borrower,   any  of  its
     Subsidiaries,  or any Obligated  Party and the same shall not be discharged
     (or provision shall not be made for such discharge), or a stay of execution
     thereof  shall not be  procured,  within  thirty (30) days from the date of
     entry  thereof and the  Borrower or the  relevant  Subsidiary  or Obligated
     Party shall not,  within  said  period of thirty (30) days,  or such longer
     period  during which  execution of the same shall have been stayed,  appeal
     therefrom and cause the execution thereof to be stayed during such appeal.

          (h) The Borrower, any Subsidiary, or any Obligated Party shall fail to
     pay when due any  principal of or interest on any Material Debt (other than
     the  Obligations),  or the  maturity  of any  such  Debt  shall  have  been
     accelerated,  or any such Debt shall have been required to be prepaid prior
     to the stated  maturity  thereof,  or any event  shall have  occurred  that
     permits  any holder or holders of such Debt or any Person  acting on behalf
     of such holder or holders to accelerate the maturity thereof or require any
     such  prepayment.  For purposes of this clause (h) the term "Material Debt"
     means Debt owed by the Borrower or any Subsidiary  the principal  amount of
     which exceeds Two Hundred Fifty Thousand Dollars ($250,000).

          (i) This  Agreement  or any other Loan  Document  shall cease to be in
     full force and effect or shall be declared null and void or the validity or
     enforceability  thereof  shall be contested or  challenged by the Borrower,
     any Subsidiary, any Obligated Party or any of their respective shareholders
     (other than shareholders of the Borrower), or the Borrower or any Obligated
     Party shall deny that it has any further  liability or obligation under any
     of the Loan Documents.


                                      -46-
<PAGE>

          (j) Any of the  following  events shall occur or exist with respect to
     the  Borrower  or any  ERISA  Affiliate:  (i)  any  Prohibited  Transaction
     involving  any Plan;  (ii) any  Reportable  Event with respect to any Plan;
     (iii)  the  filing  under  Section  4041 of ERISA of a notice  of intent to
     terminate  any Plan or the  termination  of any  Plan;  (iv)  any  event or
     circumstance that might constitute  grounds entitling the PBGC to institute
     proceedings  under Section 4042 of ERISA for the termination of, or for the
     appointment of a trustee to administer, any Plan, or the institution by the
     PBGC of any such proceedings;  or (v) complete or partial  withdrawal under
     Section  4203,  4204 or  4205 of  ERISA  from a  Multiemployer  Plan or the
     reorganization,  insolvency,  or termination of any Multiemployer Plan; and
     in each case above, such event or condition, together with all other events
     or conditions, if any, have subjected or could in the reasonable opinion of
     Required Banks subject the Borrower to any tax, penalty, or other liability
     to a Plan, a Multiemployer Plan, the PBGC, or otherwise (or any combination
     thereof) which in the aggregate  exceed or could  reasonably be expected to
     exceed Two Hundred Fifty Thousand Dollars ($250,000).

          (k) Any Person or group of related  Persons  for  purposes  of Section
     13(d) of the  Exchange  Act  acquires  after  the date  hereof  "beneficial
     ownership"  (within the meaning of Section  13(d) of the  Exchange  Act) in
     excess  of  thirty-three  percent  (33%) of the total  voting  power of all
     classes of capital stock then  outstanding  of Borrower  entitled  (without
     regard  to the  occurrence  of any  contingency)  to vote in  elections  of
     directors of Borrower.

          (l)  The  Borrower  or  any  of its  Subsidiaries,  or  any  of  their
     properties,  revenues,  or assets,  shall become the subject of an order of
     forfeiture,  seizure, or divestiture  (whether under RICO or otherwise) and
     the same shall not have been  discharged (or  provisions  shall not be made
     for such discharge) within thirty (30) days from the date of entry thereof.

          (m) Any Material Adverse Effect shall occur.

     Section 11.2 Remedies.

          (a) If any Event of Default shall occur and be  continuing,  the Agent
     may (and if directed by Required Lenders,  shall) do any one or more of the
     following:

               (i)  Acceleration.  Declare  all  outstanding  principal  of  and
          accrued and unpaid interest on the Notes,  all  outstanding  Letter of
          Credit Disbursements,  and all other obligations of the Borrower under
          the Loan  Documents  immediately  due and payable,  and the same shall
          thereupon become immediately due and payable,  without notice, demand,
          presentment,  notice of dishonor,  notice of  acceleration,  notice of
          intent to accelerate,  protest,  or other formalities of any kind, all
          of which are hereby expressly waived by the Borrower.

               (ii)  Termination of Commitments.  Terminate the Revolving Credit
          Commitments and Term Loan Commitments without notice to the Borrower.


                                      -47-
<PAGE>

               (iii) Judgment. Reduce any claim to judgment.

               (iv) Foreclosure. Foreclose or otherwise enforce any Lien granted
          to the Agent for the  benefit  of  itself,  the  Issuing  Bank and the
          Lenders  to secure  payment  and  performance  of the  Obligations  in
          accordance with the terms of the Loan Documents.

               (v) Rights.  Exercise any and all rights and remedies afforded by
          the laws of the  State of Texas or any other  jurisdiction,  by any of
          the Loan Documents, by equity, or otherwise.

         Provided, however, that upon the occurrence of an Event of Default
         under Subsection (d) or (e) of Section 11.1, the Revolving Loan
         Commitments and Term Loan Commitments of all of the Lenders shall
         automatically terminate, and the outstanding principal of and accrued
         and unpaid interest on the Notes and all other obligations of the
         Borrower under the Loan Documents shall thereupon become immediately
         due and payable without notice, demand, presentment, notice of
         dishonor, notice of acceleration, notice of intent to accelerate,
         protest, or other formalities of any kind, all of which are hereby
         expressly waived by the Borrower.

          (b) If an Event of Default shall have occurred and be continuing, each
     Lender is  hereby  authorized  at any time and from  time to time,  without
     notice to the Borrower  (any such notice being hereby  expressly  waived by
     the  Borrower),  to set off and  apply  any and all  deposits  (general  or
     special,  time or demand,  provisional or final) at any time held and other
     indebtedness  at any time owing by such  Lender to or for the credit or the
     account  of the  Borrower  against  any and all of the  obligations  of the
     Borrower now or hereafter  existing  under this  Agreement,  such  Lender's
     Note, or any other Loan Document,  irrespective of whether or not the Agent
     or such  Lender  shall have made any demand  under this  Agreement  or such
     Lender's Note or such other Loan Document and although such obligations may
     be unmatured.  Each Lender agrees  promptly to notify the Borrower  (with a
     copy  to  the  Agent  and  to  each  Lender)  after  any  such  setoff  and
     application, provided that the failure to give such notice shall not affect
     the  validity of such setoff and  application.  The rights and  remedies of
     each  Lender  hereunder  are in  addition  to  other  rights  and  remedies
     (including,  without limitation,  other rights of setoff) which such Lender
     may have.

     Section 11.3 Cash  Collateral.  If an Event of Default  shall have occurred
and be  continuing  the  Borrower  shall,  if requested by the Agent or Required
Lenders,  pledge  to the  Agent as  security  for the  Obligations  an amount in
immediately  available  funds  equal to the then  outstanding  Letter  of Credit
Liabilities,  such  funds to be held in a cash  collateral  account at the Agent
without any right of withdrawal by the Borrower.

     Section  11.4  Performance  by the  Agent.  If the  Borrower  shall fail to
perform  any  covenant or  agreement  in  accordance  with the terms of the Loan
Documents,  the Agent may,  at the  direction  of Required  Lenders,  perform or
attempt to perform such covenant or agreement on behalf of the Borrower. In such
event, the Borrower shall, at the request of the Agent,  promptly pay any amount
reasonably  expended  by the  Agent  or the  Lenders  in  connection  with  such
performance  or  attempted  performance  to the Agent at the  Principal  Office,
together with  interest  thereon at the Default Rate from and including the date
of such  expenditure to but excluding the date such expenditure is paid in full.
Notwithstanding the foregoing, it is expressly agreed that neither the Agent nor
any Lender shall have any liability or responsibility for the performance of any
obligation  of the  Borrower  under  this  Agreement  or any of the  other  Loan
Documents.


                                      -48-
<PAGE>


                                   ARTICLE XII

                                    The Agent

     Section 12.1 Appointment,  Powers and Immunities.  In order to expedite the
various transactions contemplated by this agreement, the Lenders and the Issuing
Bank hereby irrevocably appoint and authorize Wells Fargo Bank (Texas), National
Association  to act as their  Agent  hereunder  and under each of the other Loan
Documents.  Wells  Fargo Bank  (Texas),  National  Association  consents to such
appointment  and agrees to perform the duties of the Agent as specified  herein.
The  Lenders and the Issuing  Bank  authorize  and direct the Agent to take such
action in their name and on their behalf under the terms and  provisions  of the
Loan  Documents  and to  exercise  such  rights  and  powers  thereunder  as are
specifically  delegated  to or required of the Agent for the Lenders  and/or the
Issuing Bank, together with such rights and powers as are reasonably  incidental
thereto.  The Agent is hereby expressly authorized to act as the Agent on behalf
of itself, the other Lenders and the Issuing Bank:

          (a) To receive on behalf of each of the Lenders  and the Issuing  Bank
     any payment of principal,  interest, fees or other amounts paid pursuant to
     this  Agreement  and the Notes and to  distribute to each Lender and/or the
     Issuing  Bank its share of all  payments  so  received  as provided in this
     Agreement;

          (b) To receive all documents and items to be furnished  under the Loan
     Documents;

          (c) To act as nominee for and on behalf of the Lenders and the Issuing
     Bank in and under the Loan Documents;

          (d) To  arrange  for the means  whereby  the  Advances  are to be made
     available to the Borrower;

          (e) To  distribute  to the Lenders and the Issuing  Bank  information,
     requests,  notices,  payments,  prepayments,   documents  and  other  items
     received from the Borrower, the other Obligated Parties, and other Persons;


                                      -49-
<PAGE>

          (f) To  execute  and  deliver  to the  Borrower,  the other  Obligated
     Parties, and other Persons, all requests, demands, approvals,  notices, and
     consents received from the Lenders and the Issuing Bank;

          (g) To the extent  permitted  by the Loan  Documents,  to  exercise on
     behalf of each  Lender and the  Issuing  Bank all rights  and  remedies  of
     Lenders and the Issuing Bank upon the occurrence of any Event of Default;

          (h) To serve as liaison between the Lenders,  the Issuing Bank and the
     Borrower with respect to future negotiations, amendments and waivers of the
     terms of this Agreement and  transmittal  of copies of such  amendments and
     waivers for signature to each Lender and the Issuing Bank;

          (i) To receive  signed  copies of this  Agreement,  future  amendments
     hereto,  waivers of any terms hereof, and related documents  comprising the
     Loan  Documents,  and provide  appropriate  signed or  reproduction  copies
     thereof to each Lender, the Issuing Bank and the Borrower;

          (j) To forward to each Lender and the Issuing  Bank copies of all Loan
     Documents  and opinions  furnished to Agent under this  Agreement or any of
     the other Loan Documents;

          (k) To receive notices of Defaults, copies of which shall be forwarded
     to all Lenders and the Issuing Bank, and any waivers of Defaults under this
     Agreement and forward copies thereof to all Lenders and the Issuing Bank;

          (l) To advise each Lender and the Issuing Bank of all notices received
     or furnished by Agent hereunder;

          (m) To  take  such  other  actions  as may be  requested  by  Required
     Lenders; and

          (n) To accept,  execute, and deliver any and all security documents as
     the secured party.

     Neither  the  Agent  nor  any  of  its  Affiliates,   officers,  directors,
employees,  attorneys,  or agents  shall be liable to the Lenders for any action
taken or omitted to be taken by any of them hereunder or otherwise in connection
with this Agreement or any of the other Loan  Documents  except for its or their
own gross negligence or willful  misconduct.  Without limiting the generality of
the  preceding  sentence,  the  Agent (i) may treat the payee of any Note as the
holder  thereof until the Agent  receives  written  notice of the  assignment or
transfer  thereof  signed by such payee and in form  satisfactory  to the Agent;
(ii) shall have no duties or  responsibilities  except those expressly set forth
in this Agreement and the other Loan Documents,  and shall not by reason of this
Agreement or any other Loan Document be a trustee or fiduciary for any Lender or
the Issuing  Bank;  (iii) shall not be required to initiate  any  litigation  or
collection  proceedings hereunder or under any other Loan Document except to the
extent  requested  by Required  Lenders;  (iv) shall not be  responsible  to the
Lenders or the Issuing Bank for any  recitals,  statements,  representations  or
warranties  contained  in this  Agreement  or any other  Loan  Document,  or any
certificate or other document referred to or provided for in, or received by any
of them under,  this  Agreement  or any other Loan  Document,  or for the value,
validity, effectiveness, enforceability, or sufficiency of this Agreement or any
other Loan Document or any other document  referred to or provided for herein or
therein  or for any  failure by any  Person to  perform  any of its  obligations
hereunder or thereunder;  (v) may consult with legal counsel  (including counsel
for the Borrower), independent public accountants, and other experts selected by
it and shall not be liable for any  action  taken or omitted to be taken in good
faith by it in  accordance  with the  advice of such  counsel,  accountants,  or
experts;  and (vi)  shall  incur no  liability  under or in  respect of any Loan
Document by acting upon any notice, consent, certificate, or other instrument or
writing  believed by it to be genuine and signed or sent by the proper  party or
parties.  As to any matters not expressly  provided for by this  Agreement,  the
Agent shall in all cases be fully  protected in acting,  or in  refraining  from
acting,  hereunder in accordance with  instructions  signed by Required Lenders,
and such instructions of Required Lenders and any action taken or failure to act
pursuant thereto shall be binding on all of the Lenders; provided, however, that
the Agent shall not be required  to take any action  which  exposes the Agent to
personal  liability  or which is  contrary to this  Agreement  or any other Loan
Document or applicable law.


                                      -50-
<PAGE>

     Section 12.2 Rights of Agent as a Lender.  With respect to its Commitments,
the Advances  made by it and the Notes  issued to it, Wells Fargo Bank  (Texas),
National  Association in its capacity as a Lender  hereunder shall have the same
rights and powers  hereunder  as any other  Lender and may  exercise the same as
though it were not  acting as the  Agent,  and the term  "Lender"  or  "Lenders"
shall,  unless  the  context  otherwise  indicates,  include  the  Agent  in its
individual capacity. The Agent and its Affiliates may (without having to account
therefor  to any Lender)  accept  deposits  from,  lend money to, act as trustee
under  indentures of, provide merchant banking services to, and generally engage
in any kind of business with the Borrower,  any of its  Subsidiaries,  any other
Obligated Party, and any other Person who may do business with or own securities
of the Borrower, any Subsidiary, or any other Obligated Party, all as if it were
not acting as the Agent and without any duty to account therefor to the Lenders.

     Section  12.3  Sharing of  Payments,  Etc. If any Lender  shall  obtain any
payment of any  principal  of or interest  on any Advance  made by it under this
Agreement or payment of any other  obligation under the Loan Documents then owed
by the  Borrower,  any other  Obligated  Party or the LC  Account  Party to such
Lender,  whether  voluntary,  involuntary,  through the exercise of any right of
set-off,  banker's lien,  counterclaim or similar right, or otherwise, in excess
of its pro rata share  (calculated  (i)  pursuant  to Section  4.4 in respect of
letter of credit fees, and (ii) for all other of the Obligations on the basis of
the unpaid principal of and interest on the Revolving Credit Loan, the Term Loan
and LC Participations  held by it), such Lender shall promptly purchase from the
other Lenders  participations  in the Obligations owed to them hereunder in such
amounts, and make such other adjustments from time to time as shall be necessary
to cause such purchasing Lender to share the excess payment ratably with each of
the other Lenders in accordance with its pro rata portion thereof.  To such end,
all of the Lenders shall make appropriate  adjustments  among themselves (by the
resale of participations sold or otherwise) if all or any portion of such excess
payment is  thereafter  rescinded or must  otherwise  be restored.  The Borrower
agrees,  to the fullest extent it may  effectively do so under  applicable  law,
that  any  Lender  so  purchasing  a  participation   in  the  Advances  and  LC
Participations  made by the other  Lenders may  exercise  all rights of set-off,
banker's   lien,   counterclaim,   or  similar   rights  with  respect  to  such
participation as fully as if such Lender were a direct holder of Advances to, or
Letter of Credit Disbursements for the account of, the Borrower in the amount of
such  participation.  Nothing  contained  herein  shall  require  any  Lender to
exercise any such right or shall affect the right of any Lender to exercise, and
retain the  benefits  of  exercising,  any such right with  respect to any other
indebtedness or obligation of the Borrower.


                                      -51-
<PAGE>

     Section 12.4  Indemnification.  THE LENDERS  HEREBY AGREE TO INDEMNIFY  THE
AGENT AND THE ISSUING BANK FROM AND HOLD THE AGENT AND THE ISSUING BANK HARMLESS
AGAINST (TO THE EXTENT NOT REIMBURSED  UNDER SECTIONS 13.1 AND 13.2, BUT WITHOUT
LIMITING THE OBLIGATIONS OF THE BORROWER UNDER SECTIONS 13.1 AND 13.2),  RATABLY
IN  ACCORDANCE  WITH  THEIR  RESPECTIVE  COMMITMENTS,  ANY AND ALL  LIABILITIES,
OBLIGATIONS,  LOSSES,  DAMAGES,  PENALTIES,  ACTIONS,  JUDGMENTS,  DEFICIENCIES,
SUITS, COSTS, EXPENSES (INCLUDING REASONABLE ATTORNEYS' FEES), AND DISBURSEMENTS
OF ANY KIND OR  NATURE  WHATSOEVER  WHICH MAY BE  IMPOSED  ON,  INCURRED  BY, OR
ASSERTED  AGAINST  THE  AGENT AND THE  ISSUING  BANK IN ANY WAY  RELATING  TO OR
ARISING OUT OF ANY OF THE LOAN  DOCUMENTS  OR ANY ACTION  TAKEN OR OMITTED TO BE
TAKEN BY THE AGENT AND THE  ISSUING  BANK UNDER OR IN RESPECT OF ANY OF THE LOAN
DOCUMENTS;  PROVIDED, FURTHER, THAT NO LENDER SHALL BE LIABLE FOR ANY PORTION OF
THE  FOREGOING TO THE EXTENT  CAUSED BY THE AGENT'S OR THE ISSUING  BANK'S GROSS
NEGLIGENCE OR WILLFUL  MISCONDUCT.  WITHOUT LIMITING ANY OTHER PROVISION OF THIS
SECTION, EACH LENDER AGREES TO REIMBURSE THE AGENT AND THE ISSUING BANK PROMPTLY
UPON DEMAND FOR ITS PRO RATA SHARE  (CALCULATED ON THE BASIS OF THE COMMITMENTS)
OF ANY AND ALL OUT-OF-POCKET  EXPENSES  (INCLUDING  REASONABLE  ATTORNEYS' FEES)
INCURRED BY THE AGENT AND THE ISSUING BANK IN CONNECTION  WITH THE  PREPARATION,
EXECUTION,  DELIVERY,  ADMINISTRATION,  MODIFICATION,  AMENDMENT OR  ENFORCEMENT
(WHETHER THROUGH  NEGOTIATIONS,  LEGAL  PROCEEDINGS,  OR OTHERWISE) OF, OR LEGAL
ADVICE IN RESPECT OF RIGHTS OR  RESPONSIBILITIES  UNDER, THE LOAN DOCUMENTS,  TO
THE  EXTENT  THAT  THE  AGENT OR THE  ISSUING  BANK IS NOT  REIMBURSED  FOR SUCH
EXPENSES BY THE BORROWER.

     Section 12.5 Independent  Credit Decisions.  Each Lender agrees that it has
independently  and without  reliance on the Agent, the Issuing Bank or any other
Lender,   and  based  on  such  documents  and  information  as  it  has  deemed
appropriate,  made its own credit analysis of the Borrower and decision to enter
into this Agreement and that it will,  independently  and without  reliance upon
the Agent,  the Issuing Bank or any other Lender,  and based upon such documents
and information as it shall deem  appropriate at the time,  continue to make its
own analysis and decisions in taking or not taking  action under this  Agreement
or any of the other Loan  Documents.  The Agent  shall not be  required  to keep
itself  informed as to the  performance  or  observance  by the  Borrower or any
Obligated  Party of this  Agreement or any other Loan Document or to inspect the
properties  or books of the  Borrower,  any  Obligated  Party or the LC  Account
Party. Except for notices, reports and other documents and information expressly
required  to be  furnished  to the  Lenders  and the  Issuing  Bank by the Agent
hereunder or under the other Loan  Documents,  neither the Agent nor the Issuing
Bank shall have any duty or responsibility to provide any Lender with any credit
or other financial  information  concerning the affairs,  financial condition or
business of the Borrower, any Obligated Party or the LC Account Party (or any of
their  Affiliates)  which may come into the possession of the Agent, the Issuing
Bank or any of their Affiliates.



                                      -52-
<PAGE>

     Section 12.6 Several Commitments.  The Commitments and other obligations of
the  Lenders  under this  Agreement  are  several.  The default by any Lender in
making an Advance in accordance with its Commitment  shall not relieve the other
Lenders of their obligations  under this Agreement.  In the event of any default
by any  Lender  in  making  any  Advance,  each  nondefaulting  Lender  shall be
obligated  to make its Advance but shall not be  obligated to advance the amount
which the defaulting Lender was required to advance hereunder. In no event shall
any  Lender be  required  to advance  an amount or  amounts  which  shall in the
aggregate  exceed such Lender's  Commitment.  No Lender shall be responsible for
any act or omission of any other Lender.

     Section 12.7 Successor Agent.  Subject to the appointment and acceptance of
a successor Agent as provided below,  the Agent may resign at any time by giving
notice  thereof to the Lenders,  the Issuing Bank and the Borrower and the Agent
may be removed at any time with or without cause by Required  Lenders.  Upon any
such  resignation or removal,  Required Lenders will have the right to appoint a
successor  Agent. If no successor Agent shall have been so appointed by Required
Lenders and shall have accepted such  appointment  within thirty (30) days after
the retiring  Agent's giving of notice of  resignation or the Required  Lenders'
removal of the retiring  Agent,  then the  retiring  Agent may, on behalf of the
Lenders  and the  Issuing  Bank,  appoint a  successor  Agent,  which shall be a
commercial  bank organized under the laws of the United States of America or any
State  thereof and having  combined  capital and surplus of at least One Hundred
Million  Dollars  ($100,000,000).  Upon the  acceptance  of its  appointment  as
successor  Agent,  such successor  Agent shall  thereupon  succeed to and become
vested  with all  rights,  powers,  privileges,  immunities,  and  duties of the
resigning  or  removed  Agent,  and the  resigning  or  removed  Agent  shall be
discharged  from its duties and  obligations  under this Agreement and the other
Loan  Documents.  After  any  Agent's  resignation  or  removal  as  Agent,  the
provisions  of this  Article  XII shall  continue  in effect for its  benefit in
respect  of any  actions  taken  or  omitted  to be taken by it while it was the
Agent.  After the retiring  Agent's  resignation or removal  hereunder as Agent,
each reference  herein to a place of giving of notice or delivery to Agent shall
be deemed to refer to the  principal  office  of the  successor  Agent as it may
specify to each party hereto.


                                      -53-
<PAGE>

                                  ARTICLE XIII

                                  Miscellaneous

     Section 13.1 Expenses. The Borrower hereby agrees to pay on demand: (a) all
reasonable  costs and expenses of the Agent and the Issuing  Bank in  connection
with the preparation, negotiation, execution, and delivery of this Agreement and
the other Loan Documents and any and all  amendments,  modifications,  renewals,
extensions, and supplements thereof and thereto, including,  without limitation,
the reasonable  fees and expenses of legal counsel for the Agent and the Issuing
Bank, (b) all costs and expenses of the Agent,  the Issuing Bank and the Lenders
in  connection  with any Default and the  enforcement  of this  Agreement or any
other Loan Document,  including,  without  limitation,  the fees and expenses of
legal counsel for the Agent, the Issuing Bank and the Lenders, (c) all transfer,
stamp, documentary,  or other similar taxes,  assessments,  or charges levied by
any Governmental Authority in respect of this Agreement or any of the other Loan
Documents, (d) all costs, expenses,  assessments,  and other charges incurred in
connection  with any  filing,  registration,  recording,  or  perfection  of any
security  interest or Lien, if any,  contemplated by this Agreement or any other
Loan  Document,  and (e) all other costs and expenses  incurred by the Agent and
the Issuing Bank in connection with this Agreement or any other Loan Document.

     Section 13.2  INDEMNIFICATION.  THE BORROWER HEREBY AGREES TO INDEMNIFY THE
AGENT,  THE ISSUING  BANK AND EACH LENDER AND EACH  AFFILIATE  THEREOF AND THEIR
RESPECTIVE OFFICERS, DIRECTORS,  EMPLOYEES, ATTORNEYS, AND AGENTS FROM, AND HOLD
EACH OF THEM HARMLESS AGAINST, ANY AND ALL LOSSES, LIABILITIES, CLAIMS, DAMAGES,
PENALTIES, JUDGMENTS,  DISBURSEMENTS,  COSTS, AND EXPENSES (INCLUDING REASONABLE
ATTORNEYS'  FEES) TO WHICH ANY OF THEM MAY  BECOME  SUBJECT  WHICH  DIRECTLY  OR
INDIRECTLY  ARISE FROM OR RELATE TO (a) THE  NEGOTIATION,  EXECUTION,  DELIVERY,
PERFORMANCE,  ADMINISTRATION,  OR ENFORCEMENT OF ANY OF THE LOAN DOCUMENTS,  (b)
ANY OF THE  TRANSACTIONS  CONTEMPLATED BY THE LOAN DOCUMENTS,  (c) ANY BREACH BY
THE  BORROWER OF ANY  REPRESENTATION,  WARRANTY,  COVENANT,  OR OTHER  AGREEMENT
CONTAINED IN ANY OF THE LOAN DOCUMENTS,  (d) THE PRESENCE,  RELEASE,  THREATENED
RELEASE,  DISPOSAL,  REMOVAL,  OR CLEANUP OF ANY HAZARDOUS  MATERIAL LOCATED ON,
ABOUT,  WITHIN,  OR AFFECTING ANY OF THE PROPERTIES OR ASSETS OF THE BORROWER OR
ANY SUBSIDIARY, (e) THE USE OR PROPOSED USE OF THE LETTER OF CREDIT, (f) ANY AND
ALL TAXES, LEVIES, DEDUCTIONS, AND CHARGES IMPOSED ON THE ISSUING BANK OR ANY OF
THE ISSUING BANK'S CORRESPONDENTS IN RESPECT OF THE LETTER OF CREDIT, OR (g) ANY
INVESTIGATION,  LITIGATION, OR OTHER PROCEEDING,  INCLUDING, WITHOUT LIMITATION,
ANY THREATENED INVESTIGATION, LITIGATION, OR OTHER PROCEEDING RELATING TO ANY OF
THE FOREGOING AND ANY LEGAL PROCEEDING  RELATING TO ANY COURT ORDER,  INJUNCTION
OR OTHER PROCESS OR DECREE  RESTRAINING  OR SEEKING TO RESTRAIN THE ISSUING BANK
FROM  PAYING  ANY  AMOUNT  UNDER THE  LETTER OF  CREDIT.  WITHOUT  LIMITING  ANY
PROVISION  OF THIS  AGREEMENT OR OF ANY OTHER LOAN  DOCUMENT,  IT IS THE EXPRESS
INTENTION OF THE PARTIES  HERETO THAT EACH PERSON TO BE  INDEMNIFIED  UNDER THIS
SECTION SHALL BE INDEMNIFIED  FROM AND HELD HARMLESS AGAINST ANY AND ALL LOSSES,
LIABILITIES,  CLAIMS, DAMAGES, PENALTIES, JUDGMENTS,  DISBURSEMENTS,  COSTS, AND
EXPENSES (INCLUDING REASONABLE ATTORNEYS' FEES) ARISING OUT OF OR RESULTING FROM
THE SOLE OR CONTRIBUTORY  NEGLIGENCE OF SUCH PERSON; PROVIDED HOWEVER, NO PERSON
SHALL  BE  INDEMNIFIED  HEREUNDER  FOR  ITS  OWN  GROSS  NEGLIGENCE  OR  WILLFUL
MISCONDUCT.


                                      -54-
<PAGE>


     Section 13.3 Limitation of Liability.  None of the Agent, the Issuing Bank,
any Lender, or any Affiliate,  officer, director,  employee,  attorney, or agent
thereof  shall have any  liability  with  respect  to, and the  Borrower  hereby
waives,  releases,  and agrees  not to sue any of them  upon,  any claim for any
special, indirect,  incidental, or consequential damages suffered or incurred by
the Borrower in connection with,  arising out of, or in any way related to, this
Agreement  or  any of  the  other  Loan  Documents,  or any of the  transactions
contemplated by this Agreement or any of the other Loan Documents.

     Section 13.4 No Duty. All  attorneys,  accountants,  appraisers,  and other
professional Persons and consultants retained by the Agent, the Issuing Bank and
the  Lenders  shall have the right to act  exclusively  in the  interest  of the
Agent,  the Issuing  Bank and the Lenders and shall have no duty of  disclosure,
duty of loyalty, duty of care, or other duty or obligation of any type or nature
whatsoever to the Borrower or any of the  Borrower's  shareholders  or any other
Person.

     Section  13.5 No  Fiduciary  Relationship.  The  relationship  between  the
Borrower  and each of the Issuing  Bank and the Lenders is solely that of debtor
and  creditor,  and neither the Agent,  the Issuing  Bank nor any Lender has any
fiduciary  or  other  special  relationship  with the  Borrower,  and no term or
condition  of any of the Loan  Documents  shall be  construed  so as to deem the
relationship between the Borrower and any of the Issuing Bank and the Lenders to
be other than that of debtor and creditor.

     Section 13.6 Equitable  Relief.  The Borrower  recognizes that in the event
the Borrower  fails to pay,  perform,  observe,  or discharge  any or all of the
Obligations,  any remedy at law may prove to be inadequate  relief to the Agent,
the Issuing Bank and the Lenders.  The Borrower therefore agrees that the Agent,
the Issuing Bank and the Lenders,  if the Agent, the Issuing Bank or the Lenders
so request,  shall be entitled to temporary and permanent  injunctive  relief in
any such case without the necessity of proving actual damages.

     Section 13.7 No Waiver;  Cumulative Remedies. No failure on the part of the
Agent,  the Issuing Bank or any Lender to exercise  and no delay in  exercising,
and no course of dealing with respect to, any right,  power,  or privilege under
this  Agreement  shall  operate  as a waiver  thereof,  nor shall any  single or
partial exercise of any right, power, or privilege under this Agreement preclude
any other or further exercise thereof or the exercise of any other right, power,
or  privilege.  The rights and remedies  provided for in this  Agreement and the
other Loan Documents are cumulative and not exclusive of any rights and remedies
provided by law.


                                      -55-
<PAGE>


     Section 13.8 Successors and Assigns.

          (a) This  Agreement  shall be binding upon and inure to the benefit of
     the  parties  hereto  and their  respective  successors  and  assigns.  The
     Borrower  may not  assign or  transfer  any of its  rights  or  obligations
     hereunder  without the prior written consent of the Agent, the Issuing Bank
     and all of the Lenders.  Any Lender may sell  participations to one or more
     banks or other  institutions  in or to all or a portion  of its  rights and
     obligations  under this Agreement and the other Loan Documents  (including,
     without  limitation,  all or a portion of its  Commitments and the Advances
     owing to it and the LC Participations held by it); provided,  however, that
     (i) such  Lender's  obligations  under  this  Agreement  and the other Loan
     Documents  (including,  without  limitation,  its Commitments) shall remain
     unchanged, (ii) such Lender shall remain solely responsible to the Borrower
     for the performance of such obligations, (iii) such Lender shall remain the
     holder  of its  Notes  and LC  Participations  for  all  purposes  of  this
     Agreement,  (iv) the  Borrower  shall  continue to deal solely and directly
     with such Lender in connection  with such Lender's  rights and  obligations
     under this  Agreement  and the other Loan  Documents,  and (v) such  Lender
     shall not sell a participation that conveys to the participant the right to
     vote or give or withhold  consents  under this  Agreement or any other Loan
     Document,  other than the right to vote upon or consent to (A) any increase
     of such Lender's Commitments, (B) any reduction of the principal amount of,
     or  interest  to be paid on, the  Advances  and LC  Participations  of such
     Lender,  (C) any reduction of any commitment fee or other amount payable to
     such Lender under any Loan Document,  or (D) any  postponement  of any date
     for the  payment of any amount  payable  in respect of the  Advances  or LC
     Participations of such Lender.

          (b) The Borrower  and each of the Issuing  Bank and the Lenders  agree
     that any Lender (the  "Assigning  Lender") may at any time assign to one or
     more Eligible  Assignees all, or a proportionate part of all, of its rights
     and  obligations   under  this  Agreement  and  the  other  Loan  Documents
     (including,  without  limitation,  its  Commitments  and  Advances  and  LC
     Participations) (each an "Assignee"); provided, however, that (i) each such
     assignment shall be of a consistent,  and not a varying,  percentage of all
     of the Assigning  Lender's rights and obligations  under this Agreement and
     the other Loan  Documents,  (ii) except in the case of an assignment of all
     of a Lender's  rights and  obligations  under this  Agreement and the other
     Loan Documents, the amount of the Commitments of the Assigning Lender being
     assigned  pursuant  to each  assignment  (determined  as of the date of the
     Assignment  and  Acceptance  with respect to such  assignment)  shall in no
     event be less  than  Three  Million  Dollars  ($3,000,000),  and  (iii) the
     parties to each such assignment  shall execute and deliver to the Agent for
     its acceptance and recording in the Register, an Assignment and Acceptance,
     together  with the Note subject to such  assignment,  and a processing  and
     recordation fee of Three Thousand  Dollars  ($3,000).  Upon such execution,
     delivery,  acceptance,  and  recording,  from and after the effective  date
     specified in each Assignment and Acceptance,  which effective date shall be
     at least five (5)  Business  Days after the  execution  thereof,  or, if so
     specified in such Assignment and Acceptance, the date of acceptance thereof
     by the Agent,  (x) the  assignee  thereunder  shall be a party  hereto as a
     "Lender" and, to the extent that rights and obligations hereunder have been
     assigned to it pursuant to such Assignment and Acceptance,  have the rights
     and obligations of a Lender  hereunder and under the Loan Documents and (y)
     the  Assigning  Lender  shall,  to the extent that  rights and  obligations
     hereunder  have  been  assigned  by it  pursuant  to  such  Assignment  and
     Acceptance,  relinquish  its rights and be  released  from its  obligations
     under this Agreement and the other Loan  Documents  (and, in the case of an
     Assignment  and  Acceptance  covering  all or the  remaining  portion of an
     Assigning  Lender's rights and obligations  under the Loan Documents,  such
     Assigning Lender shall cease to be a party thereto).



                                      -56-
<PAGE>

          (c) By executing  and  delivering an Assignment  and  Acceptance,  the
     Assigning Lender and the Assignee thereunder confirm to and agree with each
     other and the other parties  hereto as follows:  (i) other than as provided
     in  such  Assignment  and  Acceptance,   such  Assigning  Lender  makes  no
     representation  or warranty and assumes no  responsibility  with respect to
     any statements,  warranties,  or  representations  made in or in connection
     with  the  Loan  Documents  or  the  execution,   legality,  validity,  and
     enforceability, genuineness, sufficiency, or value of the Loan Documents or
     any other  instrument or document  furnished  pursuant  thereto;  (ii) such
     Assigning  Lender  makes no  representation  or  warranty  and  assures  no
     responsibility with respect to the financial condition of the Borrower, any
     Obligated Party or the LC Account Party or the performance or observance by
     the  Borrower  or any  Obligated  Party of its  obligations  under the Loan
     Documents;  (iii) such assignee confirms that it has received a copy of the
     other Loan  Documents,  together  with copies of the  financial  statements
     referred to in Section 7.2 and such other  documents and  information as it
     has deemed  appropriate  to make its own credit  analysis  and  decision to
     enter  into  such  Assignment  and  Acceptance;  (iv) such  assignee  will,
     independently  and without reliance upon the Agent, the Issuing Bank or any
     Lender  and  based on such  documents  and  information  as it  shall  deem
     appropriate  at the time,  continue  to make its own  credit  decisions  in
     taking or not  taking  action  under  this  Agreement  and the  other  Loan
     Documents; (v) such assignee confirms that it is an Eligible Assignee; (vi)
     such  assignee  appoints  and  authorizes  the Agent to take such action as
     agent on its behalf and exercise  such powers under the Loan  Documents are
     as delegated to the Agent by the terms  thereof,  together with such powers
     as are reasonably  incidental thereto;  and (vii) such assignee agrees that
     it will perform in accordance with their terms all of the obligations which
     by the terms of the Loan  Documents are required to be performed by it as a
     Lender.

          (d) The Agent shall  maintain at its  Principal  Office a copy of each
     Assignment  and  Acceptance  delivered to and accepted by it and a register
     for the  recordation  of the names and  addresses  of the  Lenders  and the
     Commitments  of,  and  principal  amount of the  Advances  owing to, and LC
     Participations held by, each Lender from time to time (the "Register"). The
     entries in the Register  shall be conclusive  and binding for all purposes,
     absent manifest error,  and the Borrower,  the Agent,  the Issuing Bank and
     the Lenders may treat each Person whose name is recorded in the Register as
     a Lender hereunder for all purposes under the Loan Documents.  The Register
     shall be  available  for  inspection  by the  Borrower,  any  Lender or the
     Issuing Bank at any reasonable  time and from time to time upon  reasonable
     prior notice.



                                      -57-
<PAGE>

          (e) Upon its receipt of an Assignment  and  Acceptance  executed by an
     assigning Lender and assignee representing that it is an Eligible Assignee,
     together with any Notes  subject to such  assignment,  the Agent shall,  if
     such  Assignment and Acceptance has been completed and is in  substantially
     the form of Exhibit E hereto,  (i) accept such  Assignment and  Acceptance,
     (ii) record the information  contained  therein in the Register,  and (iii)
     give  prompt  written  notice  thereof  to the  Borrower.  Within  five (5)
     Business  Days  after its  receipt of such  notice,  the  Borrower,  at its
     expense,  shall  execute  and  deliver  to the  Agent in  exchange  for the
     surrendered  Notes, new Notes to the order of such Eligible  Assignee in an
     amount equal to the  Commitments  assumed by it pursuant to such Assignment
     and Acceptance  and, if the assigning  Lender has retained a Commitment,  a
     new Note (or Notes) to the order of the assigning Lender in an amount equal
     to the  Commitments  retained by it hereunder  (each such  promissory  note
     shall  constitute  a "Note" for purposes of the Loan  Documents).  Such new
     Notes shall be in an aggregate  principal amount of the surrendered  Notes,
     shall be dated the effective date of such  Assignment and  Acceptance,  and
     shall  otherwise  be in  substantially  the  form of  Exhibits  A-1 and A-2
     hereto.

          (f) Any Lender may, in connection with any assignment or participation
     or proposed assignment or participation pursuant to this Section,  disclose
     to the assignee or participant  or proposed  assignee or  participant,  any
     information  relating to the Borrower,  its  Subsidiaries or the LC Account
     Party  furnished  to such  Lender  by or on  behalf  of the  Borrower,  its
     Subsidiaries or the LC Account Party.

     Section 13.9 Survival.  All  representations  and  warranties  made in this
Agreement  or  any  other  Loan  Document  or in  any  document,  statement,  or
certificate  furnished  in  connection  with this  Agreement  shall  survive the
execution and delivery of this  Agreement and the other Loan  Documents,  and no
investigation  by the Agent, the Issuing Bank or any Lender or any closing shall
affect the representations and warranties or the right of the Agent, the Issuing
Bank or any Lender to rely upon them.  Without  prejudice to the survival of any
other  obligation of the Borrower  hereunder,  the  obligations  of the Borrower
under Article V and Sections 13.1 and 13.2 shall survive  repayment of the Notes
and termination of the Commitments and the Letter of Credit.

     Section 13.10  Amendments,  Etc. No amendment or waiver of any provision of
this  Agreement,  the Notes, or any other Loan Document to which the Borrower or
any Obligated Party is a party, nor any consent to any departure by the Borrower
or Obligated Party  therefrom,  shall in any event be effective  unless the same
shall be agreed or  consented  to by Required  Lenders  and the  Borrower or the
Obligated  Party,  as  applicable,  and each  such  waiver or  consent  shall be
effective only in the specific  instance and for the specific  purpose for which
given; provided, that no amendment,  waiver, or consent shall, unless in writing
and signed by all of the Lenders and the Borrower, do any of the following:  (a)
increase  Commitments  of the Lenders or subject  the Lenders to any  additional
obligations;  (b) reduce the principal of, or interest on, the Notes or any fees
or other amounts payable hereunder;  (c) postpone any date fixed for any payment
of principal of, or interest on, the Notes or Letter of Credit  Disbursements or
any fees or other amounts  payable  hereunder;  (d) waive any of the  conditions
specified in Article VI; (e) change the percentage of the  Commitments or of the
aggregate unpaid  principal amount of the Notes or Letter of Credit  Liabilities
or the number of Lenders  which shall be required for the Lenders or any of them
to take any action under this Agreement;  (f) change any provision  contained in
this Section 13.10;  (g) release the Borrower from any of its obligations  under
this  Agreement or the other Loan  Documents or release any  Guarantor  from its
obligations  under its Guaranty and (h) release any Collateral.  Notwithstanding
anything to the contrary  contained in this Section,  no amendment,  waiver,  or
consent  shall be made (a) with respect to Article XII hereof  without the prior
written  consent of the Agent,  or (b) with respect to Article IV hereof without
the prior written consent of the Issuing Bank.


                                      -58-
<PAGE>

     Section 13.11 Maximum  Interest  Rate. No provision of this Agreement or of
any other Loan Document  shall require the payment or the collection of interest
in excess of the maximum  amount  permitted by applicable  law. If any excess of
interest in such respect is hereby  provided for, or shall be  adjudicated to be
so provided,  in any Loan  Document or otherwise  in  connection  with this loan
transaction, the provisions of this Section shall govern and prevail and neither
the  Borrower  nor the  sureties,  guarantors,  successors,  or  assigns  of the
Borrower  shall be  obligated to pay the excess  amount of such  interest or any
other  excess sum paid for the use,  forbearance,  or  detention  of sums loaned
pursuant hereto. In the event any Lender ever receives,  collects, or applies as
interest  any such sum,  such  amount  which  would be in excess of the  maximum
amount  permitted by applicable  law shall be applied as a payment and reduction
of  the  principal  of  the  indebtedness  evidenced  by the  Notes  and  the LC
Participations; and, if the principal of the Notes and the LC Participations has
been paid in full, any remaining excess shall forthwith be paid to the Borrower.
In determining  whether or not the interest paid or payable  exceeds the Maximum
Rate, the Borrower and each Lender shall, to the extent  permitted by applicable
law, (a) characterize any non-principal  payment as an expense,  fee, or premium
rather than as  interest,  (b)  exclude  voluntary  prepayments  and the effects
thereof,  and (c) amortize,  prorate,  allocate,  and spread in equal or unequal
parts the total amount of interest  throughout the entire  contemplated  term of
the indebtedness  evidenced by the Notes and LC  Participations so that interest
for the entire term does not exceed the Maximum Rate.

     Section 13.12 Notices. All notices and other communications provided for in
this  Agreement  and the other Loan  Documents  to which the Borrower is a party
shall be given or made by telex, telegraph,  telecopy,  cable, or in writing and
telexed,  telecopied,  telegraphed,  cabled,  mailed by  certified  mail  return
receipt  requested,  or delivered to the intended  recipient at the "Address for
Notices"  specified below its name on the signature pages hereof,  or, as to any
party at such other  address as shall be designated by such party in a notice to
each other party given in  accordance  with this  Section.  Except as  otherwise
provided in this Agreement, all such communications shall be deemed to have been
duly  given  when  transmitted  by  telex  or  telecopy,  subject  to  telephone
confirmation of receipt, or delivered to the telegraph or cable office,  subject
to telephone  confirmation of receipt,  or when personally  delivered or, in the
case of a mailed notice, when duly deposited in the mails, in each case given or
addressed as  aforesaid;  provided,  however,  notices to the Agent  pursuant to
Article II and to the Issuing Bank pursuant to Article IV shall not be effective
until received by the Agent or the Issuing Bank, as applicable.


                                      -59-
<PAGE>


     Section 13.13  Governing  Law;  Venue;  Service of Process.  This Agreement
shall be governed by and construed in  accordance  with the laws of the State of
Texas and the  applicable  laws of the United States of America.  This Agreement
has been entered into in Travis County,  Texas,  and it shall be performable for
all purposes in Travis County,  Texas.  Subject to Section 13.14,  any action or
proceeding  against the  Borrower  under or in  connection  with any of the Loan
Documents may be brought in any state or federal court in Travis County,  Texas.
The Borrower hereby irrevocably (a) submits to the nonexclusive  jurisdiction of
such courts, and (b) waives any objection it may now or hereafter have as to the
venue of any such  action or  proceeding  brought  in any such court or that any
such court is an inconvenient forum. The Borrower agrees that service of process
upon it may be made by certified or registered mail,  return receipt  requested,
at its address  specified or  determined in  accordance  with the  provisions of
Section 13.12. Nothing herein or in any of the other Loan Documents shall affect
the right of the Agent,  the Issuing Bank or any Lender to serve  process in any
other manner permitted by law or shall limit the right of the Agent, the Issuing
Bank or any Lender to bring any action or  proceeding  against  the  Borrower or
with respect to any of its property in courts in other jurisdictions. Subject to
Section 13.14,  any action or proceeding by the Borrower  against the Agent, the
Issuing Bank or any Lender  shall be brought  only in a court  located in Travis
County, Texas.

     Section 13.14 Binding Arbitration.

          (a)  Arbitration.  Upon the demand of any party,  any Dispute shall be
     resolved  by  binding  arbitration  (except  as set forth in (e)  below) in
     accordance  with the terms of this  Agreement.  A "Dispute"  shall mean any
     action,  dispute,  claim or controversy of any kind, whether in contract or
     tort,  statutory  or  common  law,  legal or  equitable,  now  existing  or
     hereafter arising under or in connection with, or in any way pertaining to,
     any of the Loan  Documents,  or any past,  present or future  extensions of
     credit  and  other  activities,  transactions  or  obligations  of any kind
     related  directly or  indirectly  to any of the Loan  Documents,  including
     without  limitation,  any of the foregoing  arising in connection  with the
     exercise of any self-help,  ancillary or other remedies  pursuant to any of
     the Loan Documents. Any party may by summary proceedings bring an action in
     court to compel arbitration of a Dispute. Any party who fails or refuses to
     submit to  arbitration  following a lawful  demand by any other party shall
     bear all costs and  expenses  incurred  by such other  party in  compelling
     arbitration of any Dispute.

          (b) Governing Rules.  Arbitration proceedings shall be administered by
     the American Arbitration Association ("AAA") or such other administrator as
     the parties shall mutually agree upon in accordance with the AAA Commercial
     Arbitration  Rules. All Disputes submitted to arbitration shall be resolved
     in  accordance  with the  Federal  Arbitration  Act  (Title 9 of the United
     States Code),  notwithstanding  any conflicting  choice of law provision in
     any of the Loan Documents. The arbitration shall be conducted at a location
     in  Texas  selected  by the AAA or  other  administrator.  If  there is any
     inconsistency  between the terms  hereof and any such rules,  the terms and
     procedures  set forth herein  shall  control.  All  statutes of  limitation
     applicable to any Dispute shall apply to any  arbitration  proceeding.  All
     discovery  activities  shall  be  expressly  limited  to  matters  directly
     relevant to the Dispute being arbitrated.  Judgment upon any award rendered
     in an arbitration may be entered in any court having jurisdiction; provided
     however,  that nothing  contained  herein shall be deemed to be a waiver by
     any party that is a bank of the protections  afforded to it under 12 U.S.C.
     ss.91 or any similar applicable state law.



                                      -60-
<PAGE>

          (c) No Waiver;  Provisional  Remedies,  Self-Help and Foreclosure.  No
     provision  hereof shall limit the right of any party to exercise  self-help
     remedies  such as  setoff,  foreclosure  against  or  sale  of any  real or
     personal  property  collateral  or security,  or to obtain  provisional  or
     ancillary  remedies,   including  without  limitation   injunctive  relief,
     sequestration,  attachment,  garnishment or the  appointment of a receiver,
     from a court of competent jurisdiction before, after or during the pendency
     of any  arbitration  or other  proceeding.  The exercise of any such remedy
     shall not waive the right of any party to compel arbitration hereunder.

          (d) Arbitrator  Qualifications and Powers Awards.  Arbitrators must be
     active  members of the Texas State Bar with  expertise  in the  substantive
     laws  applicable  to the subject  matter of the  Dispute.  Arbitrators  are
     empowered  to resolve  Disputes  by summary  rulings in response to motions
     filed prior to the final arbitration hearing. Arbitrators (i) shall resolve
     all Disputes in accordance  with the substantive law of the state of Texas,
     (ii) may  grant any  remedy  or  relief  that a court of the state of Texas
     could order or grant within the scope hereof and such  ancillary  relief as
     is necessary to make effective any award, and (iii) shall have the power to
     award recovery of all costs and fees, to impose  sanctions and to take such
     other  actions  as they deem  necessary  to the same  extent a judge  could
     pursuant to the Federal Rules of Civil Procedure,  the Texas Rules of Civil
     Procedure  or other  applicable  law.  Any  Dispute  in which the amount in
     controversy  is $5,000,000 or less shall be decided by a single  arbitrator
     who  shall  not  render  an award of  greater  than  $5,000,000  (including
     damages,  costs, fees and expenses).  By submission to a single arbitrator,
     each  party  expressly  waives  any  right or claim to  recover  more  than
     $5,000,000.  Any  Dispute  in  which  the  amount  in  controversy  exceeds
     $5,000,000  shall  be  decided  by  majority  vote  of  a  panel  of  three
     arbitrators;  provided  however,  that all three  arbitrators must actively
     participate in all hearings and deliberations.

          (e) Judicial Review.  Notwithstanding anything herein to the contrary,
     in any arbitration in which the amount in controversy exceeds  $25,000,000,
     the  arbitrators  shall be required to make specific,  written  findings of
     fact and conclusions of law. In such arbitrations (i) the arbitrators shall
     not have the power to make any award which is not supported by  substantial
     evidence  or which is based on  legal  error,  (ii) an award  shall  not be
     binding  upon the  parties  unless the  findings of fact are  supported  by
     substantial evidence and the conclusions of law are not erroneous under the
     substantive law of the state of Texas,  and (iii) the parties shall have in
     addition to the grounds  referred  to in the  Federal  Arbitration  Act for
     vacating,  modifying or correcting an award the right to judicial review of
     (A) whether the findings of fact rendered by the  arbitrators are supported
     by  substantial  evidence,  and  (B)  whether  the  conclusions  of law are
     erroneous  under  the  substantive  law of the  state  of  Texas.  Judgment
     confirming  an award in such a  proceeding  may be entered  only if a court
     determines the award is supported by substantial  evidence and not based on
     legal error under the substantive law of the state of Texas.


                                      -61-
<PAGE>

          (f)  Miscellaneous.  To the maximum extent  practicable,  the AAA, the
     arbitrators  and the parties shall take all action required to conclude any
     arbitration  proceedings  within 180 days of the filing of the Dispute with
     the AAA. No  arbitrator  or other party to an  arbitration  proceeding  may
     disclose the existence,  content or results thereof, except for disclosures
     of information by a party required in the ordinary  course of its business,
     by applicable law or  regulations,  or to the extent  necessary to exercise
     any judicial review rights set forth herein. If more than one agreement for
     arbitration by or between the parties potentially applies to a Dispute, the
     arbitration  provisions most directly  related to the Loan Documents or the
     subject matter of the Dispute shall  control.  This  arbitration  provision
     shall  survive  termination,  amendment  or  expiration  of any of the Loan
     Documents or any relationship between the parties.

     Section 13.15  Counterparts.  This Agreement may be executed in one or more
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same instrument.

     Section 13.16 Severability. Any provision of this Agreement held by a court
of competent  jurisdiction  to be invalid or  unenforceable  shall not impair or
invalidate  the  remainder of this  Agreement  and the effect  thereof  shall be
confined to the provision held to be invalid or illegal.

     Section 13.17 Headings.  The headings,  captions,  and arrangements used in
this Agreement are for convenience only and shall not affect the  interpretation
of this Agreement.

     Section 13.18  Non-Application of Chapter 346 of Texas Credit Finance Code.
The  provisions of Chapter 346 of the Texas Finance Code  (Vernon's  Texas Civil
Statutes) are  specifically  declared by the parties hereto not to be applicable
to this  Agreement  or any of the other Loan  Documents  or to the  transactions
contemplated hereby.

     Section 13.19 Construction.  The Borrower,  the Agent, the Issuing Bank and
each Lender  acknowledges that each of them has had the benefit of legal counsel
of its own choice and has been afforded an  opportunity to review this Agreement
and the other Loan  Documents with its legal counsel and that this Agreement and
the other Loan Documents shall be construed as if jointly drafted by the parties
hereto.


                                      -62-
<PAGE>

     Section 13.20 Independence of Covenants.  All covenants  hereunder shall be
given  independent  effect so that if a  particular  action or  condition is not
permitted  by any of such  covenants,  the fact that it would be permitted by an
exception to, or be otherwise  within the limitations of, another covenant shall
not avoid the  occurrence of a Default if such action is taken or such condition
exists.

     Section 13.21 Confidentiality.  The Agent and each Lender (each, a "Lending
Party") agrees to keep confidential any information  furnished or made available
to it by the Borrower  pursuant to this Agreement  that is marked  confidential;
provided that nothing  herein shall  prevent any Lending  Party from  disclosing
such  information (a) to any other Lending Party or any affiliate of any Lending
Party,  or any officer,  director,  employee,  agent,  or advisor of any Lending
Party or affiliate of any Lending  Party,  (b) to any other Person if reasonably
incidental to the  administration of the credit facility provided herein, (c) as
required by any law,  rule,  or  regulation,  (d) upon the order of any court or
administrative  agency,  (e) upon the request or demand of any regulatory agency
or  authority,  (f) that is or  becomes  available  to the  public or that is or
becomes available to any Lending Party other than as a result of a disclosure by
any Lending Party  prohibited  by this  Agreement,  (g) in  connection  with any
litigation to which such Lending Party or any of its  affiliates may be a party,
(h) to the extent  necessary in connection with the exercise of any remedy under
this  Agreement  or any other  Loan  Document,  and (i)  subject  to  provisions
substantially  similar  to those  contained  in this  Section,  to any actual or
proposed participant or assignee.

     Section  13.22  WAIVER OF JURY TRIAL.  TO THE FULLEST  EXTENT  PERMITTED BY
APPLICABLE  LAW,  EACH OF THE PARTIES  HERETO HEREBY  IRREVOCABLY  AND EXPRESSLY
WAIVES ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION,  PROCEEDING,  OR COUNTERCLAIM
(WHETHER BASED UPON CONTRACT,  TORT, OR OTHERWISE) ARISING OUT OF OR RELATING TO
ANY OF THE  LOAN  DOCUMENTS  OR THE  TRANSACTIONS  CONTEMPLATED  THEREBY  OR THE
ACTIONS OF THE  AGENT,  THE  ISSUING  BANK,  OR ANY  LENDER IN THE  NEGOTIATION,
ADMINISTRATION, OR ENFORCEMENT THEREOF.

     Section 13.23 ENTIRE  AGREEMENT.  THIS AGREEMENT,  THE NOTES, AND THE OTHER
LOAN  DOCUMENTS  REFERRED  TO HEREIN  REPRESENT  THE FINAL  AGREEMENT  AMONG THE
PARTIES  HERETO  AND MAY NOT BE  CONTRADICTED  OR VARIED BY  EVIDENCE  OF PRIOR,
CONTEMPORANEOUS,  OR SUBSEQUENT  ORAL  AGREEMENTS OR  DISCUSSIONS OF THE PARTIES
HERETO. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES HERETO.

                  [Remainder of Page Intentionally Left Blank]


                                      -63-
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as
of the day and year first above written.


                                   BORROWER:

                                   SCHLOTZSKY'S, INC.


                                   By:  __________________________________
                                        Name: ____________________________
                                        Title: ___________________________

                                   Address for Notices:

                                   203 Colorado Street
                                   Austin, Texas 78701
                                   Fax No.:       (512)  236-3740
                                   Telephone No.: (512)  236-3600
                                   Attention:     Chief Financial Officer


                                   AGENT, ISSUING BANK AND LENDER:

                                   WELLS FARGO BANK (TEXAS), NATIONAL
                                      ASSOCIATION


                                   By:  __________________________________
                                        Keith Smith
                                        Vice President

                                   Address for Notices:

                                   111 Congress Avenue, Suite 300
                                   Austin, TX 78701
                                   Fax No.: (512) 344-7318
                                   Telephone No.: (512) 344-7011
                                   Attention:        Keith Smith



                                      -64-
<PAGE>

                                  with a copy to:
                                  Winstead, Sechrest & Minick, P.C.
                                  5400 Renaissance Tower
                                  1201 Elm Street
                                  Dallas, Texas  75270
                                  Fax No.:  (214) 745-5390
                                  Telephone No.:  (214) 745-5265
                                  Attention:  T. Randall Matthews, Esq.


                                  OTHER LENDERS:

                                  FROST NATIONAL BANK



                                  By:  __________________________________
                                       Name: ____________________________
                                       Title: ___________________________


                                  Address for Notices:

                                  2728 North Harwood, Suite 100
                                  Dallas, Texas 75201
                                  Fax No.:  (214) 515-4955
                                  Telephone No.: (214)  515-4907
                                  Attention:        Shannon Bettis



                                      -65-
<PAGE>

                                  TEXAS CAPITAL BANK,
                                  NATIONAL ASSOCIATION


                                  By:  __________________________________
                                       Name: ____________________________
                                       Title: ___________________________

                                  Address for Notices:

                                  2100 McKinney Avenue, Suite 900
                                  Dallas, Texas 75201
                                  Fax No.:  (214) 932-6604
                                  Telephone No.:  (214) 932-6675
                                  Attention:  Tim Monter




                                      -66-
<PAGE>

                                INDEX TO EXHIBITS
                                -----------------


Exhibits:         Description of Exhibit:
- ---------         -----------------------

A-1               Form of Revolving Credit Note
A-2               Form of Term Note
B                 Advance Request Form
C                 Form of Guaranty
D                 Form of Assignment and Acceptance
E                 Form of Contribution and Indemnification Agreement
F                 Form of Borrower Pledge Agreement
G                 Form of Borrower Security Agreement
H                 Form of Subsidiary Pledge Agreement
I                 Form of Subsidiary Security Agreement
J                 Form of Existing LC Guaranty


                               INDEX TO SCHEDULES
                               ------------------

Schedules:        Description of Schedule:
- ----------        ------------------------

1.1(a)            Commitments
1.1(b)            Letter of Credit
7.14              List of Subsidiaries
9.1               Existing Debt
9.2               Existing Liens
9.3               New Subsidiaries
9.5(f)            Employee Loans
9.5(g)            Investments
9.8               Disposition of Assets

<PAGE>

                                 SCHEDULE 1.1(a)

                                   Commitments


- --------------------------------------------------------------------------------
               Lender       Term Commitment    Revolving Credit          LC
                                                  Commitment         Commitment
- --------------------------------------------------------------------------------
Wells Fargo Bank (Texas),     $10,000,000         $7,500,000         $2,500,000
National Association
- --------------------------------------------------------------------------------
Frost National Bank           $ 6,500,000         $4,875,000         $1,625,000
- --------------------------------------------------------------------------------
Texas Capital Bank,            $3,500,000         $2,625,000         $ 875,000
National Association
- --------------------------------------------------------------------------------

<PAGE>

                                 SCHEDULE 1.1(b)

                                Letter of Credit


Irrevocable Letter of Credit No. NZS317942,  dated February 11, 1999, as amended
on September  30, 1999, in the amount of Five Million  Dollars (US  $5,000,000),
issued by Wells  Fargo Bank  (Texas),  National  Association  for the account of
Schlotzsky's National Advertising  Association,  Inc. for the benefit of Western
International Media Corporation and expiring September 30, 2000.

<PAGE>

                                  SCHEDULE 7.14

                              List of Subsidiaries


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                               Percentage of Ownership (and,
                                                                 if corporation, amount of          Outstanding
                                     Type and State of             authorized, issued and        Options, Warrants,
          Subsidiary                   Organization                  outstanding stock)                etc.
- ---------------------------------------------------------------------------------------------------------------------
<S>                             <C>                         <C>                                 <C>
                                                            Borrower - 100% common stock         N/A
RAD Acquisition Corp.           Texas corporation           1,000 authorized, issued and
                                                            outstanding shares of common
                                                            stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Borrower - 100% common stock         N/A
Schlotzsky's Real Estate,       Texas corporation           1,000 authorized, issued and
Inc.                                                        outstanding shares of common
                                                            stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Borrower - 100% common stock         N/A
Schlotzsky's Restaurants,       Texas corporation           1,000 authorized, issued and
Inc.                                                        outstanding shares of common
                                                            stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Borrower - 100% common stock         N/A
DFW Restaurant Transfer         Texas corporation           100,000 authorized shares of
Corp.                                                       common stock
                                                            1,000 issued and outstanding
                                                            shares of common stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Borrower - 100% common stock         N/A
Schlotzsky's Brand, Inc.        Texas corporation           1,000,000 authorized shares of
                                                            common stock
                                                            1,000 issued and outstanding
                                                            shares of common stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Borrower - 100% common stock         N/A
Schlotzsky's Equipment          Texas corporation           1,000,000 authorized shares of
Corporation                                                 common stock
                                                            1,000 issued and outstanding
                                                            shares of common stock
- ---------------------------------------------------------------------------------------------------------------------
                                                            Schlotzsky's Real Estate, Inc. -     N/A
SREI Turnkey                    Texas limited liability     100% membership interest
Development, L.L.C.             company
- ---------------------------------------------------------------------------------------------------------------------
                                                            Schlotzsky's Restaurants, Inc. -     N/A
56th & 6th, Inc.                Texas corporation           100% common stock
                                                            1,000 authorized, issued and
                                                            outstanding shares of common
                                                            stock
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                  SCHEDULE 9.1

                                  Existing Debt

<PAGE>

                                  SCHEDULE 9.2

                                 Existing Liens

<PAGE>

                                  SCHEDULE 9.3

                                New Subsidiaries

<PAGE>

                                 SCHEDULE 9.5(f)

                            Employee Promissory Notes

<PAGE>

                                 SCHEDULE 9.5(g)

                                   Investments

<PAGE>

                                  SCHEDULE 9.8

                                  Dispositions


<PAGE>



March 27, 2000



Board of Directors
Schlotzsky's, Inc.


As stated in Note 1 to the consolidated financial statements of Schlotzsky's,
Inc. and Subsidiaries (the "Company") for the year ended December 31, 1999,
the company changed its accounting policy for recognition of developer fees
from recognizing such fees at inception of the contract to recognizing fees
on a straight-line basis over the term of the actual or expected development
schedule within developer contracts. Management believes the newly adopted
accounting principle is preferable in the circumstances because the new
revenue recognition policy results in a better matching of revenues and
obligations related to such revenues. At your request, we have reviewed and
discussed with management the circumstances, business judgment, and planning
that formed the basis for making this change in accounting principle.

It should be recognized that professional standards have not been established
for selecting among alternative principles that exist in this area or for
evaluating the preferability of alternative accounting principles.
Accordingly, we are furnishing this letter solely for purposes of the
Company's compliance with the requirements of the Securities and Exchange
commission, and it should not be used or relied on for any other purpose.

Based on our review and discussion, we concur with management's judgement
that the newly adopted accounting principle is preferable in the
circumstances. In formulating this position, we are relying on management's
business planning and judgment, which we do not find unreasonable.


Very truly yours,


Grant Thornton, LLP







<PAGE>

<TABLE>
<CAPTION>

                                                    SCHEDULE 21.1
                                             SUBSIDIARIES OF THE COMPANY



                                                                                 State of
                                           Name of Subsidiary                 Incorporation
                                 ----------------------------------------    -----------------
                          <S>    <C>                                         <C>

                           1     Schlotzsky's Real Estate, Inc.                   Texas
                           2     Schlotzsky's Restaurants, Inc.                   Texas
                           3     Schlotzsky's Brands, Inc.                        Texas
                           4     Schlotzsky's Equipment Corporation               Texas
                           5     DFW Restaurant Transfer Corporation              Texas
                           6     56th & 6th, Inc.                                 Texas
                           7     SREI Turnkey Development, L.L.C.                 Texas
                           8     Schlotzsky's Brands I, L.L.C.                   Delaware
                           9     Schlotzsky's Brands Products, L.P.               Texas
                          10     RAD Acquisition Corporation                      Texas

</TABLE>















                                               S-3







<PAGE>

                                                                    Exhibit 23.1




              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




We have issued our reports dated March 2, 2000, accompanying the consolidated
financial statements and schedule included in the Annual Report of
Schlotzsky's, Inc. and Subsidiaries on Form 10-K for the year ended December 31,
1999. We hereby consent to the incorporation by reference of said reports in
the Registration Statements of Schlotzsky's, Inc. on Forms S-8 (File
No. 333-57077, effective June 17, 1998 and File No. 333-37785, effective
October 14, 1997 and file No. 333-03809, effective May 15, 1996).




GRANT THORNTON LLP

Dallas, Texas
March 2, 2000


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEETS AND CONSOLIDATED STATEMENTS ON PAGES TWO AND THREE
OF THE COMPANY'S FORM 10-Q FOR THE YEAR-TO-DATE AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                       4,913,302
<SECURITIES>                                         0
<RECEIVABLES>                               22,322,141
<ALLOWANCES>                               (1,838,402)
<INVENTORY>                                          0
<CURRENT-ASSETS>                            45,785,319
<PP&E>                                      23,694,008
<DEPRECIATION>                             (3,832,588)
<TOTAL-ASSETS>                             132,759,381
<CURRENT-LIABILITIES>                       29,179,662
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        63,135
<OTHER-SE>                                  74,671,446
<TOTAL-LIABILITY-AND-EQUITY>               132,759,381
<SALES>                                     14,815,504
<TOTAL-REVENUES>                            47,938,416
<CGS>                                        4,403,842
<TOTAL-COSTS>                               41,930,754
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                             1,246,398
<INTEREST-EXPENSE>                           2,279,116
<INCOME-PRETAX>                              6,871,193
<INCOME-TAX>                                 2,525,164
<INCOME-CONTINUING>                          4,346,029
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                    3,819,592
<NET-INCOME>                                   526,437
<EPS-BASIC>                                        .07
<EPS-DILUTED>                                      .07


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission