SBARRO INC
PRER14A, 1999-06-21
EATING PLACES
Previous: CTC COMMUNICATIONS CORP, S-1/A, 1999-06-21
Next: SBARRO INC, SC 13E3/A, 1999-06-21



                            SCHEDULE 14A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934

Filed by the Registrant [X]

Filed by a party other than the Registrant [   ]

Check the appropriate box:

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

                                  Sbarro, Inc.
                (Name of Registrant as Specified in Its Charter)


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

Payment of Filing Fee (Check the appropriate box):

[ ]     No fee required

[ ]     Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11

         1)   Title of each class of securities to which transaction applies:
              Common Stock, $.01 par value

         2)   Aggregate number of securities to which transaction applies:
              20,531,977

         3)   Per unit price or other underlying value of transaction
              computed pursuant to Exchange Act Rule 0-11 (Set forth the
              amount on which the filing fee is calculated and state how it
              was determined): $28.85

         4)   Proposed maximum aggregate value of transaction: $395,649,643
              (includes amount being paid with respect to the termination of
              stock options)

         5)   Total fee paid:  $79,129.93

[X]      Fee paid previously with preliminary materials.

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

         1)   Amount Previously Paid:

         2)   Form, Schedule or Registration Statement No.:

         3)   Filing Party:

         4)   Date Filed:

<PAGE>




           PRELIMINARY COPY SUBJECT TO COMPLETION, DATED JUNE 21, 1999


[SBARRO, INC. LOGO]

                                  SBARRO, INC.
                              401 BROADHOLLOW ROAD
                            MELVILLE, NEW YORK 11747

                               _________ __, 1999

Dear Fellow Shareholders:

         You are cordially invited to attend a Special Meeting of Shareholders
of Sbarro, Inc. (the "COMPANY") to be held at ___________________, _______, New
York on ______ __, 1999, at 10:00 a.m., local time.


         At the meeting, you will be asked to consider and vote upon a proposal
to adopt an Amended and Restated Agreement and Plan of Merger (the "RESTATED
MERGER AGREEMENT"), dated as of January 19, 1999, among the Company, Sbarro
Merger LLC ("MERGECO"), and three members of the Sbarro family who are executive
officers and directors of the Company and two of their affiliated entities (the
"CONTINUING SHAREHOLDERS"). You can find the full text of the Restated Merger
Agreement as Annex I at the back of the accompanying Proxy Statement, and we
urge you to read it in its entirety. Your Board of Directors is seeking your
vote on this important transaction.

         If the Restated Merger Agreement is adopted, upon completion of the
transactions contemplated in the attached Proxy Statement, Mergeco, an entity
owned by the Continuing Shareholders, will be merged with and into the Company
(the "MERGER"). As a result, the entire equity interest in the Company will be
owned by the Continuing Shareholders and you will be entitled to receive $28.85
in cash for each share of Common Stock of the Company that you then own. The
Company will continue its operations following completion of the Merger.
However, shareholders of the Company, other than the Continuing Shareholders,
will no longer have an equity interest in the Company and, therefore, will not
participate in any potential future earnings and growth of the Company.

         On November 25, 1998, to avoid any conflict of interest, your Board of
Directors formed a Special Committee of its independent directors to consider
and evaluate the fairness of the merger proposal. The Special Committee consists
of Richard A. Mandell, Harold L. Kestenbaum, Paul A. Vatter and Terry Vince,
none of whom is an employee of, or consultant to, the Company, Mergeco or the
Continuing Shareholders and none of whom has any interest in the proposed
Merger, other than as a holder of non-employee director stock options and, in
some cases, as a public shareholder.

         EACH OF THE SPECIAL COMMITTEE AND THE BOARD OF DIRECTORS BELIEVES THAT
THE MERGER IS FAIR TO, AND IN THE BEST INTERESTS OF, THE COMPANY AND ITS PUBLIC
SHAREHOLDERS. THE BOARD OF DIRECTORS HAS ADOPTED THE RESTATED MERGER AGREEMENT
AND RECOMMENDS THAT YOU VOTE "FOR" ADOPTION OF THE RESTATED MERGER AGREEMENT.


         In arriving at its recommendation to the Board of Directors, the
Special Committee gave careful consideration to a number of factors described in
the accompanying Proxy Statement. One factor was the written opinion of
Prudential Securities Incorporated, the financial advisor to the Special
Committee, dated January 19, 1999, that as of that date and subject to the
considerations, assumptions and limitations discussed in the opinion, the $28.85
per share cash merger price was fair to the Company's shareholders, other than
the Continuing Shareholders, from a financial point of view. You can find the
full text of this opinion as Annex II at the back of the accompanying Proxy
Statement, and we urge you to read it in its entirety.

<PAGE>


         Under the New York Business Corporation Law, the affirmative vote of at
least two-thirds of the votes of all of the outstanding shares of Common Stock
of the Company is required to adopt the Restated Merger Agreement. The
Continuing Shareholders, who own approximately 34.4% of the Company's
outstanding Common Stock, have agreed in the Restated Merger Agreement to vote
their shares of Common Stock in favor of adoption of the Restated Merger
Agreement. The Restated Merger Agreement further provides that it also must be
adopted by the affirmative vote of a majority of the votes cast at the meeting,
excluding votes cast by the Continuing Shareholders, abstentions and broker
non-votes.

         The accompanying Proxy Statement explains the proposed Merger and
provides specific information concerning the meeting. Please read it carefully.
You may obtain additional information about the Company from documents that the
Company has filed with the Securities and Exchange Commission.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
REGULATORS HAVE APPROVED OR DISAPPROVED THE RESTATED MERGER AGREEMENT OR THE
PROPOSED MERGER NOR HAVE THEY DETERMINED IF THE PROXY STATEMENT IS ADEQUATE OR
ACCURATE. FURTHERMORE, THE SECURITIES AND EXCHANGE COMMISSION HAS NOT DETERMINED
THE FAIRNESS OR MERITS OF THE PROPOSED MERGER. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.


         YOUR VOTE IS IMPORTANT. Whether or not you plan to attend the meeting,
we urge you to please complete, sign and date the enclosed proxy card and return
it in the enclosed envelope as soon as possible. The envelope requires no
postage if mailed in the United States. If you attend the meeting, you may vote
your shares in person, even if you have previously submitted a proxy card. Your
proxy may be revoked at any time before it is voted by submitting a written
revocation or a proxy bearing a later date to the Secretary of the Company, or
by attending and voting in person at the meeting. For shares held in "street
name," you may revoke or change your vote by submitting instructions to your
broker or nominee.

         Your prompt submission of a proxy card will be greatly appreciated.

                                                Sincerely,


                                                Mario Sbarro
                                                Chairman of the Board
                                                and Chief Executive Officer


<PAGE>




           PRELIMINARY COPY SUBJECT TO COMPLETION, DATED JUNE 21, 1999


                                  SBARRO, INC.
                              401 Broadhollow Road
                            Melville, New York 11747


                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                            TO BE HELD _______, 1999

To the Shareholders of Sbarro, Inc.:

         NOTICE IS HEREBY GIVEN that a Special Meeting of Shareholders (the
"MEETING") of Sbarro, Inc. (the "COMPANY") will be held at ____________ , ______
, New York, on _________ , ________ __, 1999, at 10:00 a.m. local time to:


         1.       Consider and vote upon a proposal to adopt an Amended and
                  Restated Agreement and Plan of Merger (the "RESTATED MERGER
                  AGREEMENT"), dated as of January 19, 1999, among the Company,
                  Sbarro Merger LLC ("MERGECO"), Mario Sbarro, Joseph Sbarro,
                  Joseph Sbarro (1994) Family Limited Partnership, Anthony
                  Sbarro, and Mario Sbarro and Franklin Montgomery, not
                  individually but as trustees under that certain Trust
                  Agreement dated April 28, 1984 for the benefit of Carmela
                  Sbarro and her descendants (collectively, the "CONTINUING
                  SHAREHOLDERS"), pursuant to which, among other things, Mergeco
                  will merge with and into the Company (the "MERGER") and each
                  outstanding share of the Company's Common Stock held by
                  shareholders other than the Continuing Shareholders will be
                  converted into the right to receive $28.85 in cash, without
                  interest. The Restated Merger Agreement is more fully
                  described in the accompanying Proxy Statement and the full
                  text can be found as Annex I at the back of the accompanying
                  Proxy Statement.


         2.       Consider such other matters as may properly come before the
                  Meeting or any adjournments or postponements thereof.

         Information regarding the proposal to be acted upon at the Meeting is
contained in the accompanying Proxy Statement.

         The close of business on ___________, 1999 (the "RECORD DATE") has been
fixed as the record date for the determination of shareholders entitled to
notice of, and to vote at, the Meeting or any adjournments or postponements
thereof. Only holders of record at the close of business on the Record Date are
entitled to notice of, and to vote at, the Meeting or any adjournments or
postponements thereof.


         ADOPTION OF THE RESTATED MERGER AGREEMENT WILL REQUIRE THE AFFIRMATIVE
VOTE OF AT LEAST TWO- THIRDS OF THE VOTES OF ALL OUTSTANDING SHARES OF THE
COMPANY'S COMMON STOCK. WHILE NOT REQUIRED BY THE NEW YORK BUSINESS CORPORATION
LAW OR THE COMPANY'S CERTIFICATE OF INCORPORATION OR BY-LAWS, THE RESTATED
MERGER AGREEMENT PROVIDES THAT IT ALSO MUST BE ADOPTED BY AT LEAST A MAJORITY OF
THE VOTES CAST AT THE MEETING, EXCLUDING VOTES CAST BY THE CONTINUING
SHAREHOLDERS, ABSTENTIONS AND BROKER NON-VOTES.


         PLEASE DO NOT SEND ANY CERTIFICATES FOR YOUR SHARES AT THIS TIME.
INSTRUCTIONS FOR THE PURPOSE OF EXCHANGING YOUR SHARES FOR THE
CONSIDERATION TO BE RECEIVED UPON CONSUMMATION OF THE MERGER WILL BE SENT
TO YOU FOLLOWING THE EFFECTIVE TIME OF THE MERGER.

<PAGE>




         YOUR BOARD OF DIRECTORS, BASED IN PART UPON THE UNANIMOUS
RECOMMENDATION OF A SPECIAL COMMITTEE OF THE BOARD OF DIRECTORS, RECOMMENDS THAT
YOU VOTE "FOR" ADOPTION OF THE RESTATED MERGER AGREEMENT.


                       By Order of the Board of Directors,

                                 JOSEPH SBARRO,
                                                                 Secretary

Melville, New York
____________, 1999


IT IS ESPECIALLY IMPORTANT THAT YOUR SHARES BE REPRESENTED AT THE MEETING. EACH
SHAREHOLDER IS URGED TO, AS PROMPTLY AS PRACTICABLE, SIGN, DATE AND RETURN THE
ENCLOSED FORM OF PROXY, WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED
STATES. IF YOU HOLD SHARES DIRECTLY IN YOUR NAME AND ATTEND THE MEETING, YOU MAY
VOTE YOUR SHARES IN PERSON, EVEN IF YOU HAVE PREVIOUSLY SUBMITTED A PROXY CARD.
YOUR PROXY MAY BE REVOKED AT ANY TIME BEFORE IT IS VOTED BY SUBMITTING A WRITTEN
REVOCATION OR A PROXY BEARING A LATER DATE TO THE SECRETARY OF THE COMPANY, OR
BY ATTENDING AND VOTING IN PERSON AT THE MEETING. FOR SHARES HELD IN "STREET
NAME," YOU MAY REVOKE OR CHANGE YOUR VOTE BY SUBMITTING NEW VOTING INSTRUCTIONS
TO YOUR BROKER OR NOMINEE.

<PAGE>




           PRELIMINARY COPY SUBJECT TO COMPLETION, DATED JUNE 21, 1999


                                  SBARRO, INC.
                              401 BROADHOLLOW ROAD
                            MELVILLE, NEW YORK 11747

                                 PROXY STATEMENT
                                       FOR
                         SPECIAL MEETING OF SHAREHOLDERS
                                __________, 1999

         This Proxy Statement is furnished to the holders of Common Stock of
Sbarro, Inc. (the "COMPANY") in connection with the solicitation of proxies
("PROXIES") by the Board of Directors of the Company (the "BOARD") for use at
the Special Meeting of Shareholders (the "MEETING") to be held on
_______________, 1999, at 10:00 a.m., local time, at ___________, ________, New
York, and at any adjournments or postponements thereof, for the purpose set
forth in the accompanying Notice of Meeting.


         The cost of preparing, assembling, printing, mailing and distributing
the Notice of Meeting, this Proxy Statement and Proxies is to be borne by the
Company. The Company also will reimburse brokers, banks and other custodians,
nominees and fiduciaries, who are holders of record of the Company's Common
Stock, for their reasonable out-of-pocket expenses in forwarding proxy
soliciting materials to the beneficial owners of shares of Common Stock. The
Company has engaged Kissel-Blake, Wall Street Plaza, 88 Pine Street, New York,
New York 10005 to assist in the distribution of proxy materials and the
solicitation of votes. For its services, Kissel-Blake will receive a fee of
$7,000, plus reimbursement of certain out-of-pocket expenses. In addition to the
use of the mail, Proxies may be solicited without extra compensation by
directors, officers and employees of the Company by personal interview,
telephone, telegram, cablegram or other means of electronic communication. The
approximate mailing date of this Proxy Statement is __________, 1999.

         Unless otherwise specified, all Proxies received will be voted in favor
of the proposal to adopt the Restated Merger Agreement described in this Proxy
Statement. A shareholder may revoke a Proxy at any time before its exercise by
filing with the Secretary of the Company an instrument of revocation or a duly
executed proxy bearing a later date, or by attendance at the Meeting and voting
in person. Attendance at the Meeting, without voting in person, will not
constitute revocation of a Proxy.

         The close of business on ________ , 1999 has been fixed by the Board as
the record date (the "RECORD DATE") for the determination of shareholders
entitled to notice of, and to vote at, the Meeting and any adjournments or
postponements thereof. As of the Record Date, there were 20,534,313 shares of
Common Stock of the Company outstanding. Each share of Common Stock outstanding
on the Record Date will be entitled to one vote on the matters to come before
the Meeting. The presence, in person or by proxy, of the holders of a majority
of the outstanding shares of the Company's Common Stock is required to
constitute a quorum for the transaction of business at the Meeting. Proxies
submitted which contain abstentions or broker non-votes will be deemed present
at the Meeting for the purpose of determining the presence of a quorum.

         YOUR BOARD OF DIRECTORS HAS RECOMMENDED A VOTE "FOR" ADOPTION OF THE
RESTATED MERGER AGREEMENT.


<PAGE>
<TABLE>
<CAPTION>

            CERTAIN QUESTIONS AND ANSWERS ABOUT VOTING AND THE MERGER


<S>                                    <C>

Q:  WHY AM I RECEIVING THESE MATERIALS?    A:  If your broker holds your shares in
                                               its name (or in what is commonly
A:  The Board of Directors of Sbarro,          called "street name"), then you
    Inc. is providing these proxy              should give your broker instructions
    materials to give you information to       on how to vote. Otherwise your
    determine how to vote in connection        shares will not be voted.
    with a special meeting of
    shareholders which will take place     Q:  CAN I CHANGE MY VOTE?
    on ____________, 1999 at __________.
                                           A:  You may change your proxy
Q:  WHAT WILL BE VOTED ON AT THE MEETING?      instructions at any time prior to
                                               the vote at the Meeting. For shares
A:  Whether to adopt the Restated Merger       held directly in your name, you may
    Agreement pursuant to which Mergeco        accomplish this by completing a new
    will merge with and into the               proxy or by attending the Meeting
    Company, with the Company as the           and voting in person. Attendance at
    surviving corporation. Following the       the Meeting alone will not cause
    Merger, the Continuing Shareholders        your previously granted proxy to be
    will own all of the Company's              revoked unless you vote in person.
    capital stock.                             For shares held in "street name,"
                                               you may accomplish this by
Q:  WILL ANY OTHER MATTERS BE VOTED ON         submitting new voting instructions
    AT THE MEETING?                            to your broker or nominee.



A:  No.                                    Q:  WHAT VOTE IS REQUIRED TO ADOPT THE
                                               RESTATED MERGER AGREEMENT?
Q:  WHO CAN VOTE?
                                           A:  For the Merger to occur, two
A:  All shareholders of record as of the       approvals are required. First,
    close of business on ______________,       two-thirds of all outstanding shares
    1999.                                      of Common Stock of the Company must
                                               adopt the Restated Merger Agreement.
Q:  WHAT SHOULD I DO NOW?                      Second, a majority of the votes
                                               cast, other than votes of the
A:  PLEASE VOTE. You are invited to            Continuing Shareholders, abstentions
    attend the Meeting. However, you           and broker non-votes, must be for
    should mail your signed and dated          adoption of the Restated Merger
    proxy card in the enclosed envelope        Agreement.
    as soon as possible, so that your
    shares will be represented at the      Q:  HOW ARE VOTES COUNTED?
    Meeting in case you are unable to
    attend. No postage is required if      A:  You may vote "FOR", "AGAINST" or
    the proxy card is returned in the          "ABSTAIN." If you "ABSTAIN" or do
    enclosed postage prepaid envelope          not vote, it has the same effect as
    and mailed in the United States.           a vote "AGAINST" with respect to the
                                               vote that requires the Restated
Q:  WHAT DOES IT MEAN IF I RECEIVE MORE        Merger Agreement to be adopted by
    THAN ONE PROXY OR VOTING INSTRUCTION       two-thirds of all outstanding Common
    CARD?                                      Stock of the Company. An abstention
                                               or non-vote will have no effect with
A:  It means your shares are registered        respect to the vote that requires
    differently or are held in more than       adoption of the Restated Merger
    one account. Please provide voting         Agreement by a majority of Public
    instructions for each proxy card           Shareholders. If you provide
    that you receive.                          specific voting instructions, your
                                               shares will be voted as you
Q:  HOW CAN I VOTE SHARES HELD IN MY           instruct. If you sign your proxy
    BROKER'S NAME?                             card or broker voting instruction
                                               card with no further instructions,
                                               your shares will be voted in



                                       -i-
<PAGE>



    accordance with the recommendation       Q:  SHOULD I SEND IN MY STOCK
    of the Board.                                CERTIFICATES NOW?

Q:  WHAT WILL I RECEIVE IN THE MERGER?       A:  No. After the Merger is consummated,
                                                 we will send you written
A:  You will be entitled to receive              instructions that will tell you how
    $28.85 per share in cash in exchange         to exchange your certificates for
    for each share of the Company's              $28.85 per share in cash. PLEASE DO
    Common Stock owned by you.                   NOT SEND IN YOUR CERTIFICATES NOW OR
                                                 WITH YOUR PROXIES. Hold your
Q:  WHAT IS THE BOARD'S RECOMMENDATION?          certificates until you receive our
                                                 instructions.

A:  The Board recommends that you vote
    your shares "FOR" adoption of the        Q:  WHAT ARE THE U.S. FEDERAL INCOME TAX
    Restated Merger Agreement.                   CONSEQUENCES OF THE MERGER TO ME?

Q:  WHY IS THE BOARD OF DIRECTORS            A:  Your receipt of cash in exchange for
    RECOMMENDING THAT I VOTE TO ADOPT            your shares in the Merger generally
    THE RESTATED MERGER AGREEMENT?               will be taxable for U.S. federal
                                                 income tax purposes in the same
A:  A Special Committee of the Board,            manner as if you sold your shares
    consisting of four independent               for $28.85 per share in cash. To
    directors, negotiated the terms of           review the federal income tax
    the Restated Merger Agreement with           consequences to shareholders in
    the Continuing Shareholders and,             greater detail, see pages ___ to ___
    based on a number of factors,                and consult with your tax advisor.
    including a fairness opinion
    received from Prudential Securities      Q:  WILL I HAVE APPRAISAL RIGHTS?
    Incorporated, unanimously concluded
    that the Merger is fair to, and in       A:  No. You will not have any appraisal
    the best interests of, the Company           rights as a result of the Merger.
    and the Public Shareholders and
    recommended its adoption by the full     Q:  WHO CAN ANSWER MY QUESTIONS?
    Board. In the opinion of your Board,
    based in part upon the                   A:  If you have more questions about the
    recommendation of the Special                Merger or would like additional
    Committee, the Merger is fair to,            copies of this Proxy Statement, you
    and in the best interests of, the            should contact Kissel-Blake at
    Company and the Public Shareholders.         1-800-554-7733 (toll free in the
    To review the background and reasons         United States) or 1-212-344-6733
    for the Merger in greater detail,            (call collect).
    see pages ___ to ___.

Q:  WHEN WILL THE MERGER TAKE PLACE?

A:  If the Restated Merger Agreement is
    adopted, we expect that it will take
    approximately two weeks to complete
    the necessary financing
    arrangements. However, the closing
    may take longer if the financing or
    other closing conditions have not
    been then satisfied.


</TABLE>

                                      -ii-

<PAGE>



                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

SUMMARY.......................................................................1
         Certain Definitions..................................................1
         Information Concerning the Meeting...................................3
         The Merger Parties...................................................4
         Special Factors......................................................4
         The Restated Merger Agreement........................................7
         No Right of Appraisal................................................9
         Selected Consolidated Financial Data of the Company..................9
         Market Prices of and Dividends on the Common Stock..................13
         Forward-Looking Information.........................................14

SPECIAL FACTORS..............................................................15
         Background of the Transaction.......................................15
         Recommendations of the Special Committee and the Board of Directors.28
         The Continuing Shareholders' Purpose and Reasons for the Merger.....33
         Presentation and Fairness Opinion of Prudential Securities..........36
         Certain Financial Projections.......................................42
         Plans for the Company after the Merger..............................47
         Conduct of the Business of the Company if the Merger is not
             Consummated.....................................................48
         Interests of Certain Persons in the Merger and the Company..........48
         Certain Effects of the Merger.......................................51
         Certain U.S. Federal Income Tax Consequences........................52
         Fees and Expenses...................................................53
         Accounting Treatment................................................54
         Financing of the Merger.............................................54
         Regulatory Approvals................................................56
         Risk of Insolvency..................................................57
         Risk that the Merger will not be Consummated........................57

LITIGATION PERTAINING TO THE MERGER..........................................57
         Initial Proposal Litigation.........................................57
         Current Shareholder Litigation......................................58

THE RESTATED MERGER AGREEMENT................................................60
         The Merger; Merger Consideration....................................60
         The Exchange Fund; Payment for Shares of Common Stock...............60
         Transfers of Common Stock...........................................61
         Treatment of Stock Options..........................................61
         Tax Withholding.....................................................61
         Directors and Officers, Certificate of Incorporation and By-Laws
             Following the Merger............................................62
         Representations and Warranties......................................62
         Covenants...........................................................62
         Indemnification and Insurance.......................................63
         No Solicitation; Fiduciary Obligations of Directors.................65
         Conditions..........................................................66
         Termination.........................................................67
         Fees and Expenses...................................................68
         Amendment and Waiver................................................68

BUSINESS OF THE COMPANY......................................................69
         Overview............................................................69
          Industry Overview .................................................70

                                      -iii-

<PAGE>


                           TABLE OF CONTENTS (CONT'D)

                                                                           PAGE
                                                                           ----

         Competitive Strengths..............................................70
         Business Strategy..................................................71

MANAGEMENT..................................................................72
         Directors and Executive Officers of the Company....................72
         Family Relationships...............................................76
         Background of the Continuing Shareholders..........................76

SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND MANAGEMENT............................................77

CERTAIN TRANSACTIONS IN THE COMMON STOCK....................................79

INDEPENDENT PUBLIC ACCOUNTANTS..............................................80

SHAREHOLDER PROPOSALS.......................................................80

WHERE YOU CAN FIND MORE INFORMATION.........................................81

AVAILABLE INFORMATION.......................................................81

OTHER MATTERS...............................................................82


Annex I  -- Amended and Restated Agreement and Plan of Merger
Annex II -- Opinion of Prudential Securities Incorporated


                                      -iv-

<PAGE>
                                     SUMMARY

         THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS PROXY STATEMENT.
IT MAY NOT CONTAIN ALL OF THE INFORMATION THAT IS IMPORTANT TO YOU. TO
UNDERSTAND THE PROPOSED MERGER FULLY, AND FOR A MORE COMPLETE DESCRIPTION OF THE
TERMS OF THE PROPOSED MERGER, YOU SHOULD READ THIS ENTIRE DOCUMENT CAREFULLY,
INCLUDING THE ANNEXES, AND THE OTHER DOCUMENTS TO WHICH WE REFER YOU. THOSE
OTHER DOCUMENTS ARE LISTED IN THE SECTION HEADING "WHERE YOU CAN FIND MORE
INFORMATION" ON PAGE __. FOR FURTHER INFORMATION, ALSO SEE THE SECTION HEADING
"AVAILABLE INFORMATION" ON PAGE __.

CERTAIN DEFINITIONS

         Instead of repeating certain full descriptions of certain terms
throughout this Proxy Statement, we have used the following shortened terms.
Certain other terms which are not used as frequently are defined within the
document at their first use, with the defined term being italicized.


COMPANY                           means         Sbarro, Inc., a New York
                                                corporation of which you are
                                                presently a shareholder, as well
                                                as the Surviving Corporation
                                                after the Merger.

CONTINUING SHAREHOLDERS            means        Mario Sbarro, Joseph Sbarro,
                                                Joseph Sbarro (1994) Family
                                                Limited Partnership, Anthony
                                                Sbarro, and Mario Sbarro and
                                                Franklin Montgomery, not
                                                individually but as trustees
                                                under that certain Trust
                                                Agreement dated April 28, 1984
                                                for the benefit of Carmela
                                                Sbarro and her descendants.

MERGECO                            means        Sbarro Merger LLC, a limited
                                                liability company formed in New
                                                York by the Continuing
                                                Shareholders solely for
                                                implementing the Merger. The
                                                Continuing Shareholders own all
                                                of the equity interests of
                                                Mergeco.


MERGER AGREEMENT                   means        the Agreement and Plan of Merger
                                                entered into on January 19, 1999
                                                among the Company, Mergeco and
                                                the Continuing Shareholders.

MERGER                             means        the merger of Mergeco with and
                                                into the Company pursuant to the
                                                Restated Merger Agreement, with
                                                the Company as the Surviving
                                                Corporation.

RESTATED MERGER AGREEMENT          means        the Amended and Restated
                                                Agreement and Plan of Merger,
                                                dated as of January 19, 1999,
                                                among the Company, Mergeco and
                                                the Continuing Shareholders. The
                                                Restated Merger Agreement made
                                                certain non-economic and, except
                                                to extend the date after which
                                                either the Company or the
                                                Continuing Shareholders could
                                                terminate the transaction solely
                                                by reason of the Merger not
                                                having been consummated from
                                                June 30, 1999 to August 31,
                                                1999, non-substantive changes to
                                                the Merger Agreement, and
                                                restated the Merger Agreement as
                                                so amended.


SURVIVING CORPORATION              means        the Company following the
                                                Merger, as the surviving
                                                corporation of the Merger.

COMMON STOCK                       means        the Company's common stock, par
                                                value $.01 per share.



<PAGE>




PUBLIC SHAREHOLDERS                means        all of the shareholders of the
                                                Company other than the
                                                Continuing Shareholders.

PUBLIC SHARES                      means        the outstanding shares of Common
                                                Stock held by the Public
                                                Shareholders.

MERGER CONSIDERATION               means        the $28.85 per share in cash
                                                without interest, to be received
                                                by the Public Shareholders
                                                following consummation of the
                                                Merger.

STOCK OPTIONS                      means        all outstanding options to
                                                purchase Common Stock granted by
                                                the Company.

BOARD                              means        the full Board of Directors of
                                                the Company consisting of Mario
                                                Sbarro, Joseph Sbarro, Anthony
                                                Sbarro, Carmela Sbarro, Harold
                                                J. Kestenbaum, Richard A.
                                                Mandell, Paul A. Vatter, Terry
                                                Vince and Bernard Zimmerman.

SPECIAL COMMITTEE                  means        the committee of the Board
                                                formed to consider and evaluate
                                                the proposal made by the
                                                Continuing Shareholders. The
                                                members of the Special Committee
                                                are Richard A. Mandell
                                                (Chairman), Harold L.
                                                Kestenbaum, Paul A. Vatter and
                                                Terry Vince, the four directors
                                                of the Company who are neither
                                                employees of, nor consultants
                                                to, the Company, Mergeco or the
                                                Continuing Shareholders, and
                                                have no interest in the proposed
                                                Merger, other than as holders of
                                                non-employee director Stock
                                                Options and, in some cases, as
                                                Public Shareholders.

         References in this Proxy Statement to "we," "our" or "us" refers to the
Company, not to Mergeco or the Continuing Shareholders. When we refer to the
Company's management, we mean one or more of the Company's principal executive
officers, Mario Sbarro (Chairman of the Board and President), Anthony Sbarro
(Vice Chairman of the Board and Treasurer), Joseph Sbarro (Senior Vice President
and Secretary) and Robert S. Koebele (Vice President-Finance and Chief Financial
Officer).

         All information contained in this Proxy Statement relating to Mergeco
and the Continuing Shareholders has been supplied by them for inclusion and has
not been independently verified by the Company. No persons have been authorized
to give any information or to make any representations other than those
contained in this Proxy Statement.

         Certain statements contained in this Proxy Statement are
forward-looking and are subject to a number of known and unknown risks and
uncertainties that could cause actual results to differ materially from those
projected, expressed or implied. You should refer to "--Forward-Looking
Information" on pages ___ and ___.


                                       -2-

<PAGE>



INFORMATION CONCERNING THE MEETING

         TIME, DATE AND PLACE. The Meeting will be held on _________, __, 1999
at 10:00 a.m., local time, at__________ , ___________ , New York.


         PURPOSE OF THE MEETING. At the Meeting, holders of Common Stock at the
close of business on the Record Date will consider and vote upon a proposal to
adopt the Restated Merger Agreement. If the Restated Merger Agreement is adopted
at the Meeting and the Merger is consummated, Mergeco will be merged with and
into the Company. The Company will be the surviving corporation of the Merger
and the entire equity interest in the Company will be owned by the Continuing
Shareholders. All shares of Common Stock outstanding immediately prior to the
time when the Merger is consummated (the "EFFECTIVE TIME"), other than shares of
Common Stock then (i) owned of record by the Continuing Shareholders or Mergeco
and (ii) held in the Company's treasury, will be converted into the right to
receive $28.85 in cash per share, payable to the holder thereof, without
interest. Under the New York Business Corporation Law (the "NYBCL") and the
Company's By-Laws, no other business may be transacted at the Meeting.

         RECORD DATE FOR THE MEETING; QUORUM REQUIREMENTS. The close of business
on _________ __, 1999 has been fixed as the Record Date for determining
shareholders entitled to notice of, and to vote at, the Meeting. Each share of
Common Stock outstanding on the Record Date is entitled to one vote at the
Meeting. As of the Record Date, 20,534,313 shares of Common Stock were
outstanding. The presence, in person or by proxy, of a majority of all
outstanding Common Stock is required to constitute a quorum for the transaction
of business at the Meeting.

         VOTING REQUIREMENTS. Under the NYBCL, the affirmative vote of at least
two-thirds of all of the outstanding shares of Common Stock is required to adopt
the Restated Merger Agreement. The Continuing Shareholders, who own
approximately 34.4% of the Common Stock, have agreed in the Restated Merger
Agreement to vote their Common Stock in favor of adoption of the Restated Merger
Agreement. In addition, the Restated Merger Agreement provides that it is a
condition to the consummation of the Merger that the Restated Merger Agreement
also must be adopted by at least a majority of the votes cast at the Meeting,
excluding votes cast by the Continuing Shareholders, abstentions and broker
non-votes.


         PROXIES. A proxy card is enclosed for your use in voting by mail. A
proxy may be revoked at any time prior to its exercise at the Meeting. Common
Stock represented by properly executed Proxies received at or prior to the
Meeting, and which have not been revoked, will be voted in accordance with the
instructions indicated on the Proxy.


YOU SHOULD NOT SEND ANY CERTIFICATES REPRESENTING SHARES OF COMMON STOCK WITH
YOUR PROXY CARD. IF THE MERGER IS CONSUMMATED, INFORMATION AS TO THE PROCEDURE
FOR THE EXCHANGE OF YOUR CERTIFICATES WILL BE SENT TO YOU. SEE "THE RESTATED
MERGER AGREEMENT -- THE EXCHANGE FUND; PAYMENT FOR SHARES OF COMMON STOCK" AND
"THE RESTATED MERGER AGREEMENT -- TRANSFERS OF COMMON STOCK."



                                       -3-

<PAGE>



THE MERGER PARTIES


         THE COMPANY. The Company was organized in New York in 1977 and is the
successor to a number of family food and restaurant businesses developed and
operated by the Sbarro family. The Company develops and operates or franchises
an international chain of family-style Italian restaurants principally under the
"Sbarro" and "Sbarro The Italian Eatery" names. Sbarro restaurants are
family-oriented cafeteria-style restaurants featuring a menu of popular Italian
food, including pizza with a variety of toppings, a selection of pasta dishes
and other hot and cold Italian entrees, salads, sandwiches, cheesecake and other
desserts. As of April 25, 1999, there were 910 Sbarro restaurants of which 635
were Company-owned and 275 were franchise units. In addition, since 1995, the
Company has created and operated, through joint ventures, other restaurant
concepts for the purpose of developing growth opportunities. Its principal
executive offices are currently located at 401 Broadhollow Road, Melville, New
York 11747, and its telephone number is (516) 715-4100.

         MERGECO. Mergeco is a New York limited liability company organized on
December 15, 1998 by the Continuing Shareholders for the purpose of effecting
the Merger. The Continuing Shareholders are the only members of Mergeco. If the
Merger is consummated, at the Effective Time, Mergeco will be merged with and
into the Company, with the Company as the surviving corporation following the
Merger. Mergeco has no material assets and has not engaged in any activities
except in connection with entering into the Restated Merger Agreement and
carrying out the transactions contemplated by the Restated Merger Agreement. The
address of Mergeco is c/o Mario Sbarro, 401 Broadhollow Road, Melville, New York
11747, and its telephone number is (516) 715-4100.


SPECIAL FACTORS

         FOR A COMPLETE DESCRIPTION OF THE SPECIAL FACTORS TO BE CONSIDERED IN
THE MERGER, WE URGE YOU TO READ THE SECTION ENTITLED "SPECIAL FACTORS" BEGINNING
ON PAGE __.

         CONTINUING SHAREHOLDERS' PURPOSE AND REASONS FOR THE MERGER. The
Continuing Shareholders desire to become the owners of all of the capital stock
in the Company that they do not already own for the reasons described under the
section entitled "SPECIAL FACTORS -- The Continuing Shareholders' Purpose and
Reasons for the Merger" beginning on page __. The Continuing Shareholders
structured the transaction as a merger because it would enable the transaction
to be completed in one step, which would minimize the risk that the contemplated
transactions will not be finalized and reduce transaction costs. If the Merger
is consummated, the Common Stock will cease to be publicly traded, the Public
Shares will cease to be outstanding and the Public Shareholders will be entitled
to receive the Merger Consideration of $28.85 per share in cash, without
interest. Following the Merger, all of the outstanding capital stock of the
Company, as the surviving corporation in the Merger, will be owned by the
Continuing Shareholders.


         RECOMMENDATION OF THE SPECIAL COMMITTEE AND THE BOARD OF DIRECTORS. On
January 19, 1999, the Merger Agreement was presented for consideration to a
meeting of the Special Committee, consisting of four directors of the Company
who are not employees of, or consultants to, the Company, Mergeco or the
Continuing Shareholders and have no interest in the proposed Merger, other than
as holders of non-employee director Stock Options and, in some cases, as Public
Shareholders. The Special Committee unanimously concluded that the proposed
Merger, as reflected in the Merger Agreement, and the terms and provisions of
the Merger Agreement, including the Merger Consideration of $28.85 in cash per
share, were fair to, and in the best interests of, the Company and the Public
Shareholders, and unanimously resolved to recommend to the Board that it adopt
the Merger Agreement. Thereafter, the Board, based in part upon the
recommendation of the Special Committee, concluded that the Merger, as reflected
in the Merger Agreement, and the terms and provisions of the Merger Agreement,
including the Merger Consideration of $28.85 in cash per share, were fair to,
and in the best interests of, the Company and the Public Shareholders, adopted
the Merger Agreement, authorized the Company to enter into the Merger Agreement
and resolved to recommend to the Public Shareholders that they vote to adopt the
Merger Agreement. On June 17, 1999, the Company, Mergeco and the Continuing
Shareholders made certain non-economic and, except to extend the date after


                                       -4-

<PAGE>



which either the Company or the Continuing Shareholders could terminate the
transaction solely by reason of the Merger not having been consummated from June
30, 1999 to August 31, 1999, non-substantive changes to the Merger Agreement,
and restated the Merger Agreement as so amended. The Special Committee and the
Board each concluded that none of the changes made affected their prior actions
and recommendations. The Special Committee addressed its recommendation to the
Board and the Board specifically addressed its recommendation to the Public
Shareholders as a separate individual class. Neither the Special Committee nor
the Board addressed its recommendation to the Continuing Shareholders. See
"SPECIAL FACTORS -- Recommendation of the Special Committee and the Board of
Directors" beginning on page __.


         FACTORS CONSIDERED BY THE SPECIAL COMMITTEE AND THE BOARD OF DIRECTORS.
The Special Committee, in reaching its decision to recommend adoption of the
Merger Agreement to the Board, and the Board, in adopting the Merger Agreement
and recommending adoption of the Merger Agreement by the Public Shareholders,
each considered a number of factors. In considering the Restated Merger
Agreement, the Special Committee and the Board each concluded that none of the
changes made in the Restated Merger Agreement to the Merger Agreement affected
their prior actions and recommendations. For a discussion of factors considered
by the Special Committee and the Board of Directors in making their respective
recommendations, see "SPECIAL FACTORS -- Recommendations of the Special
Committee and the Board of Directors" beginning on page __.

         PRESENTATION AND FAIRNESS OPINION OF PRUDENTIAL SECURITIES. Prudential
Securities Incorporated ("PRUDENTIAL SECURITIES") delivered its written opinion,
dated January 19, 1999, and addressed to the Special Committee, to the effect
that, as of that date, based upon and subject to the various considerations,
assumptions and limitations stated therein, the Merger Consideration of $28.85
per share in cash to be received by the Public Shareholders in the Merger was
fair, from a financial point of view, to the Public Shareholders. Prudential
Securities also has concluded that had the changes in the Restated Merger
Agreement been in the Merger Agreement on January 19, 1999, they would not have
caused Prudential Securities to alter its conclusion. The full text of the
written opinion of Prudential Securities is set forth as Annex II at the back of
this Proxy Statement. You should read this opinion carefully. See "SPECIAL
FACTORS -- Presentation and Fairness Opinion of Prudential Securities,"
beginning on page ___.

         PLANS FOR THE COMPANY AFTER THE MERGER. None of the Continuing
Shareholders, Mergeco or the Company currently have any plans or proposals that
relate to or would result in an extraordinary corporate transaction, such as a
merger, reorganization or liquidation involving the Company or any of its
subsidiaries, a sale or transfer of a material amount of assets of the Company
or any of its subsidiaries or, except as indicated elsewhere in this Proxy
Statement, any material change in the Company's capitalization, corporate
structure or business or the composition of the Board or executive officers
following consummation of the Merger. However, the Continuing Shareholders
intend, from time to time, to evaluate and review the Company's businesses,
operations, properties, composition of the Board, management and other
personnel, corporate structure, dividend policy and capitalization, and to make
such changes as are deemed appropriate. The Continuing Shareholders also intend
to continue to explore joint ventures and other opportunities to expand the
Company's business. See "SPECIAL FACTORS -- Plans for the Company after the
Merger," beginning on page __.

         CONDUCT OF THE BUSINESS OF THE COMPANY IF THE MERGER IS NOT
CONSUMMATED. The Board has made no determination as to the direction of the
Company should the Merger not be consummated. The Board currently expects that
the Company's present management will continue to operate the Company's business
substantially as presently operated. However, if the Merger is not consummated,
management and the Board intend, from time to time, to evaluate and review the
Company's businesses, operations, properties, management and other personnel,
corporate structure, dividend policy and capitalization, and to make such
changes as are deemed appropriate and to continue to explore joint ventures and
other opportunities to expand the Company's business. See "SPECIAL FACTORS --
Conduct of the Business of the Company if the Merger is not Consummated"
beginning on page ___.


                                       -5-

<PAGE>



         INTEREST OF CERTAIN PERSONS IN THE MERGER AND THE COMPANY. In
considering the recommendations of the Special Committee and of the Board, you
should be aware that the Continuing Shareholders and certain executive officers
and directors of the Company have certain relationships or interests in the
Merger and the Company that are different from your interests as a shareholder
and that may present actual or potential conflicts of interest. The Special
Committee and the Board were aware of these potential or actual conflicts of
interest and considered them in evaluating the proposed Merger. For a
description of these and other interests, see "SPECIAL FACTORS -- Interests of
Certain Persons in the Merger and the Company" beginning on page ___.


         For a discussion of certain agreements by the Company with respect to
indemnification of, and insurance for, directors and officers of the Company,
see "THE RESTATED MERGER AGREEMENT -- Indemnification and Insurance" beginning
on page ___.


         CERTAIN EFFECTS OF THE MERGER. Upon consummation of the Merger, each
Public Share will be converted into the right to receive $28.85 in cash, without
interest. The Public Shareholders will no longer have any ownership interest in,
and will not be shareholders of, the Company. As a result, they will no longer
benefit from any increases in the value of the Company. Conversely, the Public
Shareholders will no longer bear the risk of any decreases in value of the
Company.

         As a result of the Merger, the Company will be privately held and there
will be no public market for the Common Stock. Upon consummation of the Merger,
the Common Stock will cease to be listed or quoted on the New York Stock
Exchange ("NYSE") or otherwise, the registration of the Common Stock under the
Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT"), will be
terminated and the Common Stock will no longer constitute "margin securities"
under the rules of the Board of Governors of the Federal Reserve System. See
"SPECIAL FACTORS -- Certain Effects of the Merger" beginning on page __.


         LITIGATION PERTAINING TO THE MERGER. Commencing on November 27, 1998,
following the Company's announcement of the proposed Merger, seven class action
lawsuits were instituted by shareholders against the Company, those Continuing
Shareholders serving on the Board and, except in certain lawsuits, some or all
of the other directors of the Company. The purported class consists of all
record and beneficial owners of the Company's Common Stock during the period
beginning with the close of business on November 25, 1998 and ending on the
effective date of the Merger (the "CLASS"). While the complaints in each of the
actions vary, in general, they allege that the Continuing Shareholders and the
other directors breached fiduciary duties, that the then proposed consideration
of $27.50 to be paid to Public Shareholders was inadequate and that there were
inadequate procedural protections for the Public Shareholders.

         On January 19, 1999, counsel for all of the plaintiffs and counsel for
all of the defendants entered into a Memorandum of Understanding, pursuant to
which an agreement in principle to settle all of the lawsuits was reached and
the Continuing Shareholders agreed to increase their offer of the Merger
Consideration to $28.85 per share. On April 7, 1999, a Stipulation of Settlement
was entered into embodying (and superseding) the Memorandum of Understanding
(the "STIPULATION OF SETTLEMENT"). Following the consolidation of each of the
pending lawsuits into one proceeding (the "CURRENT SHAREHOLDER LITIGATION")
before the Supreme Court of the State of New York (the "COURT"), on May 11,
1999, the Court issued a Scheduling Order pursuant to which a hearing was
scheduled to be held on June 29, 1999 to determine, among other things, whether
the Court should approve the settlement. The settlement is subject to certain
conditions. The obligations of Mergeco to consummate the Merger is subject to,
among other things, the settlement of these lawsuits and that holders of no more
than an aggregate of 1,000,000 shares of Common Stock (approximately 4.9% of the
Company's presently outstanding shares) request exclusion from the Class on
behalf of whom the actions were instituted. Notice of, among other things, the
scheduled hearing before the Court and the requirements for appearing at the
hearing and requesting exclusion from the Class on behalf of whom the actions
were instituted was distributed beginning May 17, 1999. No requests for
exclusion from the Class had been received through the close of business on June
17, 1999. See "-- No Right of Appraisal" and "THE RESTATED MERGER AGREEMENT --
Conditions" beginning on page __.



                                       -6-

<PAGE>




         See "SPECIAL FACTORS -- Background of the Transaction," beginning on
page __ and "LITIGATION PERTAINING TO THE MERGER" beginning on page _ for
further information concerning these lawsuits and similar lawsuits instituted
with respect to a prior proposal made by the Continuing Shareholders in January
1998 and the terms and conditions of the Stipulation of Settlement.


         CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES. You will generally be
taxed on your receipt of the $28.85 per share cash Merger Consideration in the
same manner as if you sold your shares for such amount. BECAUSE DETERMINING THE
TAX CONSEQUENCES OF THE MERGER MAY DEPEND UPON YOUR PERSONAL CIRCUMSTANCES, YOU
SHOULD CONSULT YOUR TAX ADVISOR IN ORDER TO UNDERSTAND FULLY HOW THE MERGER WILL
AFFECT YOU. For a more detailed discussion of potential United States federal
income tax consequences to you as a result of the Merger, see "SPECIAL FACTORS
- -- Certain U.S. Federal Income Tax Consequences" beginning on page ___.

         ACCOUNTING TREATMENT. For accounting and financial reporting purposes,
the Merger will be accounted for in accordance with the "purchase method" of
accounting.


         FINANCING OF THE MERGER. Approximately $408 million will be required to
pay the aggregate Merger Consideration to the Public Shareholders and to pay
holders of Stock Options, and to pay the estimated fees and expenses associated
with the Merger, as well as to provide sufficient liquidity to fund the
Company's ongoing working capital needs, including capital expenditures. It is
anticipated that the sources of the required funds will be approximately $138
million of the Company's cash and marketable securities and up to $300 million
to be obtained through debt financing (the "DEBT FINANCING"). Although different
sources and types of financing may be obtained, the Debt Financing presently
contemplates the placement of senior notes and may include either a bank
revolving credit facility, which will have undrawn availability on the closing
date of the Merger of up to $30 million, or excess cash from the senior note
placement, to provide sufficient liquidity to fund the Company's ongoing working
capital needs, including capital expenditures. Among the conditions to the
obligation of the Continuing Shareholders to consummate the Merger is that the
Company has obtained the Debt Financing on material terms and conditions no less
favorable than those described in the Restated Merger Agreement and a term sheet
delivered by Mergeco and the Continuing Shareholders to the Special Committee.
Mergeco and the Continuing Shareholders have received, and delivered to the
Special Committee, a letter dated as of January 19, 1999 (the "DEBT FINANCING
LETTER") from Bear, Stearns & Co. Inc. ("BEAR STEARNS") that, as of that date,
subject to certain conditions, including market conditions, Bear Stearns was
"highly confident" of its ability to place or arrange the Debt Financing. See
"SPECIAL FACTORS -- Financing of the Merger." Bear Stearns has advised Mergeco
and the Continuing Shareholders that, if the changes in the Restated Merger
Agreement had been included in the Merger Agreement on January 19, 1999, it
would not have caused Bear Stearns to alter the statements made in the Debt
Financing Letter.

THE RESTATED MERGER AGREEMENT


         THE MERGER CONSIDERATION. If the Merger is consummated, each Public
Share will be converted into the right to receive the Merger Consideration of
$28.85 per share in cash, without interest.


         CONDITIONS TO, AND TERMINATION OF, THE MERGER. The conditions referred
to below are only brief summaries of certain conditions and termination rights
specified in the Restated Merger Agreement, and are qualified in their entirety
by reference to the Restated Merger Agreement. See Annex I at the back of this
Proxy Statement for the complete text of the Restated Merger Agreement.

         The Restated Merger Agreement will terminate:


         o        automatically if the required shareholder votes are not
                  obtained at the Meeting; or


         o        if the Board (with the approval of the Special Committee) and
                  Mergeco mutually agree to terminate the Restated Merger
                  Agreement.


         Either the Board (with the approval of the Special Committee), on
behalf of the Company, or the members of Mergeco, on behalf of Mergeco, may
terminate the Restated Merger Agreement if:

                                       -7-

<PAGE>




         o        the Special Committee withdraws or modifies, in a manner
                  adverse to Mergeco, its approval or recommendation of the
                  Merger, the Restated Merger Agreement or the transactions
                  contemplated by the Restated Merger Agreement;


         o        there occur certain adverse political or financial events
                  affecting the United States which, in the terminating party's
                  sole judgment, make it inadvisable or impractical to proceed
                  with the Merger;

         o        any third party consents or government approvals which are
                  material have not been obtained;

         o        with certain exceptions, the representations and warranties of
                  the other are not true and correct in all material respects at
                  the closing date of the Merger or the covenants and agreements
                  to be performed and complied with by the other prior to the
                  closing of the Merger have not been complied with or
                  performed;


         o        any law, regulation, court order or injunction prohibits the
                  Merger or the transactions contemplated by the Restated Merger
                  Agreement; or

         o        the Merger is not consummated by August 31, 1999 without fault
                  of the terminating party.

         Mergeco independently may terminate the Restated Merger Agreement if:

         o        the Company does not obtain the Debt Financing in an amount of
                  at least $300 million, on the material terms and conditions no
                  less favorable than those set forth in the term sheet
                  delivered by the Continuing Shareholders to the Special
                  Committee and having a yield to maturity not in excess of
                  11.25% per annum (see "SPECIAL FACTORS -- Financing of the
                  Merger");


         o        there is any material adverse change in the business,
                  condition, properties, assets or prospects of the Company and
                  its subsidiaries taken as a whole;


         o        there occurs a material adverse change (or event reasonably
                  likely to result in an adverse change) in the securities,
                  financial or borrowing markets, or applicable tax or other
                  laws or regulations, so as to (i) decrease in any material
                  respect the benefits of the Merger to the Continuing
                  Shareholders or (ii) make it impractical to proceed with the
                  Merger or the transactions contemplated by the Restated Merger
                  Agreement or by the Debt Financing;


         o        any of Mario Sbarro, Anthony Sbarro, Joseph Sbarro or Carmela
                  Sbarro or members of their families who are executive officers
                  of the Company die or become disabled (see "MANAGEMENT");


         o        the seven class action lawsuits instituted with respect to the
                  transactions contemplated by the Restated Merger Agreement
                  have not been consolidated into one lawsuit in the Supreme
                  Court of New York, the settlement of the consolidated lawsuit
                  (in accordance with the Stipulation of Settlement) has not
                  been approved by that Court, final judgment has not been
                  entered in accordance with the Stipulation of Settlement or
                  has not become final, or holders of 1,000,000 or more shares
                  of Common Stock have requested exclusion from the settlement
                  (see "LITIGATION PERTAINING TO THE MERGER");


         o        there is any other pending lawsuit or other action or
                  proceeding or decision which could prevent or substantially
                  delay the completion of the Merger or is reasonably likely to
                  materially increase the Merger Consideration, result in
                  material damages or cause rescission of the Merger; or


                                       -8-

<PAGE>



         o        any law or regulation or court order imposes material
                  limitations on the ability of the Continuing Shareholders to
                  effectively exercise full rights to ownership of the new
                  Common Stock to be issued to them in the Merger.


         NO SOLICITATION. The Company has agreed in the Restated Merger
Agreement not to take any action to solicit, initiate or encourage any proposal
for (i) a merger or other business combination involving the Company or any of
its subsidiaries, (ii) the acquisition of an equity interest in the Company or
any of its subsidiaries, or (iii) the sale of a substantial portion of the
assets of the Company or any of its subsidiaries, or enter into negotiations
with, or furnish information to, any other party with respect to those types of
transactions. The Company may, however, enter into negotiations with, or furnish
information to, any other party with respect to any such proposal but only to
the extent that such action is taken by, or upon the authority of, the Board if,
in the Board's good faith judgment:


         o        the proposed transaction is more favorable to the Company's
                  shareholders than the Merger, is achievable and is supported
                  by creditable financing; and

         o        failure to take such action would breach the Board's fiduciary
                  duties to the Company's shareholders under applicable law.


         See "THE RESTATED MERGER AGREEMENT -- No Solicitation; Fiduciary
Obligations of Directors."

         FEES AND EXPENSES.  For a discussion of the obligations for the payment
of fees and expenses in connection with the Merger, see "THE RESTATED MERGER
AGREEMENT -- Fees and Expenses."


NO RIGHT OF APPRAISAL


         The Common Stock is listed on the NYSE. As a consequence of such
listing, under Section 910 of the NYBCL, appraisal rights will not be available
to dissenting Public Shareholders. Accordingly, a Public Shareholder who objects
to the Merger will not have the right to have a court determine and fix the fair
value of the shareholder's Public Shares. A hearing is scheduled to be held
before the Court on June 29, 1999 to determine, among other things, whether the
Court should approve the settlement of the Current Shareholder Litigation as
fair, reasonable, adequate and in the best interests of the Class. Notice of,
among other things, the scheduled hearing before the Court and the requirements
for appearing at the hearing and requesting exclusion from the Class on behalf
of whom the actions were instituted was distributed beginning May 17, 1999. The
election to be excluded as a Class member is required to be postmarked no later
than June 18, 1999. Absent making such an election, a Class member will be bound
by all determinations, orders and judgments of the Court in the actions. Any
excluded Class member will have no rights with respect to the settlement, will
not be bound by the Stipulation of Settlement and may then pursue any legal and
equitable remedies that the shareholder may have. However, equitable remedies
may not be available as a practical matter where transactions have already been
consummated. Any Class member who chooses to be excluded from the settlement
must request exclusion with respect to all Common Stock owned by the Class
member. No requests for exclusion from the Class had been received through the
close of business on June 17, 1999. See "LITIGATION PERTAINING TO THE MERGER."



SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY


         The following table sets forth selected financial information for the
Company and its subsidiaries as of and for the sixteen week first quarters ended
April 25, 1999 and April 19, 1998, and as of and for each of the prior five
fiscal years. The following financial information should be read in conjunction
with the Company's Consolidated Financial Statements and related Notes included
elsewhere in this Proxy Statement. The interim unaudited information for the
Company and its subsidiaries for the sixteen weeks ended April 25, 1999 and
April 19, 1998 reflect, in the opinion of management of the Company, all
adjustments, consisting only of normal recurring accruals, necessary for a fair
presentation of the information provided for such interim periods. The results
of operations of such interim periods are not necessarily indicative of results
which may be expected for any other interim period or for the year as a whole.


                                       -9-

<PAGE>
<TABLE>
<CAPTION>

                                SIXTEEN WEEKS ENDED                             FISCAL YEARS ENDED
                             -------------------------  ------------------------------------------------------------------
                                 APRIL 25,   APRIL 19,    JANUARY 3,   DECEMBER 28,  DECEMBER 29,  DECEMBER 31,   JANUARY 1,
                                  1999         1998        1999(1)        1997          1996        1995           1995
                                 -----         ----        -------        ----          ----        ----            ----
                                    (UNAUDITED)
                                                                   (DOLLARS IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

<S>                             <C>          <C>        <C>          <C>           <C>           <C>            <C>
INCOME STATEMENT DATA:
Revenues:
   Restaurant sales.........    $   100,354  $  98,131  $   361,534  $    337,723  $    319,315  $    310,132   $  288,808
   Franchise related income.          2,506      2,306        8,578         7,360         6,375         5,942        5,234
   Interest income..........          1,591      1,446        5,120         4,352         3,798         3,081        1,949
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
     Total revenues.........        104,451    101,883      375,232       349,435       329,488       319,155      295,991

Cost and expenses:
   Cost of food and paper products   20,964     20,668       76,572        69,469        68,668        67,361       61,877
   Restaurant operating expenses:
     Payroll and other
        employee benefits...         28,103     26,551       93,367        84,910        78,258        78,342       70,849
     Occupancy and other
     expenses...............         31,941     29,892      101,013        93,528        85,577        84,371       76,353
Depreciation and amortization         6,700      6,670       22,429        23,922        22,910        23,630       21,674
General and administrative
expenses....................          6,791      5,964       19,708        17,762        14,940        16,089       13,319
Provision for unit closings (2)          --         --        2,515         3,300            --        16,400           --
Terminated transaction costs (3)         --         --          986            --            --            --           --
Litigation settlement and related
   costs (4)................             --         --        3,544            --            --            --           --
Loss on sale of land to be sold (5)      --         --        1,075            --            --            --           --
Other income................         (1,197)      (700)      (2,680)       (1,653)       (1,171)       (1,359)      (1,351)
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
Total costs and expenses....         93,302     89,045      318,529       291,238       269,182       284,834      242,721
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
Income before income taxes and
   cumulative effect of accounting
   changes..................         11,149     12,838       56,703        58,197        60,306        34,321       53,270
Income taxes................          4,237      4,878       21,547        22,115        22,916        13,042       20,244
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
Income before cumulative effect of
   accounting changes.......          6,912      7,960       35,156        36,082        37,390        21,279       33,026
Cumulative effect of accounting
   changes (6)..............             --       (822)        (822)           --            --            --           --
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
Net income..................         $6,912     $7,138      $34,334       $36,082       $37,390       $21,279      $33,026
                                ===========  =========  ===========  ============  ============  ============   ==========

PER SHARE DATA (7):
Basic earnings per share before
   cumulative effect of accounting
   changes..................           0.34       0.39        $1.71         $1.77         $1.84         $1.05        $1.63
Cumulative effect of accounting
   changes (6)..............            --        (.04)        (.04)           --            --            --           --
                                -----------  ---------  -----------  ------------  ------------  ------------   ----------
Basic earnings per share....    $      0.34       0.35         1.67         $1.77         $1.84         $1.05        $1.63
                                ===========  =========  ===========  ============  ============  ============   ==========

Basic number of shares used in
   the computation..........     20,532,200 20,491,939   20,516,890    20,426,678    20,369,128    20,336,809   20,310,283

Diluted earnings per share before
   cumulative effect of accounting
   changes..................           0.34      0.39        $1.71          $1.76         $1.83         $1.04        $1.62
Cumulative effect of accounting
   changes (6)..............             --      (.04)       (.04)             --            --           --            --
                                -----------  ---------  ----------   ------------  ------------  ------------   ----------
Diluted earnings per share..     $     0.34      0.35       $1.67          $1.76         $1.83          $1.04        $1.62
                                =========== ==========  ==========   ============  ============  ============   ==========
Diluted number of shares used
   in the computation..........  20,574,522 20,665,846  20,583,367   20,504,303    20,404,620     20,396,704    20,355,275
                                =========== ==========  ==========   ============  ============  ============   ==========

</TABLE>

                                      -10-

<PAGE>
<TABLE>
<CAPTION>

                                SIXTEEN WEEKS ENDED                             FISCAL YEARS ENDED
                             -------------------------  ------------------------------------------------------------------
                                 APRIL 25,   APRIL 19,    JANUARY 3,   DECEMBER 28, DECEMBER 29, DECEMBER 31, JANUARY 1,
                                  1999         1998        1999(1)        1997          1996       1995         1995
                                 -----         ----        -------        ----          ----       ----         ----
                                    (UNAUDITED)

<S>                             <C>          <C>           <C>          <C>          <C>          <C>          <C>
BALANCE SHEET DATA:
Cash, cash equivalents and
   marketable securities....    $   146,072  $ 116,650     $150,472     $ 127,310    $114,818     $ 103,501    $  80,980
Total assets................        301,990    271,350      303,168       278,649     258,659       242,730      232,051
Working capital.............        127,475     94,539      121,380        88,006      73,619        57,645       43,271
Shareholders' equity........        263,876    229,568      256,917       220,439     205,200       185,666      179,580
Book value per share
   outstanding (8)..........          12.85      11.18        12.51         10.78       10.06          9.13         8.83
Ratio of earnings to fixed             3.44x      4.09x        5.03x         5.44x       5.99x         3.93x        6.13x
   charges (9)..............
- -----------------------------
</TABLE>
(1)      The Company's fiscal year ends on the Sunday nearest December 31. The
         Company's 1998 fiscal year ended January 3, 1999 and contained 53
         weeks. All other reported fiscal years contained 52 weeks. Accordingly,
         the 1998 fiscal year benefitted from one additional week of operations
         over the prior reported fiscal years. The additional week in fiscal
         1998 produced revenues of $8,534, net income of $1,666 and basic and
         diluted earnings per share of $.08. The Company's 1999 fiscal year
         began on January 4, 1999, six days later than its 1998 fiscal year,
         which began on December 29, 1997. Therefore, the first quarter of the
         1999 fiscal year did not benefit from seasonally strong
         "post-Christmas" revenues and profit margins. The Company estimates
         that this resulted in decreases in first quarter fiscal 1999 revenues
         of approximately $1,300,000, net income of approximately $450,000 and
         basic and diluted earnings per share of approximately $.02.


(2)      In 1998, a provision of $2,515 before tax ($1,559 or $.08 basic and
         diluted earnings per share after tax) was established for the closing
         of 20 restaurants locations.

         In 1997, a provision of $3,300 before tax ($2,046 or $.10 basic and
         diluted earnings per share after tax) relating to the Company's
         investment in one of its joint ventures was established for the closing
         of certain joint venture units.

         In 1995, a provision of $16,400 before tax ($10,168 or $.50 basic and
         diluted earnings per share after tax) was established for the closing
         of approximately 40 under-performing restaurants.

(3)      The 1998 financial statements reflect a charge of $986 before tax ($611
         or $.03 basic and diluted earnings per share after tax) for costs
         associated with the termination of negotiations of the Initial
         Proposal.

(4)      The 1998 financial statements reflect a charge of $3,544 before tax
         ($2,197 or $.11 basic and diluted earnings per share after tax) in
         connection with the settlement of a lawsuit under the Fair Labor
         Standards Act.

(5)      During 1998, the Company received an offer to sell a parcel of
         Company-owned land included in construction-in-progress for an amount
         less than the carrying cost and, accordingly, the 1998 financial
         statements reflect a reduction of such carrying cost of $1,075 ($667 or
         $.03 basic and diluted earnings per share after tax).


(6)      The cumulative effect of the change in method of accounting resulted
         from the Company's implementation of the Statement of Position 98-5
         (SOP) of the Accounting Standards Executive Committee of the American
         Institute of Certified Public Accountants which required companies that
         had capitalized pre-opening and similar costs to write off all such
         existing costs, net of tax benefit, as a "cumulative effect of
         accounting change" and to expense all such costs as incurred in the
         future. In accordance with its early application provisions, the
         Company implemented the SOP as of the beginning of its 1998 fiscal year
         and incurred a one-time charge of $822,000 ($.04 basic and diluted
         earnings per share), net of an income tax benefit of $504,000, to write
         off all start-up costs existing as of the beginning of the year.

(7)      All share and per share data have been restated to give effect to
         Statement of Financial Accounting Standard No. 128, which became
         effective for the Company at the end of 1997, and have been adjusted to
         give effect to a 3-for-2 stock split in the form of a 50% stock
         dividend distributed on September 22, 1994.

                                     -11-
<PAGE>




(8)      Book value per share outstanding was computed by dividing shareholders'
         equity at the end of the reported period by the actual number of shares
         outstanding at the end of the reported period, and does not include the
         dilutive effect of Stock Options.

(9)      The ratio of earnings to fixed charges has been determined by dividing
         the total fixed charges into the sum of earnings before taxes on income
         and fixed charges. Fixed charges consist of interest expense and
         one-third of rental expense (deemed to be a reasonable approximation of
         the interest factor).



                                      -12-

<PAGE>



MARKET PRICES OF AND DIVIDENDS ON THE COMMON STOCK

         The Common Stock is listed on the NYSE under the symbol "SBA." The
following table shows the range of high and low sales prices (rounded to the
nearest cent) of the Common Stock for the periods indicated as reported on the
NYSE Composite Tape:


Fiscal Year 1997:                                  High           Low
- ----------------                                   ----           ---

First Quarter (ended April 20, 1997)............  $28.63        $25.13
Second Quarter (ended July 13, 1997)............   29.75         26.25
Third Quarter (ended October 5, 1997)...........   29.44         26.06
Fourth Quarter (ended December 28, 1997)........   29.75         26.00

Fiscal Year 1998:
- ----------------

First Quarter (ended April 19, 1998)............  $30.13        $25.44
Second Quarter (ended July 12, 1998)............   29.69         25.56
Third Quarter (ended October 4, 1998)...........   27.25         18.31
Fourth Quarter (ended January 3, 1999)..........   26.69         19.38

Fiscal Year 1999:
- ----------------


First Quarter (ended April 25, 1999)............   27.06         23.50
Second Quarter (through June 17, 1999)..........   27.31         26.00

         The Revised Proposal was announced after the close of trading on the
NYSE on November 25, 1998. The closing price of the Common Stock on the NYSE on
November 25, 1998 was $24-13/16 per share. On January 19, 1999, the day before
public announcement that the Merger Agreement had been entered into, the closing
price of the Common Stock on the NYSE was $25-5/16. On June 18, 1999, the
closing price of the Common Stock on the NYSE was $26 - 3/4 per share. YOU ARE
URGED TO OBTAIN A CURRENT MARKET QUOTATION FOR YOUR SHARES OF COMMON STOCK.

         During 1997, the Company declared four quarterly dividends of $.27 per
share. The Board has deferred the declaration of dividends for all quarterly
periods subsequent to the fourth quarter of fiscal 1997 in response to the
requirements of proposals made by the Continuing Shareholders regarding a "going
private" transaction (both of which were conditioned upon, among other things,
the suspension of dividends by the Company) and, during the interval between
termination of the first proposal while it was considering strategic
alternatives to enhance shareholder value. Under the terms of the Restated
Merger Agreement, the Company has agreed, among other things, not to declare,
set aside or pay any dividends prior to the Effective Time.


         As of the Record Date, there were approximately 425 holders of record
of Common Stock, exclusive of shareholders whose shares were held by brokerage
firms, banks, depositories and other institutional firms in "street name" for
their customers.

                                      -13-

<PAGE>



FORWARD-LOOKING INFORMATION

         This Proxy Statement contains forward-looking statements, which are
generally identified by words such as "may," "should," "seeks," "believes,"
"expects," "intends," "estimates," "projects," "strategy" and similar
expressions or the negative of those words. Those statements appear in a number
of places in this Proxy Statement and include statements regarding the intent,
belief, expectation, strategies or projections of the Company, its management,
Mergeco and the Continuing Shareholders at that time. Forward-looking statements
are subject to a number of known and unknown risks and uncertainties that could
cause actual results to differ materially from those projected, expressed or
implied in the forward-looking statements. These risks and uncertainties, many
of which are not within the Company's control, include, but are not limited to,
general economic, weather and business conditions; the availability of suitable
restaurant sites in appropriate regional shopping malls and other locations on
reasonable rental terms; changes in consumer tastes; changes in population and
traffic patterns; the ability to continue to attract franchisees; the success of
the Company's present, and any future, joint ventures and other expansion
opportunities; the availability of food (particularly cheese and tomatoes) and
paper products at reasonable prices; no material increase occurring in the
Federal minimum wage; the Company's ability to attract competent restaurant and
executive managerial personnel; competition; government regulation; the
Company's ability to successfully and timely complete compliance of its
information systems for the Year 2000 and the ability of certain of its
suppliers and landlords to be timely Year 2000 compliant; the Company's ability
to generate adequate profits and cash flow to service its projected debt; and
the availability of financing, if and when required, on favorable terms. The
accompanying information contained in this Proxy Statement and in documents
incorporated by reference identifies important factors that could cause
expectations not to be met. Forward-looking statements speak only as of the date
made, and none of the Company, Mergeco or the Continuing Shareholders undertake
any obligation to update or revise any forward-looking statements. It is likely
that if one or more of the risks and uncertainties materializes, the current
expectations of the Company, its management, Mergeco and the Continuing
Shareholders will not be recognized.


                                      -14-

<PAGE>



                                 SPECIAL FACTORS


BACKGROUND OF THE TRANSACTION

         Beginning in late 1995, informal discussions were held among members of
the Executive Committee of the Board, consisting of Mario Sbarro, Chairman of
the Board, Joseph Sbarro, Anthony Sbarro and Bernard Zimmerman, a director of
the Company and president and a majority shareholder of a company which serves
as a consultant to the Company, in light of the fact that, at that time, Anthony
Sbarro was assessing his role with the Company. The Continuing Shareholders
considered the feasibility of a transaction in which the Company would acquire
all of the Common Stock owned by the Public Shareholders and Anthony Sbarro,
one-third of the shares owned by The Trust of Carmela Sbarro and a portion of
the shares owned by Mario and Joseph Sbarro. As a result of these discussions,
it was determined to commence an overall assessment of the future direction of
the Company. As part of this process, from time to time, Mario and Joseph Sbarro
and Mr. Zimmerman met with the investment banking firms of Bear Stearns and
Prudential Securities. In September 1996, they met with the investment banking
firm of Montgomery Securities, as well as with Bear Stearns and Prudential
Securities, concerning their potential retention by the Company or the
Continuing Shareholders.

         On October 10, 1996, Mario Sbarro, Joseph Sbarro and Bernard Zimmerman
met with Bear Stearns, which presented possible alternatives for accomplishing
the transaction which the Continuing Shareholders were contemplating. Bear
Stearns noted that, if the Company were to conduct a tender offer for all
outstanding shares of Common Stock, other than those beneficially owned by Mario
Sbarro and Joseph Sbarro, at a price above $29.00 per share, the transaction
would become increasingly difficult to finance given the level of debt that
would be required to consummate the transaction. Bear Stearns, therefore,
suggested consideration of a leveraged recapitalization through a tender offer
in which, among other things, the Company would acquire an aggregate of
approximately 1.25 million of the shares owned by Mario and Joseph Sbarro, all
1.2 million shares owned by Anthony Sbarro, 0.8 million of the shares owned by
The Trust of Carmela Sbarro and 11.7 million of the 13.2 million of the shares
held by the Public Shareholders. In order to consider certain financial effects
of the recapitalizations being contemplated, for illustrative and discussion
purposes, Bear Stearns presented information assuming purchase prices of $29.00
per share (to be financed with $115.5 million of the Company's cash and
approximately $339 million of debt financing) and $32.00 per share (to be
financed with $115.5 million of the Company's cash and approximately $382
million of debt financing). Bear Stearns concluded that such a transaction could
be financed based on then current market conditions. Also for illustrative and
discussion purposes, Bear Stearns presented information assuming a tender offer
for all Public Shares at $32.00 per share (to be financed with $115.5 million of
the Company's cash and approximately $436 million of debt financing). The
summary contained herein of the October 10, 1996 presentation by Bear Stearns to
Mario Sbarro, Joseph Sbarro and Bernard Zimmerman is qualified in its entirety
by reference to the full text of the presentation filed as an exhibit to the
Schedule 13E-3 transaction statement related to the Merger filed with the SEC
(the "Schedule 13E-3"). See "AVAILABLE INFORMATION."

         On October 26, 1996, Mario and Joseph Sbarro, in their individual
capacities, retained Bear Stearns to assist in exploring the advisability of
proposing a transaction, as a result of which they or their affiliates would own
at least a majority of the voting securities of the Company, with the
understanding that, in the event a transaction was structured in a manner in
which some or all of the purchase price was to be paid by the Company, they
would use their best efforts to have the Company retain Bear Stearns, and the
Continuing Shareholders would be released from their obligations under their
engagement letter. It was also understood that, in the event the Continuing
Shareholders were to propose a transaction between the Continuing Shareholders
and the Company, the Company would retain another investment banking firm to act
as the financial advisor to a special committee of the Board of Directors
(consisting of the directors who were neither employees of, nor consultants to,
the Company) and that the special committee would rely on the advice of such
firm and not Bear Stearns with respect to such transaction.


                                      -15-

<PAGE>



         Bear Stearns thereupon commenced an analysis of the Company's business,
results of operations, financial position, structure and prospects, and
discussed with the Continuing Shareholders various structural alternatives and
analyses for consideration. Over the next two months, the Continuing
Shareholders met with their advisors to consider legal, accounting, financing,
tax and estate planning aspects of the alternatives presented by Bear Stearns.

         On November 19, 1996, Mario Sbarro informed the entire Board that the
Continuing Shareholders were exploring a potential transaction which
contemplated a program under which they would purchase or the Company would
repurchase some or all of the then outstanding Common Stock. Subsequently, based
upon their then concerns about long-term operating flexibility limitations under
covenants likely to be contained in the agreements governing the high level of
debt required, and tax and estate planning considerations, the Continuing
Shareholders decided not to pursue a management buyout (going private)
transaction, and asked Bear Stearns to conduct an analysis of strategic
alternatives to increase shareholder value.

         On January 15, 1997, at a special meeting of the Board, Bear Stearns
reviewed with the Board various strategic alternatives potentially available to
the Company to increase shareholder value. The alternatives discussed by Bear
Stearns were (i) maintaining the status quo, (ii) declaring a special cash
dividend, (iii) repurchasing Common Stock in the open market, (iv) acquiring
other businesses, (v) selling the Company, (vi) going private through a
management buy out, and (vii) a leveraged recapitalization of the Company
through a tender offer for a significant portion of outstanding Common Stock to
be financed with the Company's cash position and the use of debt financing.

         Based in part upon operating and financial information provided to it
and discussions with the Company's management, Bear Stearns cited the following
considerations in its evaluation of the alternatives:

         o        Maintenance of the status quo by the Company would likely
                  result in a continued buildup of cash, which would not be
                  highly valued by investors;

         o        A special one-time cash dividend would not be tax efficient
                  from an individual shareholder's standpoint, since it would be
                  taxed at ordinary income, rather than capital gains, tax
                  rates;

         o        An open market stock repurchase program would not be an
                  efficient mechanism for repurchasing a large number of shares
                  of Common Stock and a moderate repurchase program would not
                  have a significant impact on the Company's earnings per share;

         o        As to acquisitions, management had expressed a strong
                  strategic preference for developing new concepts and joint
                  ventures internally, the Company had not historically made
                  acquisitions and there appeared to be few concepts available
                  that would provide a strong business fit with the Company;

         o        Since the Continuing Shareholders had indicated that they were
                  not interested in a sale of the Company, a sale of control of
                  the Company without their participation was unlikely; and

         o        A going private transaction would involve the incurrence of a
                  significant level of debt resulting in a highly leveraged
                  capital structure and constraints on operating flexibility as
                  a result of requirements to comply with loan covenants
                  governing the debt that would be incurred.


         In view of these considerations, Bear Stearns recommended consideration
of a leveraged recapitalization of the Company in which the Company would
purchase between $250-300 million of its outstanding Common Stock through a
tender offer utilizing a substantial portion of its cash, together with $150-200
million of debt financing. Bear Stearns reviewed with the Board three leveraged
recapitalization scenarios for consideration. The presentation contemplated
$250, $275 and $300 million leveraged recapitalizations to be effectuated by a
Company tender offer at a price of between $29.00 and $30.00 per


                                      -16-

<PAGE>



share (at a time when the market price of the Common Stock was approximately
$25.75 per share) utilizing approximately $100 million of the Company's cash and
between $150 and $200 million of debt financing. Under the three scenarios
presented, the Company would have repurchased between 8.3 million and 10.0
million shares of Common Stock, with certain of the Continuing Shareholders
tendering an aggregate of approximately 333,333 shares. Assuming, among other
things, that (a) the Company achieved certain levels of financial performance,
(b) the debt financing was effected at the assumed interest rates, (c) the
Company's price/earnings multiple remained constant at 14.0 x (which was the
then current multiple based on analysts' consensus estimates of the Company's
1996 earnings), and (d) the Company increased its dividend by 15% annually, it
was estimated that the remaining outstanding Common Stock could have a possible
future stock price at the end of 2001 and 2005 of $58 and $82 per share,
respectively, under the $250 million recapitalization scenario; $56 and $86 per
share, respectively, under the $275 million recapitalization scenario; and $57
and $90 per share, respectively, under the $300 million recapitalization
scenario. Assuming a discount rate equal to the Company's estimated pro forma
weighted average cost of capital for the scenarios, such possible future stock
prices at the end of 2001 and 2005 would have an estimated present value of $40
and $46 per share, respectively, under the $250 million recapitalization
scenario; $40 and $48 per share, respectively, under the $275 million
recapitalization scenario; and $42 and $52 per share, respectively, under the
$300 million recapitalization scenario. The presentation also included a status
quo scenario based upon the foregoing assumptions (except that the Company would
not engage in a leveraged recapitalization or borrow funds) which indicated
possible stock prices of $39 and $53 per share at the end of 2001 and 2005,
respectively, with an estimated present value (assuming the same discount rate
as employed with the other scenarios) of $28 and $31 per share at the end of
2001 and 2005, respectively. The possible future stock prices were based on a
number of assumptions and were for illustrative and discussion purposes only.

         Bear Stearns also discussed the possible disadvantages of a leveraged
recapitalization, including reduced liquidity in the market for the Common
Stock, reduced research coverage by analysts, the impact on the Company's
shareholder base due to the elimination of, or reduction in, dividends and
reduction in the Company's equity market capitalization, and the operating and
financial constraints associated with leverage. The Board then requested Bear
Stearns to provide it with (i) additional information in order to consider the
Company's ability to service debt in the event of an economic or business
downturn and (ii) customary financial covenants that could be expected in
financing arrangements and that could impact the Company's operating
flexibility.

         The summary contained herein of the January 15, 1997 presentation by
Bear Stearns to the Board is qualified in its entirety by reference to the full
text of the presentation filed as an exhibit to the Schedule 13E-3. See
"AVAILABLE INFORMATION."

         At a special meeting of the Board held on January 23, 1997, Bear
Stearns reviewed with the Board the Company's ability to service the various
levels of debt contemplated under the leveraged recapitalization scenarios being
considered based on several assumed levels of operating performance, including
no growth in operating income and annual reductions in operating income. Bear
Stearns presented, based on information provided by the Company, detailed
analyses for $250, $275 and $300 million recapitalization scenarios containing
projected balance sheets, income statements and cash flows for the ten years
ending December 31, 2005, including various debt service ratios derived from the
projected financial statements, to aid the Board in its analysis of the
Company's ability to service the levels of debt being considered. The Board also
received a summary of such alternatives, as well as a status quo scenario (no
recapitalization or borrowing) and new $200 and $300 million recapitalization
scenarios (based upon different financing structures). Bear Stearns also
presented a comparative analysis of various terms and financial and operational
covenants customary for both bank debt and high-yield debt. Following a
discussion of the information presented and the potential effects that
recapitalizations at various amounts could have on the Common Stock that would
remain outstanding, the Board requested management to consider a
recapitalization size that it might be willing to recommend to the Board. The
summary contained herein of the July 23, 1997 presentation by Bear Stearns to
the Board is qualified in its entirety by reference to the full text of the
presentation filed as an exhibit to the Schedule 13E-3. See "AVAILABLE
INFORMATION."

                                      -17-

<PAGE>



         At a regularly scheduled meeting of the Board held on February 12,
1997, the Board continued to consider alternate recapitalization scenarios. The
Board authorized management to proceed with an examination of the feasibility of
a $250-$300 million leveraged recapitalization, which would utilize
approximately $100 million of the Company's existing cash with the balance to be
borrowed from banks and/or obtained in the bond market, with a revolving credit
facility for working capital purposes. The Board then authorized the Company to
formally retain Bear Stearns as the Company's financial advisor to consider a
variety of strategic alternatives, including a recapitalization and a going
private transaction. Bear Stearns was not engaged to render, and has not
rendered, any opinion as to the fairness of any transaction presented to the
Board, including the proposed Merger. See "-- Financing of the Merger" for
information regarding the Company's engagement agreement with Bear Stearns.

         However, as a result of an increase in interest rates in late March
1997, along with other considerations, the Board at its regularly scheduled
meeting on May 21, 1997 determined not to pursue a recapitalization transaction
at that time.

         During the summer of 1997, as the interest rate environment became more
settled, following informal discussions with other members of the Board,
management, along with Mr. Zimmerman, asked Bear Stearns to present additional
information concerning a recapitalization transaction.

         At the Board's regularly scheduled meeting held on August 19, 1997,
management presented information to the Board concerning a possible repurchase
of approximately $230 million of Common Stock to be financed, together with
estimated expenses, with approximately $90 million of the Company's cash and
$150 million in borrowings. On August 27, 1997, an informal meeting was held
with Bear Stearns, at which certain members of the Board participated in person
and others by telephone conference, to discuss the likely effects that the
elimination of or a substantial reduction in dividends as part of the
recapitalization transaction, would have on the Common Stock that would remain
outstanding following a recapitalization.


         At the Board's regularly scheduled meeting held on November 18, 1997,
the Board was apprised of the Company's negotiations for bank financing to fund
a leveraged recapitalization. The Board was also advised that the Continuing
Shareholders had requested Bear Stearns to provide information concerning a
going private transaction. Mario Sbarro further informed the Board that the
Continuing Shareholders had recently received an inquiry from a nationally
recognized investment banking firm as to whether the Continuing Shareholders
would be interested in selling their Common Stock to Triarc Companies, Inc., an
unaffiliated food and beverage company, at a significant premium to the then
market price of the Common Stock. The potential purchaser proposed a transaction
in which a restaurant franchising business it owned would be merged into the
Company in exchange for shares of Common Stock, and the Company would repurchase
all of the Common Stock owned by the Continuing Shareholders at $44.50 per share
using the Company's available cash and the combined companies' financing
sources. The proposed transaction did not contemplate the acquisition of Common
Stock held by the Public Shareholders. The proposed transaction would have
resulted in the potential purchaser acquiring majority ownership of the Company.
All discussions were preliminary, based only on publicly available information
and did not result in any formal offer being made. Mr. Sbarro advised the Board
that the Continuing Shareholders had not previously received any other proposals
for the sale of their interests in the Company, had not had time to consider the
inquiry and were not sure that they would entertain any such proposal. Because
of the preliminary nature of discussions related to this inquiry, no transaction
was presented for consideration by the Board. Both prior and subsequent to the
Board's November 18, 1997 meeting, meetings and telephone discussions to explore
a potential transaction were held among representatives and principals of the
potential purchaser, Mario Sbarro and Mr. Zimmerman, and, in one instance, with
Bear Stearns and Parker Chapin Flattau & Klimpl, LLP, counsel to the Company
("PARKER CHAPIN"), present.


         In late November 1997, the Continuing Shareholders determined that they
were not interested in selling their Common Stock and determined to accelerate
their consideration of a going private transaction. On December 1, 1997, the
potential purchaser was advised of the Continuing Shareholders' decision not to
proceed with a sale of their interest in the Company.

                                      -18-

<PAGE>



         The Continuing Shareholders thereupon recommenced consideration of the
legal, accounting, tax, estate planning and family continuity and succession
aspects of a going private transaction with their advisors and Mr. Zimmerman.
The Continuing Shareholders also discussed with Bear Stearns the feasibility,
method and potential effects of various financing alternatives.

         At a special meeting of the Board held on January 12, 1998, the
Continuing Shareholders submitted a proposal to the Board to acquire all of the
outstanding Common Stock not owned by them for $28.50 in cash through a merger
with a company to be owned by them. Completion of the transaction was
conditioned on, among other things:

         o        entering into a definitive agreement with the Company;

         o        approval of the transaction by the Special Committee, the full
                  Board and the Company's shareholders;

         o        receipt of satisfactory financing for the transaction; and

         o        receipt of a fairness opinion from a financial advisor to the
                  Special Committee that the proposed transaction is fair from a
                  financial point of view to the holders of Public Shares.

         The Continuing Shareholders also advised the Board that they had
received a letter from Bear Stearns that stated that, subject to certain
conditions, Bear Stearns was "highly confident" of its ability to place or
arrange financing for the transaction. In addition, the Continuing Shareholders
advised the Board that they were not interested in selling their Common Stock.
They further advised the Board that their proposal contemplated an immediate
suspension of the payment of cash dividends and, on January 20, 1998, the
Continuing Shareholders amended their proposal to formally condition their offer
on the immediate suspension of dividends by the Company. As amended, the
proposal is referred to in this Proxy Statement as the "INITIAL PROPOSAL."

         At the January 12, 1998 meeting, the Board established the Special
Committee consisting of Richard A. Mandell, Harold L. Kestenbaum, Paul A. Vatter
and Terry Vince, the four directors who are neither employees of, nor
consultants to, the Company, Mergeco or the Continuing Shareholders and had no
interest in the proposed transaction other than as holders of non-employee
director Stock Options and, in some cases, as Public Shareholders. The Special
Committee was authorized to consider and evaluate the Initial Proposal, assess
whether it would be in the best interests of the Company and the Public
Shareholders to pursue a transaction with the Continuing Shareholders, make a
recommendation to the Board with respect to acting on the Initial Proposal, and,
if appropriate, enter into and conduct discussions concerning the Initial
Proposal and negotiate a definitive agreement with respect to the Initial
Proposal on behalf of the Company. The Board also authorized the Special
Committee to retain, at the expense of the Company, legal counsel and an
independent investment banking firm to assist and advise it in its work
concerning the Initial Proposal. Immediately following the meeting, members of
the Special Committee met with Parker Chapin, which reviewed with the members
the Special Committee's duties and responsibilities.

         The Special Committee thereupon held its first meeting and appointed
Mr. Mandell to serve as its Chairman and identified a number of investment
banking and law firms to interview to act as financial advisor and legal counsel
to the Special Committee.

         On January 14, 1998, Messrs. Mandell and Kestenbaum met to interview
law firms to serve as the legal advisors to the Special Committee. After
discussing the results of these interviews with the other members of the Special
Committee, the Special Committee agreed to retain Willkie Farr & Gallagher
("WILLKIE FARR") as its legal counsel. The Special Committee made its
determination based on Willkie Farr's experience and expertise in matters such
as those contemplated in the Initial Proposal and its experience in advising
other special committees of boards of directors in similar transactions.


                                      -19-

<PAGE>



         On January 16, 1998, Messrs. Mandell and Kestenbaum, with the
assistance of Willkie Farr, interviewed investment banking firms to act as the
financial advisor to the Special Committee. On January 18, 1998, the Special
Committee met by telephone conference to discuss the retention of a financial
advisor and determined to retain Prudential Securities based on Prudential
Securities' experience and expertise in matters such as those contemplated in
the Initial Proposal, its experience in advising other special committees of
boards of directors in similar transactions, its experience in the industry and
the proposed terms of its engagement. Prudential Securities had served as the
managing underwriter of the Company's initial public offering in 1985 and
co-managing underwriter of a public offering of Common Stock by, among others,
certain of the Continuing Shareholders in 1989. Prudential Securities had not
been engaged by the Company in any capacity since 1989. Mr. Mandell, who had
served as a Managing Director of Prudential Securities from 1982 until June
1995, informed the other members of the Special Committee of his prior
affiliation with Prudential Securities and confirmed that he had no existing
employment, consulting or other relationship with Prudential Securities.

         During the week of January 18, 1998, the Special Committee reviewed and
negotiated the terms of engagement letters with Willkie Farr and Prudential
Securities, and Prudential Securities held various discussions with
representatives of the Company concerning the due diligence to be performed by
the advisors to the Special Committee.

         On January 20, 1998, the Special Committee and the Company entered into
an engagement letter with Prudential Securities, under which Prudential
Securities was retained by the Special Committee to provide financial advice and
assistance in connection with the Initial Proposal and, if requested by the
Special Committee, to render an opinion as to the fairness, from a financial
point of view, to the Public Shareholders of the consideration to be received by
the Public Shareholders. See "-- Presentation and Fairness Opinion of Prudential
Securities."

         On January 20, 1998, the Company issued a press release announcing the
Initial Proposal and the conditions to completion of the then proposed merger,
including the condition that dividends be suspended. In its press release, the
Company also announced preliminary results of operations for its fourth quarter
and year ended December 28, 1997, which were lower than earnings for the
comparable periods in the prior year and stated that earnings would further be
affected by a charge to earnings as a result of an evaluation of its investment
in certain units of one of its joint ventures, but that it was premature to
quantify the amount of the charge.

         Beginning on January 21, 1998, seven lawsuits were instituted against
the Company, those Continuing Shareholders who are directors of the Company and,
except in certain lawsuits, all or some of the other directors. In general, the
complaints alleged that the defendants breached fiduciary duties, that the
proposed price per share to be paid to Public Shareholders was inadequate and
that the Initial Proposal served no legitimate business purpose of the Company.
In September 1998, following termination of negotiations regarding the Initial
Proposal, these lawsuits were discontinued, without prejudice and without costs.
See "LITIGATION PERTAINING TO THE MERGER -- Initial Proposal Litigation."


         On February 12, 1998, the Special Committee met with its financial and
legal advisors. Prudential Securities discussed the progress of its due
diligence activities. Willkie Farr reviewed with the Special Committee members
their fiduciary duties and the rights and powers of the Special Committee and
its members under applicable law and under the Company's Certificate of
Incorporation and By-Laws. The Special Committee was advised that its purpose
was to negotiate at arms' length with the Continuing Shareholders in order to
protect the interests of the Public Shareholders. The Special Committee was
further advised that it was under no obligation to reach any agreement with the
Continuing Shareholders, unless the Special Committee determined that such
agreement was in the best interests of the Public Shareholders. At this meeting,
the Special Committee reviewed the first draft of the then proposed Merger
Agreement between the Company and the Continuing Shareholders that had been
submitted to Willkie Farr by Warshaw Burstein Cohen Schlesinger & Kuh, LLP
("WARSHAW BURSTEIN"), counsel to the Continuing Shareholders, and Parker Chapin.


                                      -20-

<PAGE>



         On February 19, 1998, the Special Committee held a telephonic meeting
with Willkie Farr and Prudential Securities, in which Willkie Farr reviewed and
discussed the significant terms of the draft Merger Agreement with the Special
Committee. The Special Committee also discussed proposed changes to the draft
Merger Agreement for submission to the Continuing Shareholders' advisors.

         During the week of February 23, 1998, upon the authorization of the
Special Committee, Willkie Farr began negotiations on open issues with respect
to the non-financial terms of the proposed Merger Agreement with Parker Chapin
and Warshaw Burstein.

         On February 25, 1998, Prudential Securities met with management of the
Company to discuss due diligence matters, including the financial status and the
management of the Company and the operational aspects of the Company and the
restaurant industry generally.

         On March 3, 1998, Prudential Securities and Willkie Farr again met with
the Special Committee. Prudential Securities made a preliminary presentation to
the Special Committee summarizing its work to date. The presentation discussed
various approaches to valuation and included, among other things, a discounted
cash flow analysis of the Company, analyses of comparable transactions and
comparable companies and a leveraged buy-out (going private) analysis.
Prudential Securities applied discount rates ranging from 11.0% to 15.0% and
terminal value multiples of 6.0x and 7.0x in its discounted cash flow analysis,
which resulted in an implied range of equity values per share of $30.00 to
$36.68 with a median of $33.11 and a mean of $33.18. The comparable transactions
analysis of the consideration paid in three then recent merger and acquisition
transactions which Prudential Securities deemed to be reasonably similar to the
Initial Proposal indicated an implied range of equity values per share of $22.82
to $37.13 with a median of $29.27 and a mean of $29.74. Prudential Securities'
analysis of five selected pizza and Italian food comparable companies indicated
an implied range of equity values per share of $22.93 to $51.95 with a median of
$32.46 and a mean of $34.97. Prudential Securities' analyses of five selected
fast food comparable companies indicated an implied range of equity values per
share of $20.05 to $74.15 with a median of $32.90 and a mean of $38.26.
Prudential Securities' leveraged buy-out analysis indicated an implied range of
equity values per share of $29.00 to $33.00 with a median and mean of $31.00.
The summary contained herein of the March 3, 1998 presentation by Prudential
Securities to the Special Committee is qualified in its entirety by reference to
the full text of the presentation filed as an exhibit to the Schedule 13E-3. See
"AVAILABLE INFORMATION."

         Willkie Farr then discussed with the Special Committee a number of open
issues relating to the proposed Merger Agreement.

         On March 24, 1998, Prudential Securities and Mr. Mandell met with Bear
Stearns, Mario and Joseph Sbarro and Mr. Zimmerman to discuss various issues
relating to the Initial Proposal, and, on March 28, 1998, Mr. Mandell had a
telephone conference with Mario Sbarro and Mr. Zimmerman to discuss Merger
Agreement issues.

         Thereafter, Prudential Securities continued to gather information and
conducted diligence concerning the Company and its results of operations,
financial condition and prospects. Prudential Securities and Bear Stearns held
discussions concerning the valuation methodologies employed by Prudential
Securities in its analysis of the Company, and Willkie Farr, Parker Chapin and
Warshaw Burstein continued to negotiate the non-financial terms of a proposed
Merger Agreement. In addition, the Continuing Shareholders and the Special
Committee negotiated various aspects of the Merger Consideration. During this
period, at times with Bear Stearns, the Continuing Shareholders met with
prospective financing sources.


         During the period from January 12, 1998 through June 16, 1998, the
Special Committee held seven formal meetings, including four in which some or
all Special Committee members participated by means of telephone conference. In
addition, the members of the Special Committee held numerous informal
discussions regarding price and terms among themselves and with Willkie Farr and
Prudential Securities.

                                      -21-

<PAGE>




         On June 16, 1998, Mario Sbarro met with Messrs. Mandell and Zimmerman.
Mr. Sbarro advised Mr. Mandell that, while the matter would be further discussed
at the meeting of the Board scheduled for the next day, it was apparent from
ongoing discussions regarding the Initial Proposal that the Continuing
Shareholders and the Special Committee were not going to reach an agreement on
the terms and conditions of a merger. In addition to being unable to reach an
agreement as to the Merger Consideration to be paid to Public Shareholders, the
Continuing Shareholders and the Special Committee had been unable to agree upon,
among other things, the method of handling unvested stock options, the
circumstances under which each party would be entitled to reimbursement for its
expenses in the event of termination of the then proposed Merger Agreement, the
establishment of basic financing terms that the Continuing Shareholders would
deem acceptable, indemnification and indemnification insurance provisions, and
circumstances under which a party could terminate the proposed Merger Agreement.


         At a special meeting of the Board held on June 17, 1998, Mario Sbarro,
on behalf of the Continuing Shareholders, advised the Board that, because the
Continuing Shareholders and the Special Committee could not agree on mutually
acceptable terms of a transaction, negotiations for a going private transaction
would be terminated. Mr. Sbarro also expressed his belief that it would be in
the best interests of all shareholders for the Company to review various other
strategic alternatives available to the Company. The Board concurred and the
Special Committee was then disbanded.

         A press release was then issued by the Company reporting that an
agreement with the Continuing Shareholders concerning the terms of the proposed
transaction could not be reached, that the suspension of dividends would
continue and that the Company and its investment banker would explore various
strategic alternatives for the benefit of all shareholders. The Board determined
to continue the suspension of dividends while it considered other strategic
alternatives to enhance shareholder value.


         On July 20, 1998, the Board held a special meeting at which Bear
Stearns made a presentation to the Board regarding the strategic alternatives
previously discussed at the Board's January 15, 1997 meeting. Bear Stearns noted
that, since negotiations for the proposed going private transaction had not been
successful, based on information provided by the Company and discussions with
management, the two alternatives to consider for the creation of shareholder
value for all shareholders of the Company were a significant leveraged
recapitalization or a sale of the Company. Bear Stearns thereupon reviewed with
the members of the Board the positive and negative effects of both types of
transactions as they would pertain to shareholders. Bear Stearns concluded that,
if the Continuing Shareholders would be interested in selling their entire
interests in the Company, it believed the most attractive alternative for
increasing shareholder value for all shareholders would be through a sale of the
Company. Bear Stearns advised that a sale of the Company was only practical if
the Continuing Shareholders were interested in selling their interests in the
Company. Bear Stearns stated its belief that, if a leveraged recapitalization
were pursued, it should be significant, thus maximizing the immediate value to
shareholders. Bear Stearns also noted that a recapitalization which included a
financial investor should be considered if the Continuing Shareholders
determined to retain a small portion of their Common Stock or a very significant
recapitalization was contemplated. For illustrative and discussion purposes,
there were presented to the Board examples of a $450 million Company-sponsored
recapitalization, a $661 million investor-sponsored recapitalization and the
sale of the entire equity interest of the Company to a financial purchaser.

         In the example of the Company-sponsored $450 million recapitalization,
the Company would tender for 14 million shares of Common Stock at a price of
$32.00 per share (a 19% premium to the then current market price). This
recapitalization would be financed with $125 million of the Company's cash and
$340 million of debt. Assuming, among other things, that (a) the Company
achieved certain levels of financial performance, (b) debt financing was
effected at assumed interest rates, (c) the Company's price/earnings multiple
remained constant at 13.7x (which was the then current multiple based on
analysts' consensus estimates of the Company's 1998 earnings) and (d) no future
dividends, it was estimated that the remaining outstanding Common Stock could
have possible future stock prices at the end of 1998 and 2002 of $30.36 and
$93.17, respectively, with estimated present values (assuming a discount rate
equal to the Company's


                                      -22-

<PAGE>



estimated pro forma weighted average cost of capital for this scenario) at the
end of 1998 and 2002, of $28.25 and $46.27, respectively.

         The illustrative $661 million investor-sponsored recapitalization
assumed a tender offer for 18.9 million shares (90% of the Company's outstanding
shares on a diluted basis) at $35.00 per share to be financed with $123 million
of the Company's cash, $430 million of debt financing and $125 million of new
common equity from a financial investor. This recapitalization would have
resulted in the Continuing Shareholders, Public Shareholders and the financial
investor owning 12.3%, 24.6% and 63.2%, respectively, of the Common Stock to be
outstanding after the transaction. No possible future market price information
was presented under the illustrative investor-sponsored transaction.

         The illustrative analysis of a sale of the Company to a financial
purchaser assumed a price of $36.00 per share which would have required
financing of approximately $775 million.

         Also presented to the Board were detailed financial models, including
projected Company balance sheets, income statements and cash flows for the five
years ending December 31, 2002, and calculations of various debt service ratios
and other credit analysis statistics, for each of the three presented scenarios,
as well as "exit case" information for the investor-sponsored leveraged
recapitalization and financial purchaser business sale scenarios. Bear Stearns
indicated that, based on its review of likely interested purchasers and current
market conditions, it believed that if potential purchasers (a) were confident
regarding the Company's growth prospects, (b) had either sufficient existing
management or could retain new management if the Sbarro family wished to leave,
and (c) were able to finance in excess of $500 million of the acquisition price
in the debt capital markets, a sales process could provide shareholder value in
the mid-$30s per share. Bear Stearns also noted that potential financial
purchasers may look for continued participation in a transaction by principal
shareholders in order to structure a transaction that would be entitled to
recapitalization accounting treatment. The representatives of Bear Stearns were
then excused from the meeting, at which time the directors who were Continuing
Shareholders indicated to the Board that at price levels in the range of the
mid-$30s per share, the Continuing Shareholders were willing to consider selling
their interests in the Company. The Continuing Shareholders also advised the
Board that, if a potential purchaser desired the Continuing Shareholders to
participate in a transaction, they would consider doing so under mutually
acceptable terms. The Board thereupon authorized Bear Stearns to determine the
interests of potential strategic and financial purchasers in acquiring the
Company, including the price that they would be willing to pay. The summary
contained herein of the July 20, 1998 presentation by Bear Stearns to the Board
is qualified in its entirety by reference to the full text of the presentation
filed as an exhibit to the Schedule. See "AVAILABLE INFORMATION."

         Bear Stearns then prepared a list of potential strategic and financial
purchasers, which it reviewed with the Board and management. A confidential
information memorandum was then prepared which was designed to solicit interest
from potential purchasers of the Company by providing general information about
the Company and ideas for the future growth of the Company. The information
memorandum described many of the Company's strengths and strategies, noting that
the Company's growth initiatives could be driven by (a) further penetrating high
customer traffic venues, (b) increased franchising (particularly in
international markets), (c) expansion into traditional quick service restaurant
venues (including through co-branding with other restaurant concepts in
stand-alone locations) and (d) significant expansion of the Company's recently
developed Umberto of New Hyde Park joint venture concept (see "Business of the
Company"). The memorandum also summarized information about the Company's
business and management contained in the Company's public filings with the SEC
and contained a detailed business description, strategy and growth initiatives
and historical and projected financial information. The financial projections
were considerably more optimistic than the Company's Operating Projections, as
they anticipated a more aggressive expansion of the Company's business into new
venues and increases in comparable store sales and operating margins. See "--
Certain Financial Projections." The summary contained herein of the Confidential
Information Memorandum is qualified in its entirety by reference to the full
text of the presentation filed as an exhibit to the Schedule 13E-3. See
"AVAILABLE INFORMATION." On August 6, 1998, Bear Stearns began to

                                      -23-

<PAGE>




contact potential purchasers. Confidentiality agreements were then prepared and
distributed to potential purchasers who orally had indicated having an interest
in obtaining further information.


         On August 17, 1998, the Continuing Shareholders met with Messrs.
Mandell and Zimmerman, and with Parker Chapin and Bear Stearns to review the
status of the business sale process.

         At a meeting of the Board held on August 19, 1998, at which
representatives of Bear Stearns participated by telephone conference, Bear
Stearns updated the Board on the status of its contacts with potential
purchasers. Bear Stearns also advised that it would provide the confidential
information memorandum to potential purchasers who executed confidentiality
agreements.

         Bear Stearns contacted 38 potential purchasers (12 potential strategic
purchasers and 26 financial purchasers) during August 1998, including the third
party that had expressed an interest in purchasing the Continuing Shareholders'
Common Stock in 1997. A total of 17 potential purchasers signed confidentiality
agreements and each received the confidential information memorandum. Potential
purchasers were instructed to base their initial indications of interest on
information contained in the confidential information memorandum and that, if
their initial indications of interest were sufficient, they would be provided
the opportunity to meet with management and perform detailed due diligence in
preparation for a final bid. In early September 1998, Bear Stearns received four
written preliminary indications of interest. The remaining potential purchasers
indicated they were not interested in pursuing a transaction.

         Each of the four written preliminary indications of interest were from
potential financial purchasers and reflected an interest in further exploring a
proposed transaction. Each was subject to, among other things, conducting due
diligence, obtaining financing and negotiating acceptable agreements. One
indication of interest contemplated the forming of a new corporation with the
Company's management and other investors to purchase the Company for a cash
price of approximately $30.00-$32.50 per share. During subsequent discussions
with Bear Stearns related to the contemplated amounts and type of debt and
equity financing for the contemplated transaction, the potential purchaser
reduced its indication of interest to approximately $28-$30 per share. A second
indication of interest contemplated the merger of the Company with a financially
troubled restaurant company controlled by a potential financial purchaser. This
proposal contemplated consideration with a face value of $29.00-$31.00 per
share, of which approximately $6.00 was to be in preferred and common stock of a
newly-formed company, with the balance to be paid through the Company's existing
cash and other financing to be sought. The potential financial purchaser would
not commit new equity to the proposed transaction. The remaining two indications
of interest contemplated cash prices of approximately $25.00 per share in one
case and, in the other case, approximately $25.00-$29.00, with a requirement in
the latter case that the Continuing Shareholders participate with the potential
purchaser through the ownership of common stock in the acquiring entity. As part
of the business sale process, Bear Stearns approached each party that had
submitted a preliminary indication of interest to seek an increase in the
contemplated price. None of the parties were willing to increase their original
proposal from the prices indicated above.

         On October 7, 1998, in a telephone conference, Bear Stearns informed
participating Board members as to the status of the sale process and the results
of its discussions with the potential purchasers. The Continuing Shareholders
noted that all the bids contemplated a price below the minimum price at which
the Continuing Shareholders had previously indicated their willingness to
consider selling their interests in the Company and indicated that they would
not consider selling their Common Stock at the prices proposed in the
preliminary indications of interest. Based on this information, the Board
advised Bear Stearns to terminate the business sale process.

         On October 15, 1998, Mario Sbarro, Joseph Sbarro, Bernard Zimmerman,
Robert S. Koebele (the Company's Chief Financial Officer), Parker Chapin, Bear
Stearns, Richard A. Mandell, as Chairman of the former Special Committee of the
Board, and Willkie Farr and Prudential Securities, which had served as legal and
financial advisors, respectively, to the former Special Committee in connection
with the Initial Proposal, met to determine whether Prudential Securities would
give consideration to another offer from the Continuing

                                      -24-

<PAGE>



Shareholders. Prudential Securities indicated that it would need to obtain
updated information concerning the Company, review the results of the business
sales process which the Company had conducted through Bear Stearns and review
the other factors it previously had considered before it could determine whether
any offer that might be made would be fair to Public Shareholders from a
financial point of view.

         At the Board's regularly scheduled quarterly meeting held on November
17, 1998, Mario Sbarro advised the Board that the Continuing Shareholders were,
again, considering a going private transaction to acquire all of the Common
Stock not owned by them. Mr. Sbarro also advised the Board that management had
met with a major bank on behalf of the Continuing Shareholders to determine
whether bank financing was available on acceptable terms and that the Continuing
Shareholders also were considering high-yield debt financing.


         On November 18, 1998, a telephone conference was held among Mario
Sbarro, Messrs. Zimmerman and Mandell, Willkie Farr, Parker Chapin and Bear
Stearns to review then unresolved matters, other than the amount of the Merger
Consideration, at the time the Initial Proposal had been terminated. The
unresolved matters included the method of handling unvested options, the
circumstances under which each party would be entitled to reimbursement for its
expenses in the event of termination of the then proposed Merger Agreement, the
establishment of basic financing terms that the Continuing Shareholders would
deem acceptable, indemnification and indemnification insurance provisions, and
the circumstances under which a party could terminate the previously proposed
Merger Agreement.

         Between November 18, 1998 and November 25, 1998, the Continuing
Shareholders consulted with Bear Stearns concerning potential financing for a
going private transaction, and Parker Chapin reviewed with Willkie Farr matters
that had not been resolved in the negotiation of the Merger Agreement at the
time the Initial Proposal was withdrawn. On November 24, 1998, Mario Sbarro, on
behalf of the Continuing Shareholders, met with Mr. Mandell and Parker Chapin to
review open issues. At that meeting, Mr. Sbarro was advised that, before
specific issues could be resolved, the Continuing Shareholders should make a
formal proposal to the Board.


         After the close of business on November 25, 1998, a telephonic meeting
of the Board (at which only Mario Sbarro, and Messrs. Kestenbaum, Mandell,
Vatter and Zimmerman were able to participate due to the short notice given) was
held, at which the Continuing Shareholders submitted a proposal for the Merger
of a company to be formed by them with and into the Company, pursuant to which
each Public Shareholder of the Company would receive $27.50 in cash in exchange
for their shares of Common Stock. This proposal is referred to in this Proxy
Statement as the "REVISED PROPOSAL." The Revised Proposal was, except for the
proposed Merger Consideration, under terms similar to those contained in the
Initial Proposal, including the same conditions. The Continuing Shareholders
advised the Board that they had been informed that Bear Stearns was "highly
confident" in its ability to place or arrange the financing for the Merger.

         At the November 25 meeting, the Board reappointed the Special Committee
and, as it had with the Initial Proposal, authorized the Special Committee to
consider and evaluate the Revised Proposal, assess whether it would be in the
best interests of the Company and the Public Shareholders to pursue a
transaction with the Continuing Shareholders, make a recommendation to the Board
with respect to acting on the Revised Proposal and, if appropriate, enter into
and conduct discussions concerning the Revised Proposal and negotiate a
definitive agreement with respect to the Revised Proposal on behalf of the
Company. In addition, the Special Committee was again authorized to retain, at
the expense of the Company, legal counsel and an independent investment banking
firm to assist and advise it in its work concerning the Revised Proposal.
Following this meeting, the Company issued a press release announcing the
Revised Proposal.

         Beginning on November 27, 1998, seven lawsuits were commenced against
the Company, those Continuing Shareholders who are directors of the Company and,
except in certain lawsuits, all or some of the other directors. Like the Initial
Proposal Litigation, the lawsuits were purportedly brought by certain Public
Shareholders as class actions on behalf of all Public Shareholders. In general,
the new lawsuits allege that the defendants breached their fiduciary duties,
that the proposed price to be paid Public Shareholders was

                                      -25-

<PAGE>



inadequate and that there were inadequate procedural protections for the Public
Shareholders. These new actions are referred to in this Proxy Statement as the
"CURRENT SHAREHOLDER LITIGATION." See "LITIGATION PERTAINING TO THE MERGER --
Current Shareholder Litigation."

         During the next several days, informal conversations were held among
members of the Special Committee, in which the Special Committee determined to
again retain Willkie Farr as its legal advisor and Prudential Securities as its
financial advisor based, in large part, upon their respective experience,
expertise and familiarity with the Company gained from participation in the
Initial Proposal, and experience in advising special committees of boards of
directors in similar transactions. Both firms were formally retained at a
meeting of the Special Committee held on Tuesday, December 1, 1998. New
engagement letters with Prudential Securities and Willkie Farr were approved. At
the December 1 meeting, the Special Committee also discussed with its advisors
the status of several outstanding issues.

         During the period from December 1, 1998 through January 18, 1999,
representatives of Prudential Securities recommenced their due diligence review,
including holding additional discussions with management of the Company
concerning the Company's business, financial condition and prospects. In
connection with this review, the Company provided to Prudential Securities
copies of information relating to the business sale process, including the
confidential information memorandum, which contained long-term projections
prepared by the Company's management in August 1998 and contained in the
confidential information memorandum utilized in the business sale process (the
"BUSINESS SALE PROJECTIONS"), Bear Stearns' potential purchasers' log, and
updated operating projections prepared by the Company's management in October
1998 to reflect then present and expected future business trends and conditions
(the "OPERATING PROJECTIONS"). The Business Sale Projections and the Operating
Projections are referred to collectively as the "PROJECTIONS." See " -- Certain
Financial Projections." Telephone conference calls also took place in which Bear
Stearns provided Prudential Securities with additional information concerning
the business sale process. During this period, Company management held meetings
with potential bank lenders and Bear Stearns regarding possible financing for
the Merger.

         On December 3, 1998, Parker Chapin delivered to Willkie Farr a proposed
Merger Agreement reflecting changes requested by the Continuing Shareholders and
certain of the changes that had been requested by the Special Committee at the
time negotiations of the Initial Proposal had terminated and that were
acceptable to the Continuing Shareholders.

         On December 15, 1998, representatives of the Continuing Shareholders,
Bear Stearns and the Special Committee met, and the Continuing Shareholders and
the Special Committee negotiated various provisions in the proposed Merger
Agreement. Since Prudential Securities had not completed its diligence
concerning the Company, the Merger Consideration was not discussed.

         During the period from December 16, 1998 through January 18, 1999,
various meetings and telephone conferences were held among representatives of
the Continuing Shareholders and representatives of the Special Committee to
negotiate various provisions in the proposed Merger Agreement, including the
Merger Consideration. During this period, the Continuing Shareholders and
members of the Special Committee received various drafts of the proposed Merger
Agreement that were revised to reflect negotiated changes.

         In addition, meetings and telephone conferences also were held among
the Continuing Shareholders, Parker Chapin and counsel to certain of the
plaintiffs in the Current Shareholder Litigation. Separate discussions also were
held between the Continuing Shareholders and Richard A. Mandell, Chairman of the
Special Committee, as well as between the representatives of the Special
Committee and counsel to those plaintiffs.

         During the week of January 8, 1999, Parker Chapin and counsel for the
plaintiffs in the Current Shareholder Litigation discussed a possible basis for
the settlement of the Current Shareholder Litigation. On January 11, 1999, the
Continuing Shareholders and counsel for the plaintiffs reached a tentative

                                      -26-

<PAGE>



understanding under which the Continuing Shareholders would increase the price
to be paid for the Public Shares to $28.85 per share. This understanding was
then communicated to Mr. Mandell.


         During the next few days, further negotiations were held which resolved
the remaining open issues in the proposed Merger Agreement. A revised draft of
the proposed Merger Agreement and the presentation prepared by Prudential
Securities analyzing the Merger and the Merger Consideration was distributed to
all directors on January 15, 1999.


         Meanwhile, during the period from January 12, 1999 through January 19,
1999, representatives of the Continuing Shareholders and counsel for the
plaintiffs in the Current Shareholder Litigation negotiated the remaining terms
of a Memorandum of Understanding to set forth the proposed terms and conditions
for the settlement of the Current Shareholder Litigation.


         On January 19, 1999, the Special Committee held a meeting to consider
the Merger Agreement and determine whether to recommend its adoption to the full
Board. The meeting was attended by all members of the Special Committee, with
Paul A. Vatter attending by telephone conference. Representatives of Prudential
Securities and Willkie Farr also attended the meeting. Willkie Farr advised the
members of the Special Committee as to their fiduciary duties in considering
this matter, reviewed the principal terms and conditions of the Merger Agreement
and summarized the terms of the proposed settlement of the Current Shareholder
Litigation. Prudential Securities made a presentation to the Special Committee,
in which it discussed the information described under "-- Presentation and
Fairness Opinion of Prudential Securities." Prudential Securities then rendered
its oral opinion (confirmed in writing later that day) to the Special Committee
that, as of such date, the Merger Consideration of $28.85 per share to be
received by the Public Shareholders in the Merger was fair, from a financial
point of view, to the Public Shareholders. At the conclusion of these
presentations and after full discussion, including a discussion of the items
discussed under "--Recommendations of the Special Committee and the Board of
Directors," the Special Committee unanimously concluded that the Merger, as
reflected in the Merger Agreement, and the terms and provisions of the Merger
Agreement, including the Merger Consideration of $28.85 in cash per share, were
fair to, and in the best interests of, the Company and the Public Shareholders
and unanimously resolved to recommend to the Board that it adopt the Merger
Agreement.


         Later in the day of January 19, 1999, a meeting of the Board was held
to consider adopting the Merger Agreement. The meeting was attended by all
members of the Board except Carmela Sbarro, with Paul A. Vatter attending by
telephone conference. Representatives of Parker Chapin, Willkie Farr, Warshaw
Burstein and Bear Stearns also attended the meeting. Parker Chapin advised the
members of the Board as to their fiduciary duties and the provisions of the
NYBCL pertaining to the approval of transactions with interested directors. Mr.
Mandell presented a report from the Special Committee which described the
process employed by the Special Committee and its advisors, as well as the
Special Committee's reasons for recommending adoption of the Merger Agreement.
Willkie Farr described for the Board the structure of the Merger and the
principal terms of the Merger Agreement, including the more significant
covenants and closing conditions, and provisions for termination,
indemnification and expense reimbursement. The Board also was advised of the
opinion of Prudential Securities. The Board further was advised by Parker Chapin
that the Memorandum of Understanding to settle the Current Shareholder
Litigation had been executed by counsel to the plaintiffs and contemplated a
$28.85 in cash per share Merger Consideration. After discussion, based in part
on the recommendation of the Special Committee and the fairness opinion received
from Prudential Securities, the members of the Board present at the meeting,
including all members of the Special Committee, unanimously concluded that the
Merger, as reflected in the Merger Agreement, and the terms and provisions of
the Merger Agreement, including the Merger Consideration of $28.85 in cash per
share, were fair to, and in the best interests of, the Company and the Public
Shareholders, unanimously adopted the Merger Agreement, authorized the Company
to enter into the Merger Agreement and resolved to recommend to the Public
Shareholders that they vote to adopt the Merger Agreement. See "--
Recommendation of the Special Committee and the Board of Directors."

                                      -27-

<PAGE>



         Certain directors may have actual or potential conflicts of interest in
connection with this action and recommendation that are discussed below under
"-- Interests of Certain Persons in the Merger and the Company."

         Following completion of the meeting of the Board, the Merger Agreement
was executed. Prior to the commencement of trading in the Common Stock on
January 20, 1999, the Company issued a press release announcing that the Merger
Agreement and the Memorandum of Understanding to settle the Current Shareholder
Litigation had been entered into.


         On April 7, 1999, a Stipulation of Settlement was entered into
embodying (and superceding) the Memorandum of Understanding (the "Stipulation of
Settlement"). On May 11, 1999, the Court issued a Scheduling Order, pursuant to
which a hearing was scheduled to be held on June 29, 1999, to determine, among
other things, whether the Court should approve the settlement of the Current
Shareholder Litigation. Notice of, among other things, the scheduled hearing
before the Court and as to requirements for appearing at the hearing and
requesting exclusion from the Class on behalf of whom the actions were
instituted was distributed beginning May 17, 1999. See "LITIGATION PERTAINING TO
THE MERGER -- Current Shareholder Litigation."


         In mid-June 1999, it was proposed to extend the date after which either
the Company or the Continuing Shareholders could terminate the transaction
solely by reason of the Merger not having been consummated from June 30, 1999 to
August 31, 1999 and to make certain other non-economic and non- substantive
changes to the Merger Agreement.

         On June 17, 1999, the Special Committee held a telephonic meeting to
consider the Restated Merger Agreement and determine whether to recommend its
adoption to the full Board. Willkie Farr reviewed the amendments proposed to the
Merger Agreement with the members of the Special Committee, following which the
Special Committee unanimously approved the changes to the Merger Agreement and
concluded that none of the changes made to the Merger Agreement affected its
prior actions and recommendations. A telephonic meeting of the Board was then
held to consider adopting the Restated Merger Agreement which was attended by
all members of the Board except Carmela Sbarro. Parker Chapin reviewed the
amendments proposed to the Merger Agreement with the Board. After discussion,
the members of the Board present at the meeting, including all members of the
Special Committee, unanimously approved the changes to the Merger Agreement and
concluded that none of the changes made to the Merger Agreement affected its
prior actions and recommendations, adopted the Restated Merger Agreement,
authorized the Company to enter into the Restated Merger Agreement and resolved
to recommend to the Public Shareholders that they vote to adopt the Restated
Merger Agreement.


RECOMMENDATIONS OF THE SPECIAL COMMITTEE AND THE BOARD OF DIRECTORS


         At a meeting of the Special Committee held on January 19, 1999, at
which all members of the Special Committee were present, with Paul A. Vatter
attending by telephone conference, the Special Committee met with its legal and
financial advisors to review the proposed terms of the Merger. The Special
Committee unanimously concluded that the Merger, as reflected in the Merger
Agreement, and the terms and provisions of the Merger Agreement, including the
Merger Consideration of $28.85 in cash per share, were fair to, and in the best
interests of, the Company and the Public Shareholders, and unanimously resolved
to recommend to the Board that it adopt the Merger Agreement.


         At a special meeting of the Board held immediately following the
Special Committee's determination, at which all directors of the Company were
present, except for Carmela Sbarro, the Board considered the recommendation of
the Special Committee. The Board members who were present unanimously concluded,
based in part on the recommendation of the Special Committee, that the Merger,
as reflected in the Merger Agreement, and the terms and provisions of the Merger
Agreement, including the Merger Consideration of $28.85 in cash per share, were
fair to, and in the best interests of the Company and the Public Shareholders,
unanimously adopted the Merger Agreement, authorized the Company to enter into
the Merger Agreement

                                      -28-

<PAGE>



and unanimously resolved to recommend to the Public Shareholders that they vote
to adopt the Merger Agreement.

         At a meeting of the Special Committee held by telephone conference on
June 17, 1999, the Restated Merger Agreement was presented for consideration to
the Special Committee, which unanimously approved the changes to the Merger
Agreement and concluded that none of the changes made to the Merger Agreement
affected the Special Committee's prior actions and recommendations. Thereafter,
at a special meeting of the Board held by telephone conference at which all
members of the Board were present, except Carmela Sbarro, the Board members who
were present unanimously approved the changes to the Merger Agreement and
concluded that none of the changes made to the Merger Agreement affected the
Board's prior actions and recommendations, adopted the Restated Merger
Agreement, authorized the Company to enter into the Restated Merger Agreement
and resolved to recommend to the Public Shareholders that they vote to adopt the
Restated Merger Agreement.

         The Special Committee addressed its recommendation to the Board and the
Board specifically addressed its recommendation to the Public Shareholders as a
separate individual class. Neither the Special Committee nor the Board addressed
its recommendation to the Continuing Shareholders.

         SPECIAL COMMITTEE. In determining to recommend that the Board adopt the
Merger Agreement, the Special Committee considered a number of factors. The
material factors considered by the Special Committee were:

         (1)      Prudential Securities' opinion that, as of January 19, 1999,
                  the date of the Special Committee's meeting to consider the
                  Merger, the Merger Consideration was fair, from a financial
                  point of view, to the Public Shareholders. The full text of
                  Prudential Securities' opinion, describing various
                  considerations, assumptions and limitations stated therein, is
                  set forth in Annex II to this Proxy Statement. The Special
                  Committee also considered the presentations by Prudential
                  Securities to the Special Committee regarding:

                  o        the Company's current financial condition, results of
                           operations and future prospects (both as a public and
                           a private company);

                  o        the industry in which the Company operates and the
                           financial, operating and stock price history of the
                           Company in comparison to certain pizza and value
                           priced Italian restaurant companies and fast food
                           restaurant companies, including considerations of
                           current market prices, historical market prices,
                           sales growth, discounted cash flow, enterprise value
                           and equity value, as well as an analysis of the
                           valuation of comparable transactions, all of which
                           are reflected in the report presented by Prudential
                           Securities to the Board on January 19, 1999, and in
                           the opinion of Prudential Securities; and


                  o        Bear Stearns' "highly confident" letter and the term
                           sheet delivered by the Continuing Shareholders to the
                           Special Committee.


                  See "-- Presentation and Fairness Opinion of Prudential
                  Securities."

         (2)      The fact that the Merger Agreement and the Merger
                  Consideration are the product of arms' length negotiations
                  between the Continuing Shareholders and the Special Committee,
                  as well as between the Continuing Shareholders and counsel to
                  the plaintiffs in the Current Shareholder Litigation. These
                  extensive negotiations led to an increase in the proposed
                  Merger Consideration from $27.50 to $28.85 per share, which
                  the Continuing Shareholders agreed to on the condition that
                  this price was final and there would be no further
                  negotiations. The Continuing Shareholders made it clear in
                  these discussions that $28.85 per share was the highest price
                  that they would be willing to pay.

                                      -29-

<PAGE>

         (3)      The solicitation of interest with respect to the possible sale
                  of the Company in August and September 1998. Despite a
                  solicitation conducted for the Company by Bear Stearns to 38
                  potential purchasers, the process yielded only four written
                  preliminary indications of interest, none of which were
                  acceptable to the Continuing Shareholders. The Special
                  Committee recognized that, while the Merger Consideration was
                  within the range of prices in certain of the preliminary
                  indications of interest, other preliminary indications of
                  interest were below the Merger Consideration. Further, it
                  recognized that the prospective acquirors provided their
                  indications based on the Business Sale Projections and without
                  having conducted diligence and, therefore, there was a risk
                  that they would lower their contemplated prices. The Special
                  Committee also noted that, while certain of the preliminary
                  indications included higher potential prices, that did not
                  alter the fact that the Merger Consideration itself was fair.
                  In addition, the Special Committee noted that any indications
                  of interest were subject to obtaining financing and that any
                  unaffiliated purchaser would need to purchase the shares held
                  by the Public Shareholders as well as the Continuing
                  Shareholders. Therefore, a purchase transaction would be more
                  expensive for an unaffiliated party than for the Continuing
                  Shareholders even at the same or somewhat lower per share
                  merger consideration. The additional financing that would be
                  required for such a purchase made the consummation of such a
                  transaction with those submitting higher preliminary
                  indications of interest even less likely. While the Special
                  Committee recognized that, although bank financing was
                  generally available, market conditions for obtaining certain
                  financing structures that certain potential acquirors may have
                  required to consummate an acquisition were less favorable
                  during late August through November 1998 than earlier in the
                  year, it did not believe that these conditions materially
                  affected the number and nature of the indications of interest
                  received. The Special Committee also was advised that none of
                  Bear Stearns, the Company or the Continuing Shareholders had
                  received any proposals for the purchase of the business or the
                  Common Stock owned by the Continuing Shareholders since the
                  termination of the business sale process on October 7, 1998.
                  See "-- Background of the Transaction."


         (4) The terms and conditions of the Merger Agreement, including:


                  o        the ability of the Board to furnish information to,
                           and enter into negotiations with, third parties with
                           respect to unsolicited alternative offers or
                           proposals if, in its good faith judgment, the
                           proposal is more favorable to the Company's
                           shareholders than the Merger, is achievable and
                           supported by creditable financing, and the Board's
                           failure to take these actions would otherwise breach
                           its fiduciary duties to the Company's shareholders
                           under applicable law (see "THE RESTATED MERGER
                           AGREEMENT -- No Solicitation; Fiduciary Obligations
                           of Directors");


                  o        the requirement that the Merger Agreement be adopted
                           by the affirmative vote of a majority of the votes
                           cast at the Meeting, excluding votes cast by the
                           Continuing Shareholders, abstentions and broker
                           non-votes, as well as by two-thirds of the votes of
                           all outstanding shares of Common Stock;

                  o        the requirement that the approval of the Special
                           Committee is required for any action that may be
                           taken by the Board pursuant to the Merger Agreement
                           (including any amendment or termination of the Merger
                           Agreement or waiver of any of the Company's rights
                           thereunder); and

                  o        the absence of any termination or "break up" fees
                           payable by the Company and the fact that (i) the
                           Company's only financial obligation to the Continuing
                           Shareholders in the event of termination of the
                           Merger Agreement would be the payment of the
                           Continuing Shareholders' fees and expenses, up to
                           $500,000, and that such payment would not be made if
                           the Merger Agreement is terminated because of (a)
                           failure of

                                      -30-

<PAGE>



                           the Continuing Shareholders to obtain financing
                           (unless resulting from a material adverse change in
                           the securities, financial or borrowing markets) or
                           (b) a breach by Mergeco or the Continuing
                           Shareholders of their representations, warranties or
                           covenants, and (ii) if the Merger Agreement is
                           terminated due to failure of the Continuing
                           Shareholders to obtain financing (unless resulting
                           from a material adverse change in the securities,
                           financial or borrowing markets), then Mergeco and the
                           Continuing Shareholders would, jointly and severally,
                           be obligated to pay the Company for 50% of the fees
                           and expenses incurred by the Company, up to $500,000.


         (5)      The receipt by the Continuing Shareholders and Mergeco of a
                  "highly confident" letter from Bear Stearns with respect to
                  the arrangement of the necessary financing for the Merger and
                  the term sheet delivered by the Continuing Shareholders to the
                  Special Committee. This procedure enabled the Special
                  Committee to be assured that the "highly confident" letter
                  would pertain to the same basic financing terms that the
                  Continuing Shareholders agreed would limit their ability to
                  terminate the Merger Agreement for a failure to obtain
                  satisfactory financing.


         (6)      The Merger Consideration of $28.85 per share, which represents
                  a premium of 16.3% over $24-13/16, the closing price per share
                  of the Common Stock on the NYSE on November 25, 1998, the day
                  on which, following the close of trading, the Company
                  announced the Revised Proposal. The Special Committee also
                  considered that between January 1, 1994 and January 20, 1998,
                  the date the Company announced the Initial Proposal, the
                  Common Stock had traded in a relatively narrow price range
                  between a low of $19.875 per share (on May 1, 1995) and a high
                  of $29.9375 per share (on October 14, 1997), closing at
                  $26.3125 per share on December 31, 1997 and $26.375 on January
                  16, 1998, the last trading day prior to January 20, 1998. The
                  Special Committee also noted that, while following the
                  announcement of the Initial Proposal, the market price of the
                  Common Stock reached $30.125 per share on March 13, 1998, it
                  believed this resulted from speculation that a higher merger
                  consideration might be negotiated. The Special Committee also
                  noted that the Common Stock traded as low as $18.3125 per
                  share on September 21, 1998, approximately three months after
                  the announcement of termination of the Initial Proposal.
                  Accordingly, the Special Committee gave greater weight to the
                  narrow price range at which the Common Stock traded between
                  1994 and 1997 and concluded that those prices were indicative
                  of investors' view of the value of the Common Stock.


         (7)      The Company's current financial condition, results of
                  operations and future prospects (both as a public company and
                  as a private company), as well as the strategic direction of
                  its business and the trends in the restaurant industry, based
                  upon the knowledge of the members of the Special Committee,
                  each of whom has been a director of the Company for more than
                  the past ten years. Specifically, the Special Committee
                  concluded that, while the Company's results of operations and
                  financial condition were strong, the fact that there has been
                  a decline in the Company's rate of growth in both operating
                  revenues (from 11.4% in 1994 to 6.0% in 1997, in each case
                  over the preceding year) and operating income (from 13.1% in
                  1994 to 1.1% in 1997, in each case over the preceding year) in
                  recent years and the fact that comparable unit sales and
                  operating margins had remained relatively flat may limit the
                  potential for an increase in the market price of the Common
                  Stock. The Special Committee also considered (i) the maturity
                  of the Company's existing core business, (ii) the limited
                  prospects of significant growth in the Company's core business
                  and (iii) uncertain growth prospects of the Company's existing
                  joint ventures and any future concepts the Company might
                  develop. In reviewing the Company's future business prospects,
                  the Special Committee reviewed both the Business Sale
                  Projections contained in the confidential memorandum utilized
                  in the business sale process in August 1998 and the Operating
                  Projections discussed under "-- Certain Financial
                  Projections". The Special Committee


                                      -31-

<PAGE>



                  considered the fact that the Operating Projections constituted
                  the material assumptions that underlay Prudential Securities'
                  opinion (see "-- Presentation and Fairness Opinion of
                  Prudential Securities") and recognized that the Business Sale
                  Projections assumed an aggressive expansion strategy to
                  solicit interest from potential purchasers by presenting the
                  possibility for significant growth in both revenue and
                  earnings before interest income, interest expense, taxes,
                  depreciation and amortization, and non-recurring and
                  extraordinary charges and credits ("EBITDA"). In particular,
                  the Business Sale Projections assumed that the Company's
                  future growth would be derived primarily from a significant
                  increase in the opening of core Sbarro restaurant units and
                  Umberto of New Hyde Park joint venture restaurants. The
                  Special Committee believed these assumptions were not
                  realistic. In addition, the Special Committee considered that
                  the Business Sale Projections represented the opportunities a
                  potential buyer of the Company might have with a different
                  approach to operating the Company and a different management
                  team. Therefore, the Special Committee concluded that the
                  Business Sale Projections were not relevant to a going concern
                  analysis and gave no weight to the Business Sale Projections
                  in making its determination. The Special Committee viewed the
                  Operating Projections as a more realistic view of the
                  Company's future prospects in that the Operating Projections
                  were more in line with the Company's historical financial
                  trends.

         (8)      The fact that no regulatory approvals are required in order
                  for Mergeco and the Continuing Shareholders to consummate the
                  Merger other than, in certain cases, obtaining approvals under
                  alcohol and beverage licenses of the Company resulting from a
                  technical "change of control" of the Company, which approvals
                  are likely to be obtained since "control" would be passing to
                  the Continuing Shareholders who were approved with respect to
                  the Company. On the other hand, it is likely that, in addition
                  to obtaining alcohol and beverage license approvals or
                  transfers, other regulatory approvals (including under the
                  Hart-Scott-Rodino Antitrust Improvement Act of 1976, as
                  amended), not required with respect to the Merger, would be
                  required if the Company were to be sold to others. See "--
                  Regulatory Approvals."

         The Special Committee did not attempt to determine the liquidation
value of the Company and did not give significant weight to the per share book
value of the Company (which was $11.78 at October 4, 1998, the end of the
Company's last fiscal quarter for which such information was calculated prior to
the Special Committee's determination), because there was no intention to
liquidate the Company and because both book value was, and liquidation value was
believed to be, well below the Merger Consideration. The Special Committee
considered the preliminary indications of interest received as part of the
business sale process and the Merger Consideration negotiated with the
Continuing Shareholders to be indicative of the Company's going concern value.

         In recommending that the Board adopt the Merger Agreement, the Special
Committee was aware, and considered as a negative factor, that if the Merger is
consummated, the Public Shareholders would no longer have an equity interest in
the Company and, therefore, would not participate in any potential future
earnings and growth of the Company. In this regard, the Special Committee also
considered that if the Business Sale Projections contained in the confidential
information memorandum utilized in the business sale process in August 1998
discussed under "-- Certain Financial Projections" are realized, the Common
Stock could significantly increase in value. The Special Committee also noted
that Prudential Securities, in rendering its opinion as to the fairness of the
Merger Consideration to the Public Shareholders, relied on the Company's updated
Operating Projections and not the Business Sale Projections. The Special
Committee concluded that, in light of its analysis of the Company, its business
and its growth prospects, receiving a premium above the market price of the
Common Stock by Public Shareholders is preferable to an uncertain future return.

         THE BOARD OF DIRECTORS. In reaching its determination that the Merger
and Merger Consideration are fair to, and in the best interests of, the Company
and the Public Shareholders, adopting the Merger Agreement and recommending that
the Public Shareholders adopt the Merger Agreement, the Board

                                      -32-

<PAGE>



considered and specifically adopted the conclusions and recommendation of the
Special Committee and the factors described above which the Special Committee
took into account in making its recommendation to the Board. The Company will
continue its operations following completion of the Merger. However,
shareholders of the Company, other than the Continuing Shareholders, will no
longer have an equity interest in the Company and, therefore, will not
participate in any potential future earnings and growth of the Company.

         In light of the number and variety of factors that the Special
Committee and Board considered in their respective evaluations of the Merger,
neither the Special Committee nor the Board found it practicable to assign
relative weights to the foregoing factors and, accordingly, neither did so.

         Each of the Special Committee and the Board believes that the Merger is
procedurally fair because, among other things, (i) the Special Committee
consisted of independent directors appointed by the Board to represent solely
the interests of, and to negotiate on behalf of, the Public Shareholders, (ii)
the Special Committee retained and was advised by Willkie Farr as its own legal
counsel, which assisted the Special Committee in its negotiations, (iii) the
Special Committee retained Prudential Securities to assist it in evaluating the
Merger Consideration and received an opinion from Prudential Securities as to
the fairness of the Merger Consideration to the Public Shareholders from a
financial point of view, (iv) the terms and conditions of the Merger Agreement,
including the Merger Consideration, resulted from arms' length negotiations
between the Special Committee and the Continuing Shareholders and their
respective advisors, (v) the Merger Consideration was also negotiated between
counsel to the plaintiffs in the Current Shareholder Litigation and the
Continuing Shareholders and their respective advisors, and (vi) the Merger
Agreement must be adopted by the affirmative vote of a majority of the votes
cast at the Meeting excluding votes cast by Continuing Shareholders, abstentions
and broker non-votes, in addition to the statutory requirement that the Merger
Agreement be adopted by two-thirds of the votes of all outstanding shares of
Common Stock.


         EACH OF THE SPECIAL COMMITTEE AND THE BOARD OF DIRECTORS BELIEVES THAT
THE MERGER IS FAIR TO, AND IN THE BEST INTERESTS OF, THE COMPANY AND THE PUBLIC
SHAREHOLDERS. THE BOARD OF DIRECTORS HAS ADOPTED THE RESTATED MERGER AGREEMENT
AND RECOMMENDS THAT YOU VOTE "FOR" ADOPTION OF THE RESTATED MERGER AGREEMENT.

         Except to the extent a recommendation is made in a person's capacity as
a director, no executive officer of the Company, nor any of the Continuing
Shareholders or Mergeco has made any recommendation with respect to adoption of
the Restated Merger Agreement or any other transaction contemplated by the
Restated Merger Agreement. The Continuing Shareholders and Mergeco have agreed
to vote their Common Stock in favor of adoption of the Restated Merger
Agreement.


         The Continuing Shareholders, Mergeco and the Company have been informed
by the other directors and executive officers of the Company, who owned an
aggregate of 31,568 shares of Common Stock on the Record Date, that they plan to
vote their Common Stock in favor of adoption of the Merger.

THE CONTINUING SHAREHOLDERS' PURPOSE AND REASONS FOR THE MERGER


         The Continuing Shareholders entered into the Restated Merger Agreement
in order to become the sole owners of the Company. The transaction is structured
as a merger, in which the equity interest in the Company of all the Public
Shareholders would be extinguished in exchange for $28.85 in cash per share of
Common Stock. A merger enables the transaction to be completed in one step,
which would minimize the risk that the contemplated transactions will not be
finalized and reduce transaction costs.


         The Continuing Shareholders believe that causing the Company to be
closely held will:

         o        Enable the Company's management to focus on long-term growth
                  without having to meet the expectations of many Public
                  Shareholders for short-term results. While the Company's

                                      -33-

<PAGE>



                  management has been taking steps to address some of the
                  Company's long-term issues by closing under-performing units,
                  focusing on operating units more likely to succeed with less
                  emphasis on revenue growth and seeking to expand through joint
                  ventures to develop new restaurant concepts, this process had
                  not resulted in an improvement in the market price of the
                  Common Stock.

         o        Provide the Continuing Shareholders with increased flexibility
                  in dealing with matters of succession and estate planning.

         o        Enable the Company to elect to be taxed under the provisions
                  of Subchapter S under the Internal Revenue Code of 1986, as
                  amended (the "CODE"), enabling equity owners the ability to
                  avoid the double tax on distributions that presently exists on
                  dividends paid by the Company (although each shareholder is
                  taxed on his share of the Company's income whether or not it
                  is distributed).


         o        Afford the Continuing Shareholders the possible advantages of
                  owning a "highly leveraged" entity, where any improvement in
                  earnings, after interest expense (which would be tax
                  deductible), inures to the benefit of shareholders and not
                  lenders. The Continuing Shareholders recognize, however, that
                  the transactions contemplated by the Restated Merger Agreement
                  will involve a substantial risk to them because of the large
                  amount of indebtedness to be incurred by the Surviving
                  Corporation in connection with the consummation of the Merger.
                  See "-- Financing of the Merger."


         o        Reduce costs associated with publishing and distributing to
                  its shareholders annual and quarterly reports and proxy
                  statements, which the Continuing Shareholders estimate will
                  result in annual savings to the Company of approximately
                  $200,000, since the Company will no longer be subject to the
                  proxy solicitation rules under the Exchange Act, although as a
                  result of the proposed Debt Financing, the Company will be
                  required to continue to file quarterly and annual reports with
                  the SEC or deliver similar documents to investors in the Debt
                  Financing.


         The Continuing Shareholders and Mergeco have concluded that the Merger,
including the Merger Consideration of $28.85 per share in cash and the terms and
conditions of the Restated Merger Agreement, are fair to the Company and the
Public Shareholders based upon the following factors:

         (1)      Prudential Securities rendered an opinion to the Special
                  Committee to the effect that, as of January 19, 1999, based
                  upon and subject to various considerations, assumptions and
                  limitations stated therein, the Merger Consideration was fair,
                  from a financial point of view, to the Public Shareholders.

         (2)      The analysis and conclusions as to the fairness of the Merger
                  Consideration of the Special Committee and the Board, which
                  the Continuing Shareholders specifically adopted.

         (3)      The Special Committee, consisting solely of independent
                  directors, unanimously recommended that the Board adopt the
                  Restated Merger Agreement.


         (4)      The Merger Consideration and the other terms and conditions of
                  the Merger Agreement were the result of arms' length, good
                  faith negotiations between the Special Committee and the
                  Continuing Shareholders and their respective advisors, as well
                  as, in the case of the Merger Consideration, between counsel
                  to the plaintiffs in the Current Shareholder Litigation and
                  the Continuing Shareholders and their respective advisors that
                  resulted in an increase in the Merger Consideration from
                  $27.50 per share to $28.85 per share.

                                      -34-

<PAGE>




         (5)      During the substantial period of time which would elapse
                  between the announcement of entering into the Merger Agreement
                  and the Effective Time, there would be ample time and
                  opportunity for other persons to propose alternative
                  transactions to the Merger, and that the Restated Merger
                  Agreement permits the Board to furnish information to, and
                  enter into negotiations with, third parties with respect to
                  unsolicited alternative offers or proposals if, in the Board's
                  good faith judgment, the proposal is more favorable to the
                  Company's shareholders than the Merger, is achievable, is
                  supported by creditable financing and the Board's failure to
                  take these actions would otherwise breach its fiduciary duties
                  to the Company's shareholders under applicable law.


         (6)      The Merger Consideration represents a premium of 16.3% over
                  the closing per share market price of the Common Stock on the
                  NYSE on the date the Continuing Shareholders made the Revised
                  Proposal.

         (7)      The Continuing Shareholders reviewed the historical price
                  range of the Common Stock and concluded that the price range
                  of $20.375 to $29.9375, at which the Common Stock traded from
                  January 1, 1994 until the Initial Proposal on January 20, 1998
                  (see "-- Recommenda tions of the Special Committee and the
                  Board of Directors"), was indicative of investors' view of the
                  value of the Common Stock.


         The Continuing Shareholders did not attempt to determine the
liquidation value of the Company and did not give significant weight to the per
share book value of the Company (which was $11.78 at October 4, 1998, the end of
the Company's last fiscal quarter for which such information was calculated
prior to the Special Committee's determination), because there is no intention
to liquidate the Company and because both book value was, and liquidation value
was believed to be, well below the Merger Consideration. The Merger
Consideration was within the range of the high and low prices expressed in two
of the four indications of interest received and was above the price expressed
in a third indication of interest. The fourth indication of interest
contemplated the merger of the Company with a financially troubled restaurant
company controlled by a potential financial purchaser and, while it had
contemplated consideration with a face value of $29.00- $31.00 per share, such
consideration included $6.00 of preferred and common stock of a newly-formed
company. See " -- Background of the Transaction." The Continuing Shareholders
believe that the Merger Consideration of $28.85 in cash does not represent less
than the Company's going concern value because it is within the range of the
final preliminary indications of interest received as part of the business sale
process and is the product of arms' length, good faith negotiations with the
Special Committee and counsel to the plaintiffs in the Current Shareholder
Litigation.


         The only alternative transactions considered by the Continuing
Shareholders were a sale of the Company and a leveraged recapitalization. The
Continuing Shareholders were willing to consider selling their interests in the
Company at a price in the range of the mid-$30s per share. However, after the
sale process failed to produce a potential purchaser in that price range, the
Board abandoned this alternative. The Continuing Shareholders determined to
pursue a going private transaction in which they would become owners of 100% of
the equity interests in the Company through the Merger so that they could have
greater control over the future direction of the Company, including with regard
to ownership and estate planning, than they would if the Company pursued a
leveraged recapitalization.

         The Continuing Shareholders recognize that the Merger Consideration of
$28.85 per share in cash is less than the price at which they were willing to
consider selling their interests in the Company and below the per share price at
which certain (and above the price at which other) third parties expressed a
preliminary interest in acquiring the Company. The Continuing Shareholders were
willing to consider a sale of their interests in the Company, which was founded
by their family and bears their family name, only at a price which included a
significant premium to the market price of the Common Stock. The Continuing
Shareholders believe that the fact that the Merger Consideration is less than
the premium price they were willing to consider does not render the Merger
Consideration unfair.

                                      -35-

<PAGE>



         The Continuing Shareholders believe that the Merger will afford Public
Shareholders the benefit of being able to determine, by a majority of the votes
cast, other than votes of the Continuing Shareholders, abstentions and broker
non-votes, whether to dispose of their Common Stock at a 16.3% premium over the
market price of the Common Stock on the NYSE on November 25, 1998, the date the
Continuing Shareholders made the Revised Proposal. The Continuing Shareholders
noted that, over the five years ended December 31, 1997 (the end of the year
preceding their Initial Proposal), the market price of the Company's Common
Stock increased only 19%, while the Standard & Poor's Restaurant Index increased
80% and the Standard & Poor's 500 Index increased 123%. The Continuing
Shareholders also recognized that the Operating Projections for the five years
ending at the end of fiscal 2002 did not indicate a dramatic increase in the
percentage of revenue growth, while the Company's EBITDA margin percentage was
projected to remain steady and its operating margin percentage was projected to
increase slightly (see "Certain Financial Projections"). The Continuing
Shareholders concluded that, absent significant growth in these areas, it was
unlikely that there would be significant increase in the market price of its
Common Stock.

         The Continuing Shareholders recognize that, following the Merger, the
Public Shareholders will no longer have an equity interest in the Company and,
therefore, will not participate in any potential future earnings and growth of
the Company. While this could be detrimental to the Public Shareholders if the
Company successfully grows, the Continuing Shareholders noted that the market
price of the Common Stock has been trading within a relatively narrow range with
the reduction in the Company's rate of growth and believe that any significant
business growth that would affect the market price of the Common Stock is
uncertain and long-term. Accordingly, the Continuing Shareholders believe that
offering Public Shareholders the opportunity to select, by majority action of
the Public Shareholders (other than abstensions and broker non-votes), the
present receipt of the Merger Consideration instead of a speculative future
return is appropriate.


PRESENTATION AND FAIRNESS OPINION OF PRUDENTIAL SECURITIES


         On January 19, 1999, the date the Merger Agreement was entered into,
Prudential Securities delivered its opinion to the Special Committee to the
effect that, as of such date, the Merger Consideration was fair, from a
financial point of view, to the Public Shareholders. Prudential Securities
presented the financial analysis underlying its opinion at a meeting of the
Special Committee on January 19, 1999.


         The full text of the Prudential Securities opinion, which sets forth
the assumptions made, matters considered and limits on the review undertaken, is
attached to this Proxy Statement as Annex II and is incorporated herein by
reference. The summary of the Prudential Securities opinion set forth below is
qualified in its entirety by reference to the full text of the Prudential
Securities opinion. You are urged to read the Prudential Securities opinion in
its entirety.

         THE PRUDENTIAL SECURITIES OPINION IS DIRECTED ONLY TO THE FAIRNESS OF
THE MERGER CONSIDERATION TO THE PUBLIC SHAREHOLDERS FROM A FINANCIAL POINT OF
VIEW. IT DOES NOT CONSTITUTE A RECOMMENDATION TO ANY SHAREHOLDER AS TO HOW THAT
SHAREHOLDER SHOULD VOTE AT THE MEETING OR AS TO ANY OTHER ACTION THAT
SHAREHOLDER SHOULD TAKE REGARDING THE PROPOSED MERGER.


         The full text of the presentation by Prudential Securities relating to
its opinion is attached as an exhibit to the Schedule 13E-3. See "AVAILABLE
INFORMATION."


         In conducting its analysis and arriving at its opinion, Prudential
Securities reviewed such information and considered such financial data and
other factors as Prudential Securities deemed relevant under the circumstances,
including the following:

         o        a draft, dated January 19, 1999, of the Merger Agreement,
                  including the exhibits thereto;

                                      -36-

<PAGE>



         o        a draft, dated January 19, 1999, of the "highly confident"
                  letter from Bear Stearns to certain of the Continuing
                  Shareholders and Mergeco;

         o        certain publicly available historical, financial and operating
                  data for the Company including, but not limited to, (i) the
                  Annual Report to shareholders and Annual Report on Form 10-K
                  for the fiscal year ended December 28, 1997, (ii) the
                  Quarterly Report on Form 10-Q for the fiscal quarter ended
                  October 4, 1998, (iii) Current Reports on Forms 8-K, filed
                  with the SEC on June 18, 1998, September 22, 1998 and December
                  2, 1998, and (iv) the Proxy Statement relating to the Annual
                  Meeting of Shareholders held on August 19, 1998;

         o        historical stock market prices and trading volumes for the
                  Common Stock;

         o        certain information relating to the Company, including
                  projected balance sheets, income statements and cash flow data
                  for the 1998 through 2003 fiscal years, prepared by the
                  management of the Company;

         o        the Company's confidential information memorandum dated August
                  1998, and the preliminary written indications of interest
                  received from prospective purchasers;

         o        publicly available financial, operating and stock market data
                  concerning certain companies engaged in businesses that
                  Prudential Securities deemed comparable to the Company or
                  otherwise relevant to its inquiry;

         o        the financial terms of certain recent transactions, including
                  "going private" transactions, that Prudential Securities
                  deemed relevant to its inquiry; and

         o        such other financial studies, analyses and investigations that
                  Prudential Securities deemed relevant to its inquiry.

         Prudential Securities assumed, with the Company's consent, that the
draft of the Merger Agreement that they reviewed would conform in all material
respects to the definitive Merger Agreement.

         Prudential Securities discussed with management of the Company (i) the
past and current operating results and financial condition of the Company, (ii)
the prospects for the Company, (iii) management's estimates of the Company's
future financial performance, and (iv) such other matters as Prudential
Securities deemed relevant. Prudential Securities also considered qualitative
factors associated with the proposed Merger, including the existing management
profile and stock ownership.

         In connection with its review and analysis and in the preparation of
its opinion, Prudential Securities relied upon the accuracy and completeness of
the financial and other information publicly available or provided to it by the
Company and has not undertaken any independent verification of such information
or any independent valuation or appraisal of any of the assets or liabilities of
the Company. With respect to certain financial forecasts of the Company that the
Company's management provided to Prudential Securities, Prudential Securities
assumed that such information, and the assumptions and bases therefor,
represented the Company's management's best then available estimate as to the
future financial performance of the Company. Further, the Prudential Securities
opinion was based on economic, financial and market conditions as they existed
on the date the opinion was rendered and can only be evaluated as of such date,
and Prudential Securities assumes no responsibility to update or revise the
Prudential Securities opinion based upon events or circumstances occurring after
that date.

         For purposes of its analysis and preparation of its opinion, Prudential
Securities used the Operating Projections, rather than the Business Sale
Projections, because the Business Sale Projections assumed an aggressive
expansion strategy and were designed to solicit interest from potential
purchasers by presenting the possibility for significant growth in both revenues
and EBITDA. The Operating Projections represented

                                      -37-

<PAGE>



management's then current view of the Company's future prospects in light of
present and expected future business trends. The Operating Projections
constitute the material assumptions that underlie the Prudential Securities
opinion. See "-- Certain Financial Projections."

         The Prudential Securities opinion, including Prudential Securities'
presentation of such opinion to the Special Committee, was one of the many
factors that the Special Committee took into consideration in making its
determination to recommend to the Board adoption of the Merger Agreement. See
"-- Recommendations of the Special Committee and the Board of Directors."
Consequently, Prudential Securities' analyses described below should not be
viewed as solely determinative of the opinion of the Special Committee with
respect to the Merger Consideration.

         In arriving at its opinion, Prudential Securities performed a variety
of financial analyses, including those summarized in this Proxy Statement. The
summary set forth below of the analyses presented to the Special Committee at
the January 19, 1999 meeting does not purport to be a complete description of
the analyses performed. The preparation of a fairness opinion is a complex
process that involves various determinations as to the most appropriate and
relevant methods of financial analyses and the application of these methods to
the particular circumstance. Therefore, such an opinion is not necessarily
susceptible to partial analysis or summary description. Prudential Securities
believes that its analyses must be considered as a whole and selecting portions
thereof or portions of the factors considered by it, without considering all
analyses and factors, could create an incomplete view of the evaluation process
underlying its opinion. Prudential Securities made numerous assumptions with
respect to industry performance, general business, economic, market and
financial conditions and other matters, many of which are beyond the control of
the Company. Any estimates contained in Prudential Securities' analyses are not
necessarily indicative of actual values or future results, which may be
significantly more or less favorable than suggested by such analyses.
Additionally, estimates of the values of businesses and securities do not
purport to be appraisals or necessarily reflect the prices at which businesses
or securities may be sold. Accordingly, such analyses and estimates are
inherently subject to substantial uncertainty. Subject to the foregoing, the
following is a summary of all the material financial analyses presented by
Prudential Securities to the Special Committee on January 19, 1999.

         RISK AND GROWTH ANALYSIS. Prudential Securities reviewed and compared
certain financial and operating information relating to the Company to
corresponding financial and operating information for selected groups of certain
companies that were considered by Prudential Securities to be reasonably similar
to the Company. The first group of companies consisted of pizza and value priced
Italian food companies, including CEC Entertainment, Inc. (which operates Chuck
E. Cheese's pizza restaurants), Darden Restaurants, Inc. (which operates The
Olive Garden restaurants), NPC International, Inc. (a franchisee of Pizza Hut
restaurants and delivery units), Pizza Inn, Inc. (a franchisor of Pizza Inn
restaurants), and Uno Restaurant Corporation (an owner/operator and franchisor
of Pizzeria Uno Chicago Bar & Grill restaurants), referred to here as the "PIZZA
AND ITALIAN FOOD COMPARABLE COMPANIES." While none of the restaurants owned,
operated or franchised by the Pizza and Italian Food Comparable Companies
operate cafeteria-style restaurants as does the Company, those restaurants offer
menu options similar to those offered by the Company. The second group of
companies consisted of fast food companies, including Foodmaker, Inc., Tricon
Global Restaurants, Inc., Sonic Corp. and Wendy's International, Inc., referred
to here as the "FAST FOOD COMPARABLE COMPANIES." The Pizza and Italian Food
Comparable Companies and the Fast Food Comparable Companies are referred to
collectively as the "COMPARABLE COMPANIES."

         When compared to the Pizza and Italian Food Comparable Companies,
Prudential Securities' analysis showed, among other things, that:

         o        comparable restaurant sales growth over the trailing eight
                  quarters ended between September 27, 1998 and November 29,
                  1998 ranged from - 9.7% to 14.2% compared to - 0.9% to 1.6%
                  for the Company;

                                      -38-

<PAGE>



         o        projected consensus earnings per share growth rate for five
                  years ranged from 11% to 22% compared to 5.0% for the Company;

         o        historical sales growth over two years ranged from - 0.6% to
                  18.4% compared to 4.5% for the Company;

         o        historical EBITDA growth over two years ranged from - 6.2% to
                  64.2% compared to 6.7% for the Company;

         o        historical earnings before interest and taxes ("EBIT") growth
                  over two years ranged from - 9.1% to 301.2% compared to 9.5%
                  for the Company;

         o        historical net income growth over two years ranged from - 9.2%
                  to 17% compared to 10.1% for the Company;

         o        total latest twelve months ("LTM") sales as of the latest
                  reported quarter prior to January 19, 1999 ranged from $68.2
                  million to $3,409.6 million compared to $357.9 million for the
                  Company;

         o        number of restaurants as of the latest reported quarter prior
                  to January 19, 1999 ranged from 163 to 1,143 compared to 881
                  for the Company;

         o        equity market capitalization as of January 12, 1999 ranged
                  from $48.0 million to $2,532.8 million compared to $521.2
                  million for the Company;

         o        enterprise value as of January 12, 1999 ranged from $54.8
                  million to $2,840.6 million compared to $395.4 million for the
                  Company;

         o        LTM EBITDA margins as of the latest reported quarter prior to
                  January 19, 1999 ranged from 9.8% to 21.9% compared to 22.3%
                  for the Company;

         o        LTM EBIT margins as of the latest reported quarter prior to
                  January 19, 1999 ranged from 6.0% to 14.8% compared to 15.9%
                  for the Company;

         o        total debt to total book capitalization as of the latest
                  reported quarter prior to January 19, 1999 ranged from 0.5x to
                  0.1x compared to 0.0x for the Company; and

         o        LTM net income margins as of the latest reported quarter prior
                  to January 19, 1999 ranged from 3.1% to 8.6% compared to 10.7%
                  for the Company.

         When compared to the Fast Food Comparable Companies, Prudential
Securities' analysis showed, among other things, that:

         o        comparable restaurant sales growth over trailing eight
                  quarters ending between August 31, 1998 and October 4, 1998
                  ranged from 2.0% to 10.3% compared to - 0.9% to 1.6% for the
                  Company;

         o        projected consensus earnings per share growth rate for five
                  years ranged from 14.0% to 20.0% compared to 5.0% for the
                  Company;

         o        historical sales growth over two years ranged from - 2.8% to
                  20.4% compared to 4.5% for the Company;

                                      -39-

<PAGE>

         o        historical EBITDA growth over two years ranged from - 4.9% to
                  20.9% compared to 6.7% for the Company;

         o        historical EBIT growth over two years ranged from 0.6% to
                  18.8% compared to 9.5% for the Company;

         o        historical net income growth over two years ranged from 11.1%
                  to 41.1% compared to 10.1% for the Company;

         o        total LTM sales as of the latest reported quarter prior to
                  January 19, 1999 ranged from $219.1 million to $8,732.0
                  million compared to $357.9 million for the Company;

         o        number of restaurants as of the latest reported quarter prior
                  to January 19, 1999 ranged from 1,414 to 29,600 compared to
                  881 for the Company;

         o        equity market capitalization as of January 12, 1999 ranged
                  from $443.5 million to $7,656.0 million compared to $521.2
                  million for the Company;

         o        enterprise value as of January 12, 1999 ranged from $510.8
                  million to $11,251.0 million compared to $395.4 million for
                  the Company;

         o        LTM EBITDA margins as of the latest reported quarter prior to
                  January 19, 1999 ranged from 11.4% to 23.1% compared to 22.3%
                  for the Company;

         o        LTM EBIT margins as of the latest reported quarter prior to
                  January 19, 1999 ranged from 7.8% to 17.5% compared to 15.9%
                  for the Company;

         o        total debt to total book capitalization as of the latest
                  reported quarter prior to January 19, 1999 ranged from 1.6x to
                  0.3x compared to 0.0x for the Company; and

         o        LTM net income margins as of the latest reported quarter prior
                  to January 19, 1999 ranged from 1.6% to 10.2% compared to
                  10.7% for the Company.

         Discounted Cash Flow Analysis. Prudential Securities also considered
the results of a discounted cash flow analysis of the Company. Prudential
Securities calculated the net present value of the Company's projected five-year
stream of unlevered free cash flows and projected terminal value multiple of
2003 EBITDA, based on the financial projections provided to Prudential
Securities by the Company. Prudential Securities applied discount rates ranging
from 10.50% to 14.50% and terminal value multiples of 5.0x and 6.0x. This
analysis resulted in an implied range of per share value of $25.99 to $31.92.

         Comparable Companies Analysis. A comparable companies analysis was
employed by Prudential Securities to establish a range of implied equity values
per share of common stock. Prudential Securities analyzed publicly available
historical and projected financial results, including:

         o        current enterprise value as a multiple of: LTM revenues, LTM
                  EBITDA and LTM EBIT.

         o        current equity value as a multiple of: LTM net income,
                  projected 1998 earnings per share ("1998 EPS"), projected 1999
                  earnings per share ("1999 EPS") and book value (at October 4,
                  1998); and

         The Pizza and Italian Food Comparable Companies were found to have a
range of enterprise value as a multiple of LTM Revenues of 0.6x to 1.3x; a range
of enterprise value as a multiple of LTM EBITDA of 4.6x to 8.5x; a range of
enterprise value as a multiple of LTM EBIT of 8.1x to 13.9x; a range of equity
value as a multiple of LTM net income of 10.9x to 21.0x; a range of equity value
as a multiple of 1998 EPS of
                                      -40-

<PAGE>

12.3x to 22.0x; a range of equity value as a multiple of 1999 EPS of 11.6x to
18.8x; and a range of equity value as a multiple of book value of 1.0x to 2.6x.
Applying such multiples to the Company's LTM revenues, LTM EBITDA, LTM EBIT, LTM
net income, 1998 EPS, 1999 EPS and book value resulted in an implied range of
equity value per share of $11.54 to $43.95 with a mean of $27.17 and a median of
$25.80. The Merger Consideration of $28.50 per share falls within the range of
implied equity value per share which Prudential Securities believes supports the
Prudential Securities opinion. If such multiples are applied to the Company's
LTM Revenues, LTM EBITDA, LTM EBIT, LTM net income, 1998 EPS and 1999 EPS, but
not book value, the result is an implied range of equity values per share of
$16.36 to $43.95 with a median of $25.69 and a mean of $27.71. Prudential
Securities does not believe that book value is an appropriate measure of the
value of a going concern and believes that applying such multiples to the
Company's book value would not result in a meaningful analysis.

         The Fast Food Comparable Companies were found to have a range of
enterprise value as a multiple of LTM Revenues of 1.0x to 2.3x; a range of
enterprise value as a multiple of LTM EBITDA of 8.8x to 10.1x; a range of
enterprise value as a multiple of LTM EBIT of 12.6x to 16.0x; a range of equity
value as a multiple of LTM net income of 19.3x to 21.7x; a range of equity value
as a multiple of 1998 EPS of 18.1x to 19.6x; a range of equity value as a
multiple of 1999 EPS of 15.4x to 18.8x; and a range of equity value as a
multiple of book value of 2.6x to 6.3x. Applying such multiples to the Company's
LTM revenues, LTM EBITDA, LTM EBIT, LTM net income, 1998 EPS, 1999 EPS and book
value resulted in an implied range of equity value per share of $23.34 to $73.60
with a mean of $38.68 and a median of $36.85. The Merger Consideration of $28.50
per share falls within the range of implied equity value per share which
Prudential Securities believes supports the Prudential Securities opinion. If
such multiples are applied to the Company's LTM Revenues, LTM EBITDA, LTM EBIT,
LTM net income, 1998 EPS and 1999 EPS, but not book value, the result is an
implied range of equity values per share of $23.34 to $49.83 with a median of
$36.98 and a mean of $37.20. Prudential Securities does not believe that book
value is an appropriate measure of the value of a going concern and believes
that applying such multiples to the Company's book value would not result in a
meaningful analysis.

         Comparable Transactions Analysis. Prudential Securities also analyzed
the consideration paid in several recent merger and acquisition transactions
which Prudential Securities deemed to be reasonably similar to the Merger, and
considered the multiple of the acquired entity's enterprise value to its LTM
revenues, LTM EBITDA and LTM EBIT, and the multiple of the acquired entity's
equity value to its LTM net income and book value at October 4, 1998 based upon
publicly available information for such transactions. The transactions
considered were the combinations of: (i) Spaghetti Warehouse and Consolidated
Restaurant Cos, (ii) Au Bon Pain Co Inc. and Bruckman Rossner Sherrill & Co.,
(iii) Pollo Tropical and Carrols Corp., (iv) Bertucci's and NE Restaurant Co.,
(v) DavCo Restaurants and DavCo Acquisition Holding Inc., (vi) International
Dairy Queen and Berkshire Hathaway, (vii) Perkins Family Restaurants, L.P. and
The Restaurant Company, (viii) Krystal Company and Port Royal Holdings, Inc.,
and (ix) Family Restaurants and Flagstar Companies, Inc. (collectively, the
"Comparable Transactions"). The Comparable Transactions were found to imply for
each acquired entity a range of enterprise value as a multiple of LTM revenues
of 0.6x to 1.4x; a range of enterprise values as a multiple of LTM EBITDA of
6.8x to 8.4x; a range of enterprise value as a multiple of LTM EBIT of 9.0x to
16.4x; a range of equity value as a multiple of LTM net income of 0.5x to 28.0x;
and a range of equity value as a multiple of book value of 0.9x to 6.1x.
Applying such multiples to the Company's LTM revenues, LTM EBITDA, LTM EBIT, LTM
net income and book value resulted in an implied range for the equity value per
share of $11.01 to $71.48 with a mean of $33.82 and a median of $31.63. The
Merger Consideration of $28.50 per share falls within the range of implied
equity value per share which Prudential Securities believes supports the
Prudential Securities opinion. If such multiples are applied to the Company's
LTM Revenues, LTM EBITDA, LTM EBIT, LTM net income, but not book value, the
result is an implied range of equity values per share of $15.61 to $51.49 with a
median of $31.64 and a mean of $32.69. Prudential Securities does not believe
that book value is an appropriate measure of the value of a going concern and
believes that applying such multiples to the Company's book value would not
result in a meaningful analysis.



                                      -41-

<PAGE>



         None of the Comparable Companies or acquired entities used in the above
analyses for comparative purposes is, of course, identical to the Company.
Accordingly, a complete analysis of the results of the foregoing calculations
cannot be limited to a quantitative review of such results and involves complex
considerations and judgments concerning differences in financial and operating
characteristics of each of the Comparable Companies or the acquired entities and
other factors that could affect the public trading value of the Comparable
Companies or the consideration paid for each of the acquired entities as well as
the proposed Merger Consideration for the Company.

         The Special Committee engaged Prudential Securities to be its exclusive
financial advisor in connection with the Revised Proposal and to provide a
fairness opinion because Prudential Securities is a nationally recognized
investment banking firm engaged in the valuation of businesses and their
securities in connection with merger and acquisition transactions, because of
its familiarity with the Company, because it has substantial experience in
transactions similar to the proposed Merger. Pursuant to an engagement letter
dated November 30, 1998 among the Company, the Special Committee and Prudential
Securities, the Company paid Prudential Securities a retainer of $500,000 on
November 30, 1998 and an additional $250,000 upon the delivery of the fairness
opinion of Prudential Securities. An additional fee of $225,000 will be payable
upon the consummation of the Merger. Pursuant to an engagement letter dated
January 20, 1998, in connection with the Initial Proposal, the Company paid
Prudential Securities a retainer of $250,000 upon such initial retention. In
addition, the November 30, 1998 engagement letter with Prudential Securities
provides that the Company will reimburse Prudential Securities for its
out-of-pocket expenses and will indemnify Prudential Securities and certain
related persons against certain liabilities, including liabilities under
securities laws, arising out of the Merger or its engagement. In the ordinary
course of business, Prudential Securities may actively trade shares of the
Common Stock for its own account and for the accounts of customers and,
accordingly, may at any time hold a long or short position in such securities.

Certain Financial Projections

         The Company does not as a matter of course make public forecasts or
projections as to future performance (including as to revenues, earnings, other
income statement items and cash flows) or financial position. However, in August
1998, the Company's management prepared the long-term Business Sale Projections
in connection with the engagement of Bear Stearns to solicit interest in the
acquisition of the Company by third parties. See "-- Background of the
Transaction." In October 1998, the Company's management prepared the Updated
Operating Plan to reflect then present and expected future business trends and
conditions. The Business Sale Projections set forth below are the same as
included in a confidential information memorandum provided to potential
purchasers of the Company who indicated an interest in acquiring the Company and
entered into confidentiality agreements (see "--Background of the Transaction").
The Operating Projections, which appear following the Business Sale Projections,
are based on more detailed financial information. The Projections are included
in this Proxy Statement solely because they were provided to Prudential
Securities.


         There are significant differences between the Business Sale Projections
and the Operating Projections. The primary differences in the assumptions
between the Business Sale Projections and the Operating Projections are that the
Business Sale Projections reflected (i) higher comparable restaurant unit annual
sales increases, (ii) increased openings of Sbarro restaurant units, (iii)
higher operating margins, and (iv) a more rapid expansion of the Company's
Umberto of New Hyde Park joint venture. The Business Sale Projections assumed an
aggressive expansion strategy and were designed to solicit interest from
potential purchasers by presenting the possibility for significant growth in
both revenues and EBITDA that might be available to a potential buyer of the
Company with a different approach to operating the Company and a different
management team. The Operating Projections reflect management's then current
view of the Company's future prospects in light of present and expected future
business trends.


         The Projections were based upon numerous estimates and assumptions that
are inherently subject to significant uncertainties, are difficult to predict
and, in many cases, are influenced by factors beyond the Company's control. The
material assumptions used in preparing the Projections are described in the


                                      -42-

<PAGE>



respective Projections and footnotes to the Projections. Certain assumptions on
which both the Business Sale Projections and the Operating Projections were
based related to the achievement of strategic goals, objectives and targets over
the applicable periods that were more favorable than recent historical results.
Accordingly, there can be no assurance that the projected results will be
realized or that actual results will not be significantly higher or lower than
those predicted. See "SUMMARY--Forward-Looking Information."

         The Company's 1998 fiscal year consisted of 53 weeks. All projected
years consist of 52 weeks. The projected financial results for the 1998 fiscal
year in the Projections were based on the first 52-weeks of that fiscal year in
order to provide comparability to the historical and projected periods. At the
time the Projections were prepared, the Company's management estimated that
approximately $8.0 million of revenue and $3.0 million of EBITDA would be
generated during the 53rd week of fiscal 1998. Actual 1998 revenues and EBITDA
for the 53rd week totaled $8.5 million and $1.7 million, respectively.




                                      -43-

<PAGE>


<TABLE>
<CAPTION>

                                           Business Sale Projections (1)


(dollars in millions)                                                Fiscal Year
                                        --------------------------------------------------------------------
                                             2002         2001          2000         1999          1998
                                             ----         ----          ----         ----          ----

<S>                                     <C>            <C>          <C>           <C>          <C>
Total Systemwide Sales (2)                  $947.3       $795.6        $668.5       $568.7        $501.0
                                            ======       ======        ======       ======        ======

Revenues (3)                                $600.0       $525.5        $460.4       $405.7        $365.8

     Revenue Growth %                         14.2%        14.1%         13.5%        10.9%          6.0%

EBITDA                                      $138.6       $121.7        $106.9        $94.4         $85.2

     EBITDA Margin %                          23.1%        23.2%         23.2%        23.3%         23.3%

Depreciation and Amortization (4)            $33.7        $32.4         $30.4        $28.3         $27.1
                                           -------        -----         -----        -----         -----
Operating Profit                            $104.9        $89.3         $76.6        $66.1         $58.2
                                           =======        =====         =====        =====         =====

     Operating Margin %                       17.5%        17.0%         16.6%        16.3%         15.9%

Capital Expenditures                         $38.4        $35.6         $32.7        $28.4         $29.1

Assumed Store Data (5):

Company-Owned
     Beginning Units                           849          779           714          659           625
     Unit Openings (net)                        75           70            65           55            34
                                           -------      -------       -------      -------       -------
     Ending Units                              924          849           779          714           659
                                           =======      =======       =======      =======       =======

Franchised
     Beginning Units                           489          404           329          274           239
     Unit Openings (net)                        95           85            75           55            35
                                           -------      -------       -------      -------       -------
     Ending Units                              584          489           404          329           274
                                           =======      =======       =======      =======       =======

Total
     Beginning Units                         1,338        1,183         1,043          933           864
     Unit Openings (net)                       170          155           140          110            69
                                           -------       ------        ------       ------       -------
     Ending Units                            1,508        1,338         1,183        1,043           933
                                           =======       ======        ======       ======       =======

Assumed Comparable Unit
     Revenues Increases
     Company core units                        1.5%         1.5%          1.5%          1.5%          .5%
     Umberto of New Hyde Park                  2.0%         2.0%          2.0%          2.0%         2.0%
     Units
</TABLE>


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


(1)  Includes 100% of the projected financial results of Umberto of New Hyde
     Park (an 80% owned restaurant joint venture).


(2)  Represents combined projected sales of Company-owned and franchised
     locations.



                                      -44-

<PAGE>



(3)  Revenues are based on the assumed unit data and assumed comparable unit
     revenues increases set forth in the table.

(4)  Based upon the Company's then depreciable asset base and future projected
     capital expenditure requirements.


(5)  Includes both Umberto of New Hyde Park shopping mall and strip center
     units, in addition to the Company's core operation units. Actual unit
     openings for 1998 were 26 Company-owned and 43 franchised units, with net
     openings, after giving effect to unit closings during the year, of 7
     Company-owned and 29 franchised units.




                                      -45-

<PAGE>


<TABLE>
<CAPTION>


                                             Operating Projections (1)


(dollars in millions)                                                        Fiscal Year
                                          -----------------------------------------------------------------
                                              2002        2001        2000          1999          1998
                                              ----        ----        ----          ----          ----

<S>                                       <C>         <C>          <C>           <C>          <C>
Total Systemwide Sales (2)                   $631.4      $595.7       $560.3        $525.2       $496.1
                                             ======      ======       ======        ======        ======

Revenues (3)                                 $418.3      $402.9       $387.6        $372.4       $362.9

    Revenue Growth %                            3.8%        3.9%         4.1%          2.6%         5.3%

EBITDA                                        $93.6       $89.9        $86.3         $82.7        $80.3

    EBITDA Margin %                            22.4%       22.3%        22.3%         22.2%        22.1%

Depreciation and Amortization (4)             $25.1       $24.9        $24.5         $24.0        $23.5
                                              -----       -----        -----         -----         -----
Operating Profit                              $68.4       $65.0        $61.7         $58.7        $56.8
                                              =====       =====        =====         =====         =====

    Operating Margin %                         16.4%       16.1%        15.9%         15.8%        15.7%

Capital Expenditures                          $13.4       $13.4        $13.4         $13.4        $10.7
Assumed Store Data (5):

Company-Owned
    Beginning Units                             699         677          655           633           623
    Unit Openings (net)                          22          22           22            22            10
                                             ------     -------      -------       -------       -------
    Ending Units                                721         699          677           655           633
                                             ======      ======       ======        ======        ======

Franchised
    Beginning Units                             371         336          301           266           239
    Unit Openings (net)                          35          35           35            35            27
                                             ------     -------      -------       -------          ----
    Ending Units                                406         371          336           301           266
                                             ======      ======       ======        ======        ======

Total
    Beginning Units                           1,070       1,013          956           899           862
    Unit Openings (net)                          57          57           57            57            37
                                              -----     -------      -------       -------       -------
    Ending Units                              1,127       1,070        1,013           956           899
                                              =====       =====        =====        ======        ======

Assumed Comparable Unit
    Revenues Increases

    Company core units                          .5%          .5%          .5%           .5%          .5%
    Umberto of New Hyde Park Units               0%           0%           0%            0%           0%
</TABLE>


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


(1)  Included 100% of the financial results of Umberto of New Hyde Park (an 80%
     owned restaurant joint venture).


(2)  Represents combined projected sales of Company-owned and franchised
     locations.

(3)  Revenues are based on the assumed unit data and assumed comparable unit
     revenues increases set forth in the table.


                                      -46-

<PAGE>



(4)  Based upon the Company's then depreciable asset base and future projected
     capital expenditure requirements.


(5)  Includes both Umberto of New Hyde Park shopping mall and strip center
     units, in addition to the Company's core operation units. Actual unit
     openings for 1998 were 26 Company-owned and 43 franchised units, with net
     openings, after giving effect to unit closings during the year, of 7
     Company-owned and 29 franchised units;


         While the Projections were prepared in good faith by the Company's
management, no assurance can be made regarding future events. Therefore, neither
the Business Sale Projections nor the Operating Projections can be considered a
reliable prediction of future operating results and should not be relied on as
such. Additionally, the Projections were prepared at the times indicated above
and do not reflect any subsequent results or any changes that have occurred or
may occur in the future regarding the business, assets, operations, properties,
management, capitalization, corporate structure or policies of the Company,
general economic or business conditions, or any other transaction or event that
has occurred since the respective dates of preparation, or that may occur, and
were not anticipated at the time such information was prepared. The Projections
were not prepared to comply with the published guidelines of either the SEC
regarding projections or forecasts or the American Institute of Certified Public
Accountants' Guide for Prospective Financial Statements, nor in accordance with
generally accepted accounting principles. The Company's independent auditors
have not examined, compiled or performed any procedures regarding the
Projections, nor have they expressed any opinion or given any assurance on such
information or its achievability and, accordingly, they assume no responsibility
for the Projections. None of the Company, Mergeco nor the Continuing
Shareholders intends to update or supplement the Projections prior to the
Meeting. Shareholders are cautioned not to place undue reliance on the
Projections.

Plans for the Company after the Merger

         None of the Continuing Shareholders, Mergeco or the Company currently
have any plans or proposals that relate to or would result in an extraordinary
corporate transaction, such as a merger, reorganization or liquidation involving
the Company or any of its subsidiaries, a sale or transfer of a material amount
of assets of the Company or any of its subsidiaries or, except as indicated
elsewhere in this Proxy Statement, any material change in the Company's
capitalization, corporate structure or business or the composition of the Board
or executive officers following the consummation of the Merger. However, the
Continuing Shareholders intend, from time to time, to evaluate and review the
Company's businesses, operations, properties, management and other personnel,
corporate structure and capitalization, and to make such changes as are deemed
appropriate. The Continuing Shareholders also intend to continue to explore
joint ventures and other opportunities to expand the Company's business. In that
regard, the Continuing Shareholders, after the Merger, may review proposals or
may propose the acquisition or disposition of assets or other changes in the
Company's business, corporate structure, capitalization, management or dividend
policy which they consider to be in the best interests of the Company and its
then shareholders. The Company and the Continuing Shareholders anticipate that
the indebtedness to be incurred in connection with the Merger will be repaid
primarily with cash generated from the operations of the business of the Company
or a subsequent refinancing. However, subject to the terms of the Debt Financing
and market and other conditions, the Company may, in the future, consider such
other means of repaying such indebtedness as the Company and the Continuing
Shareholders may determine in their sole and absolute discretion.


         If the Merger is consummated, the Continuing Shareholders currently
intend to cause the Company to elect to be taxed under the provisions of
Subchapter S of the Code commencing with the fiscal year 2000 and to have the
Company make distributions to them in order to enable them to pay income taxes
to be borne by them as a result of that election. See "-- Financing of the
Merger" and "SUMMARY -- Market Prices of and Dividends on the Common Stock."




                                      -47-

<PAGE>



Conduct of the Business of the Company if the Merger is not Consummated


         The Board has made no determination as to the direction of the Company
should the Merger not be consummated. The Board currently expects that the
Company's present management will continue to operate the Company's business
substantially as presently operated. However, even if the Merger is not
consummated, management and the Board intend, from time to time, to evaluate and
review the Company's businesses, operations, properties, management and other
personnel, corporate structure, dividend policy and capitalization, and make
such changes as are deemed appropriate and to continue to explore joint ventures
and other opportunities to expand the Company's business.


Interests of Certain Persons in the Merger and the Company

         In considering the recommendation of the Special Committee and of the
Board, you should be aware that the Continuing Shareholders and certain
executive officers and directors of the Company have certain relationships or
interests in the Merger and the Company, including those referred to below, that
are different from the interests of Public Shareholders and that may present
actual or potential conflicts of interest. The Special Committee and the Board
were aware of these potential and actual conflicts of interest and considered
them in evaluating the proposed Merger.

         Merger Consideration and Stock Options. As of the Record Date, the
Continuing Shareholders owned an aggregate of 7,064,328 shares of Common Stock,
representing approximately 34.4% of the total outstanding shares of Common Stock
on that date. The Continuing Shareholders currently contemplate that,
immediately prior to the Merger, each of them will purchase membership interests
in Mergeco in proportion to their share ownership in the Company. In the Merger,
those membership interests would be converted into new shares of the Company's
Common Stock and the old shares of Common Stock then owned of record by the
Continuing Shareholders will be canceled for no consideration. Following the
Merger, the Continuing Shareholders will own all of the outstanding Common Stock
of the Surviving Corporation.

         As of the Record Date, directors and executive officers of the Company
and members of their immediate families, other than the Continuing Shareholders,
owned an aggregate of 31,568 shares of Common Stock for each of which shares,
they, as Public Shareholders, will be entitled to receive the Merger
Consideration of $28.85 per share in cash. See "CERTAIN TRANSACTIONS IN THE
COMMON STOCK" for information regarding the intention of certain executive
officers to sell their Common Stock prior to the consummation of the Merger.


         In the Merger, all outstanding Stock Options, including those held by
the Continuing Shareholders and the other directors and executive officers of
the Company are to be terminated and the Company will pay to each Stock Option
holder, whether or not such Stock Options are then vested or exercisable, an
amount in cash equal to the excess, if any, of the Merger Consideration over the
applicable exercise price per share of the Common Stock subject to the Stock
Option, multiplied by the number of shares of Common Stock subject to such Stock
Option. See "THE RESTATED MERGER AGREEMENT -- Treatment of Options" and
"SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT."



                                      -48-

<PAGE>



         The   following   table  sets  forth  the  Merger   Consideration   and
consideration  to be received for the  termination  of Stock Options held by the
following  groups,  in addition to the  percentage of Stock Options held by each
group.


<TABLE>
<CAPTION>

                                                  Merger          Cash to be        Cash to be       Percentage of
                                            Consideration (to    received for      received for       total Common
                                             be received for      currently        Stock Options     Stock subject
                                               outstanding       exercisable          not yet           to Stock
                                              Common Stock)     Stock Options       exercisable       Options (1)
                                              -------------     -------------       -----------       -----------
<S>                                          <C>              <C>               <C>                    <C>
Continuing Shareholders                         $      0         $3,535,969        $1,155,002             5.29%
Other directors, including members of
   the Special Committee and
   members of their immediate
   families                                      259,650            446,308            89,766              .67%
Members of the immediate families
   of the Continuing Shareholders,
   including certain executive officers
   of the Company                                593,445            570,229           628,283             1.39%
Other executive officers of the                  425,768            222,308           130,555              .61%
   Company

</TABLE>

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

(1)  Based on the total number of shares of Common Stock subject to all
     outstanding Stock Options as of the date of this Proxy Statement.


         Directors and Officers of the Surviving Corporation. Under the terms of
the Restated Merger Agreement, upon consummation of the Merger, the current
executive officers and directors of the Company will remain as the initial
executive officers and directors of the Surviving Corporation, except that
Robert S. Koebele, Vice President - Finance and Chief Financial Officer of the
Company, has advised the Company that he intends to retire in the early part of
the summer of 1999 whether or not the Merger is consummated, and Paul A. Vatter,
a director, has advised the Company of his intention to retire upon consummation
of the Merger or, if the Restated Merger Agreement is not adopted at the
Meeting, upon the expiration of his current term at the next annual meeting of
shareholders. The Continuing Shareholders, as owners of 100% of the capital
stock of the Surviving Corporation, will have the ability to take action to
terminate any officers and directors of the Surviving Corporation whom they
choose.


         Compensation of Directors. Non-employee directors currently receive a
retainer at the rate of $16,000 per annum, $1,000 for each meeting of the Board
attended and $500 for each meeting attended of a Committee of the Board on which
they serve, if such meeting is not held on the same day as a meeting of the
Board, except that members of the Special Committee received additional
compensation for service on that committee as described below. Members of the
Board also are reimbursed for reasonable travel expenses incurred in attending
Board and Committee meetings. The regular compensation of employee directors of
the Company covers compensation for services as a director.

                                      -49-

<PAGE>



         The non-employee directors earned the following cash compensation
(exclusive of travel reimbursements) from the Company for services as members of
the Board (other than for service on the Special Committee) during fiscal 1998:


Harold L. Kestenbaum....................................   $22,000
Richard A. Mandell......................................    22,000
Paul A. Vatter..........................................    22,000
Terry Vince.............................................    21,000
Bernard Zimmerman.......................................    22,000

         The Company's 1993 Non-Employee Director Stock Option Plan, as amended,
which was approved by shareholders at the Company's 1993 Annual Meeting of
Shareholders, provides for the automatic grant of an option to purchase 3,750
shares of Common Stock to each non-employee director in office immediately after
each annual meeting of shareholders. Each option has a ten year term, is subject
to early termination in certain instances, and is exercisable commencing one
year following the date of grant at an exercise price equal to 100% of the fair
market value of the Common Stock on the date of grant. As of the date of this
Proxy Statement, each non-employee director of the Company, including each
member of the Special Committee, holds Stock Options under this plan to purchase
an aggregate of 22,500 shares of Common Stock at exercise prices ranging from
$21.50 to $28.875 per share. This plan will be terminated upon consummation of
the Merger. In consideration of such termination, the Company will pay each
non-employee director, in cash and as full settlement for his Stock Options,
whether or not then exercisable, an amount determined by multiplying (i) the
excess, if any, of the Merger Consideration over the applicable exercise price
per share of Common Stock subject to such Stock Options by (ii) the total number
of shares of Common Stock subject to such Stock Options.

         Compensation of Special Committee Members. As compensation for serving
on the Special Committee (and on the special committee which considered the
Initial Proposal), the Company agreed to pay to each member of the Special
Committee a fee equal to (i) $2,500 for services rendered in any day on which
the member expended four hours or more in performing services as a member of the
Special Committee and (ii) $1,250 for each day in which such member expended a
reasonable amount of time, but less than four hours, in performing services as a
member of the Special Committee. In addition to the foregoing fees, Mr. Mandell,
as Chairman of the Special Committee, received $10,000 with respect to the
Special Committee's consideration of the Initial Proposal and is entitled to
receive $10,000 with respect to the Special Committee's consideration of the
Revised Proposal. Each member of the Special Committee is being reimbursed for
all out-of-pocket expenses incurred in performing his services.


         Through June 15, 1999, the members of the Special Committee have earned
the following cash compensation (exclusive of travel reimbursements) from the
Company in connection with the Initial Proposal and the Revised Proposal:


Richard A. Mandell....................................      $48,500
Harold L. Kestenbaum..................................       14,750
Paul A. Vatter........................................        9,750
Terry Vince...........................................        9,750

         Indemnification Arrangements. For a discussion of certain requirements
in the Restated Merger Agreement for the indemnification of directors and
officers of the Company and the maintenance of directors' and officers'
insurance, see "THE RESTATED MERGER AGREEMENT -- Indemnification and Insurance."


                                      -50-

<PAGE>



         Consulting Arrangement. Since 1986, a company of which Bernard
Zimmerman, a director of the Company, is President and a majority shareholder,
has rendered financial and consulting services to the Company. This company
earned fees of $116,400 and $140,400 during fiscal 1997 and 1998, respectively.

         Certain Other Transactions. The Company is the sole tenant of its
administrative office building, which is leased from the Suffolk County
Industrial Development Agency (the "Agency") by Sbarro Enterprises, L.P., a
Delaware limited partnership, and, in turn, subleased to the Company. The annual
rent payable pursuant to the sublease is $337,000 for the last five years of the
sublease term, which expires in 2001. In addition, the Company is obligated to
pay real estate taxes, utilities, insurance and certain other expenses for the
facility. The Company believes that such rents are comparable to the rents that
would be charged by an unaffiliated third party. Principal and interest (the
last of which payments is due in December 1999) and any premium on the bonds
issued by the Agency to fund construction of the facility are the responsibility
of Sbarro Enterprises, L.P. and are severally guaranteed by Mario, Joseph and
Anthony Sbarro. The limited partners of Sbarro Enterprises, L.P. are Mario,
Joseph, Anthony and Carmela Sbarro.

         In addition to the compensation of Mario, Anthony, Joseph, Gennaro A.
and Gennaro J. Sbarro and Anthony J. Missano, as reflected in the Company's
Annual Report on Form 10-K for the year ended January 3, 1999 (see "WHERE YOU
CAN FIND MORE INFORMATION"), (i) Carmela Sbarro, the mother of Mario, Anthony
and Joseph Sbarro, who was a co-founder of the Company and serves as Vice
President and a director of the Company, and (ii) Carmela N. Merendino, a
daughter of Mario Sbarro, who serves as Vice President - Administration of the
Company, each received $100,000 from the Company for services rendered during
fiscal 1997 and received $101,923 and $126,442, respectively, for services
rendered during fiscal 1998. In addition, other members of the immediate
families of Mario, Anthony, Joseph and Carmela Sbarro earned an aggregate of
$467,823 (nine persons) and $523,423 (eleven persons) for services rendered as
employees of the Company during fiscal 1997 and 1998, respectively.

         The Company, its subsidiaries and the joint ventures in which the
Company has an interest have purchased printing services from a corporation
owned by a son-in-law of Mario Sbarro for which they paid, in the aggregate,
approximately $220,000 and $322,768 during fiscal 1997 and 1998, respectively.
The Company believes that these services were provided on terms comparable to
those that would have been available from unrelated third parties.

         Companies owned by a son of Anthony Sbarro and a company owned by the
daughter of Joseph Sbarro paid royalties to the Company under franchise
agreements containing terms similar to those in agreements entered into by the
Company with unrelated franchisees. Such royalties paid to the Company
aggregated approximately $71,660 and $33,053, respectively, during fiscal 1997
and approximately $95,151 and $10,406, respectively, during fiscal 1998.

Certain Effects of the Merger

         If the Merger is consummated, the entire equity in the Company will be
owned by the Continuing Shareholders. The Public Shareholders will no longer
have any ownership interest in, and will not be shareholders of, the Company. As
a result, the Public Shareholders will no longer benefit from any increases in
the value of the Company, nor will they bear the risk of any decreases in the
value of the Company. Instead, upon consummation of the Merger, each Public
Shareholder will have the right to receive $28.85 in cash for each share of
Common Stock held. Following the Merger, the Continuing Shareholders will
benefit from any increases in the value of the Company and also bear the risk of
any decreases in the value of the Company. As the sole equity owners of the
Company after the Merger, the investment in the Company of the Continuing
Shareholders also will bear the risks associated with the significant amount of
debt to be incurred by the Company in connection with the Merger. See " --
Financing of the Merger."

         Because the Common Stock will be closely held and cease to be publicly
traded, the Continuing Shareholders believe that they will be able to focus on
increasing the long-term value of the Company to a greater degree by reducing
management's commitment of resources with respect to procedural and compliance


                                      -51-

<PAGE>



requirements of a company with publicly owned common stock. However, the
Continuing  Shareholders  will  bear  the  risks  associated  with  the  lack of
liquidity of their continuing investment in the Company.

         Following the Merger, the Public Shareholders will have no continuing
interest in the Company. As a result, the Common Shares will no longer meet the
requirements of the NYSE for continued listing and will be delisted from the
NYSE. The Common Stock currently constitutes "margin securities" under the
regulations of the Board of Governors of the Federal Reserve System (the
"Federal Reserve Board"), which has the effect, among other things, of allowing
brokers to extend credit on the collateral of the Common Stock. As a result of
the Merger, the Common Stock will no longer constitute "margin securities" for
purposes of the margin regulations of the Federal Reserve Board and, therefore,
will no longer constitute eligible collateral for credit extended by brokers.

         The Common Stock is currently registered as a class of securities under
the Exchange Act. Registration of the Common Stock under the Exchange Act may be
terminated upon application of the Company to the SEC if the Common Stock is not
listed on a national securities exchange or quoted on NASDAQ and there are fewer
than 300 record holders of the outstanding shares. Termination of registration
of the Common Stock under the Exchange Act would substantially reduce the
information required to be furnished by the Company to its shareholders and to
the SEC and would make certain provisions of the Exchange Act, such as the
short-swing trading provisions of Section 16(b), the requirement of furnishing a
proxy statement in connection with shareholders' meetings pursuant to Section
14(a) and the requirements of Rule 13e-3 under the Exchange Act with respect to
"going private" transactions no longer applicable to the Company. In addition,
"affiliates" of the Company and persons holding "restricted securities" of the
Company may be deprived of the ability to dispose of those securities pursuant
to Rule 144 promulgated under the Securities Act of 1933, as amended. It is the
present intention of the Company to make an application for the termination of
the registration of the Common Stock under the Exchange Act as soon as
practicable after the Effective Time.

Certain U.S. Federal Income Tax Consequences

         The following is a general summary of the material United States
federal income tax consequences of the Merger to the Public Shareholders under
provisions of the Code, and existing regulations and administrative and judicial
interpretations thereunder in effect as of the date hereof, all of which are
subject to change, possibly with retroactive effect. The discussion applies only
to shareholders who hold shares of Common Stock as capital assets within the
meaning of Section 1221 of the Code. In addition, the discussion does not apply
to any shareholder who is attributed any shares of a Continuing Shareholder
under Section 318 of the Code (to whom the entire Merger Consideration may be
treated as a dividend taxable at ordinary income tax rates), any shareholder who
is not a U.S. person within the meaning of Section 7701(a)(30) of the Code, any
shareholder who acquired shares in a compensatory transaction, including upon
the exercise of an option, any shareholder who holds shares as part of a hedging
or conversion transaction, straddle or other risk reduction transaction, and any
other category of shareholder who is subject to special tax rules, such as
financial institutions, insurance companies, broker-dealers and tax-exempt
entities. In addition, the following discussion does not consider the effect of
any state, local, foreign or other tax laws.

         BECAUSE INDIVIDUAL CIRCUMSTANCES MAY DIFFER, YOU ARE ADVISED TO CONSULT
WITH YOUR OWN TAX ADVISOR AS TO THE FEDERAL, STATE, LOCAL AND FOREIGN INCOME AND
OTHER TAX CONSEQUENCES OF THE MERGER TO YOU.

         If the Merger is consummated, each Public Shareholder will be treated
as having sold shares for the Merger Consideration. As a result, a Public
Shareholder will recognize capital gain or loss in an amount equal to the
difference between the Merger Consideration and the Public Shareholder's
adjusted tax basis in such Public Shares. Such capital gain or loss will be a
long-term capital gain or loss if the Public Shareholder has held the Public
Shares for more than one year on the Effective Date of the Merger even though
the Merger Consideration is not paid to the Public Shareholder on the Effective
Date. There are certain

                                      -52-

<PAGE>


limitations on the deductibility of capital losses. Gain or loss must be
determined separately for each block of Common Stock (i.e., shares acquired at
the same cost in a single transaction).


         To prevent backup withholding equal to 31% of the Merger Consideration
payable to a Public Shareholder, the Public Shareholder must either (i)
establish an exemption from backup withholding (e.g. because it is a
corporation) or (ii) provide its taxpayer identification number to the Paying
Agent, certify that the Public Shareholder is not subject to backup withholding
and otherwise comply with the backup withholding rules under the Code. Backup
withholding is not an additional tax; rather, any amount so withheld is
creditable against the shareholder's federal income tax liability. See "THE
RESTATED MERGER AGREEMENT -- Tax Withholding."


         Certain penalties may apply to a failure to furnish correct
information. Public Shareholders should consult with their own tax advisors as
to the qualifications for an exemption from withholding and the procedures for
obtaining an exemption.

         Neither the Company, Mergeco nor any of the Continuing Shareholders
will recognize gain or loss as a result of the Merger.

Fees and Expenses

         Estimated fees and expenses (rounded to the nearest thousand dollars)
incurred or to be incurred by the Company, Mergeco and the Continuing
Shareholders in connection with the Merger (including the Initial Proposal and
the Revised Proposal) are approximately as follows:


<TABLE>
<CAPTION>

<S>                                                                                   <C>
Investment banking fees and expenses - Prudential Securities................            $1,280,000
Investment banking fees and expenses - Bear Stearns.........................             1,700,000
Debt financing discounts and commissions....................................             9,000,000(1)
Legal fees and expenses.....................................................
Accounting fees.............................................................
SEC filing fee..............................................................                79,000
Printing and mailing expenses...............................................
Proxy solicitation agent fees and expenses..................................                 7,000
Paying Agent fees...........................................................
Special Committee fees and expenses.........................................                75,000
Litigation settlement fees and expenses.....................................             2,125,000
Miscellaneous...............................................................             _________
         Total..............................................................         $

</TABLE>
         --------------------
         (1)      Assumes that the entire contemplated $300 million of Debt
                  Financing will be through the placement of senior notes. See
                  "-- Financing of the Merger."


         The above fees and expenses include approximately $___________, which
represent fees and expenses incurred or to be incurred by or on behalf of
Mergeco and/or the Continuing Shareholders in connection with the Merger that
will, in effect, be borne by the Company if the Merger is consummated since, by
operation of law, in a merger, the Surviving Corporation assumes and becomes
liable for the obligations of the entity merging into it.

         The Restated Merger Agreement provides that, except in certain
circumstances, in the event of termination of the Restated Merger Agreement
without consummation of the Merger, the Company, on the one hand, and Mergeco
and the Continuing Shareholders, on the other hand, will pay their own expenses.
The fees and expenses to be borne by the Company will include those of financial
advisors (including Bear


                                      -53-

<PAGE>

Stearns and Prudential Securities), accountants and counsel for the Company and
the Special Committee, and fees and expenses for the preparation, printing,
mailing and filing of documents used in connection with the Merger and the Debt
Financing. The fees and expenses of Mergeco will include any commitment and
other fees or expenses of any person providing or proposing to provide the Debt
Financing and fees and expenses of counsel for Mergeco.


         If termination of the Restated Merger Agreement is not due to the
failure to obtain the Debt Financing (or is due to a failure to obtain the Debt
Financing as a result of a material adverse change in the securities, financial
or borrowing markets) or a breach by Mergeco or the Continuing Shareholders of
their representations, warranties or covenants in the Restated Merger Agreement,
then the Company is to reimburse Mergeco and the Continuing Shareholders for the
fees and expenses incurred by them in connection with the Merger, with the
maximum reimbursement by the Company being $500,000. If, however, termination of
the Restated Merger Agreement is due to failure to obtain the Debt Financing
(unless resulting from a material adverse change in the securities, financial or
borrowing markets), then Mergeco and the Continuing Shareholders will, jointly
and severally, be obligated to reimburse the Company for 50% of the fees and
expenses incurred by the Company in connection with the Merger, with the maximum
reimbursement by Mergeco and the Continuing Shareholders being $500,000 in the
aggregate. See "THE RESTATED MERGER AGREEMENT -- Fees and Expenses."


         For information regarding payment of fees and expenses to the Special
Committee, see "-- Interests of Certain Persons in the Merger and the Company."
For information regarding Prudential Securities' engagement by the Special
Committee and the payment of fees and expense in connection with that
engagement, see "-- Presentation and Fairness Opinion of Prudential Securities."
For information regarding Bear Stearns' engagement by the Company and the
payment of fees and expenses in connection with that engagement, see "--
Financing of the Merger."

         Neither Mergeco nor the Company will pay any fees or commissions to any
broker or dealer or any other person (other than the Proxy Solicitation Agent)
for soliciting Proxies pursuant to the Merger. Brokers, banks, and other
custodians, nominees and fiduciaries will, upon request, be reimbursed by the
Company for reasonable out-of-pocket expenses incurred by them in forwarding
proxy soliciting materials to the beneficial owners of shares.

Accounting Treatment

         For accounting and financial reporting purposes, the Merger will be
accounted for in accordance with the "purchase method" of accounting.

Financing of the Merger


         Approximately $408 million will be required to pay the aggregate Merger
Consideration to the Public Shareholders and to pay holders of Stock Options
following consummation of the Merger, as well as estimated fees and expenses of
the contemplated transactions and to provide sufficient liquidity to fund the
Company's ongoing working capital needs, including capital expenditures. It is
anticipated that the sources of the required funds will be $138 million of the
Company's cash and marketable securities and up to $300 million to be obtained
by the Company through the Debt Financing. Although different sources and types
of financing may be obtained, the Debt Financing presently contemplates the
placement of Senior Notes (the "Senior Notes") and will include either a bank
revolving credit facility, which will have undrawn availability on the closing
date of the Merger of up to $30 million, or excess cash from the Senior Note
placement, to provide sufficient liquidity to fund the Company's ongoing working
capital needs, including capital expenditures. To date, no commitment has been
obtained for a revolving credit facility.



                                      -54-

<PAGE>


         It is a condition to the obligation of Mergeco to consummate the Merger
that the Company has obtained the Debt Financing (i) in the amount of at least
$300 million, (ii) on material terms and conditions no less favorable to the
Company than those set forth in a term sheet that has been delivered to the
Special Committee, and (iii) having a yield to maturity not to exceed 11.25% per
annum.

         Mergeco and the Continuing Shareholders have received the Debt
Financing Letter, dated as of January 19, 1999, from Bear Stearns which states
that, as of the date of the Debt Financing Letter, based upon and subject to (i)
the first paragraph under this heading, (ii) the information supplied to Bear
Stearns by the Continuing Shareholders and the Company and (iii) current market
conditions, Bear Stearns was "highly confident" of its ability to place or
arrange the Debt Financing, subject to the negotiation of definitive language
with respect to the terms and conditions set forth in a term sheet delivered to
the Special Committee. The Debt Financing Letter does not discuss or specify
interest rates. The summary contained herein of the Debt Financing Letter is
qualified in its entirety by reference to the full text of the Debt Financing
Letter filed as an exhibit to the Schedule 13E-3.

         The Debt Financing Letter is subject to, among other things (i)
negotiation of definitive language with respect to the terms and conditions of
the Senior Notes and the negotiation of other acceptable terms and conditions of
the Debt Financing, including, but not limited to, interest rate, price and
other covenants, (ii) negotiation of acceptable terms, and the execution of
acceptable documentation, related to the Merger and the Debt Financing, (iii)
there having occurred no material adverse change in the business, prospects,
condition (financial or otherwise) or results of operations of the Company, (iv)
satisfactory completion of legal due diligence, (v) nothing coming to Bear
Stearns' attention that contradicts or calls into question (a) the information
previously provided to Bear Stearns by the Company or the Continuing
Shareholders or (b) the results of Bear Stearns' financial due diligence
investigation, (vi) no material adverse change in market conditions for new
issues of high-yield debt or syndicated bank loan facilities, (vii) there having
occurred no material adverse change in conditions of the financial and capital
markets generally, and (viii) the Continuing Shareholders' and the Company's
full cooperation with respect to the marketing of the Debt Financing. The
satisfaction of the foregoing conditions is to be determined in the sole
discretion of Bear Stearns' Commitment Committee. The Debt Financing Letter does
not constitute a commitment on the part of Bear Stearns to provide the Debt
Financing and does not ensure the successful completion of the Debt Financing.
If the Debt Financing is not consummated, the Merger will not be consummated,
even if the Public Shareholders adopt the Restated Merger Agreement at the
Meeting. See "THE RESTATED MERGER AGREEMENT -- Conditions."

         It is presently contemplated (although no negotiations with respect to
the Debt Financing has been had with any potential purchaser of Senior Notes)
that the Senior Notes will be unsecured senior obligations of the Company; rank
pari passu with all existing and future senior indebtedness of the Company; be
jointly and severally guaranteed on a senior unsecured basis by all present and
future "restricted" subsidiaries of the Company, have a maturity of 10 years
from the date of issuance, subject to the Company's right to call, and the
holders' rights to require the Company to repurchase, the Senior Notes at an
earlier date under certain circumstances; and bear interest at a rate to be
determined at the time of pricing of the Senior Notes.

         The actual terms and conditions of the Senior Notes will depend upon
market conditions at the time the Senior Notes are placed and upon negotiations
with prospective purchasers of the Senior Notes. The Senior Notes will be
governed by an indenture containing, among other things, covenants customary for
this type of financing, including restrictions on dividends, stock repurchases,
liens, indebtedness, affiliate transactions, asset sales and mergers.

         The indenture for the Senior Notes has not been finalized and,
accordingly, the provisions described herein may change materially as a result
of the negotiation of definitive agreements.


         Terms of Bear Stearns' Engagement. On February 12, 1997, the Company
engaged Bear Stearns as its exclusive financial advisor and agent in connection
with exploring various alternatives to enhance shareholder value, including
recapitalization and going private transactions. Bear Stearns' engagement by the


                                      -55-

<PAGE>

Company superseded an arrangement which it had entered into with certain of the
Continuing Shareholders in October 1996. As a result, those Continuing
Shareholders were released from their obligations under their engagement letter.

         The February 12, 1997 engagement letter provides that Bear Stearns is
to receive a cash fee of $1.6 million from the Company in the event the Merger
is consummated. Either the Company or Bear Stearns may terminate the Bear
Stearns engagement letter at any time. If, however, either an agreement for
specified transactions described in the engagement letter (including
recapitalization and going private transactions) is entered into, or the Company
consummates such a transaction, within six months following termination of the
engagement letter, Bear Stearns remains entitled to its fee. If, with certain
exceptions, certain other transactions not specified in the engagement letter
that were proposed by Bear Stearns to the Company or its management as an option
are authorized by the Board and either an agreement for such a transaction is
entered into, or such a transaction is consummated, within six months after the
termination of the engagement letter, Bear Stearns' fee arrangement is to be
determined in good faith through negotiations with the Company. Bear Stearns was
not engaged to render, and has not rendered, any opinion as to the fairness of
any transaction presented to the Board, including the proposed Merger.

         In addition, in the engagement letter, the Company granted Bear Stearns
the right to act as sole managing underwriter or exclusive agent in connection
with the raising of financing for specified transactions. If Bear Stearns
arranges, or itself provides, financing to consummate such a transaction on
terms approved by the Company, Bear Stearns is to receive a fee equal to 3% of
the gross proceeds raised through the issuance of any fixed rate debt financing
in a registered offering or private placement under the Securities Act, and 1%
of the amount of any bank or similar credit facility arranged (including any
committed facility which is arranged but partially or wholly undrawn). If Bear
Stearns elects not to act as sole managing underwriter or exclusive agent for
the financing and the Company completes one of the transactions specified in the
engagement letter with financing provided or arranged by a third party, Bear
Stearns will be entitled to 50% of the fee it would otherwise be entitled to
under the preceding paragraph if the specified transaction is completed on terms
substantially similar to the specified transaction as proposed by Bear Stearns
or, with certain exceptions, another transaction previously proposed by Bear
Stearns. Bear Stearns is also to be reimbursed for its out-of-pocket expenses
incurred up to $100,000 in the aggregate, but not for expenses related to its
acting as underwriter or placement agent for any financing for the Company. The
engagement letter provides that the Company will indemnify Bear Stearns and
certain related parties against certain liabilities which may arise out of its
engagement.

Regulatory Approvals

         The Company does not believe that any material federal or state
regulatory approvals, filings or notices are required by the Company in
connection with the Merger other than (i) filings required under the Exchange
Act, (ii) filings of certificates of merger with the New York Department of
State, (iii) filings to fulfill the delisting requirements of the NYSE, (iv)
filings under applicable alcohol and beverage laws and regulations, and (v)
filings in connection with any applicable transfer or other taxes in any
applicable jurisdiction. The Company believes that none of such filings would
present an obstacle to prompt completion of the Merger. The Company, the
Continuing Shareholders and Mergeco do not believe that they are required to
make a filing with the Department of Justice or the Federal Trade Commission
pursuant to the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
amended, although each agency has the authority to challenge the Merger on
antitrust grounds before or after the Merger is consummated.


         The Company is in the process of obtaining consents or acknowledgments,
where required, under certain leases to which it is a party. The Company does
not believe there are any other material third party consents required by the
Company under the Restated Merger Agreement.


                                      -56-

<PAGE>

Risk of Insolvency


         On a pro forma basis, assuming that the Merger and the Debt Financing
had been completed on April 25, 1999, the close of the Company's first fiscal
quarter of 1999, the Company would have had net worth of $83 million and a
negative tangible net worth (net worth exclusive of the excess of cost over book
value of assets acquired) of $139 million. If, as a result of the Merger, the
fair value of the Company's assets is less than its actual and contingent
liabilities, the Company has inadequate capital or the Company is unable to pay
its debts as they become due, the transfer of funds representing the Merger
Consideration payable to Public Shareholders upon consummation of the Merger may
be deemed to be a "fraudulent conveyance" under applicable law and, therefore,
may be subject to claims of creditors of the Company. If such a claim is
asserted by the creditors of the Company after the Merger, there is a risk that
Public Shareholders may be ordered by a court to turn over to the Company's
trustee in bankruptcy all or a portion of the Merger Consideration they
received.


         Based upon the projected capitalization of the Company at the Effective
Time and projected results of operations and cash flow after the Merger,
management of the Company has no reason to believe at this time that the Company
will be insolvent immediately after giving effect to the Merger.

Risk that the Merger will not be Consummated


         Consummation of the Merger is subject to certain conditions, including
(i) shareholder adoption of the Restated Merger Agreement, (ii) receipt by the
Company of financing for the transactions contemplated by the Restated Merger
Agreement, and (iii) final settlement of the Current Shareholder Litigation. See
"THE RESTATED MERGER AGREEMENT -- Conditions." Although Bear Stearns has
provided a letter to the Continuing Shareholders and Mergeco to the effect that,
based upon and subject to the conditions set forth therein, including current
market conditions, it is "highly confident" in its ability to place or arrange
the Debt Financing on terms at least as favorable to the Company as those set
forth on the term sheet delivered by the Continuing Shareholders to the Special
Committee, the Restated Merger Agreement provides that Mergeco is not obligated
to consummate the Merger if, among other things, the Debt Financing would have a
yield to maturity in excess of 11.25% per annum or if a material adverse change
(or event or occurrence that is reasonably likely to result in an adverse
change) in securities, financial or borrowing markets occurs. Bear Stearns'
"highly confident" letter does not pertain to interest rates. Therefore, even if
the requisite approval by shareholders is obtained, there can be no assurance
that the Merger will be consummated. See " --Conduct of the Business of the
Company if the Merger is not Consummated."

         See " -- Conduct of the Business of the Company if the Merger is not
Consummated," and "THE RESTATED MERGER AGREEMENT -- Fees and Expenses" with
respect to obligations of the Company, on the one hand, and Mergeco and the
Continuing Shareholders, on the other hand, to reimburse each other for fees and
expenses in certain instances if the Restated Merger Agreement is terminated.




                       LITIGATION PERTAINING TO THE MERGER

Initial Proposal Litigation

         Following the Company's announcement of the Initial Proposal in January
1998, seven lawsuits were instituted by shareholders against the Company, those
Continuing Shareholders who are directors of the Company and, except in certain
of the lawsuits, all or some of the other directors of the Company. While the
complaints varied, in general, they alleged that such directors breached
fiduciary duties, that the proposed price per share to be paid to Public
Shareholders was inadequate and that the proposal served no legitimate business
purpose of the Company. Although varying, the complaints generally sought a
declaration of class action status, damages in unspecified amounts alleged to be
caused to the plaintiffs, and other relief (including injunctive relief,
rescission or rescissory damages if the transaction was consummated), and costs


                                      -57-

<PAGE>

and disbursements, including a reasonable allowance for counsel fees and
expenses. In June 1998, the Continuing Shareholders withdrew the Initial
Proposal and, in September 1998, all seven lawsuits, which were pending in the
Supreme Court in New York County and Suffolk County, New York, were voluntarily
discontinued, without prejudice, and without interest and costs.

Current Shareholder Litigation


         Following the Company's announcement of the Revised Proposal, seven
class action lawsuits were instituted by shareholders against the Company, those
Continuing Shareholders who are directors of the Company, and, except in certain
of the lawsuits, all or some of the other directors of the Company. The lawsuits
were instituted in the Supreme Court of the State of New York, New York County
and Suffolk County. The lawsuits in Suffolk County were discontinued and
subsequently refiled as one lawsuit in New York County (with one additional
plaintiff) in anticipation of consolidating all lawsuits into one lawsuit. The
purported Class consists of all record and beneficial owners of the Company's
Common Stock during the period beginning with the close of business on November
25, 1998 and ending on the effective date of the Merger. While the complaints in
each of the lawsuits vary, in general, they allege that the directors breached
fiduciary duties, that the then proposed price of $27.50 to be paid to Public
Shareholders was inadequate and that there were inadequate procedural
protections for the Public Shareholders. Although varying, the complaints seek,
generally, a declaration of a breach of, or an order requiring the defendants to
carry out, their fiduciary duties to the plaintiffs, damages in unspecified
amounts alleged to be caused to the plaintiffs, other relief (including
injunctive relief or rescission or rescissory damages if the transaction is
consummated), and costs and disbursements, including a reasonable allowance for
counsel fees and expenses.

         On January 19, 1999, counsel for all of the plaintiffs and counsel for
all of the defendants entered into a Memorandum of Understanding pursuant to
which an agreement in principle to settle all of the lawsuits was reached and
the Continuing Shareholders agreed to increase the Merger Consideration to
$28.85 per share. The Memorandum of Understanding states the plaintiffs' counsel
intend to apply to the Court for an award of attorneys' fees and disbursements
in an amount of no more than $2.1 million to be paid by the Company, which the
defendants have agreed not to oppose. The defendants are also responsible for
providing notice of the settlement to all Class members. The settlement would
result in the complete discharge and bar of all claims against, past, present
and future officers and directors of the Company, and others associated with the
Merger with respect to matters and issues of any kind that have been or could
have been asserted in these lawsuits. The settlement is subject to, among other
things, (i) completion of a formal stipulation of settlement, (ii) certification
of the lawsuits as a class action covering all record and beneficial owners of
the Common Stock during the period beginning on November 25, 1998 through the
Effective Time, (iii) court approval of the settlement, and (iv) consummation of
the Merger. It is a condition to Mergeco's obligation under the Restated Merger
Agreement that holders of no more than an aggregate of 1,000,000 shares of
Common Stock (approximately 4.9% of the Company's presently outstanding shares)
request exclusion from the settlement. On April 7, 1999, the Stipulation of
Settlement was entered into, embodying (and superseding) the terms of the
Memorandum of Understanding. The foregoing is a summary of the Memorandum of
Understanding and the Stipulation of Settlement and is qualified in its entirety
by reference to the full text of the Memorandum of Understanding and the
Stipulation of Settlement, respectively, which have been filed as exhibits to
the Schedule 13E-3.

         On May 11, 1999, following the consolidation of the pending lawsuits
into one action, the Court issued a Scheduling Order, pursuant to which a
hearing was scheduled to be held on June 29, 1999, to determine (a) whether the
Court should approve the settlement as fair, reasonable, adequate and in the
best interest of the Class; (b) determine whether the Stipulation of Settlement
and the terms and conditions of the settlement should be finally approved by the
Court; (c) determine whether an Order and Final Judgment should be entered by
the Court dismissing the actions as to all defendants with prejudice and on the
merits as against the plaintiffs and all members of the Class except those
persons who submit a valid and timely request for exclusion from the Class, and
extinguish, release and enjoin prosecution of any and all settled claims; (d)
hear and determine such other matters as the Court may deem necessary; and (e)
in the event the Court approves the settlement and enters the Order and Final
Judgment, to consider an application by counsel



                                      -58-

<PAGE>


to the Class for an award of attorneys' fees and expenses. The Court has
reserved the right to adjourn the settlement hearing, including consideration of
the application for attorneys' fees and expenses, without further notice other
than by oral announcement at the settlement hearing or any adjournment thereof.
The Court also has reserved the right to approve the settlement at or after the
settlement hearing with such modifications as may be consented to by the parties
to the Stipulation of Settlement and without notice to the Class. The Scheduling
Order also fixed June 18, 1999 as the last day for shareholders to elect to be
excluded from the Class and June 19, 1999 as the last day for shareholders to
file notice of their intention to appear at the settlement hearing. Notices as
to the procedures to be followed in making such elections were sent to
shareholders commencing on May 17, 1999 and a Summary Notice was published in
The Wall Street Journal on May 20, 1999. No requests for exclusion from the
Class, or notices of proposed appearances at the scheduled hearing, had been
received through the close of business on June 17, 1999.




                                      -59-

<PAGE>

                          THE RESTATED MERGER AGREEMENT

         The following is a summary of the material provisions of the Restated
Merger Agreement. This summary is qualified in its entirety by reference to the
full text of the Restated Merger Agreement, a copy of which is attached as Annex
I to this Proxy Statement and incorporated herein by reference. Any capitalized
terms used and not defined below have the meanings given to them in the Restated
Merger Agreement.


The Merger; Merger Consideration


         The Restated Merger Agreement provides that the Merger will become
effective at such time as Certificates of Merger are duly filed with the New
York Department of State by both the Company and Mergeco or at such later time
as is specified in the Certificates of Merger. If the Restated Merger Agreement
is adopted at the Meeting by the affirmative vote of at least two-thirds of the
votes of all outstanding shares of Common Stock and a majority of the votes cast
at the Meeting, excluding votes cast by the Continuing Shareholders, abstentions
and broker non-votes, and the other conditions to consummation of the Merger are
satisfied, it is currently anticipated that the Merger will become effective as
soon thereafter as practicable. See "-- Conditions." However, there can be no
assurance as to the timing of the consummation of the Merger or that the Merger
will be consummated.


         At the Effective Time, Mergeco will be merged with and into the
Company, the separate corporate existence of Mergeco will cease, and the Company
will continue as the Surviving Corporation. In the Merger, each share of Common
Stock issued and outstanding immediately prior to the Effective Time (other than
Common Stock then (i) held in the treasury of the Company or (ii) owned of
record by Mergeco or the Continuing Shareholders) will, by virtue of the Merger
and without any action on the part of the holder of the shares, be converted
into the right to receive the Merger Consideration in cash, without interest,
upon surrender of the stock certificate representing such Common Stock. At the
Effective Time, the Public Shareholders will cease to have any rights as
shareholders of the Company, except the right to receive the Merger
Consideration. Each certificate representing a Public Share will, after the
Effective Time, evidence only the right to receive, upon the surrender of such
certificate, an amount of cash per share equal to the Merger Consideration
multiplied by the number of Public Shares evidenced by such certificate.

         Each share of Common Stock issued and outstanding immediately prior to
the Effective Time which is then (i) held in the treasury of the Company or (ii)
owned of record by Mergeco or the Continuing Shareholders will automatically be
canceled, retired and cease to exist and no payment will be made with respect to
those shares.

         Each membership unit of Mergeco issued and outstanding immediately
prior to the Effective Time will be converted into and become one share of
Common Stock of the Surviving Corporation and will constitute the only issued or
outstanding shares of capital stock of the Surviving Corporation immediately
after the Effective Time. Accordingly, after the Merger, the Continuing
Shareholders will be the only shareholders of the Surviving Corporation.

The Exchange Fund; Payment for Shares of Common Stock


         As of or as soon as reasonably practicable following the Effective
Time, the Surviving Corporation will deposit in trust with a bank or trust
company with offices in New York City (the "Paying Agent"), for the benefit of
the Public Shareholders, cash in an aggregate amount equal to the product of (i)
the number of Public Shares issued and outstanding immediately prior to the
Effective Time and (ii) the Merger Consideration (the "Exchange Fund"). See "--
Tax Withholding." The Paying Agent will, pursuant to irrevocable instructions,
make the payments provided for under the Restated Merger Agreement out of the
Exchange Fund.



                                      -60-

<PAGE>


         Promptly after the Effective Time, the Surviving Corporation will cause
the Paying Agent to mail to each holder of record of Public Shares as of the
Effective Time a form letter of transmittal containing instructions for use in
surrendering certificates for payment in accordance with the Restated Merger
Agreement in exchange for the Merger Consideration. No shareholder should
surrender any certificates until the shareholder receives the letter of
transmittal and other materials for such surrender. Upon surrender of a
certificate for cancellation, together with a properly completed and executed
letter of transmittal, to the Paying Agent after the Effective Time, the holder
of such certificate will be entitled to receive the Merger Consideration in
exchange for each Public Share formerly represented by such certificate, without
any interest, less any required withholding of taxes. See "-- Tax Withholding."
The certificate so surrendered will be canceled.


         Until surrendered pursuant to the procedures described above, after the
Effective Time each certificate will represent, for all purposes, the right to
receive the Merger Consideration in cash multiplied by the number of Public
Shares evidenced by such certificate, without any interest.


         Any portion of the Exchange Fund that remains unclaimed by the Public
Shareholders one year after the Effective Time (including any interest,
dividends, earnings or distributions received on the unclaimed funds) will be
repaid to the Surviving Corporation, upon demand. Any Public Shareholders who
have not complied with the procedures set forth above may look only to the
Surviving Corporation for payment of their claim for the Merger Consideration,
without any interest, but will have no greater rights against the Surviving
Corporation than may be accorded to general creditors of the Surviving
Corporation under New York law. Notwithstanding the foregoing, neither the
Paying Agent nor any party to the Restated Merger Agreement will be liable to
any holder of certificates formerly representing Public Shares for any amount
paid to a public official pursuant to any applicable abandoned property, escheat
or similar law.


Transfers of Common Stock

         After the Effective Time, there will be no transfers of Public Shares
on the stock transfer books of the Company. If, after the Effective Time,
certificates are presented to the Paying Agent or the Surviving Corporation,
they will be canceled and exchanged for the Merger Consideration multiplied by
the number of Public Shares evidenced by such certificates, without any
interest.

Treatment of Stock Options

         At the Effective Time, all outstanding Stock Options, including Stock
Options held by the Continuing Shareholders, are to be terminated. In
consideration of such termination, the Surviving Corporation will pay to the
holder of each such Stock Option, in cash and as full settlement for such Stock
Option, whether or not then exercisable, an amount determined by multiplying (i)
the excess, if any, of the Merger Consideration over the applicable exercise
price per share of Common Stock subject to such Stock Option by (ii) the total
number of shares of Common Stock subject to such Stock Option. See " -- Tax
Withholding."

Tax Withholding


         The Surviving Corporation and the Paying Agent will be entitled to
deduct and withhold from the amounts payable to any Public Shareholder or holder
of Stock Options such amounts as Mergeco, the Surviving Corporation or the
Paying Agent is required to deduct and withhold with respect to the making of
such payment under applicable tax law. To the extent that amounts are so
deducted and withheld by the Surviving Corporation or the Paying Agent, such
amounts will be treated for all purposes of the Restated Merger Agreement as
having been paid to the relevant Public Shareholder or holder of Stock Options.
See "SPECIAL FACTORS -- Certain U.S. Federal Income Tax Consequences."



                                      -61-

<PAGE>

Directors and Officers, Certificate of Incorporation and By-Laws Following the
Merger


         The Restated Merger Agreement provides that the current directors and
officers of the Company will be the initial directors and officers of the
Surviving Corporation. However, Paul A. Vatter, a director of the Company, has
advised the Company of his intention to retire upon consummation of the Merger
or, if the Restated Merger Agreement is not adopted at the Meeting, upon
expiration of his current term at the next annual meeting of shareholders. In
addition, Robert S. Koebele, Vice President - Finance and Chief Financial
Officer, has advised the Company that he intends to retire in the early part of
the summer of 1999 whether or not the Merger is consummated.


         The Certificate of Incorporation of the Company in effect immediately
prior to the Effective Time will be the Certificate of Incorporation of the
Surviving Corporation until it is subsequently amended, and the By-Laws of the
Company immediately prior to the Effective Time will be the By-Laws of the
Surviving Corporation until it is subsequently amended.

Representations and Warranties


         The Restated Merger Agreement contains certain representations and
warranties of the Company, Mergeco and the Continuing Shareholders. The
representations of the Company relate to, among other things, its organization,
capitalization, power and authority to enter into the Restated Merger Agreement
and the transactions contemplated thereby, the binding effect of the Restated
Merger Agreement, the fairness opinion of Prudential Securities, the
recommendations by the Special Committee and by the Board, compliance with
required filings and consents under applicable law, and the absence of conflicts
with corporate documents and agreements. The representations of Mergeco and the
Continuing Shareholders (which are joint and several) relate to, among other
things, the organization of Mergeco, the ownership of Mergeco, the absence of
obligations, liabilities or activities of Mergeco except in furtherance of the
transactions contemplated by the Restated Merger Agreement, the power and
authority of Mergeco and the Continuing Shareholders to enter into the Restated
Merger Agreement and the transactions contemplated by the Restated Merger
Agreement, the binding effect of the Restated Merger Agreement, required filings
and consents and the Debt Financing Letter and sufficiency of the Debt Financing
contemplated thereby.


Covenants


         The Company has agreed that, prior to the Effective Time, neither the
Company nor its subsidiaries will: (i) carry on their respective businesses
other than in the usual, regular and ordinary course of business consistent with
past practice, (ii) issue shares of Common Stock (other than pursuant to the
exercise of Stock Options outstanding on January 19, 1999) or capital stock or
options to purchase Common Stock or capital stock, (iii) declare, set aside or
pay any dividend or other distribution in respect of its capital stock or other
equity interest (with certain exceptions in the case of subsidiaries), or (iv)
repurchase its capital stock, or agree to do any of the foregoing. The Company
has agreed to use its best efforts to obtain the necessary adoption of the
Restated Merger Agreement by the Public Shareholders. The Restated Merger
Agreement provides that this Proxy Statement will include the recommendation of
the Board to the Public Shareholders in favor of the adoption of the Restated
Merger Agreement (and reflect that the Special Committee has made a similar
recommendation to the Board), subject to the fiduciary duties under applicable
law of such directors (including the directors constituting the Special
Committee). Notwithstanding any other provision of the Restated Merger Agreement
to the contrary, if the Board or the Special Committee determines, in good faith
in the exercise of its fiduciary duties under applicable law, that it is
required to withdraw, modify or amend its recommendation in favor of the Merger,
such withdrawal, modification or amendment will not constitute a breach of the
Restated Merger Agreement.



                                      -62-

<PAGE>


         The Continuing Shareholders have agreed (i) to vote at the Meeting all
7,064,328 shares of outstanding Common Stock owned of record by them for
adoption of the Restated Merger Agreement (but only if at least a majority of
the votes cast at the Meeting excluding votes cast by the Continuing
Shareholders, abstentions and broker non-votes, are cast in favor of adoption of
the Restated Merger Agreement), (ii) not to grant a proxy to vote any shares
other than to another Continuing Shareholder or to persons identified in a proxy
card distributed on behalf of the Board, to vote such Continuing Shareholder's
shares at the Meeting in the manner provided in clause (i), and (iii) not to
sell, transfer or otherwise dispose of any of their shares (other than transfers
of shares to Mergeco or any family members of Mario Sbarro, Anthony Sbarro or
Joseph Sbarro or trusts for the benefit of such Continuing Shareholders or such
family members, which shares may be so transferred only if the transferee agrees
in writing to be bound by the terms of the agreements described in this
paragraph). In the event of any transfer of such shares, such shares will be
deemed owned of record by the Continuing Shareholders.

         Mergeco has agreed not to conduct any business or enter into any
activities of any nature prior to the Effective Time, other than activities in
connection with the Restated Merger Agreement and the transactions contemplated
by the Restated Merger Agreement. Mergeco and the Continuing Shareholders have
also agreed to use their best efforts to assist the Company in obtaining the
Debt Financing on terms and conditions no less favorable to the Company than
those described under the caption "SPECIAL FACTORS -- Financing of the Merger",
and the Company has agreed to cooperate with, and use its best efforts to
assist, Mergeco in obtaining the financing.

         In addition, Mergeco, the Company and the Continuing Shareholders have
made further agreements regarding access to the Company's records, the calling
of the Meeting, the preparation, filing and mailing of this Proxy Statement and
the Schedule 13E-3, the obtaining of consents of third parties and governmental
authorities and making public announcements.

         Subject to the terms and conditions provided in the Restated Merger
Agreement and the fiduciary duties under applicable law of the directors of the
Company, including directors constituting the Special Committee, as determined
by such directors in good faith, each of the parties has agreed to use its best
efforts consistent with applicable legal requirements to take, or cause to be
taken, all action, and to do, or cause to be done, all things necessary or
proper and advisable under applicable laws and regulations to ensure that the
conditions to consummation of the Merger are satisfied and to consummate and
make effective, in a commercially reasonable manner, the transactions
contemplated by the Restated Merger Agreement. Mergeco and the Company also have
agreed to use their best efforts to obtain all material consents of third
parties and governmental authorities, and to make all governmental filings,
necessary for the consummation of the transactions contemplated by the Restated
Merger Agreement. The Continuing Shareholders have agreed to use their best
efforts to cause Mergeco to perform all of its obligations under the Restated
Merger Agreement.


Indemnification and Insurance

         The NYBCL permits, in general, a New York corporation, such as the
Company, to indemnify any person made, or threatened to be made, a party to an
action or proceeding by reason of the fact that he or she was a director or
officer of the corporation, or served in any capacity at the request of the
corporation, against any judgment, fines, amounts paid in settlement and
reasonable expenses, including attorney's fees actually and necessarily incurred
as a result of such action or proceeding, or any appeal therein, if such
director or officer acted in good faith, for a purpose he or she reasonably
believe to be in, or, in the case of service for another entity, not opposed to,
the best interests of the corporation and, in criminal actions or proceedings,
in addition, had no reasonable cause to believe that his or her conduct was
unlawful. The NYBCL also permits the corporation to pay in advance of a final
disposition of such action or proceeding the expenses incurred in defending such
action or proceeding upon receipt of an undertaking by or on behalf of such
person to repay


                                      -63-

<PAGE>

such amount as, and to the extent, required by law. The NYBCL provides that
indemnification and advancement of expense provisions contained in the NYBCL are
not exclusive of any rights to which a person seeking indemnification or
advancement of expenses may be entitled, whether contained in the certificate of
incorporation or the By-Laws of the corporation or, when authorized by such
certificate of incorporation or By-Laws, (i) a resolution of shareholders, (ii)
a resolution of directors or (iii) an agreement providing for indemnification.
However, the NYBCL also provides that no indemnification may be made on behalf
of any such person if a judgment or other final adjudication adverse to the
person establishes that his or her acts were committed in bad faith or were the
result of active or deliberate dishonesty and were material to the cause of
action so adjudicated, or that he or she personally gained, in fact, a financial
profit or other advantage to which he or she was not legally entitled.

         The Company's Certificate of Incorporation provides, in accordance with
the NYBCL, that a director will not be personally liable to the Company or its
shareholders for damages for any breach of duty as a director unless a judgment
or other final adjudication adverse to the director establishes that (i) the
director's acts or omissions were in bad faith or involved intentional
misconduct or knowing violation of law, (ii) the director personally gained, in
fact, a financial profit or other advantage to which the director was not
legally entitled, or (iii) the director's acts violated provisions of the NYBCL
that impose liability upon directors in certain instances for declarations of
dividends, stock repurchases or redemptions, distributions of assets following a
dissolution, or loans to directors, when made contrary to NYBCL provisions.

         The Company's By-Laws, adopted by shareholders at the Company's 1989
Annual Meeting of Shareholders, provide, among other things, that the Company
will indemnify any officer or director (including officers and directors serving
another entity in any capacity at the Company's request) to the fullest extent
permitted by law.

         The Company is a party to indemnification agreements with each of its
directors and certain of its officers confirming the indemnification granted
under the Company's By-Laws.


         The Restated Merger Agreement provides that, until and for a period of
six years after the Effective Time, the provisions of the Company's Certificate
of Incorporation limiting the personal liability of directors for damages and
the indemnification provisions of the Company's Certificate of Incorporation and
By-Laws as they relate to those who have served as directors or officers of the
Company at any time through the Effective Time will not be amended, repealed or
otherwise modified in any manner that would make any of such provisions less
favorable to the directors or officers of the Company or the Surviving
Corporation than those that pertain to directors and officers on the date of the
Restated Merger Agreement. Until and for a period of six years after the
Effective Time (subject to extension until the final disposition of any claim
asserted or made during such period), the Surviving Corporation will (i)
indemnify, defend and hold harmless the present and former officers and
directors of the Company and its subsidiaries, Mergeco and the members of
Mergeco (collectively, the "Indemnified Parties"), from and against, and pay or
reimburse the Indemnified Parties for, all losses, obligations, expenses,
claims, damages or liabilities resulting from or arising out of actions or
omissions of such Indemnified Parties occurring on or prior to the Effective
Time (including, without limitation, the transactions contemplated by the
Restated Merger Agreement) to the fullest extent permitted or required, as the
case may be, under (a) applicable law, (b) the Company's Certificate of
Incorporation or By-laws or the articles of organization or operating agreement
of Mergeco in effect on the date of the Restated Merger Agreement, including,
without limitation, provisions relating to advances of expenses incurred in the
defense of any action or suit, (c) any indemnification agreement between the
Indemnified Party and the Company, or (d) resolutions adopted by the
shareholders or directors of the Company or the members of Mergeco and (ii)
advance to any Indemnified Parties expenses incurred in defending any action or
suit with respect to such matters upon receipt of an undertaking (which need not
be secured) by or on behalf of such Indemnified Party to repay such amount as,
and to the extent, it is not entitled to be indemnified, in each case to the
fullest extent such Indemnified Party is entitled to



                                      -64-

<PAGE>


indemnification or advancement of expenses under the Company's Certificate of
Incorporation, By-Laws or indemnification agreements with its officers and
directors or Mergeco's operating agreement in effect on the date hereof and
subject to the terms of such Certificate of Incorporation, By-Laws,
indemnification agreements or operating agreement. However, (i) no
indemnification will be made to or on behalf of Mergeco or a member of Mergeco
in his or its individual capacity or in his or its capacity as a member of
Mergeco which arises as a result of the transactions contemplated in the
Restated Merger Agreement if a judgment or other final adjudication adverse to
Mergeco or such member of Mergeco, as the case may be, establishes that its or
his acts constituted a breach of (a) its or his fiduciary duties to the Company
or the shareholders of the Company or (b) any of Mergeco's or such member's
representations, warranties or obligations under the Restated Merger Agreement
which caused the Company to terminate the Restated Merger Agreement and (ii)
nothing in the Restated Merger Agreement may be construed as adversely affecting
any such member's entitlement to indemnification from the Company as an officer
or director of the Company.

         To support its indemnification obligation, the Surviving Corporation
has agreed to use its best efforts to obtain, and maintain effective for a
period of at least one year after the Effective Time, of at least $5.0 million
directors' and officers' liability insurance (i) covering reimbursement of the
Surviving Corporation for any obligation it may incur as a result of
indemnification of directors and officers and (ii) providing insurance for
directors and officers in cases where such reimbursement is not applicable,
including in the event of insolvency of the Company. However, the Surviving
Corporation is not required to pay a premium in excess of $100,000 for such
insurance, but, if such premium would exceed such amount, the Surviving
Corporation is to purchase as much coverage as possible for such amount. It is
the Company's understanding that such insurance will not cover actions taken by
directors and officers with respect to the transactions contemplated by the
Restated Merger Agreement.


No Solicitation; Fiduciary Obligations of Directors


         The Company has agreed that it will not, and will not authorize or
permit any of their representatives to, (i) take any action to solicit, initiate
or encourage any offer or proposal for, or any indication of interest in, a
merger or other business combination involving the Company or any subsidiary of
the Company or the acquisition of any equity interest in, or the sale of a
substantial portion of the assets of, the Company or any such subsidiary (a
"Transaction Proposal"), except for the transactions contemplated under the
Restated Merger Agreement or (ii) enter into negotiations with, or furnish
information to, any other party with respect to any Transaction Proposal.
However, the Company and their representatives will not be prohibited from
taking any action described in clause (ii) above to the extent such action is
taken by, or upon the authority of, the Board if, in the good faith judgment of
the Board, (i) such Transaction Proposal is (after consultation with a financial
advisor of a nationally recognized reputation) (a) more favorable to the
Company's shareholders than the Merger, (b) achievable, and (c) supported by
creditable financing, which may include a "highly confident" letter from a
nationally recognized investment banking firm or nationally recognized lending
institution and (ii) after consultation with counsel, failure to take such
action would breach the Board's fiduciary duties to the Company's shareholders
under applicable law. In addition, the Company is required to promptly provide
Mergeco with a summary of the material terms of any Transaction Proposal and of
any negotiations or communications between the Company or its subsidiaries or
any of their respective representatives concerning any Transaction Proposal. The
Company also is required to give Mergeco not less than three business days'
written notice before providing any confidential information to any person
(other than Mergeco, and prospective sources of the Debt Financing, and their
respective representatives) concerning the business, properties or prospects of
the Company and/or its subsidiaries. The Restated Merger Agreement does not
prohibit the Company from making a statement to its shareholders that is
required by Rule 14e-2(a) promulgated under the Exchange Act or from making any
other disclosure to its shareholders if, in the good faith judgment of the
Board, after consultation with counsel, failure to make such a disclosure would
breach its fiduciary duties to the Company's shareholders under applicable law
or would otherwise violate the Exchange Act, other applicable law or stock
exchange regulations.



                                      -65-

<PAGE>

Conditions


         The respective obligations of each party to the Restated Merger
Agreement to effect the Merger are subject to the following conditions: (i) the
adoption of the Restated Merger Agreement at the Meeting by the affirmative vote
of at least two-thirds of the votes of all outstanding shares of Common Stock
and a majority of the votes cast at the Meeting, excluding votes cast by the
Continuing Shareholders, abstentions and broker non-votes, (ii) there will not
have occurred (a) a declaration of a banking moratorium or any suspension of
payments in respect of banks in the United States or (b) commencement of a war,
armed hostilities or other international or national calamity, directly
involving the United States, that has a material adverse effect on the general
economic conditions in the United States such as to make it, in the judgment of
a party to the Restated Merger Agreement, inadvisable or impracticable to
proceed with the Merger or the transactions contemplated by the Restated Merger
Agreement or by the Debt Financing, or (iii) other than the filing of
Certificates of Merger, each of the Company and Mergeco will have obtained such
consents from third parties and approvals from governmental instrumentalities as
will be required for the consummation of the transactions contemplated by the
Restated Merger Agreement, except for such consents the failure to obtain which
would not have a "Material Adverse Effect."

         A "Material Adverse Effect" is defined in the Restated Merger Agreement
as something that has a material adverse effect on the business, condition
(financial or otherwise), properties, assets or prospects of the Company and its
subsidiaries, taken as a whole.

         The obligations of Mergeco to effect the Merger are also subject to the
additional conditions that: (i) with certain exceptions, the representations and
warranties of the Company contained in the Restated Merger Agreement will be
true and correct as of the date of the Restated Merger Agreement and as of the
closing date of the Merger, (ii) each and all of the covenants and agreements of
the Company contained in the Restated Merger Agreement will have been duly
performed and complied with, except where the failure to comply (a) would not
have a Material Adverse Effect or a material adverse effect on the ability of
the Company to consummate the transactions contemplated by the Restated Merger
Agreement, or (b) was the direct result of an act or omission of any of the
Continuing Shareholders, (iii) there has been no (a) material adverse change in
the business, condition (financial or otherwise), properties, assets or
prospects of the Company and its subsidiaries taken as a whole, (b) death or
disability of any of Mario Sbarro, Anthony Sbarro, Joseph Sbarro or Carmela
Sbarro or any executive officer of the Company having a family relationship (as
defined in Item 401 of Regulation S-K promulgated by the SEC) with a Continuing
Shareholder, or (c) material adverse change, or event or occurrence that is
reasonably likely to result in an adverse change, in securities, financial or
borrowing markets, or applicable tax or other laws or regulations, such as to
decrease in any material respect the benefits of the Merger to the Continuing
Shareholders or make it impractical to proceed with the Merger or the
transactions contemplated by the Restated Merger Agreement or by the Debt
Financing, (iv) no statute, rule, regulation, or temporary, preliminary or
permanent order or injunction will have been proposed, promulgated, enacted,
entered, enforced or deemed applicable by any state, federal or foreign
government or governmental authority or court or governmental agency of
competent jurisdiction that (a) prohibits consummation of the Merger or the
transactions contemplated by the Restated Merger Agreement or the Merger, or (b)
imposes material limitations on the ability of the Continuing Shareholders
effectively to exercise full rights of ownership with respect to the shares of
Common Stock to be issued to them pursuant to the Restated Merger Agreement, (v)
the settlement of the consolidated lawsuit, as reflected in the Stipulation of
Settlement, will have been approved by the Court, final judgment will have been
entered in accordance with the Stipulation of Settlement and will have become
final and the consolidated lawsuit will have been dismissed with prejudice and
without costs to any party (except as provided in the Stipulation of Settlement)
and no holders, or holders of no more than an aggregate of 1,000,000 shares of
Common Stock (approximately 4.9% of the Company's presently outstanding shares),
will have requested exclusion from the settlement (see "LITIGATION PERTAINING TO
THE MERGER"), (vi) neither (a) any action, suit or proceeding before any court
or governmental body relating to the Merger or the transactions contemplated by



                                      -66-

<PAGE>


the Restated Merger Agreement will be pending in which an unfavorable judgment
or decree could prevent or substantially delay the consummation of the Merger,
or is reasonably likely to (1) result in a material increase in the aggregate
Merger Consideration, (2) result in an award of material damages, (3) cause the
Merger to be rescinded, or (4) result in a material amount of rescissory
damages, nor (b) any decision in any action, suit or proceeding relating to the
Merger or the transactions contemplated by the Restated Merger Agreement will
have been rendered by any court or governmental body which has any such effect,
and (vii) the Company has obtained the Debt Financing (a) of at least $300
million, (b) on the material terms and conditions no less favorable to the
Company than those set forth in the term sheet delivered by the Continuing
Shareholders to the Special Committee, and (c) having a yield to maturity not to
exceed 11.25% per annum.

         The obligations of the Company to effect the Merger are also subject to
the additional conditions that: (i) with certain exceptions, the representations
and warranties of Mergeco contained in the Restated Merger Agreement will be
true and correct as of the date of the Restated Merger Agreement and the closing
date of the Merger, (ii) each and all of the covenants and agreements of Mergeco
contained in the Restated Merger Agreement will have been duly performed and
complied with in all material respects prior to the consummation of the Merger,
except where the failure to comply would not have a material adverse effect on
the ability of Mergeco to consummate the transactions contemplated by the
Restated Merger Agreement, and (iii) no statute, rule, regulation, or temporary,
preliminary or permanent order or injunction will have been proposed,
promulgated, enacted, entered, enforced or deemed applicable by any state,
federal or foreign government or governmental authority or court or governmental
agency of competent jurisdiction that prohibits consummation of the Merger or
the transactions contemplated by the Restated Merger Agreement or the Merger.


Termination


         The Restated Merger Agreement may be terminated at any time prior to
the Effective Time, whether before or after approval by the shareholders of the
Company: (i) by mutual consent of the Board and the members of Mergeco, (ii)
automatically, if, at the Meeting, the Company's shareholders have not voted to
adopt the Restated Merger Agreement by the requisite shareholder votes, (iii) by
action of the Board or the members of Mergeco if, without the fault of the
terminating party, the Merger has not been consummated on or prior to August 31,
1999, (iv) by action of the Board or the members of Mergeco, if the Special
Committee has withdrawn or modified in a manner adverse to Mergeco its approval
or recommendation of the Merger, the Restated Merger Agreement or the
transactions contemplated by the Restated Merger Agreement, (v) by action of the
members of Mergeco if the conditions to the obligations of Mergeco contained in
the Restated Merger Agreement have not been satisfied prior to the consummation
of the Merger or have become incapable of being satisfied or if the events the
non-occurrence of which are a condition to obligations of Mergeco contained in
the Restated Merger Agreement have occurred prior to the consummation of the
Merger, and (vi) by action of the Board if the conditions to the obligations of
the Company contained in the Restated Merger Agreement have not been satisfied
prior to the consummation of the Merger or have become incapable of being
satisfied or if the events, whose non-occurrence are a condition to the
Company's obligations contained in the Restated Merger Agreement, have occurred
prior to the consummation of the Merger. See "-- Conditions."

         The Restated Merger Agreement provides that, in the event of its
termination, no party to the Restated Merger Agreement will have any liability
or further obligation to any other party to the Restated Merger Agreement and
the Merger will be abandoned. However (i) any termination by the Company arising
out of a breach by Mergeco or the Continuing Shareholders of any representation,
warranty, covenant or agreement contained in the Restated Merger Agreement will
be without prejudice to the rights of the Company to seek damages with respect
such breach, and (ii) any termination by Mergeco arising out of a breach by the
Company of any representation, warranty, covenant or agreement contained in the
Restated Merger Agreement, other than a breach by the Company that is the direct
result of an act or omission of the Continuing Shareholders, will be without
prejudice to the rights of Mergeco to seek damages with respect to



                                      -67-

<PAGE>


such breach. The obligations described in this paragraph and the obligations of
the parties with respect to the payment of fees and expenses described below
survive any termination of the Restated Merger Agreement.

Fees and Expenses

         If the Restated Merger Agreement is terminated for any reason, except
as discussed below, the Company, on the one hand, and Mergeco and the Continuing
Shareholders, on the other hand, are each to pay their own fees and expenses.
The fees and expenses of the Company will include fees and expenses of financial
advisors (including Bear Stearns and Prudential Securities), accountants and
counsel for the Company and the Special Committee, and fees and expenses for the
preparation, printing, mailing and filing of documents used in connection with
the Merger and the Debt Financing. The fees and expenses of Mergeco will include
any commitment and other fees or expenses of any person providing or proposing
to provide the Debt Financing and fees and expenses of counsel for Mergeco.
Except with respect to any stock transfer taxes payable by Public Shareholders,
the Surviving Corporation will pay any transfer taxes (including any interest
and penalties thereon and additions on any transfer taxes) payable in connection
with the Merger and will be responsible for the preparation and filing of any
required tax returns, declarations, reports, schedules, terms and information
returns with respect to such transfer taxes.

         If termination of the Restated Merger Agreement is not due to the
failure to obtain the Debt Financing (or is due to a failure to obtain the Debt
Financing as a result of a material adverse change in the securities, financial
or borrowing markets, or applicable tax or other laws or regulations) or a
breach by Mergeco or the Continuing Shareholders of their representations,
warranties or covenants, then the Company will reimburse Mergeco and the
Continuing Shareholders for the fees and expenses incurred by them in connection
with the Merger, with the maximum reimbursement by the Company being $500,000 in
the aggregate.

         If termination of the Restated Merger Agreement is due to failure to
obtain the Debt Financing (unless resulting from a material adverse change in
the securities, financial or borrowing markets, or applicable tax or other laws
or regulations), then Mergeco and the Continuing Shareholders will, jointly and
severally, be obligated to reimburse the Company for 50% of the fees and
expenses incurred by the Company in connection with the Merger, with the maximum
reimbursement by Mergeco and the Continuing Shareholders being $500,000 in the
aggregate.

Amendment and Waiver

         Subject to applicable law, the Restated Merger Agreement may be
amended, modified or supplemented by the written agreement of the parties at any
time prior to the Effective Time except that, in the case of the Company, such
action must be approved by the Special Committee. In addition, after shareholder
adoption of the Restated Merger Agreement has been obtained, no amendment may be
made that reduces the amount or changes the form of the Merger Consideration or
otherwise materially and adversely affects the rights of the Public Shareholders
without further approval by the holders of such number of votes of Common Stock
that are required to adopt the Restated Merger Agreement in accordance with the
Restated Merger Agreement.

         The Company and Mergeco, respectively, may waive the satisfaction of
any obligation, covenant, agreement or condition of the other under the Restated
Merger Agreement. However, the waiver of any of the Company's rights under the
Restated Merger Agreement requires the approval of the Special Committee. The
Company has made no determination as to whether it would waive any condition and
any such determination would be made on behalf of the Company by the Board based
on the facts and circumstances existing at the time such waiver is requested.


                                      -68-

<PAGE>
                             BUSINESS OF THE COMPANY

Overview


         The Company is a leading owner, operator and franchiser of
quick-service restaurants, serving a wide variety of Italian specialty foods.
Under the "Sbarro" and "Sbarro The Italian Eatery" names, the Company developed
one of the first quick-service concepts that extended beyond offering one
primary specialty item (i.e., pizza or hamburgers). The Company's menu includes
pizza, pasta and other hot and cold Italian entrees, salads, sandwiches,
cheesecake and other desserts and beverages. The Sbarro concept is unlike
typical quick-service restaurants because of its diverse menu of Italian foods,
nor does it compare to other Italian/pizza restaurants because of its quick,
cafeteria style service.

         As of April 25, 1999, the Sbarro system included 910 Sbarro
restaurants, consisting of 635 Company-operated and mall-based Umberto of New
Hyde Park restaurants and 275 franchised restaurants located in 48 States, the
District of Columbia, the Commonwealth of Puerto Rico, certain United States
territories and 21 countries throughout the world. For the year ended January 3,
1999, systemwide sales (including franchised locations, but excluding joint
venture locations other than mall-based Umberto of New Hyde Park restaurants),
Company operating revenues and Company EBITDA were $511.0 million, $370.1
million and $82.7 million, respectively. EBITDA margin for this period was
approximately 22.2%, which is among the highest in the quick-service restaurant
industry.


         Since its inception, the Company has focused on high customer traffic
venues due to the density of captive customers who base their eating decision
primarily on impulse and convenience. This provides the Company more flexibility
in pricing and allows the Company to avoid the significant advertising and
promotional spending that is often employed to attract customers to destination
restaurants. These factors, combined with adherence to strict cost controls,
provide Sbarro with high and stable operating margins. The Company initially
located its restaurant sites in New York and then, with the rapid expansion of
enclosed shopping malls in the 1970s, expanded into these facilities due to
their high traffic, impulse purchase characteristics. Over the past ten years,
the Company has extended the Sbarro concept to other high traffic venues,
including toll roads and airports, sports arenas, hospitals, convention centers,
university campuses and casinos. The Company believes the opportunity to open
Sbarro units in new venues should continue to expand in the future as companies,
municipalities and others seek to outsource their non-core food operations.


         The Company has demonstrated its ability to identify, develop and
efficiently operate restaurants and has increased its total restaurant base
(including franchised operations) from 123 restaurants at the time of the
Company's initial public offering of Common Stock in 1985 to 910 at April 25,
1999. Over the past decade, the Company's growth in shopping malls has been
primarily derived from opportunities that have arisen from the major renovation
of existing shopping malls or the re-merchandising of a mall's food operations
and, to a lesser extent, the development of new shopping malls. Historically,
the Company's strategy has been to operate its restaurants directly whenever
possible in order to closely control all aspects of restaurant operations and,
thus, maximize restaurant profitability. The Company has, however, granted
franchises to expand in international markets and to minimize its capital risk
and has granted franchises domestically generally when necessary to open a unit
in a desirable attractive location. The Company has developed a qualification
and training program that provides strict operating standards for franchisees
and also restricts the size of territories granted to franchisees. The Company
believes that franchised units meet the quality and customer service benchmarks
of Company-owned units, and expects that a higher percentage of future new unit
growth will come from franchised locations, as the Company seeks to expand the
Sbarro concept into new venues, both domestically and internationally. For the
year ended January 3, 1999, Company-operated restaurant revenues accounted for
approximately 97.7% of total operating revenues, with franchise related income
accounting for the balance.




                                      -69-

<PAGE>

Industry Overview

         The restaurant industry is one of the largest sectors of the economy,
with estimated industry sales of approximately $336 billion in 1998, accounting
for more than 4% of the nation's gross domestic product. Between 1990 and 1997
(the latest available information), restaurant industry sales grew an average of
4.5% annually.


         The quick-service restaurant industry includes hamburgers, pizza,
chicken, various types of sandwiches, and Mexican, Chinese and other ethnic
foods. The National Restaurant Association estimates that sales at quick-service
restaurants reached approximately $106 billion in 1998, compared with
approximately $62 billion in 1988. This growth primarily reflects consumers'
increasing desire for a convenient, reasonably priced restaurant experience.
This trend is expected to continue as the increasing percentage of dual-earner
households and higher disposable incomes, combined with decreasing leisure time,
continue to increase the percentage of meals eaten away from the home. According
to the National Restaurant Association, the percentage of the average family's
food budget spent on meals consumed "away from home" increased from
approximately 25% of the food budget in 1955 to approximately 39% in 1995 (the
latest available information). Approximately 50% of Sbarro's revenues are
derived from pizza. Many of the Company's most direct competitors operate within
the pizza restaurant segment. At the end of 1997, there were over 30,000 pizza
restaurants in operation, generating nearly $16 billion in annual revenues.


Competitive Strengths

         The Company believes its success in the quick-service restaurant
industry is attributed to the following competitive strengths:

         Leading Quick Service Operator in High Customer Traffic Venues. The
Company, through its "Sbarro" and "Sbarro The Italian Eatery" brands, is the
leading Italian quick-service restaurant operator and franchisor, having
developed a proven business model for operating in shopping malls, airports,
toll roads and other high customer traffic locations. Several national
quick-service chains have attempted to replicate their stand-alone concept in
malls and other locations but have reduced the scope of their operations in
these venues. Additionally, the Company has developed close relationships with
many of the major shopping mall developers and operators, as well as national
food service companies that franchise restaurants in other high traffic
locations. As a result of these longstanding relationships, the Company believes
it has a competitive advantage in opening new units in shopping malls and other
dense customer traffic locations.

         Strong, Nationally Recognized Brand Name. The breadth of Sbarro's
operations and the visibility of its units across many high customer traffic
locations have enabled the Company to forge strong brand name recognition with
consumers. The Company's consistent product quality and service, its varied menu
of moderately priced Italian food served in a cafeteria style format, its
distinctive logo and its clean and bright locations have become recognized
symbols of the Company.


         Consistent Record of Growth and Profitability. Sbarro has a track
record of consistent operating performance and a high level of profitability.
Its operating and cost controls and business model have resulted in a consistent
revenue base and a relatively low cost structure. Company operating revenues and
EBITDA have increased from $294.0 million and $73.0 million, respectively, in
fiscal 1994 to $370.1 million and $82.1 million, respectively, for the fiscal
year ended January 3, 1999 (which consisted of 53 weeks). The Company's EBITDA
margin of approximately 22.2% for the year ended January 3, 1999 is among the
highest in the restaurant industry.


         Proven Business Model. In the 40 years of operations of the Company and
its Sbarro family owned predecessors, Sbarro management has developed and
refined a business model for high traffic customer venues. The Company has
extensive experience in identifying and developing restaurant locations and in
operating these sites. The Company forecasts the initial capital investment and
pre-opening costs associated


                                      -70-

<PAGE>


with opening new Sbarro restaurants, as well as estimated profitability. Since
the cost of food, paper products, payroll and other employee benefits is
generally within a small range as a percentage of restaurant sales from location
to location, the Company's forecasting focuses on projected restaurant revenues
and the fixed and semi-variable costs expected to be incurred. The Company's
forecasting approach also projects a prospective restaurant's revenues based on
such factors as the area's demographics and the retail environment surrounding
the location. Additionally, the Company has developed a restaurant operations
model which specifies all aspects of restaurant management, including recipes,
production processes, restaurant design, customer service and staff training.
This model ensures consistency of product and service and efficient ingredients
usage, maximizing profitability.

         Moderate Capital Expenditure Requirements. Most Sbarro restaurant units
have limited capital expenditure requirements for both their initial development
and ongoing maintenance. Approximately 93% of the 635 Company-owned locations
(including Umberto of New Hyde Park mall locations) are located in shopping
malls and, as a result, the units are relatively small (500-3,000 square feet)
and are inexpensive to establish, as compared to other fast food establishments
which primarily have larger, free standing locations. Additionally, the majority
of the Company's locations have limited, if any, dedicated seating solely for
Sbarro customers as a result of their location in common area food courts, thus
further minimizing the initial and ongoing maintenance costs. A new Sbarro unit
typically requires a $300,000-$400,000 initial capital investment with minimal
annual maintenance expenditures thereafter. Further, the Company's franchisees
fund capital expenditures for their units. As a result of the limited capital
expenditure requirements, along with immediate payment for all Company
restaurant sales, the Company generates significant free cash flow.


Business Strategy

         The Company continuously seeks to provide high quality, affordably
priced Italian food products to a broad customer base. Sbarro has concentrated
its product development on creating a menu of healthy, moderately priced items
that appeal to the tastes of its customers and produce high gross margins. The
Company intends to achieve further growth and strengthen its competitive
position through the continued implementation of the following initiatives:

         Expand Traditional Sbarro Store Base. The Company plans to continue to
increase its network of Company-operated and franchised Sbarro locations. New
Company-operated locations will primarily be driven by opportunities arising
from major renovations of existing shopping malls or the re-merchandising of a
mall's food operations and, to a lesser extent, the development of new shopping
malls. The Company also plans to increase the level of franchising with selected
franchisees in both international and domestic markets.

         Increase Penetration of New High Customer Traffic Venues. The Company
began targeting toll roads and airport locations in the early 1990s and,
subsequently, sports arenas, hospitals, convention centers, university campuses
and casinos due to the similar characteristics (i.e., customer density, impulse
purchase, etc.) between these venues and the Company's significant base of
shopping mall locations. Approximately 13% of the Company's existing restaurants
are located in these non-mall venues. The Company believes these venues offer
significant expansion potential as the operators of these facilities
increasingly seek to outsource their non-core food service operations to
companies with an established brand in order to simplify their own operations
and maximize profitability.


         Pursue Strategic Joint Venture Arrangements. Since 1995, the Company
has entered into several joint ventures to develop new restaurant concepts to
provide potential future growth opportunities. To date, these joint ventures
have established new popular, mid- and high-priced Italian and steakhouse
restaurants. The Company is also in the process of establishing joint ventures
for Mexican and seafood restaurants. The Company has chosen to develop these
ventures with restaurateurs experienced in the particular food area. The Company
continually evaluates its existing joint ventures, and will evaluate new joint
ventures, to determine where it is most advantageous to deploy its resources.




                                      -71-

<PAGE>

         A description of the Company's business, and other information about
the Company, is contained in the Company's Annual Repot on Form 10-K for the
year ended January 3, 1999, which is incorporated into this Proxy Statement by
reference. See "Where You Can Find More Information."


                                   MANAGEMENT

Directors and Executive Officers of the Company

         The following table contains the name and business address of each
director and executive officer of the Company, the present principal occupation
or employment of each of those persons and the name, principal business and
address of the corporation or other organization in which the occupation or
employment of each of those persons is conducted. Also set forth below are the
material occupations, positions, offices and employment of each of those persons
and the name, principal business and address of any corporation or other
organization in which any material occupation, position, office or employment of
each such person was held during the last five years. Mario Sbarro, Anthony
Sbarro, Joseph Sbarro, Carmela Sbarro, Harold L. Kestenbaum, Richard A. Mandell,
Paul A. Vatter, Terry Vince and Bernard Zimmerman are directors of the Company.
Each person listed below is a citizen of the United States. Unless otherwise
indicated below, the business address of each director and executive officer,
for the past five years, has been at the principal executive office of the
Company. Beginning five years prior to the date of this Proxy Statement and
continuing until November 1998, the principal executive office of the Company
was located at 763 Larkfield Road, Commack, New York 11725. Since November 1998,
the Company's principal executive office has been 401 Broadhollow Road,
Melville, New York 11747.


                                                    Business Address and
                Name                               Principal Occupations
                ----                               ---------------------
MARIO                                SBARRO Mr. Sbarro has been an officer, a
                                     director and a principal shareholder of the
                                     Company since its organization in 1977,
                                     serving as Chairman of the Board and Chief
                                     Executive Officer for more than the past
                                     five years and President since May 1996.

ANTHONY SBARRO                       Mr. Sbarro has been an officer, a director
                                     and a principal shareholder of the Company
                                     since its organization in 1977, serving as
                                     Vice Chairman of the Board since May 1996
                                     and as President and Chief Operating
                                     Officer from December 1993 through May
                                     1996. For more than five years prior to
                                     December 1993, Mr. Sbarro was an Executive
                                     Vice President of the Company. He also has
                                     served as Treasurer of the Company for more
                                     than the past five years.

JOSEPH SBARRO                        Mr. Sbarro has been an officer, a director
                                     and a principal shareholder of the Company
                                     since its organization in 1977, serving as
                                     Senior Executive Vice President since
                                     December 1993. For more than five years
                                     prior thereto, Mr. Sbarro was an Executive
                                     Vice President of the Company. He also has
                                     served as Secretary of the Company for more
                                     than the past five years.
                                      -72-

<PAGE>
                                                   Business Address and
         Name                                       Principal Locations

CARMELA SBARRO                       Mrs. Sbarro has been a Vice President of
                                     the Company since March 1985. Mrs. Sbarro
                                     was a founder of the Company, together with
                                     her late husband, Gennaro Sbarro. Mrs.
                                     Sbarro devotes a substantial portion of her
                                     time to recipe and product development.
                                     Mrs. Sbarro has served as a director of the
                                     Company since January 1998.

HAROLD L. KESTENBAUM                 Mr. Kestenbaum has been a practicing
                                     attorney in New York since 1976. From
                                     October 1997 to the present, the business
                                     address of Mr. Kestenbaum has been 585
                                     Stewart Avenue, Garden City, New York
                                     11530. From five years prior to the date of
                                     this Proxy Statement through September
                                     1997, the business address of Mr.
                                     Kestenbaum was 170 Old Country Road,
                                     Mineola, New York 11501. He became a
                                     director of the Company in March 1985.

RICHARD A. MANDELL                   Mr. Mandell is a private investor. His
                                     residence address is 666 Greenwich Street,
                                     New York, New York 10014. Mr. Mandell was a
                                     Managing Director of the investment firm of
                                     BlueStone Capital Partners, L.P., 575 Fifth
                                     Avenue, New York, New York 10017, from
                                     February until April 1998 and Vice
                                     President - Private Investments of Clariden
                                     Asset Management (NY) Inc., 12 East 49th
                                     Street, New York, New York 10022, a
                                     subsidiary of Clariden Bank, a private
                                     Swiss bank, from January 1996 until
                                     February 1998. From 1982 until June 1995,
                                     Mr. Mandell served as a Managing Director
                                     of Prudential Securities, One New York
                                     Plaza, New York, New York 10292. He became
                                     a director of the Company in March 1986.
                                     Mr. Mandell is also a director of
                                     Trend-Lines, Inc., USA Detergents, Inc. and
                                     Shells Seafood Restaurants, Inc.

PAUL A. VATTER                       Mr. Vatter has been Professor Emeritus
                                     since his retirement in 1995, and from 1970
                                     until his retirement was Lawrence E.
                                     Fouraker Professor of Business
                                     Administration, at Harvard University's
                                     Graduate School of Business Administration,
                                     Cumnock Hall, Boston, Massachusetts 02163,
                                     where he served as a Professor since 1958.
                                     His residence address is 244 Clifton
                                     Street, Belmont, Massachusetts 02178. He
                                     became a director of the Company in March
                                     1985. Mr. Vatter has advised the Company of
                                     his intention to retire upon consummation
                                     of the Merger or, if the Restated Merger
                                     Agreement is not adopted at the Meeting,
                                     upon the expiration of his current term at
                                     the next annual meeting of shareholders.
                                      -73-

<PAGE>
                                               Business Address and
      Name                                      Principal Locations
      ----                                     ---------------------

TERRY VINCE                          Mr. Vince has been Chairman of the Board
                                     and President of Sovereign Hotels, 591
                                     North Avenue, Wakefield, Massachusetts
                                     01880, a company that operates hotels,
                                     since October 1991 and Chairman of the
                                     Board of Fame Corp., 1400 State Street,
                                     Springfield, Massachusetts 01109, a food
                                     service management company, since January
                                     1994. He became a director of the Company
                                     in December 1988.

BERNARD ZIMMERMAN                    Mr. Zimmerman has been President of Bernard
                                     Zimmerman and Co., Inc. since October 1972
                                     and was Senior Vice President of The
                                     Zimmerman Group, Inc. from January 1991 to
                                     November 1996, financial and management
                                     consulting firms. The address of Bernard
                                     Zimmerman and Co., Inc. and The Zimmerman
                                     Group, Inc. is 18 High Meadow Road, Weston,
                                     Connecticut 06883. Mr. Zimmerman also
                                     served as President and a director of
                                     Beacon Hill Mutual Fund, Inc., 75 Federal
                                     Street, Boston, Massachusetts 02110, from
                                     December 1994 until October 1996. From 1986
                                     until September 1993, Mr. Zimmerman was
                                     Chairman and President of St. Lawrence
                                     Seaway Corp., an owner and manager of
                                     agricultural properties. Mr. Zimmerman has
                                     been a certified public accountant in New
                                     York for more than the past 35 years. He
                                     became a director of the Company in March
                                     1985.

JOHN BERNABEO                        Mr. Bernabeo joined the Company in August
                                     1992 and served in various capacities prior
                                     to his election as Vice President -
                                     Architecture and Engineering in May 1997.

JOSEPH A. FALLARINO                  Mr. Fallarino joined the Company in
                                     September 1998 and was elected Vice
                                     President - Human Resources in November
                                     1998. Prior to joining the Company, Mr.
                                     Fallarino served as Senior Vice President -
                                     Human Resources of Arbor Management LLC,
                                     333 Omni Building, Earl Ovington Boulevard,
                                     Uniondale, New York 11553 , a provider of
                                     financial services and healthcare services,
                                     from March 1996 until March 1998, and Vice
                                     President Human - Resources of AMS
                                     Corporation, 855 Avenue of the Americas,
                                     New York, New York 10001, a national
                                     outsourcing company, from January 1994
                                     until February 1996, and Director of Human
                                     Resources of Ogden Corporation, 2 Penn
                                     Plaza, New York, New York, an international
                                     diversified services corporation, from
                                     April 1988 until September 1993.

GEORGE W. HERZ II                    Mr. Herz joined the Company in November
                                     1995 and was elected Vice President and
                                     General Counsel in February 1996. Prior to
                                     joining the Company, Mr. Herz served as
                                     General Counsel from 1993 and Corporate
                                     Counsel from 1982 until 1992 of Minuteman
                                     Press International, Inc., 1640 New
                                     Highway, Farmingdale, New York 11735, a
                                     franchisor of printing centers.

                                                       -74-

<PAGE>
                                                       Business Address and
      Name                                              Principal Locations
      ----                                             ---------------------

ROBERT S. KOEBELE                    Mr. Koebele has been Vice President -
                                     Finance and Chief Financial Officer of the
                                     Company for more than the past five years.
                                     Mr. Koebele has been a certified public
                                     accountant in New York for more than the
                                     past 30 years. Mr. Koebele has advised the
                                     Company that he intends to retire in the
                                     early part of the summer of 1999, whether
                                     or not the Merger is consummated.

CARMELA N. MERENDINO                 Ms. Merendino has been Vice President -
                                     Administration of the Company for more than
                                     the past five years. Ms. Merendino joined
                                     the Company in March 1985 and performed a
                                     variety of corporate administrative
                                     functions for the Company prior to her
                                     election as Vice President -
                                     Administration.

ANTHONY J. MISSANO                   Mr. Missano has been Corporate Vice
                                     President - Operations since August 1996,
                                     prior to which he served the Company as
                                     Vice President - Operations (West) since
                                     February 1995, and as a Zone Vice President
                                     from June 1992 until February 1995.


ROBERT G. ROONEY                     Mr. Rooney joined the Company in June 1999
                                     as Co-Vice President- Finance and Co-Chief
                                     Financial Officer and will become the
                                     Company's sole Vice President-Finance and
                                     Chief Financial Officer upon the retirement
                                     of Mr. Koebele. From December 1996 until he
                                     joined the Company, Mr. Rooney was employed
                                     by Discovery Zone, Inc. (a national family
                                     entertainment center chain), serving as
                                     Senior Vice President, Chief Financial and
                                     Administrative Officer since February 1997.
                                     From March 1994 until September 1996, Mr.
                                     Rooney served as Senior Vice President and
                                     Chief Financial Officer of Victory Capital
                                     LLC (formerly Forschner Enterprises, Inc.),
                                     a venture capital firm, and, from September
                                     1992 to February 1994, served as a director
                                     and consultant on behalf of various
                                     investors and investment funds affiliated
                                     with Forschner Enterprises, Inc. Discovery
                                     Zone, Inc., which had filed under Chapter
                                     11 of the United States Bankruptcy Code
                                     prior to Mr. Rooney's joining that company,
                                     again filed under that law on April 20,
                                     1999. Mr. Rooney has been a certified
                                     public accountant in New York for over 15
                                     years.


GENNARO A.  SBARRO                   Mr. Sbarro has been Corporate Vice
                                     President-Franchising of the Company since
                                     August 1996, prior to which he served the
                                     Company as Vice President - Franchising
                                     since February 1995. For more than five
                                     years prior thereto, Mr. Sbarro served the
                                     Company in various capacities with the
                                     Company.

                                      -75-

<PAGE>
                                                 Business Address and
           Name                                   Principal Locations
           ----                                  ---------------------



GENNARO J. SBARRO                    Mr. Sbarro has been Corporate Vice
                                     President - Operations of the Company since
                                     August 1996, prior to which he served as
                                     Vice President - Operations (East) since
                                     February 1995, and as a Zone Vice President
                                     from June 1992 until February 1995.

LEONARD G. SKROSKY                   Mr. Skrosky, who rejoined the Company in
                                     June 1996, has been Senior Vice President -
                                     Real Estate since November 1996. Mr.
                                     Skrosky was Senior Vice President - Real
                                     Estate and Lease Administration from
                                     February 1987 until December 1993. From
                                     January 1994 until June 1996, Mr. Skrosky
                                     was President of The Skrosky Company, 510
                                     Hallet Road, East Stroudsburg, Pennsylvania
                                     18301, a real estate firm dealing with site
                                     selection and lease negotiations for
                                     several restaurant and other companies.


Family Relationships

         Mario, Anthony and Joseph Sbarro are the sons of Carmela Sbarro.
Carmela N. Merendino is the daughter, and Gennaro A. Sbarro is the son, of Mario
Sbarro. Gennaro J. Sbarro is the son, and Anthony J. Missano is the son-in-law,
of Joseph Sbarro.

Background of the Continuing Shareholders

         The only members of Mergeco are Mario Sbarro, Joseph Sbarro and Anthony
Sbarro, Joseph Sbarro (1994) Family Limited Partnership and Mario Sbarro and
Franklin Montgomery, not individually but as trustees under that certain Trust
Agreement dated April 28, 1984 for the benefit of Carmela Sbarro and her
descendants (the "Trust of Carmela Sbarro"). Information concerning Mario,
Joseph and Anthony Sbarro is contained in "-- Directors and Executive Officers
of the Company." Joseph Sbarro (1994) Family Limited Partnership is a New York
partnership formed in June 1994, whose business address is c/o Joseph Sbarro,
Sbarro, Inc., 401 Broadhollow Road, Melville, New York 11747. It holds
investments of the family of Joseph Sbarro. The business address of the Trust of
Carmela Sbarro is c/o Mario Sbarro, Sbarro, Inc., 401 Broadhollow Road,
Melville, New York 11747. It was formed in April 1984 and is a trust for the
benefit of Carmela Sbarro and her descendants. The trustees of the Trust of
Carmela Sbarro are Mario Sbarro and Franklin Montgomery. Franklin Montgomery, a
citizen of the United States, has been an attorney in sole practice for more
than the past five years. His business address is 488 Madison Avenue, New York,
New York 10022.



                                      -76-

<PAGE>



                          SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT


         The  following  table  sets forth  certain  information  regarding  the
ownership  of Common  Stock as of June 15,  1999  (except as noted  below)  with
respect to (i) holders known to the Company to  beneficially  own more than five
percent of the  outstanding  Common  Stock,  (ii) each  director of the Company,
(iii) each  executive  officer of the Company,  (iv) all directors and executive
officers  of the  Company as a group and (v) each  Continuing  Shareholder.  The
Company  understands that, except as noted below, each beneficial owner has sole
voting and  investment  power with  respect to all shares  attributable  to such
owner.  As of June 15,  1999,  Mergeco  did not  beneficially  own any shares of
Common Stock.



<TABLE>
<CAPTION>
                                                                      Amount and Nature of         Percent of
                      Beneficial Owner                               Beneficial Ownership(1)        Class (2)
                      ----------------                               -----------------------

<S>                                                                   <C>                          <C>
Mario Sbarro (3).............................................             1,916,586  (4)              9.2%
Anthony Sbarro (3)...........................................             1,432,133  (5)              6.9%
Joseph Sbarro (3)............................................             2,007,913  (6)              9.7%
Trust of Carmela Sbarro (3)(7)...............................                 2,497,884              12.2%
Carmela Sbarro (3)...........................................                       400                  *
Harold L. Kestenbaum.........................................                25,500  (8)                 *
Richard A. Mandell...........................................                18,750  (9)                 *
Paul A. Vatter...............................................                21,000  (9)                 *
Terry Vince..................................................                22,050  (9)                 *
Bernard Zimmerman............................................                 60,700(10)                 *
John Bernabeo................................................                    833(11)                 *
Joseph A. Fallarino..........................................                         0                 --
George W. Herz II............................................                  4,666(11)                 *
Robert S. Koebele............................................                 25,666(12)                 *
Carmela N. Merendino.........................................                 20,966(13)                 *
Anthony J. Missano...........................................                 39,166(11)                 *
Gennaro A. Sbarro............................................                 54,187(14)                 *
Gennaro J. Sbarro............................................                 39,166(11)                 *
Leonard G. Skrosky...........................................                 70,649(15)                 *
Joel M. Greenblatt...........................................              1,879,647(16)              9.2%
Bank One Corporation.........................................              1,213,600(17)              5.9%
All directors and executive officers as a                                  8,253,765(18)             38.1%
  group (18) persons.........................................
</TABLE>
- ---------------
(1)  Shares subject to Stock Options, for purposes of the table, are considered
     beneficially owned only to the extent currently exercisable or exercisable
     within 60 days after June 15, 1999. See "THE RESTATED MERGER AGREEMENT --
     Treatment of Stock Options."

(2)  Asterisk indicates less than 1%. As of June 15, 1999, 20,534,313 shares of
     Common Stock were outstanding. Shares subject to Stock Options are
     considered outstanding only for the purpose of computing the percentage of
     outstanding Common Stock which would be owned by the optionee if such Stock
     Options were exercised, but (except for the calculation of beneficial
     ownership by all
                                      -77-


<PAGE>



     executive officers and directors as a group) are not considered
     outstanding  for the purpose of computing the percentage of outstanding
     Common Stock owned by any other person.

(3)  The business address of each of Mario Sbarro, Joseph Sbarro, Anthony
     Sbarro, the Trust of Carmela Sbarro and Carmela Sbarro is 401 Broadhollow
     Road, Melville, New York 11747.

(4)  Includes (i) 740 shares owned by Mr. Sbarro's wife and 4,450 shares owned
     by a charitable foundation supported by Mr. Sbarro and his wife, of which
     Mr. Sbarro, his wife and another director of the Company are the directors
     (as to which shares, in each case, Mr. Sbarro disclaims beneficial
     ownership), and (ii) 386,666 shares subject to Stock Options. Excludes the
     2,497,884 shares held by the Trust of Carmela Sbarro, of which trust Mr.
     Sbarro serves as a trustee (as to which shares Mr. Sbarro may be deemed a
     beneficial owner with shared voting and dispositive power). See footnote
     (7) below.

(5)  Includes 198,333 shares subject to Stock Options.

(6)  Includes (i) 609,000 shares owned by Joseph Sbarro (1994) Family Limited
     Partnership, of which Mr. Sbarro is the sole general partner, and (ii)
     199,999 shares subject to Stock Options.

(7)  The Trust of Carmela Sbarro was created by Carmela Sbarro for her benefit
     and for the benefit of her descendants, including Mario, Joseph, and
     Anthony Sbarro. The trustees of the trust are Franklin Montgomery, whose
     business address is 488 Madison Avenue, New York, New York 10022, and Mario
     Sbarro. As trustees, Franklin Montgomery and Mario Sbarro may be deemed to
     be the beneficial owners of these shares with shared voting and dispositive
     power.

(8)  Represents (i) 6,750 shares owned by Mr. Kestenbaum's wife, as to which
     shares Mr. Kestenbaum disclaims beneficial ownership, and (ii) 18,750
     shares subject to Stock Options.

(9)  Includes 18,750 shares subject to Stock Options.

(10) Includes (i) 4,450 shares owned by a family foundation supported by Mario
     Sbarro and his wife, of which Mr. Zimmerman is a director (as to which
     shares Mr. Zimmerman disclaims beneficial ownership), and (ii) 18,750 and
     37,500 shares subject to Stock Options held, respectively, by Mr. Zimmerman
     individually and Bernard Zimmerman and Company, Inc., a company of which
     Mr. Zimmerman is President and a majority shareholder.

(11) Represents shares subject to Stock Options.

(12) Includes 14,666 shares subject to Stock Options.

(13) Includes (i) 4,730 shares owned by Ms. Meredino's husband and 1,840 shares
     owned by Ms. Merendino as custodian for her minor children (as to which
     shares, in each case, Ms. Merendino disclaims beneficial ownership), and
     (ii) 9,666 shares subject to Stock Options.

(14) Includes (i) 3,140 shares owned by Mr. Sbarro's wife, as to which shares
     Mr. Sbarro disclaims beneficial ownership, and (ii) 44,917 shares subject
     to Stock Options.

                                      -78-

<PAGE>



(15) Includes 66,666 shares subject to Stock Options.


(16) Based solely upon information as of April 6, 1999 contained in a Schedule
     13D dated April 19, 1999 filed with the SEC and the Company by Mr.
     Greenblatt, Gotham Capital V, LLC, Gotham Capital VI, LLC and Gotham
     Capital VII, LLC, each of whose address is 100 Jericho Quadrangle, Suite
     212, Jericho, New York 11753. The Schedule 13G indicates that Mr.
     Greenblatt has sole voting and dispositive power with respect to 122,083
     shares and that he shares voting and dispositive power with respect to
     4,567 shares with Gotham Capital V, LLC, 315,495 shares with Gotham Capital
     VI, LLC and 412,502 shares with Gotham Capital VII, LLC. Includes 875,000
     and 150,000 shares which have been transferred by Gotham V and Gotham VI,
     respectively, in connection with equity swaps on such number of shares.
     Gotham V, Gotham VI and Mr. Greenblatt include the shares subject to such
     swaps in their Schedule 13D but disclaim beneficial ownership of those
     shares.


(17) Based solely upon information as of December 31, 1998 contained in a
     Schedule 13G dated February 1, 1999 filed with the SEC and the Company by
     Bank One Corporation, One First National Plaza, Chicago, Illinois 60670 as
     parent holding company of NBD Bank (Indiana), NBD Bank (Michigan) and
     Pegasus Funds. The Schedule 13G indicates that Bank One Corporation has
     sole voting and dispositive power with respect to 1,209,900 shares and sole
     voting power with respect to another 3,700 shares. The Company believes
     Bank One Corporation may have sold some or all of the shares beneficially
     owned by it.

(18) Includes (i) 4,450 owned by a charitable foundation, of which a director
     and executive officer of the Company, his wife and another director of the
     Company are directors, as to which shares each disclaims beneficial
     ownership, (ii) an aggregate of 17,200 shares owned by spouses, and as
     custodian for minor children, of directors and executive officers, as to
     which shares beneficial ownership is disclaimed and (iii) 1,135,994 shares
     subject to Stock Options.

                    CERTAIN TRANSACTIONS IN THE COMMON STOCK

         There have been no transactions in the Common Stock effected since
December 15, 1998 by (i) the Company or any majority-owned subsidiary of the
Company, (ii) any director or executive officer of the Company, (iii) any
persons controlling the Company, (iv) Mergeco, (v) any Continuing Shareholder,
including the general partner of the Joseph Sbarro (1994) Family Limited
Partnership or either trustee of the Trust of Carmela Sbarro, or (vi) any
associate of any of the foregoing, except that the Company has issued an
aggregate of 334 shares to employees (none of whom is within the foregoing
categories of persons) upon the exercise of Stock Options under stock option
plans of the Company.

         It is the present intention of the following persons (as well as other
children of Mario Sbarro who own an aggregate of 7,170 shares of Common Stock)
to sell the shares indicated opposite their names prior to the Effective Time in
order to recognize capital gain tax treatment with respect to the disposition of
their presently owned Common Stock rather than ordinary income tax treatment
that would otherwise apply to them as a result of their family relationship to
Mario Sbarro if they exchanged their shares in the Merger (see "SPECIAL FACTORS
- -- Certain U.S. Federal Income Tax Consequences"):

                                      -79-

<PAGE>
<TABLE>
<CAPTION>

                      Relationship to the Company and                               Number
Name                  Continuing Shareholders                                       of Shares
- ----                  -----------------------                                       ---------
<S>                 <C>                                                             <C>
Annunziatina Sbarro   Wife of Mario Sbarro                                              740

Carmela Sbarro        Vice President, director and mother of Mario, Joseph and          400
                      Anthony Sbarro

Carmela N. Merendino  Vice President-Administration and daughter of Mario Sbarro      4,730

Gennaro A. Sbarro     Vice President-Franchising and son of Mario Sbarro                                  6,130
</TABLE>

         Neither the Company nor any of the Continuing Shareholders (who are
considered to be the only affiliates of the Company) have made any purchases of
Common Stock since December 29, 1996.

         On February 19, 1997, the Company granted Stock Options, exercisable at
$25.125 per share, to the following current executive officers: Mario Sbarro (to
purchase 100,000 shares); Anthony Sbarro (to purchase 100,000 shares); Joseph
Sbarro (to purchase 100,000 shares); Gennaro A. Sbarro (to purchase 80,000
shares); Gennaro J. Sbarro (to purchase 80,000 shares); Anthony J. Missano (to
purchase 80,000 shares); Carmela Merendino (to purchase 6,500 shares); Robert
Koebele (to purchase 6,500 shares); George W. Herz II (to purchase 4,000 shares)
and John Bernabeo (to purchase 2,500 shares). On May 21, 1997, Mario Sbarro was
granted an additional Stock Option to purchase 150,000 shares of Common Stock at
an exercise price of $28.875 per share. Following the Company's 1997 annual
meeting of shareholders, held on May 21, 1997, Harold L. Kestenbaum, Richard A.
Mandell, Paul A. Vatter, Terry Vince and Bernard Zimmerman, the Company's
non-employee directors, were each granted Stock Options to purchase 3,750 shares
of Common Stock at an exercise price of $28.875 per share and, following the
1998 annual meeting of shareholders, held on August 19, 1998, those non-employee
directors were each granted options to purchase 3,750 shares of Common Stock at
$24.0625 per share. On November 17, 1998, Joseph Fallarino was granted a Stock
Option to purchase 5,000 shares of Common Stock at an exercise price of $24.8125
per share.

                         INDEPENDENT PUBLIC ACCOUNTANTS

         The Company's consolidated financial statements as at January 3, 1999
and December 28, 1997 and for the three fiscal years ended December 29, 1996,
December 28, 1997 and January 3, 1999 included in this Proxy Statement have been
audited by Arthur Andersen LLP, independent public accountants, as stated in
their report with respect thereto. It is expected that representatives of Arthur
Andersen LLP will be present at the Meeting, both to respond to appropriate
questions of shareholders of the Company and to make a statement if they desire.

                              SHAREHOLDER PROPOSALS

         If the Merger is consummated, there no longer will be public
shareholders of the Company and no public participation in any future meetings
of shareholders of the Company. However, if the Merger is not consummated, the
Company intends to hold its 1999 Annual Meeting of Shareholders on or about
________, 1999. If a shareholder intends to present a proposal at the Company's
1999 Annual Meeting of Shareholders and wants that proposal to be included in
the Company's Proxy Statement and proxy card for that meeting, the proposal must
be received at the Company's principal executive offices not later than
__________, 1999.

                                      -80-

<PAGE>

As to any proposal that a shareholder intends to present to shareholders without
including it in the Company's Proxy Statement for the Company's 1999 Annual
Meeting of Shareholders, the proxies named in management's proxy for that
meeting will be entitled to exercise their discretionary authority on that
proposal unless the Company receives notice of the matter to be proposed not
later than _________, 1999. Even if proper notice is received on or prior to
__________, 1999, the proxies named in management's proxy for that meeting may
nevertheless exercise their discretionary authority with respect to such matter
by advising shareholders of such proposal and how they intend to exercise their
discretion to vote on such matter, unless the shareholder making the proposal
solicits proxies with respect to such proposal as required by Rule 14a- 4(c)(2)
under the Exchange Act.

                       WHERE YOU CAN FIND MORE INFORMATION

         The SEC allows the Company to "incorporate by reference" information
into its Proxy Statement, which means that the Company can disclose important
information by referring you to another document filed separately with the SEC.
The following documents are incorporated by reference in this Proxy Statement
and are deemed to be a part hereof:

         (1)   The Company's Annual Report on Form 10-K for the fiscal year
               ended January 3, 1999;


         (2)   The Company's Quarterly Report on Form 10-Q for the sixteen weeks
               ended April 25, 1999; and

         (3)   The Company's Current Report on Form 8-K dated (date of earliest
               event reported): January 19, 1999.


         Any statement contained in a document incorporated by reference is
deemed to be modified or superseded for all purposes to the extent that a
statement contained in this Proxy Statement modifies or replaces such statement.

         The Company also incorporates by reference the information contained in
all other documents the Company files with the SEC pursuant to Sections 13(a),
13(c), 14 or 15(d) of the Exchange Act after the date of this Proxy Statement
and before the Meeting. The information contained in any such document will be
considered part of this Proxy Statement from the date the document is filed and
will supplement or amend the information contained in this Proxy Statement.

         The Company undertakes to provide by first class mail, without charge
and within one business day of receipt of any request, to any person to whom a
copy of this Proxy Statement has been delivered, a copy of any or all of the
documents referred to above which have been incorporated by reference in this
Proxy Statement, other than exhibits to such documents (unless such exhibits are
specifically incorporated by reference therein).

                             AVAILABLE INFORMATION

         The Company, Mergeco and the Continuing Shareholders have filed with
the SEC a Rule 13e-3 Transaction Statement on Schedule 13E-3 under the Exchange
Act with respect to the Merger. This Proxy Statement does not contain all of the
information set forth in the Schedule 13E-3 and the exhibits to the Schedule
13E-3, certain parts of which are omitted, as permitted in accordance with the
rules and regulations of the SEC. The Company is subject to the informational
requirements of the Exchange Act and, in

                                      -81-

<PAGE>

accordance therewith, files reports, proxy statements and other information with
the SEC. A copy of the written report presented by Prudential Securities to the
Special Committee, including the opinion of Prudential Securities as to the
fairness of the consideration to be received in the Merger, was filed as an
exhibit to the Schedule 13E-3. Descriptions contained herein concerning any
documents are not necessarily complete and, in each instance, reference is made
to the copy of such document filed as an exhibit to the Schedule 13E-3. Each
such statement is qualified in its entirety. Copies of the Schedule 13E-3 and
all exhibits to the Schedule 13E-3. are available for inspection and copying at
the principal executive offices of the Company during regular business hours by
any interested shareholder of the Company, or a representative who has been so
designated in writing, and may be inspected and copied, or obtained by mail,
without charge, by written request directed to us at the following address:

                  Robert S. Koebele, Vice President - Finance
                  Sbarro, Inc.
                  401 Broadhollow Road
                  Melville, New York 11747

         The Company is currently subject to the information requirements of the
Exchange Act and in accordance therewith files periodic reports, proxy
statements and other information with the SEC relating to its business,
financial and other matters. Copies of such reports, proxy statements and other
information, as well as the Schedule 13E-3, may be copied (at prescribed rates)
at the public reference facilities maintained by the SEC at Room 1024, 450 Fifth
Street, N.W., Judiciary Plaza, Washington, D.C. 20549 and at the following
Regional Offices of the SEC: 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661; and Seven World Trade Center, Suite 1300, New York, New York
10048. For further information concerning the SEC's public reference rooms, you
may call the SEC at 1-800-SEC-0330. Some of this information may also be
accessed on the World Wide Web through the SEC's Internet address at
"http://www.sec. gov." The Company's Common Stock is listed on the NYSE, and
materials also may be inspected at the NYSE's offices at 20 Broad Street, New
York, New York 10005.

                                  OTHER MATTERS


         At a special meeting, under the NYBCL and the Company's By-Laws, no
matter may be considered which is not set forth in the notice for such meeting.
As a result, no matter other than consideration of adoption of the Restated
Merger Agreement may be brought before the Meeting. If any other matters or
motions should properly come before the Meeting, the persons named in the Proxy
intend to vote thereon in accordance with their discretion on such matters or
motions, including any matters or motions dealing with the conduct of the
Meeting.


                                          By Order of the Board of Directors,

                                                      JOSEPH SBARRO,
                                                         Secretary
________, 1999

                                      -82-

<PAGE>





<PAGE>


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

                                                                            Page
                                                                            ----

  Annual Financial Statements                                               F-2
  ---------------------------

  Report of Independent Public Accountants                                  F-3
  Consolidated Balance Sheets at January 3, 1999 and
  December 28, 1997                                                         F-4

  Consolidated Statements of Income for each of the
  years in the three-year period ended January 3, 1999                      F-6

  Consolidated Statements of Shareholders' Equity for each of
  the years in the three-year period ended January 3, 1999                  F-8

  Consolidated Statements of Cash Flows for each of the
  years in the three-year period ended January 3, 1999                      F-9

  Notes to Consolidated Financial Statements                                F-11

  Interim Financial Statements (unaudited)                                  F-24
  ----------------------------------------

  Balance Sheets - April 25, 1999 (unaudited) and January 3, 1999           F-25

  Statements of Income (unaudited) - Sixteen Weeks ended April 25, 1999
    and April 19, 1998                                                      F-27

  Statements of Cash Flows (unaudited) - Sixteen Weeks ended April 25, 1999
    and April 19, 1998                                                      F-29

  Notes to Unaudited Consolidated Financial Statements - April 25, 1999     F-31


                                       F-1

<PAGE>




                           ANNUAL FINANCIAL STATEMENTS






                                       F-2

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                    ----------------------------------------




To the Board of Directors and Shareholders
  of Sbarro, Inc.:


We have audited the accompanying consolidated balance sheets of Sbarro, Inc. (a
New York corporation) and subsidiaries as of January 3, 1999 and December 28,
1997, and the related consolidated statements of income, shareholders' equity
and cash flows for each of the three years in the period ended January 3, 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 generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Sbarro, Inc. and subsidiaries
as of January 3, 1999 and December 28, 1997, and the results of their operations
and their cash flows for each of the three years in the period ended January 3,
1999, in conformity with generally accepted accounting principles.


                                                /s/ Arthur Andersen LLP




New York, New York
February 10, 1999

                                       F-3

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS



<TABLE>
<CAPTION>


                                                             (In thousands)
                                            ----------------------------------------------
                                              January 3, 1999            December 28, 1997
                                            -----------------          -------------------


<S>                                               <C>                          <C>
Current assets:
       Cash and cash equivalents                     $150,472                     $119,810

       Marketable securities                                -                        7,500

       Receivables:
         Franchisees                                    1,342                          810
         Other                                          2,185                        1,565
                                                 ------------                 ------------

                                                        3,527                        2,375
                                                 ------------                 ------------

Inventories                                             3,122                        2,962

Prepaid expenses                                        1,291                        1,768
                                                 ------------                  -----------

       Total current assets                           158,412                      134,415


Property and equipment, net (Notes 3 and 10)          138,126                      136,798

Other assets, net                                       6,630                        7,436
                                                  -----------                  -----------

                                                     $303,168                     $278,649
                                                  ===========                  ===========

</TABLE>

                                   (continued)

                                       F-4

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                      LIABILITIES AND SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>


                                                              (In thousands)
                                                ------------------------------------------
                                                January 3, 1999          December 28, 1997
                                                ---------------        -------------------


<S>                                                    <C>                 <C>
Current liabilities:
      Accounts payable                                $    7,122          $10,086
       Accrued expenses (Note 4)                           25,764           26,025
       Dividend payable                                         -            5,521
       Income taxes (Note 5)                                4,146            4,777
                                                       ----------         --------

          Total current liabilities                        37,032           46,409

Deferred income taxes (Note 5)                              9,219           11,801

Commitments and contingencies (Notes 6 and 7)                   -                -


Shareholder's equity (Note 9):
       Preferred stock, $1 par value: authorized
          1,000,000 shares; none issued                         -                -
       Common stock, $.01 par value; authorized
         40,000,000 shares; issued and outstanding
         20,531,643 shares at January 3, 1999 and
         20,446,654 shares at December 28, 1997               205              204
       Additional paid-in capital                          34,587           32,444
       Retained earnings                                  222,125          187,791
                                                        ---------         --------
                                                          256,917          220,439
                                                        ---------         --------

                                                         $303,168         $278,649
                                                         ========         ========




</TABLE>



                 See notes to consolidated financial statements

                                       F-5

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>


                                                           (In thousands, except share data)
                                                     ------------------------------------------------
                                                                     For the Years Ended
                                                     ------------------------------------------------
                                                     January 3,         December 28,     December 29,
                                                          1999                1997         1996
                                                     ---------          -----------      -----------

<S>                                                    <C>              <C>             <C>
Revenues:
    Restaurant sales                                   $361,534             $337,723        $319,315
     Franchise related income                             8,578                7,360           6,375
     Interest income                                      5,120                4,352           3,798
                                                     ----------           ----------      ----------
        Total revenues                                  375,232              349,435         329,488
                                                     ----------           ----------      ----------

Costs and expenses:
     Cost of food and paper products                     76,572               69,469          68,668
     Restaurant operating expenses:
        Payroll and other employee benefits              93,367               84,910          78,258
        Occupancy and other expenses                    101,013               93,528          85,577
     Depreciation and amortization                       22,429               23,922          22,910
     General and administrative                          19,708               17,762          14,940
     Provision for unit closings  (Note 10)               2,515                3,300              -
     Terminated transaction costs (Note 6)                  986                    -              -
     Litigation settlement and  related
        costs (Note 7)                                    3,544                    -              -
     Loss on sale of land to be sold (Note 3)             1,075                    -              -
     Other income                                        (2,680)              (1,653)         (1,171)
                                                       ---------           ---------       ---------
        Total costs and expenses                        318,529              291,238         269,182
                                                       ---------           ---------       ---------

Income before income taxes and
     cumulative effect of change in method
     of accounting for start-up costs                    56,703               58,197          60,306
Income taxes  (Note 5)                                   21,547               22,115          22,916
                                                         ------               ------          ------
Income before cumulative effect
     of accounting change                                35,156               36,082          37,390

Cumulative effect of change in method
     of accounting for start-up costs, net of
     income taxes of $504                                  (822)                  -               -
                                                       ---------           ---------       ---------

Net income                                              $34,334              $36,082         $37,390
                                                       =========           =========       =========
</TABLE>


                                       F-6

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                               (In thousands, except share data)
                                                                      For the Years Ended

                                                       January 3,         December 28,    December 29,
                                                         1999                 1997           1996
                                                       ---------          -----------     -----------

<S>                                                   <C>                   <C>             <C>
Per share information:
     Net income per share:

     Basic:

       Income before accounting change                   $1.71                 $1.77           $1.84
        Accounting change                                 (.04)                    -               -
                                                         -----                 -----           -----

        Net income                                       $1.67                 $1.77           $1.84
                                                         =====                 =====           =====

     Diluted:

        Income before accounting change                  $1.71                 $1.76           $1.83
        Accounting change                                 (.04)                    -               -
                                                        ------               -------         -------

        Net Income                                       $1.67                 $1.76           $1.83
                                                        ======               =======         =======

Shares used in computing net income per share:

     Basic                                          20,516,890            20,426,678      20,369,128
                                                    ==========            ==========      ==========

     Diluted                                        20,583,367            20,504,303      20,404,620
                                                    ==========            ==========      ==========

Dividends declared  (Note 11)                                -                 $1.08           $0.92
                                                    ==========            ==========     ===========



</TABLE>


                 See notes to consolidated financial statements


                                       F-7

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>

                                                    (In thousands, except share data)
                                ---------------------------------------------------------------------
                                                               Common stock
                                ---------------------------------------------------------------------
                                                                Additional
                                Number of                         paid-in      Retained
                                  shares            Amount        capital      earnings         Total
                                ---------           ------      ----------     --------         -----

<S>                         <C>                 <C>         <C>          <C>            <C>
Balance at
     December 31, 1995           20,345,483          $203        $30,330      $155,133       $185,666

Exercise of stock options            47,426             1            889                          890

Net income                                                                      37,390         37,390

Dividends declared                                                             (18,746)       (18,746)
                            ---------------      --------     ----------       --------      --------

Balance at
     December 29, 1996           20,392,909           204         31,219       173,777        205,200

Exercise of stock options            53,745                        1,225                        1,225

Net income                                                                      36,082         36,082

Dividends declared                                                             (22,068)       (22,068)
                            ---------------      --------     ------------     --------      --------

Balance at
     December 28, 1997           20,446,654           204         32,444       187,791        220,439

Exercise of stock options            84,989             1          2,143                        2,144

Net income                                                                      34,334         34,334
                            ---------------      --------     ------------  ----------       --------

Balance at
     January 3, 1999             20,531,643          $205        $34,587      $222,125       $256,917
                            ===============      ========     ============  ==========       ========


</TABLE>



                 See notes to consolidated financial statements

                                       F-8

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                     (In thousands)
                                                    ---------------------------------------------
                                                                   For the Years Ended
                                                    ---------------------------------------------

                                                    January 3,      December 28,     December 29,
                                                        1999               1997            1996
                                                    ----------      ------------     ------------
<S>
Operating activities:
                                                <C>               <C>               <C>
Net income                                          $34,334           $36,082           $37,390
Adjustments to reconcile net
   income to net cash provided
      by operating activities:
         Cumulative effect of change in method
          of accounting for start-up costs              822
          Depreciation and amortization              22,429            23,922            22,910
      Decrease in deferred income taxes              (2,078)           (1,844)             (442)
      Provision for unit closings                     2,515             3,300
         Loss on sale of land to be sold              1,075

Changes in operating assets and liabilities:
      (Increase) decrease in receivables             (1,152)             (510)              739
      Increase in inventories                          (160)             (121)              (78)
      Decrease (increase) in prepaid
        expenses                                        477              (359)              268
      Increase in other assets                         (817)           (2,468)           (3,048)
      (Decrease) increase in accounts payable
        and accrued expenses                         (2,610)            3,534            (4,309)
      (Decrease) increase in income taxes
        payable                                        (631)             (510)              579
                                                  ----------         ---------        ---------

Net cash provided by
   operating activities                              54,204            61,026            54,009
                                                  ---------          --------         ---------


</TABLE>


                                   (continued)

                                       F-9

<PAGE>


                          SBARRO, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
<TABLE>
<CAPTION>

                                                                   (In thousands)
                                                  --------------------------------------------------
                                                                 For the Years Ended
                                                  --------------------------------------------------
                                                  January 3,         December 28,       December 29,
                                                      1999                1997               1996
                                                  ---------          ------------       ------------

<S>                                                <C>                   <C>
Investing activities:

Proceeds from maturities of marketable
   securities                                         7,500                 2,500
Purchases of property and equipment                 (27,717)              (28,556)           (25,928)
Proceeds from disposition of property
   and equipment                                         52                    34                266
                                                  ---------            ----------          ---------

Net cash used in investing activities               (20,165)              (26,022)           (25,662)
                                                  ----------           ----------          ---------

Financing activities:

Proceeds from exercise of stock
   options                                            2,144                 1,225                890
Cash dividends paid                                  (5,521)              (21,237)           (17,920)
                                                   --------             ---------          ----------

Net cash used in
   financing activities                              (3,377)              (20,012)           (17,030)
                                                   --------             ----------        ----------

Increase in cash and cash
   equivalents                                       30,662                14,992             11,317

Cash and cash equivalents at
   beginning of year                                119,810               104,818             93,501
                                                  ---------             ---------          ---------

Cash and cash equivalents at end
   of year                                         $150,472              $119,810           $104,818
                                                  =========             =========          =========





</TABLE>


                 See notes to consolidated financial statements

                                      F-10

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.          SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

            BASIS OF FINANCIAL STATEMENT PRESENTATION:

            The consolidated financial statements include the accounts of
            Sbarro, Inc. and its wholly-owned subsidiaries (together, the
            "Company") and the accounts of its joint ventures. All intercompany
            accounts and transactions have been eliminated.

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

            CASH EQUIVALENTS:

            All highly liquid debt instruments with a maturity of three months
            or less at the time of purchase are considered to be cash
            equivalents.

            MARKETABLE SECURITIES:

            The Company had classified its investments in marketable securities
            as "held to maturity". These investments were stated at amortized
            cost, which approximated market, and were comprised primarily of
            direct obligations of the U.S. Government and its agencies. All
            previous investments in marketable securities matured during fiscal
            1998.

            INVENTORIES:

            Inventories, consisting primarily of food, beverages and paper
            supplies, are stated at cost which is determined by the first-in,
            first-out method.

            PROPERTY AND EQUIPMENT AND DEPRECIATION:

            Property and equipment are stated at cost. Depreciation is provided
            for by the straight-line method over the estimated useful lives of
            the assets. Amortization of leasehold improvements is provided for
            by the straight-line method over the estimated useful lives of the
            assets or the lease term, whichever is shorter. One-half year of
            depreciation and amortization is recorded in the year in which the
            restaurant commences operations.

                                      F-11

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1.          SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

            DEFERRED CHARGES:

            The Company accounts for pre-opening and similar costs in accordance
            with Statement of Position (SOP) 98-5 of the Accounting Standards
            Executive Committee of the American Institute of Certified Public
            Accountants which requires companies to write off all such costs,
            net of tax benefit, as a "cumulative effect of accounting change"
            and to expense all such costs as incurred in the future. In
            accordance with its early application provisions, the Company
            implemented the SOP as of the beginning of its 1998 fiscal year.
            Application of the SOP resulted in a charge of $1,226,000 ($822,000
            or $.04 basic and diluted earnings per share after tax).

            COMPREHENSIVE INCOME:

            In the first quarter of 1998, the Company adopted Statement of
            Financial Accounting Standards ("SFAS") 130, "Reporting
            Comprehensive Income", which establishes new rules for the reporting
            of comprehensive income and its components. The adoption of this
            statement had no impact on the Company's net income or shareholders'
            equity. For the 1998, 1997 and 1996 fiscal years, the Company's
            operations did not give rise to items includible in comprehensive
            income which were not already included in net income. Therefore, the
            Company's comprehensive income is the same as its net income for all
            periods presented.

            FRANCHISE RELATED INCOME:

            Initial franchise fees are recorded as income as restaurants are
            opened by the franchisee and all services have been substantially
            performed by the Company. Development fees are amortized over the
            number of restaurant openings covered under each development
            agreement. Royalty and other fees from franchisees are accrued as
            earned. Revenues and expenses related to construction of franchised
            restaurants are recognized when contractual obligations are
            completed and the restaurants are opened.

            STOCK BASED COMPENSATION PLANS:

            In accordance with Accounting Principles Board Opinion ("APB") No.
            25, "Accounting for Stock Issued to Employees," and related
            interpretations, compensation cost for stock options is measured as
            the excess, if any, of the quoted market price of the Company's
            stock at the date of grant over the amount an employee must pay to
            acquire the stock. (See Note 9).

            INCOME TAXES:

            The Company files a consolidated Federal income tax return. Deferred
            income taxes result primarily from differences between financial and
            tax reporting of depreciation and amortization.

            ACCOUNTING PERIOD:

            The Company's fiscal year ends on the Sunday nearest to December 31.
            The Company's 1998 fiscal year ended January 3, 1999 and contained
            53 weeks. All other reported fiscal years contained 52 weeks.


                                      F-12

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1.          SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):


            PER SHARE DATA:

            The provisions of SFAS No. 128, "Earnings Per Share" became
            effective for the Company's quarter and year ended December 28,
            1997. SFAS No. 128 requires the presentation of both basic and
            diluted earnings per share on the face of the income statement. SFAS
            No. 128 replaced primary and fully diluted earnings per share with
            basic and diluted earnings per share, respectively. Earnings per
            share is calculated using the weighted average number of shares of
            common stock outstanding for the period, with basic earnings per
            share excluding, and diluted earnings per share including,
            potentially dilutive securities, such as stock options that could
            result in the issuance of common stock. The number of shares of
            common stock subject to stock options included in diluted earnings
            per share were 66,477 in 1998, 77,625 in 1997 and 35,492 in 1996.

            LONG-LIVED ASSETS:

            SFAS No. 121 "Accounting for the Impairment of Long-Lived Assets and
            for Long-Lived Assets to Be Disposed Of" requires that long-lived
            assets, certain identifiable intangibles and goodwill be reviewed
            for impairment whenever events or changes in circumstances indicate
            that the carrying amount of those assets may not be recoverable.
            SFAS No. 121 did not have a material effect on the Company's results
            of operations or financial position in 1998, 1997 or 1996.

            SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:


                                                  (In Thousands)
                                ------------------------------------------------
                                               For The Years Ended
                                ------------------------------------------------

                                  January 3,       December 28,    December 29,
                                      1999             1997            1996
                                      ----             ----            ----
Cash paid for:
     Income taxes                   $24,235           $24,297        $23,143
                                    =======           =======        =======


                                      F-13

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.          DESCRIPTION OF BUSINESS:

            The Company and its franchisees develop and operate family oriented
            cafeteria style Italian restaurants principally under the "Sbarro"
            and "Sbarro The Italian Eatery" names. The restaurants are located
            throughout the United States and overseas, principally in shopping
            malls and other high traffic locations.

            The following sets forth the number of units in operation as of:


                                  January 3,   December 28,    December 29,
                                     1999          1997            1996
                                     ----          ----            ----

Company-owned                        630            623             597
Franchised                           268            239             219
                                     ---            ---             ---
                                     898            862             816
                                     ===            ===             ===

3.          PROPERTY AND EQUIPMENT:

                                                   (In thousands)
                                       -----------------------------------------
                                          January 3,           December 28,
                                             1999                  1997
                                             ----                  ----

Leasehold improvements                      $191,192              $168,581
Furniture, fixtures and equipment            107,891                97,688
Construction-in-progress  (A)                  2,662                20,096
                                           ---------             ---------
                                             301,745               286,365
Less accumulated depreciation and
amortization                                 163,619               149,567
                                           ---------             ---------

                                            $138,126              $136,798
                                           =========             =========

            (A) During 1998 the Company recorded a charge of $1,075 before tax
            ($667 or $.03 basic and diluted earnings per share after tax) for
            the difference between the carrying cost and proposed selling price
            of a parcel of land being sold by the Company. As of December 28,
            1997, construction in progress includes $15,651 related to the
            acquisition and improvement of the Company's new corporate
            headquarters.

4.          ACCRUED EXPENSES:

                                                          (In thousands)
                                               ---------------------------------
                                                 January 3,      December 28,
                                                    1999             1997
                                                    ----             ----

Compensation                                        $4,109           $5,051
Payroll and sales taxes                              3,193            3,494
Rent                                                 6,786            6,699
Provision for unit closings (Note 10)                2,867            4,351
Other                                                8,809            6,430
                                                 ---------        ---------
                                                   $25,764          $26,025
                                                 =========        =========

                                      F-14

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5.          INCOME TAXES:


                                              (In Thousands)
                         ------------------------------------------------------
                                           For The Years Ended
                         ------------------------------------------------------

                           January 3,           December 28,       December 29,
                              1999                 1997               1996
                              ----                 ----               ----
Federal:
     Current                  $19,421               $19,868            $19,216
     Deferred                  (2,209)               (1,557)              (322)
                            ---------             ---------          ---------
                               17,212                18,311             18,894
                            ---------             ---------          ---------
State and local:
     Current                    4,708                 4,091              4,142
     Deferred                    (373)                 (287)              (120)
                            ---------             ---------          ---------
                                4,335                 3,804              4,022
                            ---------             ---------          ---------
                              $21,547               $22,115            $22,916
                            =========             =========          =========

            Deferred income taxes are comprised of the following:


                                                    (In thousands)
                                      -----------------------------------------
                                         January 3,          December 28,
                                            1999                 1997
                                            ----                 ----

Depreciation and amortization             $15,805              $15,782
Deferred charges                                -                  475
Other                                         101                   60
                                         --------            ---------
Gross deferred tax liabilities             15,906               16,317
                                         --------            ---------

Accrued expenses                           (4,776)              (2,431)
Deferred income                            (1,483)              (1,949)
Other                                        (428)                (136)
                                         --------            ---------
Gross deferred tax assets                  (6,687)              (4,516)
                                         --------            ---------
                                           $9,219              $11,801
                                         ========            =========


                                      F-15

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5.          INCOME TAXES (CONTINUED):

            Actual tax expense differs from "expected" tax expense (computed by
            applying the Federal corporate rate of 35% for the years ended
            January 3, 1999, December 28, 1997, and December 29, 1996) as
            follows:


                                                      (In Thousands)
                                        ----------------------------------------
                                                  For The Years Ended
                                        ----------------------------------------

                                        January 3,    December 28, December 29,
                                           1999           1997         1996
                                           ----           ----         ----

Computed "expected" tax expense           $19,382        $20,369      $21,108
Increase (reduction) in income taxes
    resulting from:
State and local income taxes, net of
    Federal income tax benefit              2,725          2,429        2,614
Tax exempt interest income                    (43)           (59)         (63)
Other, net                                   (517)          (624)        (743)
                                        ---------      ---------    ---------
                                          $21,547        $22,115      $22,916
                                        =========      =========    =========

            Deferred income taxes are provided for temporary differences between
            financial and tax reporting. These differences and the amount of the
            related deferred tax benefit are as follows:


                                                    (In Thousands)
                                  ----------------------------------------------
                                                 For The Years Ended
                                  ----------------------------------------------

                                  January 3,    December 28,      December 29,
                                     1999           1997              1996
                                     ----           ----              ----

Depreciation and amortization      $(1,891)       $(1,824)          $(1,397)
Accrued expenses                      (261)          (624)            1,791
Other                                 (430)           604              (836)
                                  --------      ---------         ---------
                                   $(2,582)       $(1,844)         $   (442)
                                  ========      =========          ========


                                      F-16

<PAGE>

                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6.          PROPOSED MERGER:


            On January 19, 1999, the Company entered into a merger agreement for
            the merger of a company owned by members of the Sbarro family, the
            Company's principal shareholders, with and into the Company in which
            all outstanding Common Stock of the Company not owned by those
            shareholders are to be converted into the right to receive $28.85 in
            cash. The shares to be purchased comprise approximately 65.6% of the
            Company's outstanding shares of Common Stock. In addition, all
            outstanding stock options, including those held by those members of
            the Sbarro family, will be terminated (see Note 9). For each such
            option, the holder thereof will be paid the difference between
            $28.85 and the exercise price per share, multiplied by the total
            number of shares of Common Stock subject to such option.

            The merger agreement contains certain conditions to closing,
            including, among other things, (i) approval by a majority of the
            votes cast (excluding votes cast by the Sbarro Family, abstentions
            and broker non-votes) at a meeting of the Company's shareholders to
            be called to consider adoption of the merger agreement, (ii) receipt
            of financing for the transactions contemplated by the merger
            agreement, (iii) the continued suspension of dividends by the
            Company and (iv) the settlement of shareholder class action lawsuits
            that have been filed relating to the merger.

            Following the Company's announcement of the proposal by members of
            the Sbarro family for the merger, seven class action lawsuits were
            instituted by shareholders against the Company, those members of the
            Sbarro family who are directors of the Company and all or some of
            the other directors of the Company. While the complaints in each of
            the lawsuits vary, in general, they allege that the directors
            breached fiduciary duties, that the then proposed price of $27.50 to
            be paid to shareholders other than the Sbarro family was inadequate
            and that there were inadequate procedural protections for those
            shareholders. Although varying, the complaints seek, generally, a
            declaration of a breach of, or an order requiring the defendants to
            carry out, their fiduciary duties to the plaintiffs, damages in
            unspecified amounts alleged to be caused to the plaintiffs, other
            relief (including injunctive relief or rescission or rescissory
            damages if the transaction is consummated), and costs and
            disbursements, including a reasonable allowance for counsel fees and
            expenses.

            On January 19, 1999, counsel for all of the plaintiffs and counsel
            for all of the defendants entered into a Memorandum of Understanding
            pursuant to which an agreement in principle to settle all of the
            lawsuits was reached and the Sbarro Family agreed to an increase in
            the merger consideration to $28.85 per share. The Memorandum of
            Understanding states that plaintiffs' counsel intend to apply to the
            Court for an award of attorneys' fees and disbursements in an amount
            of no more than $2.1 million to be paid by the Company, which the
            defendants have agreed not to oppose. The defendants are also
            responsible for providing notice of the settlement to all Class
            members. The settlement would result in the complete discharge and
            bar of all claims against, past, present and future officers and
            directors of the Company and others associated with the merger with
            respect to matters and issues of any kind that have been or could
            have been asserted in these lawsuits. The settlement is subject to,
            among other things, (i) completion of a formal stipulation of
            settlement, (ii) certification of the lawsuits as a class action
            covering all record and beneficial owners of the Common Stock during
            the period beginning on November 25, 1998 through the effective date
            of the merger, (iii) court approval of the settlement and (iv)
            consummation of the merger. It is a condition to the Sbarro family's
            obligations under the merger agreement that holders of no more than
            1,000,000 shares of Common Stock request exclusion from the
            settlement.

            In connection with the termination of negotiations for the initial
            proposal of the Company's acquisition of all shares of common stock
            not owned by such members of the Sbarro family, in fiscal 1998, the
            Company recorded a charge of $986,000 ($611,000 or $.03 basic and
            diluted earnings per share after tax).

                                      F-17

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


7.          COMMITMENTS AND CONTINGENCIES:

            COMMITMENTS:

            The Company conducts all of its operations in leased facilities.
            Most of the Company's restaurant leases provide for the payment of
            base rents plus real estate taxes, utilities, insurance, common area
            charges and certain other expenses, as well as contingent rents
            generally ranging from 8% to 10% of net restaurant sales in excess
            of stipulated amounts.

            Rental expense under operating leases, including common area
            charges, other expenses and additional amounts based on sales, are
            as follows:
                                                (In thousands)
                                      ------------------------------------------
                                              For the Years Ended
                                      ------------------------------------------
                                      January 3,    December 28,  December 29,
                                          1999         1997          1996
                                          ----         ----          ----

            Minimum rentals            $43,387         $40,365      $36,383
            Common area charges         13,314          12,541       11,303
            Contingent rentals           3,011           2,910        2,819
                                     ---------       ---------      -------
                                       $59,712         $55,816      $50,505
                                     =========       =========      =======

            Future minimum rental and other payments required under
            non-cancelable operating leases for Company-operated restaurants
            that were open on January 3, 1999 and the existing leased
            administrative and support function office (Note 8) are as follows
            (in thousands):

                       Years ending:
                       ------------

                      January 2, 2000            $65,075
                      December 31, 2000           63,472
                      December 30, 2001           60,409
                      December 29, 2002           56,000
                      December 28, 2003           51,180
                      Later years                134,673
                                                 -------

                                                $430,809
                                                ========



                                      F-18

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7.          COMMITMENTS AND CONTINGENCIES  (CONTINUED):

            The Company is the principal lessee under operating leases for
            certain franchised restaurants which are subleased to the
            franchisee. Franchisees pay rent and related expenses directly to
            the landlord. Future minimum rental payments required under these
            non-cancelable operating leases for franchised restaurants that were
            open as of January 3, 1999 are as follows (in thousands):

                        Years ending:
                        ------------

                        January 2, 2000                  $1,352
                        December 31, 2000                 1,088
                        December 30, 2001                   954
                        December 29, 2002                   626
                        December 28, 2003                   475
                        Later years                         727
                                                       --------

                                                         $5,222
                                                       ========

            As of February 10, 1999, future minimum rental payments required
            under non-cancelable operating leases for restaurants which had not
            as yet opened as of January 3, 1999 are as follows (in thousands):

                        Years ending:
                        ------------

                        January 2, 2000                   $1,537
                        December 31, 2000                  2,023
                        December 30, 2001                  2,026
                        December 29, 2002                  1,931
                        December 28, 2003                  2,053
                        Later years                       10,923
                                                        --------

                                                         $20,493
                                                        ========

            The Company is a party to contracts aggregating $3,159,000 with
            respect to the construction of restaurants. Payments of
            approximately $385,000 have been made on those contracts as of
            January 3, 1999.

            One of the joint ventures in which the Company is a partner has
            entered into a contract to purchase the land on which a restaurant
            is located, at the end of its five year lease on such property in
            2002, for $950,000.

            The Company is a guarantor of its pro rata interest (up to
            $4,400,000) of a line of credit granted to one of the joint ventures
            in which the Company is a partner.


                                      F-19

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

            COMMITMENTS AND CONTINGENCIES (CONTINUED):

            CONTINGENCIES:

            In December 1998, the Court approved, and Company completed, the
            settlement of an action entitled Kenneth Hoffman and Gloria Curtis,
            on behalf of themselves and all others similarly situated v. Sbarro,
            Inc. that was pending in the United States District Court for the
            Southern District of New York. The plaintiffs, former restaurant
            level management employees, alleged that the Company required
            general managers and co-managers to reimburse the Company for cash
            and certain other shortages sustained by the Company and thereby
            lost their status as managerial employees exempt from the overtime
            compensation provisions of the Fair Labor Standards Act. The
            settlement resulted in a one-time charge of $3,544,000 before tax or
            $2,197,000 ($.11 basic and diluted earnings per share after tax) in
            fiscal 1998.

8.          TRANSACTIONS WITH RELATED PARTIES:

            In May 1986, the Company entered into a fifteen year sublease with a
            partnership owned by certain shareholders of the Company in Commack
            for its present administrative and support function offices. For
            1998 and 1997 and for each of the remaining years of the lease, the
            rent expense is $337,000 per year. In 1996, the Company incurred
            rent expense for such building of $298,000. Management believes that
            such rents are comparable to the rents that would be charged by an
            unaffiliated third party.

            A member of the Board of Directors acts as a consultant to the
            Company for which he received $140,400 in 1998, $116,400 in 1997 and
            $106,100 in 1996.

9.          STOCK OPTIONS:

            The Company's Board of Directors has adopted, and its shareholders
            have approved, a 1991 Stock Incentive Plan (the "1991 Plan"), which
            replaced the Company's 1985 Incentive Stock Option Plan, and a 1993
            Non-Employee Director Stock Option Plan (the "1993 Plan").

            Under the 1991 Plan, the Company may grant, until February 2001,
            incentive stock options and non-qualified stock options, alone or in
            tandem with stock appreciation rights ("SARS"), to employees and
            consultants of the Company and its subsidiaries. Options and SARS
            may not be granted at exercise prices of less than 100% of the fair
            market value of the Company's common stock on the date of grant. The
            Board of Directors and the Board's Committee administering the 1991
            Plan are empowered to determine, within the limits of the 1991 Plan,
            the number of shares subject to each option and SAR, the exercise
            price, and the time period (which may not exceed ten years) and
            terms under which each may be exercised.

            The 1993 Plan provides for the automatic grant to each non-employee
            director of an option to purchase 3,750 shares of common stock
            following each annual shareholders' meeting. Each option has a ten
            year term and is exercisable in full commencing one year after grant
            at 100% of the fair market value of the Company's common stock on
            the date of grant. In 1998, 1997 and 1996, each of the five
            non-employee directors were granted options to purchase 3,750 shares
            at $ 24.06, $28.88 and $26.88 per share, respectively. In 1997,
            options to purchase an aggregate of 11,250 shares granted to a
            deceased director were exercised at prices ranging from $21.50 to
            $23.71.

                                      F-20

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.          STOCK OPTIONS (CONTINUED):

            A summary of the status of the Company's option plans is presented
in the table below:
<TABLE>
<CAPTION>

                                                1998                                 1997                            1996
                                      -------------------------          ---------------------------         ----------------------
                                               Weighted-                          Weighted-                         Weighted-
                                                Average                             Average                         Average
                                               Exercise                            Exercise                        Exercise
                                          Shares        Price               Shares          Price            Shares         Price
                                          ------        -----               ------          -----            ------         -----

<S>                                    <C>                <C>              <C>               <C>            <C>             <C>
            Options outstanding,
               beginning of period     1,638,339          $25.85           934,836           $25.57         717,712         $24.97
            Granted                       23,750          $24.22           777,750           $25.96         378,750         $25.55
            Exercised                    (84,989)         $25.23           (53,745)          $22.78         (47,426)        $18.24
            Canceled or expired          (16,668)         $25.15           (20,502)          $24.66        (114,200)        $24.84
                                      --------------------------         --------------------------        -----------------------
            Options outstanding,
               end of period           1,560,432          $25.87         1,638,339           $25.85         934,836         $25.57
            Options exercisable,
               end of period             617,515          $25.99           573,880           $26.05         534,214         $25.89
</TABLE>

            Of the options outstanding at January 3, 1999, options to purchase
            78,182 shares had exercise prices ranging from $15.17 to $21.83 per
            share, with a weighted average exercise price of $21.36 per share
            and a weighted average remaining contractual life of 5.53 years, of
            which options to purchase 76,515 shares were exercisable, with a
            weighted average exercise price of $21.36 per share. The remaining
            options to purchase 1,482,250 shares had exercise prices ranging
            from $23.05 to $28.88 per share, with a weighted average exercise
            price of $26.11 per share and a weighted average remaining
            contractual life of 6.8 years, of which options to purchase 541,000
            shares are exercisable, with a weighted average exercise price of
            $26.65 per share. At January 3, 1999, there were an aggregate of
            2,054,730 shares available for option grants under the 1991 and 1993
            Plans.

            The foregoing table includes options granted in 1997 under the 1991
            Plan to the Company's Chairman of the Board and President to
            purchase 100,000 and 150,000 shares at $25.13 and $28.88 per share,
            respectively, and to the Company's Vice Chairman of the Board and
            Senior Executive Vice President to purchase 100,000 and 100,000
            shares, respectively, at $25.13 per share; options granted in 1996
            to the Company's Chairman of the Board and President and Senior
            Executive Vice President to purchase 100,000 and 50,000 shares,
            respectively, at $24.75 per share; and options granted in 1993 under
            the 1991 Plan to the Company's Chairman of the Board and President,
            Vice Chairman of the Board and Senior Executive Vice President and
            one non-employee director to purchase 120,000, 90,000, 75,000 and
            37,500 shares, respectively, at $27.09 per share. Each such option
            was granted at an exercise price equal to the fair market value of
            the Company's common stock on the date of grant and is exercisable
            for 10 years from the date of grant. Such options remain
            unexercised.

            In addition to the foregoing, in 1990, shareholder approved options
            were granted to the Company's Chairman of the Board and President,
            Vice Chairman of the Board and Senior Executive Vice President to
            purchase 150,000, 75,000 and 75,000 shares, respectively, at $20.67
            per share, the fair market value of the Company's common stock on
            the date of grant, for a period of 10 years from the date of grant.
            Such options remain unexercised.

            See Note 6 for the effect of the proposed acquisition of all shares
            not owned by the Sbarro family on the options outstanding as of
            January 3, 1999.


                                      F-21

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.          STOCK OPTIONS (CONTINUED):

            The Company has adopted the pro forma disclosure provisions of SFAS
            No. 123, "Accounting for Stock-Based Compensation". Accordingly, no
            compensation cost has been recognized for the stock option plans.
            Had compensation cost for the Company's stock option plans been
            determined under SFAS No. 123, the Company's net income and earnings
            per share would have approximated the pro forma amounts below:

                                           (In thousands, except per share data)

            Net income:                             1998      1997        1996
                                                    ----      ----        ----
            As Reported                           34,334    36,082      37,390
                                                  ======    ======      ======
            Pro Forma                             33,770    35,089      37,160
                                                  ======    ======      ======

            Per share information:
            Net income per share (as reported):
            Basic                                  $1.67     $1.77       $1.84
                                                   =====     =====       =====
            Diluted                                $1.67     $1.76       $1.83
                                                   =====     =====       =====

            Net income per share (pro forma):
            Basic                                  $1.65     $1.72       $1.82
                                                   =====     =====       =====
            Diluted                                $1.64     $1.71       $1.82
                                                   =====     =====       =====

            The fair value of each option grant is estimated on the date of
            grant using the Black-Scholes option pricing model with the
            following assumptions:

                                                    1998       1997     1996
                                                    ----       ----     ----
            Expected life (years)                    .5         1.5         4
            Interest rate                           5.15%       5.82%    6.53%
            Volatility                                31%         21%      28%
            Dividend yield                          0.00%       4.00%    3.50%
            Weighted average fair value
                of options granted                 $2.38       $2.79    $5.75
                                                   =====       =====    =====


            10.         PROVISION FOR UNIT CLOSINGS:

            A provision for restaurant closings of $2,515,000 ($1,559,000 or
            $.08 basic and diluted earnings per share after tax) was established
            in fiscal 1998 relating to the closing of 20 restaurant locations.

            A provision for restaurant closings in the amount of $3,300,000
            ($2,046,000 or $.10 basic and diluted earnings per share after tax)
            relating to the Company's investment in one of its joint ventures
            was established in 1997 for the closing of certain of the joint
            venture's units.

11.         DIVIDENDS:

            In 1997 and 1996, the Company declared quarterly dividends of $.27
            per share and $.23 per share, respectively, aggregating $1.08 per
            share and $.92 per share for the respective years. Dividends were
            thereafter suspended pending consideration by the Company of
            proposals by certain members of the Sbarro family for the Company's
            acquisition of all Common Stock not owned by them and consideration
            of other strategic alternatives.

                                      F-22

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12.         QUARTERLY FINANCIAL INFORMATION (UNAUDITED):
<TABLE>
<CAPTION>

                                                             (In thousands, except share data)
                                                ---------------------------------------------------------
                                                  First         Second           Third         Fourth
                                                 Quarter        Quarter         Quarter        Quarter (b)
                                                --------        -------         -------        ----------

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

Fiscal year 1998
- ----------------

           Revenues                               $101,883        $78,844         $85,907        $108,598
            Gross profit (a)                        77,463         60,142          65,035          82,322
            Net income (b)                           7,138          5,107           7,081          15,008
                                                ==========       ========        ========          ======

            Per share information:
            Net income per share:
              Basic                                   $.35           $.25            $.34            $.73
                                                      ====           ====            ====            ====
              Diluted                                 $.35           $.25            $.34            $.73
                                                      ====           ====            ====            ====

            Shares used in computation
             of net income per share:
              Basic                             20,491,939     20,526,633      20,528,309      20,529,006
                                               -----------     ----------      ----------      ----------
              Diluted                           20,665,846     20,605,477      20,530,983      20,539,488
                                               -----------     ----------     -----------     -----------

            Fiscal year 1997
            Revenues                               $95,364        $75,301         $82,678         $96,092
            Gross profit (a)                        73,324         57,976          63,314          73,640
            Net income (c)                           7,885          6,733           9,206          12,258
                                                  ========       ========        ========         =======

            Per share information:
            Net income per share:
              Basic                                   $.39           $.33            $.45            $.60
                                                      ====           ====            ====            ====
              Diluted (d)                             $.39           $.33            $.45            $.60
                                                      ====           ====            ====            ====

            Shares used in computation
             of net income per share:
              Basic                             20,401,538     20,428,711      20,440,596      20,444,678
                                                ----------     ----------      ----------      ----------
              Diluted                           20,454,534     20,599,676      20,526,757      20,529,233
                                                ----------     ----------      ----------      ----------
</TABLE>

            (a)   Gross profit represents the difference between
                  restaurant sales and the cost of food and paper
                  products.
            (b)   See Notes 1, 3, 6, 7 and 10 for information regarding unusual
                  charges.
            (c)   See Note 10.
            (d)   The sum of the quarters does not equal the full year per
                  share amounts included in the accompanying statement of
                  income due to the effect of the weighted average number
                  of shares outstanding during the fiscal year as compared
                  to the quarters.


                                      F-23

<PAGE>




                    INTERIM FINANCIAL STATEMENTS (UNAUDITED)

                                      F-24

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>


                                                                (In thousands)
                                               ----------------------------------------------
                                               April 25, 1999                 January 3, 1999
                                               --------------                 ---------------
                                                  (unaudited)

<S>                                             <C>                           <C>
Current assets:
      Cash and cash equivalents                     $146,072                      $150,472


      Receivables:
         Franchisees                                   1,396                         1,342
         Other                                         2,325                         2,185
                                               ----------------            ----------------

                                                       3,721                         3,527

      Inventories                                      2,885                         3,122

      Prepaid expenses                                 3,868                         1,291
                                               ----------------            ----------------

         Total current assets                        156,546                       158,412


Property and equipment, net                          138,732                       138,126


Other assets                                           6,712                         6,630
                                              -----------------            ----------------

                                                    $301,990                      $303,168
                                              =================            ================


</TABLE>

                                   (continued)

                                      F-25

<PAGE>



                          SBARRO, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                      LIABILITIES AND SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                   (In thousands)
                                                         ------------------------------------
                                                         April 25, 1999       January 3, 1999
                                                         --------------       ---------------
                                                            (unaudited)

<S>                                                               <C>                 <C>
Current liabilities:
      Accounts payable                                            $5,272              $ 7,122
      Accrued expenses                                            23,762               25,764
      Income taxes                                                    37                4,146
                                                           --------------      ---------------

         Total current liabilities                                29,071               37,032


Deferred income taxes                                              9,043                9,219


Shareholders' equity:
      Preferred stock, $1 par value; authorized
         1,000,000 shares; none issued                               -                     -
      Common stock, $.01 par value; authorized
         40,000,000 shares; issued and outstanding
         20,533,645 shares at April 25, 1999 and
         20,531,643 shares at January 3, 1999                       205                    205
      Additional paid-in capital                                 34,634                 34,587
      Retained earnings                                         229,037                222,125
                                                           -------------        ---------------
                                                                263,876                256,917
                                                           -------------        ---------------

                                                               $301,990               $303,168
                                                           =============        ===============

</TABLE>



            See notes to unaudited consolidated financial statements


                                      F-26

<PAGE>


                          SBARRO, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                     (In thousands, except per share data)
                                                  -----------------------------------------
                                                          For the sixteen weeks ended:
                                                  -----------------------------------------

                                                  April 25, 1999         April 19, 1998
                                                  --------------         --------------

<S>                                                <C>                        <C>
Revenues:
      Restaurant sales                             $100,354                   $98,131
      Franchise related income                        2,506                     2,306
      Interest income                                 1,591                     1,446
                                               ------------             -------------
         Total revenues                             104,451                   101,883
                                               ------------             -------------

Costs and expenses:
      Cost of food and paper products                20,964                    20,668
      Restaurant operating expenses:
         Payroll and other employee benefits         28,103                    26,551
         Occupancy and other                         31,941                    29,892
      Depreciation and amortization                   6,700                     6,670
      General and administrative                      6,791                     5,964
      Other income                                   (1,197)                     (700)
                                               ------------             -------------
         Total costs and expenses                    93,302                    89,045
                                               ------------             -------------

Income before income taxes and cumulative
      effect of change in method of accounting
      for start-up costs                             11,149                     12,838
Income taxes                                          4,237                      4,878
                                               ------------              -------------
Income before cumulative effect
      of accounting change                            6,912                      7,960

Cumulative effect of change in method
      of accounting for start-up costs, less
      income tax benefit of $504                          -                       (822)
                                               -------------             -------------


Net income                                          $  6,912                  $  7,138
                                               =============             =============
</TABLE>

                                   (continued)

                                      F-27

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                 (In thousands, except per share data)
                                                ----------------------------------------
                                                      For the sixteen weeks ended:
                                                ----------------------------------------

                                                April 25, 1999            April 19, 1998
                                                --------------            --------------


<S>                                                       <C>                  <C>
Per share information:
      Net income per share:

      Basic:

         Income before accounting change                  $.34                 $.39
         Accounting change                                   -                 (.04)
                                                        ------                ------

         Net income                                       $.34                 $.35
                                                        ======                ======

      Diluted:

         Income before accounting change                  $.34                 $.39
         Accounting change                                   -                 (.04)
                                                        ------                ------

         Net income                                       $.34                 $.35
                                                        ======                ======

Shares used in computing net income per share:

      Basic                                         20,532,200           20,491,939
                                                    ----------           ----------

      Diluted                                       20,574,522           20,665,846
                                                    ----------           ----------


</TABLE>

            See notes to unaudited consolidated financial statements


                                      F-28

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                           (In thousands)
                                                               ------------------------------------
                                                                     For the sixteen weeks ended:
                                                               ------------------------------------
                                                               April 25, 1999        April 19, 1998
                                                               --------------        --------------

<S>                                                           <C>                   <C>
Operating activities:

Net income                                                       $6,912                $7,138
Adjustments to reconcile net income to net
      cash provided by operating activities:
         Cumulative effect in change in method
           of accounting for start-up costs                                               822
         Depreciation and amortization                            6,967                 6,670
         Provision for deferred income taxes                       (176)                 (205)
         Changes in operating assets and liabilities:
            (Increase) decrease in receivables                     (194)                   66
            Decrease in inventories                                 237                   243
            Increase in prepaid expenses                         (2,577)               (1,783)
            Increase in other assets                               (135)                 (523)
            Decrease in accounts payable and
               accrued expenses                                  (3,852)               (5,853)
            Decrease in income taxes payable                     (4,109)               (4,345)
                                                               ----------           -----------

Net cash provided by operating
      activities                                                  3,073                 2,230
                                                               ----------           -----------


Investing activities:

Purchases of property and equipment                              (7,520)               (9,360)
                                                               ----------          ------------


Net cash used in investing activities                            (7,520)               (9,360)
                                                               ----------          ------------




</TABLE>


                                   (continued)



                                      F-29

<PAGE>




                          SBARRO, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                               (In thousands)
                                                                   ----------------------------------------
                                                                         For the sixteen weeks ended:
                                                                   ----------------------------------------
                                                                   April 25, 1999            April 19, 1998
                                                                   --------------            --------------

<S>                                                              <C>                     <C>
Financing activities:


Proceeds from exercise of stock options                                         47                  1,991
Cash dividends paid                                                              -                 (5,521)
                                                                   ---------------          --------------

Net cash provided by (used in)
   financing activities                                                         47                 (3,530)
                                                                   ---------------          --------------

Decrease in cash and cash equivalents                                       (4,400)               (10,660)

Cash and cash equivalents at beginning
   of period                                                               150,472                119,810
                                                                   ---------------          --------------

Cash and cash equivalents at end of period                                $146,072               $109,150
                                                                   ===============          ==============


Supplemental disclosure of cash flow information:

Cash paid during the period for
   income taxes                                                             $8,432                 $9,353
                                                                  ================          =============



</TABLE>


            See notes to unaudited consolidated financial statements


                                      F-30

<PAGE>


                          SBARRO, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



1.          Basis of presentation:

            The accompanying unaudited consolidated financial statements have
            been prepared in accordance with the instructions for Form 10-Q and
            Regulation S-X related to interim period financial statements and,
            therefore, do not include all information and footnotes required by
            generally accepted accounting principles. However, in the opinion of
            management, all adjustments (consisting of normal recurring
            adjustments and accruals) considered necessary for a fair
            presentation of the consolidated financial position of the Company
            and its subsidiaries at April 25, 1999 and their consolidated
            results of operations and cash flows for the sixteen weeks ended
            April 25, 1999 and April 19, 1998 have been included. The results of
            operations for the interim periods are not necessarily indicative of
            the results that may be expected for the entire year. Reference
            should be made to the annual financial statements, including
            footnotes thereto, included in the Company's Annual Report on Form
            10-K for the fiscal year ended January 3, 1999.

2.          Proposed merger:

            On January 19, 1999, the Company entered into a merger agreement for
            the merger of a company owned by members of the Sbarro family, the
            Company's principal shareholders, with and into the Company in which
            all outstanding Common Stock of the Company not owned by those
            shareholders are to be converted into the right to receive $28.85 in
            cash. The shares to be purchased comprise approximately 65.6% of the
            Company's outstanding shares of Common Stock. In addition, all
            outstanding stock options, including those held by those members of
            the Sbarro family, will be terminated. For each such option, the
            holder thereof will be paid the difference between $28.85 and the
            exercise price per share, multiplied by the total number of shares
            of Common Stock subject to such option.

            The merger agreement contains certain conditions to closing,
            including, among other things, (i) approval by a majority of the
            votes cast (excluding votes cast by those members of the Sbarro
            family, abstentions and broker non-votes) in addition to two-thirds
            of all outstanding Common Stock at a meeting of the Company's
            shareholders to be called to consider adoption of the merger
            agreement, (ii) receipt of financing for the transactions
            contemplated by the merger agreement, (iii) the continued suspension
            of dividends by the Company and (iv) the settlement of shareholder
            class action lawsuits that have been filed relating to the merger.

            Following the Company's announcement of the proposal by members of
            the Sbarro family for the merger, seven class action lawsuits were
            instituted by shareholders against the Company, those members of the
            Sbarro family who are directors of the Company and all or some of
            the other directors of the Company. The proposed Class consists of
            all record and beneficial owners of the Company's Common Stock
            during the period beginning with the close of business on November
            25, 1998 and ending on the effective date of the merger. While the
            complaints in each of the law-suits vary, in general, they allege
            that the directors breached fiduciary duties, that the then proposed
            price of $27.50 to be paid to shareholders other than those members
            of the Sbarro family was inadequate and that there were inadequate


                                      F-31

<PAGE>


                          SBARRO, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


            procedural protections for public shareholders. Although varying,
            the complaints seek, generally, a declaration of a breach of, or an
            order requiring the defendants to carry out, their fiduciary duties
            to the plaintiffs, damages in unspecified amounts alleged to be
            caused to the plaintiffs, other relief (including injunctive relief
            or rescission or rescissory damages if the transaction is
            consummated), and costs and disbursements, including a reasonable
            allowance for counsel fees and expenses.

            On January 19, 1999, counsel for all of the plaintiffs and counsel
            for all of the defendants entered into a Memorandum of Understanding
            pursuant to which an agreement in principle to settle all of the
            lawsuits was reached and the Sbarro family agreed to an increase in
            the merger consideration to $28.85 per share. The Memorandum of
            Understanding states that plaintiffs' counsel intend to apply to the
            Court for an award of attorneys' fees and disbursements in an amount
            of no more than $2.1 million to be paid by the Company, which the
            defendants have agreed not to oppose. The defendants are also
            responsible for providing notice of the settlement to all Class
            members. The settlement would result in the complete discharge and
            bar of all claims against, past, present and future officers and
            directors of the Company and others associated with the merger with
            respect to matters and issues of any kind that have been or could
            have been asserted in these lawsuits. On April 7, 1999, a
            Stipulation of Settlement was entered into embodying the terms of
            the Memorandum of Understanding. The settlement is subject to, among
            other things, court approval of the settlement and consummation of
            the merger. It is a condition to the Sbarro family's obligations
            under the merger agreement that holders of no more than 1,000,000
            shares of Common Stock request exclusion from the settlement. The
            Court has scheduled a hearing for June 29, 1999 to consider the
            settlement.

3.          Cumulative effect of accounting change:

            In accordance with its early application provisions, the Company
            implemented Statement of Position 98-5 (SOP) the Accounting
            Standards Executive Committee of the American Institute of Certified
            Public Accountants as of the beginning of its 1998 fiscal year. This
            SOP required companies that capitalize pre-opening and similar costs
            to write off all existing such costs, net of tax benefit, as a
            "cumulative effect of accounting change" and to expense all such
            costs as incurred in the future.

4.          Earnings per share:

            The number of shares of common stock subject to stock options
            included in diluted earnings per share were 42,322 and 173,907 in
            the sixteen week periods ended April 25, 1999 and April 19, 1998,
            respectively.

5.          Comprehensive income:

            The Company's operations did not give rise to any items includible
            in comprehensive income which were not already included in net
            income for either of the sixteen week periods ended April 25, 1999
            and April 19, 1998.


                                      F-32


<PAGE>

                                                                         ANNEX I


                              AMENDED AND RESTATED


                          AGREEMENT AND PLAN OF MERGER

                                      AMONG

                               SBARRO MERGER LLC,

                                  SBARRO, INC.,

                                  Mario Sbarro,

                                 Joseph Sbarro,

                Joseph Sbarro (1994) Family Limited Partnership,

                                 Anthony Sbarro

                                       AND

           Mario Sbarro and Franklin Montgomery, not individually but
           as trustees under that certain Trust Agreement dated April
                           28, 1984 for the benefit of
                       Carmela Sbarro and her descendants


                          Dated as of January 19, 1999


<PAGE>




                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER


                                TABLE OF CONTENTS


SECTION                                                              Page

PARTIES................................................................1
PREAMBLE...............................................................1


                                    ARTICLE I
                                   THE MERGER


1.1      The Merger....................................................2
1.2      Certificate of Incorporation..................................2
1.3      By-Laws.......................................................2
1.4      Directors and Officers........................................2
1.5      Effective Time................................................2



                                   ARTICLE II
                              CONVERSION OF SHARES


2.1      Company Common Stock..........................................3
2.2      Mergeco Membership Interests..................................3
2.3      Exchange of Shares............................................3
2.4      Stock Option Plans............................................5
2.5      Withholding Rights............................................5



                                   ARTICLE III
                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY


3.1      Organization..................................................5
3.2      Capitalization................................................6
3.3      Authorization of this Agreement; Recommendation of Merger.....6
3.4      Governmental Filings; No Conflicts............................7




<PAGE>



                                   ARTICLE IV
                    REPRESENTATIONS AND WARRANTIES OF MERGECO
                         AND THE CONTINUING SHAREHOLDERS


4.1      Organization..................................................8
4.2      Membership Interests..........................................8
4.3      Authorization of this Agreement...............................8
4.4      Governmental Filings; No Violations...........................8
4.5      Financing Arrangements........................................9



                                    ARTICLE V
                                    COVENANTS


5.1      Conduct of the Business of the Company........................9
5.2      Activities of Mergeco........................................10
5.3      Access to Information........................................10
5.4      Financing....................................................10
5.5      Shareholders' Meeting........................................10
5.6      Proxy Statement and Schedule 13E-3...........................11
5.7      Best Efforts.................................................12
5.8      Consents.....................................................12
5.9      Public Announcements.........................................12
5.10     Indemnification..............................................13
5.11     No Solicitation..............................................15
5.12     Transfer Taxes...............................................16



                                   ARTICLE VI
                               CLOSING CONDITIONS


6.1      Conditions to the Obligations of Each Party..................16
6.2      Conditions to the Obligations of Mergeco.....................17
6.3      Conditions to the Obligations of the Company.................18



                                   ARTICLE VII
                                     CLOSING

7.1      Time and Place...............................................19
7.2      Filings at the Closing.......................................19


                                       -2-

<PAGE>



                                  ARTICLE VIII
                           TERMINATION AND ABANDONMENT


8.1      Termination..................................................20
8.2      Procedure and Effect of Termination..........................21



                                   ARTICLE IX
                                  MISCELLANEOUS


9.1      Amendment; Modification and Approval of Special Committee....21
9.2      Waiver of Compliance; Consents...............................21
9.3      Non-Survival of Representations and Warranties...............22
9.4      Notices......................................................22
9.5      Assignment; Parties in Interest..............................23
9.6      Costs and Expenses...........................................23
9.7      Specific Performance.........................................24
9.8      Governing Law................................................24
9.9      Counterparts.................................................24
9.10     Interpretation...............................................25
9.11     Entire Agreement.............................................25
9.12     Severability.................................................25
9.13     Headings.....................................................25


SIGNATURES............................................................26

                                       -3-

<PAGE>


                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER


                 AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (this
"Agreement"), dated as of January 19, 1999 , among Sbarro Merger LLC, a New York
limited liability company ("Mergeco"), Sbarro, Inc., a New York corporation (the
"Company"), and Mario Sbarro, Joseph Sbarro, Joseph Sbarro (1994) Family Limited
Partnership, Anthony Sbarro, and Mario Sbarro and Franklin Montgomery, not
individually but as trustees under that certain Trust Agreement dated April 28,
1984 for the benefit of Carmela Sbarro and her descendants (collectively the
"Continuing Shareholders").


                  WHEREAS, the Continuing Shareholders have proposed to the
Board of Directors of the Company that Mergeco merge with and into the Company
(the "Merger"), with the holders of all of the outstanding shares of Common
Stock, par value $.01 per share, of the Company (the "Common Stock") not
currently owned by the Continuing Shareholders receiving a cash payment in
exchange for their shares of Common Stock;

                  WHEREAS, a Special Committee of the Board of Directors of the
Company (the "Special Committee") has determined that the Merger is fair to, and
in the best interests of, the Public Shareholders (as defined in Section
2.1(a)), and has recommended the approval and adoption of this Agreement to the
Board of Directors of the Company;

                  WHEREAS, the Board of Directors of the Company and the members
of Mergeco have approved and adopted this Agreement and approved the Merger upon
the terms and subject to the conditions set forth herein;

                  WHEREAS, the Board of Directors of the Company believes it is
in the best interests of the Company and its shareholders to consummate the
Merger upon the terms and subject to the conditions set forth in this Agreement;
and


                  WHEREAS, Mergeco, the Company and the Continuing Shareholders
entered into an Agreement and Plan of Merger, dated as of January 19, 1999, and
now desire to amend such agreement in certain respects, and, as so amended,
restate such agreement with the same effect as if executed on January 19, 1999;


                  NOW, THEREFORE, in consideration of the representations,
warranties and agreements herein contained, the parties hereto agree as follows:



<PAGE>




                                    ARTICLE I
                                   THE MERGER

         1.1 The Merger. (a) As promptly as practicable following the
satisfaction or waiver of the conditions set forth in Article VI hereof, and in
accordance with the provisions of this Agreement and the provisions of the New
York Business Corporation Law (the "NYBCL") and the New York Limited Liability
Company Law (the "NYLLCL"), the parties hereto shall cause Mergeco to be merged
with and into the Company. The Company shall be the surviving corporation
(hereinafter sometimes called the "Surviving Corporation") and shall continue
its corporate existence under the laws of the State of New York. At the
Effective Time (as hereinafter defined), the separate existence of Mergeco shall
cease.

         (b) The Merger shall have the effects specified in Section 906 of the
NYBCL and Section 1004 of the NYLLCL. From and after the Effective Time, the
Surviving Corporation shall possess all the rights, privileges, immunities,
powers and purposes of Mergeco and the Company and shall assume and become
liable for all the liabilities, obligations and penalties of the Company and
Mergeco.

         1.2 Certificate of Incorporation. The Certificate of Incorporation of
the Company, as amended and in effect immediately prior to the Effective Time,
shall be the Certificate of Incorporation of the Surviving Corporation until
thereafter amended in accordance with the provisions thereof and the NYBCL.

         1.3 By-Laws. The By-Laws of the Company in effect immediately prior to
the Effective Time shall be the By-Laws of the Surviving Corporation until
thereafter amended, altered or repealed as provided therein and in the NYBCL.

         1.4 Directors and Officers. The directors and officers of the Company
immediately prior to the Effective Time shall be the directors and officers,
respectively, of the Surviving Corporation, each to hold office in accordance
with the Certificate of Incorporation and the By-Laws of the Surviving
Corporation.

         1.5 Effective Time. As soon as practicable following the Closing (as
defined in Section 7.1 of this Agreement), and provided that this Agreement
shall not have been terminated pursuant to Article VIII hereof, the Company and
Mergeco will cause certificates of merger (the "Certificates of Merger"),
together with any other documents required by law to effectuate the Merger, to
be executed, verified and delivered for filing by the New York Department of
State as provided in Section 904-a of the NYBCL and Section 1003 of the NYLLCL,
to the extent required. The Merger shall become effective on the date on which
the second of the two Certificates of Merger is filed by the New York Department
of State or such other date as shall be specified in the Certificates of Merger.
The date and time when the Merger shall become effective is herein referred to
as the "Effective Time."

                                       -2-

<PAGE>





                                   ARTICLE II
                              CONVERSION OF SHARES

         2.1 Company Common Stock. (a) Each share of Common Stock issued and
outstanding immediately prior to the Effective Time, except for (i) shares of
Common Stock then owned of record by Mergeco or the Continuing Shareholders and
(ii) shares of Common Stock held in the Company's treasury, if any, shall, by
virtue of the Merger and without any action on the part of the holder thereof,
be converted into the right to receive $28.85 in cash, payable to the holder
thereof, without interest thereon, upon surrender of the certificate
representing such share of Common Stock (such cash amount is referred to herein
as the "Merger Consideration"; the shares of Common Stock for which the Merger
Consideration is to be paid are referred to herein as the "Public Shares"; and
the holders thereof are referred to herein as the "Public Shareholders").

         (b) Each share of Common Stock issued and outstanding immediately prior
to the Effective Time that is then owned of record by Mergeco or the Continuing
Shareholders shall, by virtue of the Merger and without any action on the part
of the holder thereof, be canceled and retired and cease to exist, and no
payment shall be made with respect thereto.

         (c) Each share of Common Stock issued and held in the Company's
treasury immediately prior to the Effective Time, if any, shall, by virtue of
the Merger, be canceled and retired and cease to exist, and no payment shall be
made with respect thereto.

         (d) At the Effective Time, the Public Shareholders shall cease to have
any rights as shareholders of the Company except the right to receive the Merger
Consideration.

         2.2 Mergeco Membership Interests. Each membership unit of Mergeco (the
"Mergeco Membership Interests") issued and outstanding immediately prior to the
Effective Time shall, by virtue of the Merger and without any action on the part
of the holder thereof, be converted into one share of Common Stock of the
Surviving Corporation. The Common Stock issued pursuant to this Section 2.2
shall, immediately after the Effective Time, constitute the only issued or
outstanding shares of capital stock of the Surviving Corporation.

         2.3 Exchange of Shares. (a) As of or as soon as reasonably practicable
following the Effective Time, the Surviving Corporation shall deposit in trust
with a bank or trust company that has offices in New York City and is designated
by the Surviving Corporation (the "Paying Agent"), cash in an aggregate amount
equal to the product of (x) the number of Public Shares issued and outstanding
immediately prior to the Effective Time and (y) the Merger Consideration (such
amount being hereinafter referred to as the "Exchange Fund"). The Paying Agent
shall, pursuant to irrevocable instructions, make the payments provided for in
Section 2.1(a) of this Agreement out of the Exchange Fund. The Paying Agent
shall invest the Exchange Fund, as the Surviving Corporation directs, in direct
obligations of the United States of America, obligations for which the full
faith and
                                       -3-

<PAGE>



credit of the United States of America is pledged to provide for the payment of
all principal and interest or commercial paper obligations receiving the highest
rating from either Moody's Investors Service, Inc. or Standard & Poor's, a
division of The McGraw Hill Companies, or a combination thereof, provided that,
in any such case, no such instrument shall have a maturity exceeding three
months. Any net profit resulting from, or interest or income produced by, such
investments shall be payable to the Surviving Corporation. The Surviving
Corporation shall replace any monies lost through any investment made pursuant
to this Section 2.3(a). The Exchange Fund shall not be used for any other
purpose except as provided in this Agreement.

         (b) Promptly after the Effective Time, the Surviving Corporation shall
cause the Paying Agent to mail to each record holder (as of the Effective Time)
of an outstanding certificate or certificates that immediately prior to the
Effective Time represented Public Shares (the "Certificates") a form letter of
transmittal (which shall specify that delivery shall be effected, and risk of
loss and title to the Certificates shall pass, only upon proper delivery of the
Certificates to the Paying Agent) and instructions for use in effecting the
surrender of the Certificates for payment therefor. Upon surrender to the Paying
Agent of a Certificate, together with a properly completed and executed letter
of transmittal, the holder of such Certificate shall be entitled to receive in
exchange therefor cash in an amount equal to the product of the number of Public
Shares represented by such Certificate and the Merger Consideration, less any
applicable withholding tax, and such Certificate shall forthwith be canceled. In
the event any Certificate shall have been lost or destroyed, the Paying Agent,
subject to such other reasonable conditions as the Surviving Corporation may
impose (including the posting of an indemnity bond or other surety in favor of
the Surviving Corporation with respect to the Certificates alleged to be lost or
destroyed), shall be authorized to accept an affidavit from the record holder of
such Certificate in a form reasonably satisfactory to the Surviving Corporation.
No interest shall be paid or accrued on the cash payable upon the surrender of
the Certificates. If payment is to be made to a person other than the person in
whose name the Certificate surrendered is registered, it shall be a condition of
payment that the Certificate so surrendered shall be properly endorsed or
otherwise in proper form for transfer and that the person requesting such
payment shall pay any transfer or other tax required by reason of the payment to
a person other than the registered holder of the Certificate surrendered or
establish to the satisfaction of the Paying Agent and the Surviving Corporation
that such tax has been paid or is not applicable. Until surrendered in
accordance with the provisions of this Section 2.3, each Certificate shall
represent for all purposes only the right to receive the Merger Consideration in
cash multiplied by the number of Public Shares evidenced by such Certificate,
without any interest thereon.

         (c) After the Effective Time, there shall be no transfers on the stock
transfer books of the Surviving Corporation of Public Shares that were
outstanding immediately prior to the Effective Time.

         (d) Any portion of the Exchange Fund that remains unclaimed by the
Public Shareholders of the Company for one year after the Effective Time
(including any interest, dividends, earnings or distributions received with
respect thereto) shall be repaid to the Surviving Corporation, upon demand. Any
Public Shareholders who have not theretofore satisfied the provisions of Section
2.3(b)

                                       -4-

<PAGE>



shall thereafter look only to the Surviving Corporation for payment of their
claim for the Merger Consideration, without any interest thereon, but shall have
no greater rights against the Surviving Corporation than may be accorded to
general creditors of the Surviving Corporation under New York law.
Notwithstanding the foregoing, neither the Paying Agent nor any party hereto
shall be liable to any holder of Certificates formerly representing shares of
Common Stock for any amount paid with respect thereof to a public official
pursuant to any applicable abandoned property, escheat or similar law.

         2.4 Stock Option Plans. At the Effective Time, all outstanding Stock
Options (as defined herein), including Stock Options held by the Continuing
Shareholders, shall be terminated and, promptly following the Effective Time,
the Surviving Corporation shall, to the extent permitted by the applicable Stock
Option Plan (as defined herein) or agreement between the Company and the
optionee related to the applicable Stock Option, subject to Section 2.5, pay to
the holder of each such Stock Option, in cash and as full settlement for such
Stock Option, whether or not then exercisable, the Stock Option Buyout Amount
(as defined herein) for the shares of Common Stock subject to such Stock Option.
As used herein: (i) with respect to any Stock Option, the "Stock Option Buyout
Amount" shall mean (A) the excess, if any, of the Merger Consideration over the
exercise price per share of such Stock Option, (B) multiplied by the total
number of shares of Common Stock subject to such Stock Option; (ii) the "1991
Plan" shall mean the Company's 1991 Stock Incentive Plan, as amended to date;
(iii) the "1993 Plan" shall mean the Company's 1993 Non-Employee Director Stock
Option Plan, as amended to date (the 1991 Plan and the 1993 Plan being
collectively referred to herein as the "Stock Option Plans"); and (iv) "Stock
Options" shall mean all options to purchase shares of Common Stock under the
Company's 1985 Incentive Stock Option Plan, the 1991 Plan and the 1993 Plan and
options held by any of the Continuing Shareholders that were not granted under
the Stock Option Plans.

         2.5 Withholding Rights. The Surviving Corporation and the Paying Agent
shall be entitled to deduct and withhold from the amounts payable (including the
Merger Consideration) pursuant to this Agreement to any Public Shareholder or
holder of Stock Options such amounts as Mergeco, the Surviving Corporation or
the Paying Agent is required to deduct and withhold with respect to the making
of such payment under applicable tax law. To the extent that amounts are so
deducted and withheld by Mergeco, the Surviving Corporation or the Paying Agent,
such amounts shall be treated for all purposes of this Agreement as having been
paid to the relevant Public Shareholder or holder of Stock Options.


                                   ARTICLE III
                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company represents and warrants to Mergeco as follows:

         3.1 Organization. The Company is a corporation validly existing and in
good standing under the laws of the State of New York and has all requisite
power (corporate or otherwise) and

                                       -5-

<PAGE>



authority to own, lease and operate its properties and to conduct its business
as now being conducted, except where the failure to be so organized, existing
and in good standing or to have such power and authority would not, individually
or in the aggregate, have a material adverse effect on the business, condition
(financial or otherwise), properties, assets or prospects of the Company and its
subsidiaries taken as a whole (a "Material Adverse Effect"). The Company was
formed under the name Sbarro Licensing Inc.

         3.2 Capitalization. The authorized capital stock of the Company
consists of (i) 40,000,000 shares of Common Stock, of which, on January 15,
1999, there were 20,531,977 shares issued and outstanding, which number of
outstanding shares may change by virtue of the exercise of outstanding Stock
Options, and (ii) 1,000,000 shares of preferred stock, par value $1.00 per
share, of which there are no shares issued and outstanding. Except for the Stock
Option Plans, there are not now any existing stock option or similar plans and,
except for currently outstanding Stock Options, there are not now any
outstanding options, warrants, calls, subscriptions, preemptive rights or other
rights or other agreements or commitments whatsoever obligating the Company to
issue, transfer, deliver or sell, or cause to be issued, transferred, delivered
or sold, any shares of capital stock or equity interests, as the case may be, of
the Company or obligating the Company to grant, extend or enter into any such
agreement or commitment.

         3.3 Authorization of this Agreement; Recommendation of Merger. (a) The
Company has all requisite corporate power and authority to execute and deliver
this Agreement and, subject to approval by the shareholders of the Company, to
consummate the transactions contemplated hereby. The execution and delivery of
this Agreement and the consummation of the transactions contemplated hereby have
been duly and validly authorized and approved by the Company's Board of
Directors and, except for the adoption of this Agreement by the shareholders of
the Company, no other corporate proceedings on the part of the Company are
necessary to authorize this Agreement or consummate the transactions
contemplated hereby. This Agreement has been duly and validly executed and
delivered by the Company and, subject only to adoption hereof by its
shareholders (and assuming the due authorization, execution and delivery hereof
by Mergeco and the Continuing Shareholders), this Agreement constitutes a valid
and binding agreement of the Company, enforceable against the Company in
accordance with its terms.

         (b) The Special Committee has received the opinion of Prudential
Securities Incorporated ("Prudential Securities") dated January 19, 1999 that,
as of the date of such opinion, the Merger Consideration to be received by the
Public Shareholders pursuant to this Agreement is fair, from a financial point
of view, to the Public Shareholders.

         (c) The Special Committee (at a meeting duly called and held at which a
quorum was present) has determined that the Merger is fair to, and in the best
interests of, the Public Shareholders, and has recommended the adoption of this
Agreement to the Board of Directors of the Company, subject to the right of the
Special Committee to withdraw, modify or amend such recommendation if the
Special Committee determines, in good faith after consultation with legal
counsel, that failure

                                       -6-

<PAGE>



to take such action would be reasonably likely to result in a breach of its
fiduciary duties to the Company's shareholders under applicable law.

         (d) The Board of Directors of the Company (at a meeting duly called and
held at which a quorum was present) has determined that the Merger is fair to,
and in the best interests of, the shareholders of the Company, has adopted this
Agreement and has recommended the adoption of this Agreement by the shareholders
of the Company, subject to the right of the Board of Directors of the Company to
withdraw, modify or amend such recommendation to the extent that the Board of
Directors of the Company determines, in good faith after consultation with legal
counsel, that failure to take such action would be reasonably likely to result
in a breach of its fiduciary duties to the Company's shareholders under
applicable law.

         3.4 Governmental Filings; No Conflicts. Except for (i) filings required
under the Securities Exchange Act of 1934, as amended, and the rules and
regulations promulgated thereunder (the "Exchange Act"), (ii) the filing and
recordation of appropriate merger documents as required by the NYBCL and, if
applicable, the laws of other states in which the Company is qualified to do
business, (iii) filings, if any, under securities or blue sky laws or takeover
statutes, (iv) filings to fulfill the delisting requirements of the New York
Stock Exchange, (v) regulatory filings relating to the operation of the
Company's business, (vi) filings in connection with any applicable transfer or
other taxes in any applicable jurisdiction and (vii) filings under applicable
alcohol and beverage laws and regulations, no filing with, and no permit,
authorization, consent or approval of, any public body or authority is necessary
for the consummation by the Company of the transactions contemplated by this
Agreement, the failure to make or obtain which would have, individually or in
the aggregate, a Material Adverse Effect or a material adverse effect on the
ability of the Company to consummate the transactions contemplated hereby.
Neither the execution and delivery of this Agreement nor the consummation of the
transactions contemplated hereby nor compliance by the Company with any of the
provisions hereof will (x) conflict with or result in any violation of any
provision of the Certificate of Incorporation of the Company or By-Laws of the
Company, as in effect on the date hereof, or (y) assuming the truth of the
representations and warranties of Mergeco contained herein and its compliance
with all agreements contained herein and assuming the due making of all filings
and obtaining all permits, authorizations, consents and approvals referred to in
the preceding sentence, violate any statute, rule, regulation, order,
injunction, writ or decree of any public body or authority by which the Company
or any of its assets or properties is bound, excluding from the foregoing clause
(y) conflicts, violations, breaches or defaults which, either individually or in
the aggregate, would not have a Material Adverse Effect or a material adverse
effect on the Company's ability to consummate the transactions contemplated
hereby.

                                       -7-

<PAGE>



                                   ARTICLE IV
                    REPRESENTATIONS AND WARRANTIES OF MERGECO
                         AND THE CONTINUING SHAREHOLDERS

         Mergeco and the Continuing Shareholders, jointly and severally,
represent and warrant to the Company as follows:

         4.1 Organization. Mergeco is a limited liability company duly
organized, validly existing and in good standing under the laws of the State of
New York and has all requisite power and authority to consummate the
transactions contemplated hereby. Mergeco was formed solely for the purpose of
engaging in the transactions contemplated by this Agreement. As of the date
hereof and the Effective Time, except for obligations or liabilities incurred in
connection with its organization and the transactions contemplated by this
Agreement and, except for this Agreement, its Operating Agreement and any other
agreements or arrangements contemplated by this Agreement or in furtherance of
the transactions contemplated hereby, Mergeco has not and will not have
incurred, directly or indirectly, any obligations or liabilities or engaged in
any business activities of any type or kind whatsoever or entered into any
agreements or arrangements with any person whatsoever.

         4.2 Membership Interests. All of the outstanding Mergeco Membership
Interests are owned by the Continuing Shareholders. There are not now, and, at
the Effective Time there will not be, any other outstanding membership interests
or rights or other agreements or commitments whatsoever obligating Mergeco or
any of its subsidiaries, if any, to issue, transfer, deliver or sell, or cause
to be issued, transferred, delivered or sold, to any other person any additional
membership interests of Mergeco, or obligating Mergeco to grant, extend or enter
into any such agreement or commitment.

         4.3 Authorization of this Agreement. Mergeco and the Continuing
Shareholders have all requisite power and authority to execute and deliver this
Agreement and to consummate the transactions contemplated hereby. The execution
and delivery of this Agreement and the consummation of the transactions
contemplated hereby have been duly and validly authorized and approved by the
holders of all the membership interests of Mergeco, and no other proceedings on
the part of Mergeco are necessary to authorize this Agreement or consummate the
transactions contemplated hereby. This Agreement has been duly and validly
executed and delivered by Mergeco and the Continuing Shareholders and adopted by
the members of Mergeco, and (assuming the due authorization, execution and
delivery hereof by the Company) constitutes a valid and binding agreement of
Mergeco and the Continuing Shareholders.

         4.4 Governmental Filings; No Violations. Except for (i) filings
required by the applicable requirements of the Exchange Act, (ii) the filing and
recordation of appropriate merger documents as required by the NYLLCL, (iii)
filings, if any, under the securities or blue sky laws or takeover statutes,
(iv) filings in connection with any applicable transfer or other taxes in any
applicable jurisdiction and (v) filings under applicable alcohol and beverage
laws and regulations, no filing with, and no permit, authorization, consent or
approval of, any public body or authority is necessary for

                                       -8-

<PAGE>



the consummation by Mergeco of the transactions contemplated by this Agreement,
the failure to make or obtain which is reasonably likely to impair the ability
of Mergeco to perform its obligations hereunder or to consummate the
transactions contemplated hereby. Neither the execution and delivery of this
Agreement nor the consummation of the transactions contemplated hereby nor
compliance by Mergeco with any of the provisions hereof will (x) conflict with
or result in any violation of any provision of the articles of organization or
operating agreement of Mergeco, (y) result in a violation or breach of, or
constitute a default (or give rise to any right of termination, cancellation or
acceleration) under, any note, bond, mortgage, indenture, license, agreement or
other instrument or obligation to which Mergeco is a party, or by which it or
any of its properties or assets is bound or (z) assuming the truth of the
representations and warranties of the Company hereunder and its compliance with
all agreements contained herein and assuming the due making of all filings or
obtaining of all permits, authorizations, consents and approvals referred to in
the preceding sentence, violate any statute, rule, regulation, order,
injunction, writ or decree of any public body or authority by which Mergeco or
any of its properties or assets is bound, excluding from the foregoing clauses
(y) and (z) conflicts, violations, breaches or defaults which, either
individually or in the aggregate, are not reasonably likely to impair materially
the ability of Mergeco to perform its obligations hereunder or to consummate the
transactions contemplated hereby.


         4.5 Financing Arrangements. Mergeco and the Continuing Shareholders
have received a "highly confident" letter (the "Debt Financing Letter") dated as
of January 19, 1999 from Bear, Stearns & Co. Inc. ("Bear Stearns"), a copy of
which has heretofore been delivered to the Special Committee, relating to
approximately $300 million of debt financing (the "Debt Financing"), which Debt
Financing Letter is currently in effect. It is contemplated that the Debt
Financing, together with the Company's cash and marketable securities
immediately prior to the Effective Time (collectively with the Debt Financing,
the "Financing"), will be sufficient to enable the Surviving Corporation to pay
the Merger Consideration to all Public Shareholders, make any payments
contemplated by Section 2.4 and otherwise to consummate the transactions
contemplated hereby and to fund all costs and expenses of the Company and
Mergeco incurred in connection with the Merger and the transactions contemplated
hereby. The revolving credit facility, or the excess cash, referred to in the
Debt Financing Letter is designed to fund the Surviving Corporation's ongoing
working capital needs.



                                    ARTICLE V
                                    COVENANTS

         5.1 Conduct of the Business of the Company. During the period from the
date of this Agreement to the Effective Time, neither the Company nor any of its
subsidiaries will (i) carry on their respective businesses other than in the
usual, regular and ordinary course of business, consistent with past practice;
(ii) issue any options to purchase shares of Common Stock or other capital stock
or issue any shares of Common Stock (other than pursuant to the exercise of
currently outstanding Stock Options) or other capital stock; or (iii) declare,
set aside or pay any dividend or other distribution (whether in cash, stock or
property or any combination thereof) in respect of its capital stock, or equity
interest, as the case may be, or repurchase or agree to repurchase any shares of
its

                                       -9-

<PAGE>



capital stock, or agree to do any of the foregoing; provided, however, that (x)
any of the Company's wholly-owned direct or indirect subsidiaries may declare,
set aside or pay any dividend or other distribution with respect to their
capital stock, and (y) any other subsidiary of the Company may make a
distribution to the Company or other owners of such subsidiary if and to the
extent such subsidiary is required to do so by contract as in effect on the date
hereof.

         5.2 Activities of Mergeco. From the date of this Agreement to the
Effective Time, Mergeco will not conduct any business or engage in any
activities of any nature other than activities in connection with this Agreement
or the transactions contemplated hereby.

         5.3 Access to Information. During the period from the date of this
Agreement to the Effective Time, during normal business hours, upon reasonable
notice and in such a manner as will not unreasonably interfere with the conduct
of the business of the Company, the Company will (i) give Mergeco and its
authorized representatives, including representatives and advisors of persons
proposing to provide the Debt Financing, reasonable access to all stores,
offices and other facilities, and to all books and records, of the Company and
its subsidiaries, (ii) permit Mergeco and its authorized representatives to make
such inspections as it may reasonably require and (iii) cause its officers and
those of its subsidiaries to furnish Mergeco with a copy of each report,
schedule and other document filed or received by it during such period pursuant
to the requirements of federal and state securities laws and such financial and
operating data and other information with respect to the business and properties
of the Company and its subsidiaries as Mergeco may from time to time reasonably
request. Mergeco shall take reasonable steps to insure that any confidential
information provided to it or its representatives and advisors remains
confidential and is used for no purpose other than the transactions contemplated
hereby.

         5.4 Financing. Mergeco and the Continuing Shareholders shall use their
best efforts to obtain the Debt Financing on terms and conditions no less
favorable to the Company than those described in Section 6.2(g). The Company
shall cooperate with, and use its best efforts to assist, Mergeco in obtaining
the Financing.

         5.5 Shareholders' Meeting. (a) As soon as practicable, the Company,
acting through its Board of Directors, shall, in accordance with applicable law,
take all steps necessary to duly call, give notice of, convene and hold a
special or annual meeting of its shareholders (as same may be adjourned or
postponed from time to time, the "Shareholders' Meeting") for the purpose of
adopting this Agreement. The notice of such meeting shall contain the
information required to be included therein pursuant to the NYBCL.

         (b) The Continuing Shareholders agree (i) to vote at the Shareholders'
Meeting all 7,064,328 shares of outstanding Common Stock owned of record by them
as of the date of this Agreement (the "Continuing Shareholder Shares") for
adoption of this Agreement but only if at least a majority of the votes cast at
the Shareholders' Meeting (excluding votes cast by the holders of the Continuing
Shareholder Shares, abstentions and broker non-votes) are cast in favor of
adoption of this Agreement, (ii) not to grant a proxy to vote any Continuing
Shareholder Shares other than to

                                      -10-

<PAGE>



another Continuing Shareholder or to persons identified in a proxy card
distributed on behalf of the Company's Board of Directors to vote such
Continuing Shareholder Shares at the Shareholders' Meeting in the manner
provided in clause (i), and (iii) not to sell, transfer or otherwise dispose of
any Continuing Shareholder Shares (other than transfers of Continuing
Shareholder Shares to Mergeco or any family members of Mario Sbarro, Anthony
Sbarro or Joseph Sbarro or trusts for the benefit of such Continuing
Shareholders or such family members), which shares may be so transferred only if
the transferee agrees in writing to be bound by the terms of the agreements
contained in this Section 5.5(b). In the event of any transfer of Continuing
Shareholder Shares after the date hereof, such shares shall remain Continuing
Shareholder Shares and be deemed to be owned of record by the Continuing
Shareholders for purposes of Article II of this Agreement and this Section
5.5(b).

         5.6 Proxy Statement and Schedule 13E-3. (a) The Company will, as soon
as practicable, prepare and file with the Securities and Exchange Commission
(the "Commission") a proxy statement and a form of proxy, in connection with the
vote of the Company's shareholders with respect to the Merger (such proxy
statement, together with any amendments thereof or supplements thereto, in each
case in the form or forms mailed to the Company's shareholders, being the "Proxy
Statement"). The Company, Mergeco and the Continuing Shareholders shall together
prepare and file a Transaction Statement on Schedule 13E-3 (the "Schedule
13E-3") under the Exchange Act. Each of Mergeco, the Company and the Continuing
Shareholders shall furnish all information required to be included about such
person (as defined in Section 9.10) in the Proxy Statement and the Schedule
13E-3 and, after consultation with each other, shall respond promptly to any
comments made by the Commission with respect to the Proxy Statement and any
preliminary version thereof and the Schedule 13E-3. The Company shall cause the
Proxy Statement to be mailed to its shareholders at the earliest practicable
time. The Proxy Statement shall include the recommendation of the Company's
Board of Directors to the shareholders of the Company (and reflect that the
Special Committee has made a similar recommendation to the Company's Board of
Directors), subject to the fiduciary duties under applicable law of such
directors (including the directors constituting the Special Committee), as
determined by such directors in good faith after consultation with counsel, in
favor of the adoption of this Agreement. The Company shall use its best efforts
to obtain the necessary adoption of this Agreement by its shareholders.
Notwithstanding anything to the contrary in this Agreement, if the Board of
Directors of the Company or the Special Committee determines, in good faith
after consultation with counsel that, in the exercise of its respective
fiduciary duties, under applicable law it is required to withdraw, modify or
amend its recommendation in favor of the Merger, such withdrawal, modification
or amendment shall not constitute a breach of this Agreement.

         (b) The information supplied by the Company for inclusion in the Proxy
Statement or the Schedule 13E-3 shall not, at the time the Proxy Statement is
mailed, contain any untrue statement of a material fact or omit to state any
material fact required to be stated therein or necessary in order to make the
statements therein, in light of the circumstances under which they were made,
not misleading or, at the time of the Shareholders' Meeting, as then amended or
supplemented, omit to state any material fact necessary to correct any statement
originally supplied by the Company for inclusion in the Proxy Statement or the
Schedule 13E-3 which has become false or misleading. If, at any time prior to
the Effective Time, any event relating to the Company or any of its affiliates,
or
                                      -11-

<PAGE>



relating to their respective officers, directors or shareholders, should be
discovered which should be set forth in an amendment of, or a supplement to,
such Proxy Statement or Schedule 13E-3, the Company shall promptly so inform
Mergeco and will furnish all necessary information to Mergeco relating to such
event. All documents that the Company is responsible for filing with the
Commission in connection with the transactions contemplated by this Agreement
shall comply in all material respects, both as to form and otherwise, with the
Exchange Act.

         (c) The information supplied or to be supplied by Mergeco and the
Continuing Shareholders for inclusion in the Proxy Statement or the Schedule
13E-3 shall not, at the time the Proxy Statement is mailed, contain any untrue
statement of a material fact or omit to state any material fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading or, at the time of
the Shareholders' Meeting, as then amended or supplemented, omit to state any
material fact necessary to correct any statement originally supplied by Mergeco
and the Continuing Shareholders for inclusion in the Proxy Statement or the
Schedule 13E-3 which has become false or misleading. If, at any time prior to
the Effective Time, any event relating to Mergeco or any of its affiliates, or
relating to the respective officers, directors or shareholders of Mergeco or its
affiliates, as the case may be, should be discovered which should be set forth
in an amendment of, or a supplement to, such Proxy Statement or Schedule 13E-3,
Mergeco shall promptly so inform the Company and will furnish all necessary
information to the Company relating to such event. All documents that Mergeco is
responsible for filing with the Commission in connection with the transactions
contemplated by this Agreement shall comply in all material respects, both as to
form and otherwise, with the Exchange Act.

         5.7 Best Efforts. Subject to the terms and conditions herein provided
and the fiduciary duties under applicable law of the directors of the Company,
including directors constituting the Special Committee, as determined by such
directors in good faith after consultation with counsel, each of the parties
hereto agrees to use its best efforts consistent with applicable legal
requirements to take, or cause to be taken, all action, and to do, or cause to
be done, all things necessary or proper and advisable (including, but not
limited to, executing any and all additional documents) under applicable laws
and regulations to ensure that the conditions set forth in Article VI hereof are
satisfied and to consummate and make effective, in a commercially reasonable
manner, the transactions contemplated by this Agreement. Without limiting the
generality of the foregoing, the Continuing Shareholders shall use their best
efforts to cause Mergeco to perform all of its obligations under this Agreement.

         5.8 Consents. Mergeco and the Company each shall use their best efforts
to obtain all material consents of third parties and governmental authorities,
and to make all governmental filings, necessary for the consummation of the
transactions contemplated by this Agreement.

         5.9 Public Announcements. Mergeco and the Company will consult with
each other before issuing any press release or otherwise making any public
statements with respect to the Merger, this Agreement and the transactions
contemplated hereby, and shall not issue any such press

                                      -12-

<PAGE>



release or make any such public statement prior to such consultation, except as
may be required by law or in accordance with the Company's obligations incurred
pursuant to its listing agreement with the New York Stock Exchange.

         5.10 Indemnification. (a) Until and for a period of six years after the
Effective Time, the provisions of the Certificate of Incorporation of the
Company limiting the personal liability of directors for damages and the
indemnification provisions of the Certificate of Incorporation and Bylaws of the
Company as they relate to those who have served as directors or officers of the
Company at any time through the Effective Time shall not be amended, repealed or
otherwise modified in any manner that would make any of such provisions less
favorable to the directors or officers of the Company or the Surviving
Corporation than those that pertain to directors and officers on the date
hereof. Until and for a period of six years after the Effective Time (provided
that if any claim or claims are asserted or made under this Section 5.10 within
such six-year period, all rights to indemnification in respect of each such
claim shall continue until final disposition of such claim), the Surviving
Corporation shall, (i) indemnify, defend and hold harmless the present and
former officers and directors of the Company and its subsidiaries, Mergeco and
the members of Mergeco (collectively, the "Indemnified Parties"), from and
against, and pay or reimburse the Indemnified Parties for, all losses,
obligations, expenses, claims, damages or liabilities (whether or not resulting
from third-party claims and including interest, penalties, out-of-pocket
expenses and attorneys' fees incurred in the investigation or defense of any of
the same or in asserting any of their rights hereunder) resulting from or
arising out of actions or omissions of such Indemnified Parties occurring on or
prior to the Effective Time (including, without limitation, the transactions
contemplated by this Agreement) to the fullest extent permitted or required, as
the case may be, under (A) applicable law, (B) the Certificate of Incorporation
or By-laws of the Company or the articles of organization or operating agreement
of Mergeco in effect on the date of this Agreement, including, without
limitation, provisions relating to advances of expenses incurred in the defense
of any action or suit, (C) any indemnification agreement between the Indemnified
Party and the Company, or (D) resolutions adopted by the shareholders or
directors of the Company or the members of Mergeco; and (ii) advance to any
Indemnified Parties expenses incurred in defending any action or suit with
respect to such matters upon receipt of an undertaking (which need not be
secured) by or on behalf of such Indemnified Party to repay such amount as, and
to the extent, it is not entitled to be indemnified, in each case to the fullest
extent such Indemnified Party is entitled to indemnification or advancement of
expenses under the Company's Certificate of Incorporation, By-laws or
indemnification agreements with its officers and directors or Mergeco's
operating agreement in effect on the date hereof and subject to the terms of
such Certificate of Incorporation, By-laws, indemnification agreements or
operating agreement; provided, however, that (i) no indemnification shall be
made to or on behalf of Mergeco or a member of Mergeco in his or its individual
capacity or in his or its capacity as a member of Mergeco which arises as a
result of the transactions contemplated herein if a judgment or other final
adjudication adverse to Mergeco or such member of Mergeco, as the case may be,
establishes that its or his acts constituted a breach of (x) its or his
fiduciary duties to the Company or the shareholders of the Company, or (y) any
of Mergeco's or such member's representations, warranties or obligations
hereunder which caused the Company to

                                      -13-

<PAGE>



terminate this Agreement; and (ii) nothing herein shall be construed as
adversely affecting any such member's entitlement to indemnification from the
Company as an officer or director of the Company.

         (b) The Surviving Corporation shall use its best efforts to maintain in
effect for one year after the Effective Time one or more policies of directors'
and officers' liability insurance covering (i) reimbursement of the Company for
any obligation it incurs as a result of indemnification of directors and
officers (the "Corporate Reimbursement Feature") and (ii) also providing
insurance for directors and officers individually in cases where the Corporate
Reimbursement Feature is not applicable, including in the event of the
insolvency of the Company (the "Individual Feature"), with an aggregate limit of
liability of not less than $5.0 million for the policy period for all such
policies; provided, however, that the Surviving Corporation shall not be
required to pay a premium therefor in excess of $100,000, but, if such premium
would exceed such amount, the Surviving Corporation shall purchase as much
coverage as possible for such amount. Such policy shall be on a "claims made"
basis and shall have a retention amount of not more than $250,000 and no
co-insurance with respect to the Corporate Reimbursement Feature, and retention
and co-insurance amounts not greater than the minimum amounts required by New
York state law with respect to the Individual Feature. The policies will cover
and relate to any individual who is, becomes or was a director or officer of the
Company. Such policies may be subject to additional customary conditions and
exclusions, including an exclusion for any lawsuits pending at the time such
policy is written or relating to the Merger.

         (c) Any Indemnified Party wishing to claim indemnification under
Section 5.10(a) shall provide notice to the Surviving Corporation promptly after
such Indemnified Party has actual knowledge of any claim as to which indemnity
may be sought, and the Indemnified Party shall permit the Surviving Corporation
(at its expense) to assume the defense of any claim or any litigation resulting
therefrom; provided, however, that (i) counsel for the Surviving Corporation,
who shall conduct the defense of such claim or litigation, shall be reasonably
satisfactory to the Indemnified Party and the Indemnified Party may participate
in such defense at such Indemnified Party's expense, and (ii) the omission by or
delay of any Indemnified Party to give notice as provided herein shall not
relieve the Surviving Corporation of its indemnification obligation under this
Agreement, except to the extent that such omission or delay results in a failure
of actual notice to the Surviving Corporation or the Surviving Corporation is
materially prejudiced as a result thereof. In the event that the Surviving
Corporation does not accept the defense of any matter as above provided, or
counsel for such Indemnified Party advises that there are issues that raise
conflicts of interest between the Surviving Corporation and the Indemnified
Party, the Indemnified Party may retain counsel satisfactory to it, and the
Surviving Corporation shall pay all reasonable fees and expenses of such counsel
for the Indemnified Party promptly as statements therefor are received;
provided, however, that the Surviving Corporation shall not be liable for any
settlement effected without its prior written consent (which consent shall not
be unreasonably withheld); and provided, further, that the Surviving Corporation
shall not be responsible for the fees and expenses of more than one counsel for
all of the Indemnified Parties, unless such Indemnified Party concludes (based
upon the written advice of counsel to such Indemnified Party) that there may be
legal defenses available to such Indemnified Party that are different from or
additional to those available to any other Indemnified Party, in which event the
Indemnified Party making such conclusion shall be entitled to select separate
counsel to

                                      -14-

<PAGE>



assert such legal defenses and to otherwise participate in the defense of the
matter, and the Surviving Corporation shall be liable to the Indemnified Party
under this Section 5.10 for any such legal or other expenses incurred by the
Indemnified Party in connection with such defense. In any event, the Surviving
Corporation and the Indemnified Parties shall cooperate in the defense of any
action or claim. The Surviving Corporation shall not, in the defense of any such
claim or litigation, except with the consent of the Indemnified Party, consent
to entry of any judgment or enter into any settlement that provides for
injunctive or other nonmonetary relief affecting the Indemnified Party or that
does not include as an unconditional term thereof the giving by the claimant or
plaintiff to such Indemnified Party of a release from all liability with respect
to such claim or litigation.

         (d) This Section 5.10 is intended for the benefit of, and to grant
third party rights to, persons entitled to indemnification under this Section
5.10 and/or the benefits of Article Seventh of the Certificate of Incorporation
of the Company as in effect on the date hereof, whether or not parties to this
Agreement, and each of such persons shall be entitled to enforce the covenants
contained in this Section 5.10.

         (e) If the Surviving Corporation or any of its respective successors or
assigns (i) reorganizes or consolidates with or merges into any other person and
is not the resulting, continuing or surviving corporation or entity of such
reorganization, consolidation or merger, or (ii) liquidates, dissolves or
transfers all or substantially all of its properties and assets to any person or
persons, then, and in such case, proper provision will be made so that the
respective successors and assigns of the Surviving Corporation assume all of the
obligations of the Surviving Corporation referred to in this Section 5.10.

         5.11 No Solicitation. (a) The Company and its subsidiaries shall not,
and shall not authorize or permit any of their officers, directors (including
but not limited to directors who are members of the Special Committee), agents,
representatives, advisors or affiliates (collectively, for the purposes of this
Section 5.11, "Representatives") to, in each case whether or not in writing and
whether or not communicated to the shareholders of the Company generally, (i)
take any action to solicit, initiate or encourage any Transaction Proposal (as
defined herein), or (ii) enter into negotiations with, or furnish information
to, any other party with respect to any Transaction Proposal; provided, however,
that the Company and the Representatives shall not be prohibited from taking any
action described in clause (ii) above to the extent such action is taken by, or
upon the authority of, the Board of Directors of the Company if, in the good
faith judgment of the Board of Directors, (x) such Transaction Proposal is
(after consultation with a financial advisor of a nationally recognized
reputation) (A) more favorable to the Company's shareholders than the Merger,
(B) achievable, and (C) supported by creditable financing, which may include a
"highly confident" letter from a nationally recognized investment banking firm
or nationally recognized lending institution, and (y) after consultation with
counsel, failure to take such action would breach its fiduciary duties to the
Company's shareholders under applicable law. For the purposes of this Agreement,
"Transaction Proposal" means any offer or proposal for, or any indication of
interest in, a merger or other business combination involving the Company or any
subsidiary of the Company or the acquisition of any equity

                                      -15-

<PAGE>



interest in, or the sale of a substantial portion of the assets of, the Company
or any such subsidiary, except for the transactions contemplated hereby.

         (b) The Company shall promptly provide Mergeco with a summary of the
material terms of any Transaction Proposal and of any negotiations or
communications between the Company or its subsidiaries or any of their
respective Representatives concerning any Transaction Proposal.

         (c) The Company shall give Mergeco not less than three business days'
written notice before providing any confidential information to any person
(other than Mergeco, the prospective sources of the Debt Financing and their
respective representatives) concerning the business, properties or prospects of
the Company and/or its subsidiaries.

         (d) Nothing contained in this Agreement shall prohibit the Company from
making a statement to its shareholders that is required by Rule 14e-2(a)
promulgated under the Exchange Act or from making any other disclosure to its
shareholders if, in the good faith judgment of the Board of Directors, after
consultation with counsel, failure to make such a statement would breach its
fiduciary duties to the Company's shareholders under applicable law or would
otherwise violate the Exchange Act, other applicable law or stock exchange
regulation.

         5.12 Transfer Taxes. Except to the extent otherwise contemplated in
Section 2.3, the Surviving Corporation shall pay any transfer taxes (including
any interest and penalties thereon and additions thereto) payable in connection
with the Merger and shall be responsible for the preparation and filing of any
required tax returns, declarations, reports, schedules, terms and information
returns with respect to such transfer taxes.

                                   ARTICLE VI
                               CLOSING CONDITIONS

         6.1 Conditions to the Obligations of Each Party. The respective
obligations of each party hereto to effect the Merger shall be subject to the
satisfaction or waiver, at or prior to the Effective Time, of the following
conditions:

         (a) the proposal to adopt this Agreement at the Shareholders' Meeting
shall have been approved and adopted by the affirmative vote of at least
two-thirds of the votes of all outstanding shares of Common Stock entitled to
vote thereon in accordance with the NYBCL;

         (b) the proposal to adopt this Agreement shall have been approved and
adopted by the affirmative vote of at least a majority of the votes cast at the
Shareholders' Meeting excluding (i) votes cast by the holders of the Continuing
Shareholder Shares, (ii) abstentions and (iii) broker non- votes;

         (c) there shall not have occurred (i) a declaration of a banking
moratorium or any suspension of payments in respect of banks in the United
States or (ii) a commencement of a war, armed hostilities or other international
or national calamity, directly involving the United States, that

                                      -16-

<PAGE>



has a material adverse effect on the general economic conditions in the United
States such as to make it, in the judgment of a party hereto, inadvisable or
impractical to proceed with the Merger or the transactions contemplated hereby
or by the Debt Financing; and

         (d) other than the filing of the Certificates of Merger as contemplated
in Section 1.5, each of the Company and Mergeco shall have obtained such
consents from third parties and approvals from government instrumentalities as
shall be required for the consummation of the transactions contemplated hereby,
except for such consents the failure to obtain which would not have a Material
Adverse Effect.

         6.2 Conditions to the Obligations of Mergeco. The obligation of Mergeco
pursuant to this Agreement to consummate the Merger is also subject to the
satisfaction or waiver, at the Closing, of the following additional conditions:

         (a) the representations and warranties of the Company contained herein
shall be true and correct in all respects (in the case of any representation or
warranty containing any materiality qualification) or in all material respects
(in the case of any representation or warranty without any materiality
qualification) as of the date of this Agreement and as of the Closing with the
same effect as though all such representations and warranties had been made as
of the Closing, except (i) for any such representations and warranties made as
of a specified date, which shall be true and correct as of such date, (ii) as
expressly contemplated by this Agreement, and (iii) for breaches of
representations or warranties that (x) would not have a Material Adverse Effect
or a material adverse effect on the ability of the Company to consummate the
transactions contemplated hereby, or (y) are known on the date hereof by any of
the Continuing Shareholders; and Mergeco shall have received from the Company an
officer's certificate to this effect at the Closing;

         (b) each and all of the covenants and agreements of the Company to be
performed and complied with pursuant to this Agreement prior to the Closing
shall have been duly performed and complied with, except where the failure to
comply with such covenant or agreement (i) would not have a Material Adverse
Effect or a material adverse effect on the ability of the Company to consummate
the transactions contemplated hereby, or (ii) was the direct result of an act or
omission of any of the Continuing Shareholders; and Mergeco shall have received
from the Company an officer's certificate to this effect at the Closing;

         (c) there shall have been no (i) material adverse change in the
business, condition (financial or otherwise), properties, assets or prospects of
the Company and its subsidiaries taken as a whole; (ii) death or disability of
any of Mario Sbarro, Anthony Sbarro, Joseph Sbarro or Carmela Sbarro or any
executive officer of the Company named in the Company's Annual Report on Form
10- K/A for the year ended December 28, 1997 as stated therein to have a family
relationship (as such term is defined in Item 401 of Regulation S-K promulgated
by the Commission) with a Continuing Shareholder; or (iii) material adverse
change, or event or occurrence that is reasonably likely to result in an adverse
change, in securities, financial or borrowing markets, or applicable tax or
other laws or regulations, such as to decrease in any material respect the
benefits of the Merger to the Continuing

                                      -17-

<PAGE>



Shareholders or make it impractical to proceed with the Merger or the
transactions contemplated hereby or by the Debt Financing;

         (d) no statute, rule, regulation, or temporary, preliminary or
permanent order or injunction shall have been proposed, promulgated, enacted,
entered, enforced or deemed applicable by any state, federal or foreign
government or governmental authority or court or governmental agency of
competent jurisdiction that (i) prohibits consummation of the Merger or the
transactions contemplated hereby or thereby, or (ii) imposes material
limitations on the ability of the Continuing Shareholders effectively to
exercise full rights of ownership with respect to the shares of Common Stock to
be issued to them pursuant to Section 2.2 of this Agreement;

         (e) the seven class action lawsuits which have heretofore been
instituted with respect to the transactions contemplated hereby shall have been
consolidated into one action in the Supreme Court of the State of New York and
the settlement of such actions, as reflected in that certain Memorandum of
Understanding dated January 19, 1999 (the "Memorandum of Understanding") among
the parties to such actions, shall have been approved by the Supreme Court of
New York County, final judgment shall have been entered in accordance with the
Settlement Agreement contemplated in the Memorandum of Understanding and shall
have become final, such actions shall have been dismissed with prejudice and
without costs to any party (except as provided in the Memorandum of
Understanding) and no holders, or holders of no more than an aggregate of
1,000,000 shares of Common Stock, shall have requested exclusion from the
"Class", as such term is defined in the Memorandum of Understanding.

         (f) neither (i) any action, suit or proceeding before any court or
governmental body relating to the Merger or the transactions contemplated hereby
shall be pending in which an unfavorable judgment or decree could prevent or
substantially delay the consummation of the Merger, or is reasonably likely to
(w) result in a material increase in the aggregate Merger Consideration, (x)
result in an award of material damages, (y) cause the Merger to be rescinded or
(z) result in a material amount of rescissory damages, nor (ii) any decision in
any action, suit or proceeding relating to the Merger or the transactions
contemplated hereby shall have been rendered by any court or governmental body
which has any such effect; and


         (g) the Company shall have obtained the Debt Financing referred to in
Section 4.5: (i) in at least the amount set forth in the Financing Letter, (ii)
on the material terms and conditions no less favorable to the Surviving
Corporation than those set forth in the term sheet heretofore delivered to the
Special Committee, and (iii) having a yield to maturity not to exceed 11.25% per
annum.


         6.3 Conditions to the Obligations of the Company. The obligation of the
Company pursuant to this Agreement to consummate the Merger is also subject to
the satisfaction or waiver, at the Closing, of the following additional
conditions:

         (a) the representations and warranties of Mergeco contained herein
shall be true and correct in all respects (in the case of any representation or
warranty containing any materiality

                                      -18-

<PAGE>



qualification) or in all material respects (in the case of any representation or
warranty without any materiality qualification) as of the date of this Agreement
and as of the Closing with the same effect as though all such representations
and warranties had been made as of the Closing, except (i) for any such
representations and warranties made as of a specified date, which shall be true
and correct as of such date, (ii) as expressly contemplated by this Agreement,
and (iii) for breaches of representations or warranties that would not have a
material adverse effect on the ability of Mergeco to consummate the transactions
contemplated hereby; and the Company shall have received from Mergeco a member's
certificate to this effect at the Closing; and

         (b) each and all of the covenants and agreements of Mergeco to be
performed and complied with pursuant to this Agreement prior to the Closing
shall have been duly performed and complied with in all material respects except
where the failure to comply with such covenant or agreement would not have a
material adverse effect on the ability of Mergeco to consummate the transactions
contemplated hereby; and the Company shall have received from Mergeco a member's
certificate to this effect at the Closing; and

         (c) no statute, rule, regulation, or temporary, preliminary or
permanent order or injunction shall have been proposed, promulgated, enacted,
entered, enforced or deemed applicable by any state, federal or foreign
government or governmental authority or court or governmental agency of
competent jurisdiction that prohibits consummation of the Merger or the
transactions contemplated hereby or thereby.


                                   ARTICLE VII
                                     CLOSING

         7.1 Time and Place. The closing of the Merger (the "Closing") shall
take place at the offices of Parker Chapin Flattau & Klimpl, LLP, 1211 Avenue of
the Americas, New York, New York, as soon as practicable following satisfaction
or waiver of the conditions set forth in Article VI. The date on which the
Closing actually occurs is herein referred to as the "Closing Date."

         7.2 Filings at the Closing. Promptly following the Closing, the Company
and Mergeco shall cause Certificates of Merger, together with any other
documents required by law to effectuate the Merger, to be executed, verified and
delivered for filing by the New York Department of State as provided by Section
904-a of the NYBCL and Section 1003 of the NYLLCL, respectively, to the extent
required, and shall take any and all other lawful actions and do any and all
other lawful things necessary to cause the Merger to become effective.


                                      -19-

<PAGE>





                                  ARTICLE VIII
                           TERMINATION AND ABANDONMENT

         8.1 Termination. This Agreement may be terminated at any time prior to
the Effective Time, whether before or after approval by the shareholders of the
Company:

         (a) by mutual consent of the Board of Directors of the Company (by
action taken by the Company's Board of Directors) and the members of Mergeco;

         (b) automatically, without action by any party hereto, if, at the
Shareholders' Meeting, the Company's shareholders shall have not voted to adopt
this Agreement in accordance with the requirements set forth in Sections 6.1(a)
and (b);


         (c) by action of the Board of Directors of the Company or the members
of Mergeco if, without the fault of the terminating party, the Merger has not
been consummated on or prior to August 31, 1999;


         (d) by action of the Board of Directors of the Company or the members
of Mergeco if the Special Committee shall have withdrawn or modified in a manner
adverse to Mergeco its approval or recommendation of the Merger, this Agreement
or the transactions contemplated hereby;

         (e) by action of the Board of Directors of the Company or the members
of Mergeco if (i) any of the events set forth in Section 6.1(c) shall have
occurred or (ii) consents or approvals described in Section 6.1(d) shall not
have been obtained prior to the Closing or shall have become incapable of being
obtained, and, in the case of (i) or (ii), shall not have been, on or before the
date of such termination, permanently waived by the Board of Directors of the
Company or the members of Mergeco, as the case may be;

         (f) by action of the members of Mergeco if (i) any of the conditions
set forth in Sections 6.2(a), (b), (e), or (g) that are required to be satisfied
at or prior to the Closing shall not have been satisfied prior to the Closing or
shall have become incapable of being satisfied or (ii) if any of the events set
forth in Sections 6.2(c), (d) or (f) shall have occurred prior to the Closing
and, in the case of (i) or (ii), shall not have been, on or before the date of
such termination, permanently waived by Mergeco; provided, however, that, in the
case of Sections 6.2(a) or (b), the Company shall not have cured such breach, in
all material respects, within ten (10) business days following the receipt of
written notice from Mergeco of such breach; and

         (g) by action of the Board of Directors of the Company if (i) any of
the conditions set forth in Sections 6.3(a) or (b) that are required to be
satisfied at or prior to the Closing shall not have been satisfied prior to the
Closing or shall have become incapable of being satisfied or (ii) if any of the
events set forth in Section 6.3(c) shall have occurred prior to the Closing and,
in the case of (i)

                                      -20-

<PAGE>



or (ii), shall not have been, on or before the date of such termination,
permanently waived by the Board of Directors of the Company; provided, however,
that, in the case of Sections 6.3(a) and (b), Mergeco and the Continuing
Shareholders shall not have cured such breach, in all material respects, within
ten (10) business days following the receipt of written notice from the Company
of such breach.

         8.2 Procedure and Effect of Termination. In the event of termination
and abandonment of the Merger by either Mergeco or the Company pursuant to
Section 8.1, written notice thereof shall forthwith be given to the other, and
this Agreement shall terminate and the Merger shall be abandoned, without
further action by any of the parties hereto. If this Agreement is terminated as
provided herein, no party hereto shall have any liability or further obligation
to any other party to this Agreement; provided, however, that (i) any
termination by the Company arising out of a breach by Mergeco or the Continuing
Shareholders of any representation, warranty, covenant or agreement contained in
this Agreement shall be without prejudice to the rights of the Company to seek
damages with respect thereto, and (ii) any termination by Mergeco arising out of
a breach by the Company of any representation, warranty, covenant or agreement
contained in this Agreement, other than a breach by the Company that is the
direct result of an act or omission of the Continuing Shareholders, shall be
without prejudice to the rights of Mergeco to seek damages with respect thereto;
and provided, further, however, that the obligations set forth in this Section
8.2 and Section 9.6 shall in any event survive any termination.

                                   ARTICLE IX
                                  MISCELLANEOUS

         9.1 Amendment; Modification and Approval of Special Committee. Subject
to applicable law, this Agreement may be amended, modified or supplemented only
by written agreement of Mergeco and the Continuing Shareholders, on the one
hand, and the Company, on the other hand, at any time prior to the Effective
Time with respect to any of the terms contained herein; provided, however, that
(i) after this Agreement is adopted by the Company's shareholders pursuant to
Section 5.5, no such amendment or modification shall be made that reduces the
amount or changes the form of the Merger Consideration or otherwise materially
and adversely affects the rights of the Public Shareholders hereunder without
further approval by the holders of such number of votes of shares of Common
Stock that are required to approve this Agreement pursuant to Sections 6.1(a)
and (b), and (ii) the approval of the Special Committee shall be required for
any action that may be taken by the Board of Directors pursuant to this
Agreement, including without limitation, any determination to terminate this
Agreement, any amendment or modification of this Agreement, any extension by the
Company of the time for the performance of any obligations or other acts of
Mergeco and any waiver of any of the Company's rights under this Agreement.

         9.2 Waiver of Compliance; Consents. Any failure of Mergeco or the
Company to comply with any obligation, covenant, agreement or condition herein
may be waived by the other party, only by a written instrument signed by the
party granting such waiver (and if required pursuant to Section 9.1(ii), by an
authorized member of the Special Committee), but such waiver or failure to
insist upon

                                      -21-

<PAGE>



strict compliance with such obligation, covenant, agreement or condition shall
not operate as a waiver of, or estoppel with respect to, any subsequent or other
failure. Whenever this Agreement requires or permits consent by or on behalf of
any party hereto, such consent shall be given in writing in a manner consistent
with the requirements for a waiver of compliance as set forth in this Section
9.2.

         9.3 Non-Survival of Representations and Warranties. Each and every
representation and warranty made in this Agreement shall expire with, and be
terminated and extinguished by, the Merger. This Section 9.3 shall have no
effect upon any other obligation of the parties hereto, whether to be performed
before or after the Closing.

         9.4 Notices. All notices and other communications hereunder shall be in
writing and shall be deemed given if (i) delivered personally or by
nationally-recognized overnight courier, (ii) mailed by registered or certified
mail, return receipt requested, postage prepaid or (iii) transmitted by
facsimile, and in each case, addressed to the parties at the following addresses
(or at such other address for a party as shall be specified by like notice:

                  (a) if to Mergeco or the Continuing Shareholders, to:

                      Sbarro Merger LLC
                      401 Broadhollow Road
                      Melville, New York 11747
                      Facsimile:  (516) 715-4190
                      Attention:  Mario Sbarro

                      with copies to

                      Warshaw Burstein Cohen Schlesinger & Kuh, LLP
                      555 Fifth Avenue
                      New York, New York 10017
                      Facsimile: (212) 972-9150
                      Attention:  Arthur A. Katz, Esq.

                  (b) if to the Company, to

                      Sbarro, Inc.
                      401 Broadhollow Road
                      Melville, New York 11747
                      Facsimile:  (516) 715-4185
                      Attention:  Robert S. Koebele, Vice President-Finance

                                 -22-

<PAGE>




                     with copies to

                     Parker Chapin Flattau & Klimpl, LLP
                     1211 Avenue of the Americas
                     New York, New York 10036
                     Facsimile: (212) 704-6288
                     Attention: Richard A. Rubin, Esq.

                     and to

                     Special Committee of the Board of Directors of Sbarro, Inc.
                     c/o Steven J. Gartner, Esq.
                     Willkie Farr & Gallagher
                     787 Seventh Avenue
                     New York, New York  10019
                     Facsimile:  (212) 728-8111

                     with copies to

                     Willkie Farr & Gallagher
                     787 Seventh Avenue
                     New York, New York  10019
                     Facsimile:  (212) 728-8111
                     Attention:  Steven J. Gartner, Esq.

Any notice so addressed shall be deemed to be given (x) three business days
after being mailed by first-class, registered or certified mail, return receipt
requested, postage prepaid and (y) upon delivery, if transmitted by personal
delivery, nationally-recognized overnight courier or facsimile; provided,
however, that notices of a change of address shall be effective only upon
receipt thereof.

         9.5 Assignment; Parties in Interest. This Agreement and all of the
provisions hereof shall be binding upon and inure to the benefit of the parties
and their respective successors and permitted assigns; but neither this
Agreement nor any of the rights, interests or obligations hereunder may be
assigned by any party without the prior written consent of the other parties.
Except for Section 5.10, which is intended for the benefit of the Indemnified
Parties, this Agreement is not intended to confer upon any person, except the
parties, any rights or remedies under or by reason of this Agreement.

         9.6 Costs and Expenses. Each party represents and warrants that it has
not obligated either itself or any other party to incur any broker, finder or
investment banking fees or related expenses, except for fees and expenses
payable by the Company to Bear, Stearns and to Prudential Securities. In the
event that this Agreement is terminated for any reason, the Company, on the one
hand, and Mergeco and the Continuing Shareholders, on the other hand, shall each
pay their own fees

                                      -23-

<PAGE>



and expenses, it being understood that (a) the fees and expenses of the Company
shall include (i) the fees and expenses of financial advisors (including Bear
Stearns and Prudential Securities), (ii) any fees and expenses involved in the
preparation, printing, mailing and filing of documents used in connection with
the Merger or the Debt Financing, and (iii) the fees and expenses of accountants
and counsel for the Company and the Special Committee, and (b) the fees and
expenses of Mergeco shall include (i) any commitment and other fees or expenses
payable to any person providing or proposing to provide the Debt Financing for
the Merger, and (ii) the fees and expenses of counsel for Mergeco; provided,
however, that in the event this Agreement is terminated for any reason other
than pursuant to (A) Section 8.1(g) due to a breach of this Agreement under
Sections 6.3(a) or (b), or (B) Section 8.1(f) by reason of the failure to obtain
the Debt Financing on the terms contemplated in Section 6.2(g) other than by
reason of circumstances described in Section 6.2(c)(iii), the Company shall pay
and reimburse Mergeco and the Continuing Shareholders for the fees and expenses
incurred by them in connection with the transactions contemplated hereby up to
$500,000 in the aggregate; and provided, further, however, that if this
Agreement is terminated pursuant to Section 8.1(f) by reason of the failure to
obtain the Debt Financing on the terms contemplated in Section 6.2(g) other than
by reason of circumstances described in Section 6.2(c)(iii), Mergeco and the
Continuing Shareholders shall, jointly and severally, be obligated to pay and
reimburse the Company for 50% of the fees and expenses incurred by the Company,
provided that Mergeco and the Continuing Shareholders, together, shall not be
obligated to so pay or reimburse the Company in excess of $500,000 in the
aggregate.

         9.7 Specific Performance. The parties agree that irreparable damage
would occur in the event that any of the provisions of this Agreement were not
performed in accordance with their specific terms or were otherwise breached. It
is accordingly agreed that the parties shall be entitled to an injunction or
injunctions to prevent breaches of this Agreement and to enforce specifically
the terms and provisions hereof in any court of the United States or any state
having jurisdiction, this being in addition to any other remedy to which they
are entitled at law or in equity. Notwithstanding the foregoing, and without
limiting the Company's obligations under Section 9.6, in the event of a breach
of this Agreement by the Company, the sole and exclusive remedy of Mergeco or
the Continuing Shareholders shall be to either (i) terminate this Agreement
pursuant to Section 8.1 (and seek any remedy provided them under Section 8.2),
or (ii) pursue specific performance pursuant to this Section 9.7.

         9.8 Governing Law. This Agreement shall be governed by the laws of the
State of New York (regardless of the laws that might otherwise govern under
applicable principles of conflicts of law) as to all matters, including but not
limited to matters of validity, construction, effect, performance and remedies.

         9.9 Counterparts. This Agreement may be executed in two or more
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.

                                      -24-

<PAGE>



         9.10 Interpretation. The article and section headings contained in this
Agreement are solely for the purpose of reference, are not part of the agreement
of the parties and shall not in any way affect the meaning or interpretation of
this Agreement. As used in this Agreement, (i) the term "person" shall mean and
include an individual, a partnership, a joint venture, a corporation, a limited
liability company, a trust, an unincorporated organization and a government or
any department or agency thereof; (ii) the terms "affiliate" and "associate"
shall have the meanings set forth in Rule 12b- 2 of the General Rules and
Regulations promulgated under the Exchange Act; (iii) the term "subsidiary" of
any specified corporation shall mean any corporation, limited liability company
or other entity that is controlled, directly or indirectly, by the Company; (iv)
"best efforts" shall mean the commercially reasonable efforts that a prudent
person desirous of achieving a result would use in similar circumstances to
ensure that such result is timely achieved; provided, however, that a person
required to use his best efforts under this Agreement will not be required to
take actions that would result in a materially adverse change in the benefits to
such person of this Agreement and the transactions contemplated hereby; and (v)
the words "hereunder," "herein," "hereof" and words or phrases of similar import
shall refer to each and every term and provision of this Agreement.

         9.11 Entire Agreement. This Agreement, including the schedules hereto,
embodies the entire agreement and understanding of the parties in respect of the
subject matter contained herein and supersedes all prior agreements and the
understandings between the parties with respect to such subject matter.

         9.12 Severability. If any term, provision, covenant or restriction of
this Agreement is held by a court of competent jurisdiction or other authority
to be invalid, void, unenforceable or against its regulatory policy, the
remainder of the terms, provisions, covenants and restrictions of this Agreement
shall remain in effect and shall in no way be affected, impaired or invalidated.

         9.13 Headings. The Article and Section headings contained in this
Agreement are for reference purposes only and will not affect in any way the
meaning or interpretation of any provision of this Agreement.




                      [THE NEXT PAGE IS THE SIGNATURE PAGE]

                                      -25-

<PAGE>


         IN WITNESS WHEREOF, Mergeco, the Company and the Continuing
Shareholders have caused this Agreement to be signed, by their respective duly
authorized officers or directly, as of the date first above written.

                                         SBARRO MERGER LLC

                                         By:  /s/  Mario Sbarro
                                             -----------------------------------
                                             Name:     Mario Sbarro
                                             Title:    Member

                                         SBARRO, INC.

                                         By:   /s/  Robert S. Koebele
                                              ----------------------------------
                                             Name:     Robert S. Koebele
                                             Title:    Vice President-Finance

                                         The Continuing Shareholders:

                                         /s/ Mario Sbarro
                                         ---------------------------------------
                                         Mario Sbarro


                                         /s/ Joseph Sbarro
                                         ---------------------------------------
                                         Joseph Sbarro

                                         JOSEPH SBARRO (1994) FAMILY
                                            LIMITED PARTNERSHIP

                                         By  /s/  Joseph Sbarro
                                             -----------------------------------
                                             Joseph Sbarro, General Partner


                                         /s/ Anthony Sbarro
                                         ---------------------------------------
                                         Anthony Sbarro



                                         Franklin Montgomery, not individually
                                         but as trustee under that certain Trust
                                         Agreement dated April 28, 1984 for the
                                         benefit of Carmela Sbarro and her
                                         descendants


                                         Mario Sbarro, not individually but as
                                         trustee under that certain Trust
                                         Agreement dated April 28, 1984 for the
                                         benefit of Carmela Sbarro and her
                                         descendants

                                      -26-
<PAGE>
                                                                       ANNEX II


[LOGO] Prudential
                                          Prudential Securities Incorporated
                                          One New York Plaza, New York, NY 10292
                                          (212) 778-1000



                                                                January 19, 1999


The Special Committee of the Board of Directors
Sbarro, Inc.
401 Broadhollow Road
Melville, NY 11747

Members of the Special Committee of the Board of Directors:

We understand that Sbarro, Inc., a New York corporation ("Sbarro" or the
"Company"), Sbarro Merger LLC, a New York limited liability company ("Mergeco"),
and Mario Sbarro, Joseph Sbarro, Joseph Sbarro (1994) Family Limited
Partnership, Anthony Sbarro, and Mario Sbarro and Franklin Montgomery, not
individually but as trustees under that certain Trust Agreement dated April 28,
1984 for the benefit of Carmela Sbarro and her descendants (collectively the
"Continuing Stockholders") propose to enter into an Agreement and Plan of Merger
(the "Agreement"), pursuant to which Mergeco will merge with and into the
Company (the "Merger"). In the Merger, each outstanding share of Sbarro common
stock, par value $.01 per share (the "Company Common Stock"), other than shares
held by Mergeco or the Continuing Stockholders or in the Company's treasury,
will be converted into the right to receive $28.85 in cash (the "Merger
Consideration").

You have requested our opinion as to the fairness from a financial point of view
of the Merger Consideration to be received by the Public Stockholders (defined
as all holders of Company Common Stock other than the Continuing Stockholders).

In conducting our analysis and arriving at the opinion expressed herein, we have
reviewed such materials and considered such financial and other factors as we
deemed relevant under the circumstances, including:

         (i)  a draft, dated January 19, 1999, of the Agreement, including the
         exhibits thereto;

         (ii) a draft, dated January 19, 1999, of the Bear, Stearns & Co. Inc.
         "highly confident" letter (the "Highly Confident Letter");

<PAGE>


[LOGO] Prudential                             Prudential Securities Incorporated


         (iii) certain publicly available historical, financial and operating
         data for the Company including, but not limited to, (a) the Annual
         Report to shareholders and Annual Report on Form 10-K for the fiscal
         year ended December 28, 1997, (b) the Quarterly Report on Form 10-Q for
         the fiscal quarter ended October 4, 1998, (c) Reports on Forms 8-K,
         dated June 18, 1998, September 22, 1998 and December 2, 1998, and (d)
         the Proxy Statement relating to the Annual Meeting of Shareholders held
         on August 19, 1998;

         (iv) historical stock market prices and trading volumes for the Company
         Common Stock;

         (v) certain information relating to the Company, including projected
         balance sheet, income statement and cash flow data for the 1998 through
         2003 fiscal years, prepared by the management of the Company;

         (vi) the Company's Confidential Memorandum dated August 1998 and the
         preliminary written indications of interest received from prospective
         buyers;

         (vii) publicly available financial, operating and stock market data
         concerning certain companies engaged in businesses that we deemed
         comparable to Sbarro or otherwise relevant to our inquiry;

         (viii) the financial terms of certain recent transactions, including
         "going private" transactions, that we deemed relevant to our inquiry;
         and

         (ix) such other financial studies, analyses and investigations that we
         deemed relevant to our inquiry.

We have assumed, with your consent, that the draft of the Agreement we reviewed
will conform in all material respects to the Agreement when in final form.

We have met with the senior management of the Company to discuss (i) the past
and current operating and financial condition of the Company, (ii) the prospects
for the Company, (iii) their estimates of the Company's future financial
performance and (iv) such other matters we deemed relevant.

In connection with our review and analysis and in arriving at our opinion, we
have relied upon the accuracy and completeness of the financial and other
information provided to us by the Company and have not undertaken any
independent verification of such information or any independent valuation or
appraisal of any of the assets or liabilities of the Company.

With respect to certain financial forecasts provided to us by the Company, we
have assumed that such information (and the assumptions and bases therefor)
represents the Company's best currently available estimate as to the future
financial performance of the Company. Further, our

                                        2

<PAGE>


[LOGO] Prudential                             Prudential Securities Incorporated

opinion is necessarily based on economic, financial and market conditions as
they exist and can only be evaluated as of the date hereof.

Our opinion does not address nor should it be construed to address the relative
merits of the Merger or alternative business strategies that may be available to
the Company.

As you know, we have been retained by the Company to render this opinion and
will receive a fee for such service, a portion of which fee is contingent upon
the consummation of the Merger. In the ordinary course of business we may
actively trade the shares of Company Common Stock for our own account and for
the accounts of customers and, accordingly, may at any time hold a long or short
position in such securities.

This letter and the opinion expressed herein are for the use of the Special
Committee of the Board of Directors of the Company. This opinion does not
constitute a recommendation to the stockholders of the Company as to how such
stockholders should vote in connection with the Merger or as to any other action
such stockholders should take regarding the Merger. This opinion may not be
reproduced, summarized, excerpted from or otherwise publicly referred to or
disclosed in any manner without our prior written consent; except that the
Company may include this opinion in its entirety in any proxy statement relating
to the Merger sent to the Company's stockholders and filed with the Securities
and Exchange Commission.

Based upon and subject to the foregoing, we are of the opinion that, as of the
date hereof, the Merger Consideration to be received by the Public Stockholders
in the Merger is fair from a financial point of view.

                                Very truly yours,


                                         PRUDENTIAL SECURITIES INCORPORATED


                                        3
<PAGE>

           PRELIMINARY COPY SUBJECT TO COMPLETION, DATED JUNE 18, 1999





PROXY

                                  SBARRO, INC.

                 (Solicited on behalf of the Board of Directors)


         The undersigned holder of Common Stock of SBARRO, INC., revoking all
proxies heretofore given, hereby constitutes and appoints Mario Sbarro and
Anthony Sbarro, and each of them, proxies, with full power of substitution, for
the undersigned and in the name, place and stead of the undersigned, to vote all
of the undersigned's shares of said stock, according to the number of votes and
with all the powers the undersigned would possess if personally present, at the
Special Meeting of Shareholders of SBARRO, INC., to be held at
_________________________, _______________, New York on _________, ______ __,
1999 at 10:00 a.m., local time, and at any adjournments or postponements
thereof.

         The undersigned hereby acknowledges receipt of the Notice of Meeting
and Proxy Statement relating to the meeting and hereby revokes any proxy or
proxies heretofore given.


         Each properly executed Proxy will be voted in accordance with the
specifications made on the reverse side of this Proxy and in the discretion of
the proxies on such other matters that may properly come before the meeting or
any adjournments or postponements thereof. Where no choice is specified, this
Proxy will be voted FOR adoption of the Amended and Restated Agreement and Plan
of Merger.


              PLEASE MARK, DATE AND SIGN THIS PROXY ON REVERSE SIDE

<PAGE>






                                                                 PLEASE MARK |X|
The Board of Directors recommends a vote FOR adoption of the     YOUR CHOICE
Amended and Restated Agreement and Plan of Merger.               LIKE THIS
                                                                 IN BLACK OR
                                                                 BLUE INK




Adoption of the Amended and Restated    |_|   FOR    |_|  AGAINST   |_|  ABSTAIN
Agreement and Plan of Merger, dated as
of January 19, 1999, among the
Company, Sbarro Merger LLC, Mario
Sbarro, Joseph Sbarro, Joseph Sbarro
(1994) Family Limited Partnership,
Anthony Sbarro, and Mario Sbarro and
Franklin Montgomery, not individually,
but as trustees under that certain Trust
Agreement, dated April 28, 1984 for the
benefit of Carmela Sbarro and her
descendants.



Signatures(s)_________________________________________  Dated____________, 1999

    (Signatures should conform to names as registered. For jointly owned shares,
     each owner should sign. When signing as attorney, executor, administrator,
     trustee, guardian or officer of a corporation, please give full title.)




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission