MASCOTT CORP
SC 14D1, 1995-05-18
EATING PLACES
Previous: MASCOTT CORP, SC 13E3, 1995-05-18
Next: APPLEBEES INTERNATIONAL INC, S-3, 1995-05-18




               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                         SCHEDULE 14D-1
                                
       Tender Offer Statement Pursuant to Section 14(d)(1)
             of the Securities Exchange Act of 1934
                                
                       (Amendment No. 1)*
                                
                       MASCOTT CORPORATION
                    (Name of Subject Company)
                                
                            DINE, LLC
                            (Bidder)
                                
                   Common Stock, no par value
                 (Title of Class of Securities)
                                
                                
                           574672-30-9
              (CUSIP Number of Class of Securities)

        Scott M. Gillman, Chairman          Robert G. Minion, Esq.
        DINE, LLC                           Lowenstein, Sandler, Kohl,
        5N Regent Street                      Fisher & Boylan, P.C.
        Suite 508B                          65 Livingston Avenue
        Livingston, NJ 07039                Roseland, NJ 07068
        (201) 535-1000                      (201) 992-8700

  (Name, Address and Telephone Number of Persons Authorized to Receive
             Notices and Communications on Behalf of Bidder)
                                
                                
                                
                    Calculation of Filing Fee

Transaction valuation                     Amount of filing fee
$ 672,908*                                    $ 135.00

* For purposes  of calculating filing fee only.  This amount  assumes
  the  purchase  of  434,134 shares of Common  Stock  of  Mascott
  Corporation  at  $1.55 in cash per share.  The  amount  of  the
  filing  fee, calculated in accordance with Regulation  240.0-11
  of  the  Securities  Exchange Act of 1934, as  amended,  equals
  1/50  of  one  percentum  of the value  of  the  shares  to  be
  purchased.

  [x]  Check box if any part of the fee is offset as provided by  Rule
       0-11(a)(2)  and  identify the filing with which the  offsetting
       fee  was  previously  paid.  Identify the  previous  filing  by
       registration statement number, or the Form or Schedule and  the
       date of its filing.
             
               Amount Previously Paid: $135.00
               Form of Registration No.: Schedule 13E-3, Rule 13e-3
               Transaction Statement
               Filing Party: DINE, LLC
               Date Filed: April 13, 1995

Introduction

      This  Amendment No. 1 to the Schedule 14D-1 filed on  April
13,  1995  by  DINE, LLC, a New Jersey limited liability  company
(the  "Purchaser"),  relating to the offer by  the  Purchaser  to
purchase any and all outstanding shares of Common Stock,  no  par
value  (the  "Shares"),  of  Mascott Corporation,  a  New  Jersey
corporation ( the "Company"), at a price of $1.55 per Share,  net
to  the seller in cash, amends and supplements such Schedule 14D-
1.   The  offer is being made upon the terms and subject  to  the
conditions  set forth in the Offer to Purchase, dated  April  13,
1995 and as amended May 3, 1995 (the "Offer to Purchase"), and in
the related Letter of Transmittal (which along with the Offer  to
Purchase  constitute  the  "Offer").   Copies  of  the  Offer  to
Purchase  and Letter of Transmittal, each dated April  13,  1995,
are  attached as Exhibits (a)(1) and (a)(2), respectively, to the
Schedule 14D-1 filed on April 13, 1995 and a copy of the  amended
Offer to Purchase is attached as Exhibit (a)(8) hereto.

Item 4.   Source and Amount of Funds or Other Consideration

           The  response  to  Item  4(a)  is  hereby  amended  by
incorporating herein by reference the information set forth under
the caption "SPECIAL FACTORS - Source and Amount of Funds" of the
Offer to Purchase, as amended.

Item 10.  Additional Information

           (f)   The response to Item 10(f) is hereby amended  by
incorporating herein by reference the information  set  forth  in
the Offer to Purchase, as amended, a copy of which is attached as
Exhibit  (a)(8) hereto, and which is incorporated in its entirety
herein by reference.

Item 11.  Material to be Filed as Exhibits

          The response to Item 11 is hereby amended by adding the
following new exhibit which is filed herewith:

           (a)(8)    Offer to Purchase, as amended, dated May  3,
1995



                            SIGNATURE
                                
          After  due  inquiry  and to the best of  my  knowledge  and
belief, I certify  that  the  information set forth in this
statement is true, complete and correct.

Dated:  May 3, 1995                DINE, LLC




                              By:  /s/Scott M. Gillman
                                Scott M. Gillman, Chairman

                          EXHIBIT INDEX

Exhibit No.                                                  Page

No.

(a)(8)      Offer to Purchase, as amended, dated May  3, 1995

               AMENDED OFFER TO PURCHASE FOR CASH
      ANY AND ALL OF THE OUTSTANDING SHARES OF COMMON STOCK
                               OF
                       MASCOTT CORPORATION
                     AT $1.55 NET PER SHARE
                               BY
                            DINE, LLC
                                
                 THE OFFER AND WITHDRAWAL RIGHTS
              EXPIRE AT 5:00 P.M. EASTERN DAYLIGHT
             TIME, ON MAY 15, 1995, UNLESS EXTENDED
                                
                                
  THIS OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES
                         BEING TENDERED.
                                
  THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED
  UPON THE FAIRNESS OR MERITS OF SUCH TRANSACTION NOR UPON THE
    ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED IN THIS
   DOCUMENT.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
                                
 NEITHER MASCOTT CORPORATION NOR ITS INDEPENDENT DIRECTORS MAKES
ANY RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER TO TENDER OR
TO REFRAIN FROM TENDERING SHARES.  EACH STOCKHOLDER MUST MAKE HIS
             OWN DECISION WHETHER TO TENDER SHARES.
                                
                            IMPORTANT
                                
     Any stockholder desiring to tender all or any portion of his
Shares (as defined below) should either (i) complete and sign the
Letter  of  Transmittal or a facsimile copy thereof in accordance
with  the  instructions  in the Letter of  Transmittal,  mail  or
deliver  it  and  any other required documents to American  Stock
Transfer & Trust Company (the "Depositary"), and either  mail  or
deliver  his stock certificates for such Shares to the Depositary
or follow the procedure for book-entry delivery set forth in "THE
TENDER  OFFER  - Procedure For Tendering Shares" or (ii)  request
his  broker,  dealer,  commercial bank, trust  company  or  other
nominee to effect the transaction for him.  A stockholder  having
Shares  registered  in the name of a broker,  dealer,  commercial
bank,  trust  company or other nominee must contact that  broker,
dealer,  commercial bank, trust company or other nominee if  such
stockholder desires to tender such Shares.

       Stockholders  who  desire  to  tender  Shares  and   whose
certificates for such Shares are not immediately available or who
cannot  comply with the procedure for book entry transfer by  the
expiration of the Offer must tender such Shares by following  the
procedures for guaranteed delivery set forth in "THE TENDER OFFER
- - Procedure for Tendering Shares."

      Questions  and  requests for assistance or  for  additional
copies  of  this Offer to Purchase, the Letter of Transmittal  or
the  Notice of Guaranteed Delivery may be directed to DINE,  LLC,
Attn:  Secretary, at (201) 535-1000.
                ________________________________
                           May 3, 1995

                        TABLE OF CONTENTS
                                
                                                            Page

INTRODUCTION                                                 1

SPECIAL FACTORS                                              2
   Background of the Company and the Offer                   2
   Purpose of the Offer and the Merger                       5
   The Merger                                                7
   Fairness of the Offer and the Merger; Recommendation
     of the Board of Directors                               7
   Opinion of Financial Advisor                             10
   Interests of Certain Persons in the Offer and the Merger;
     Potential Conflicts of Interest                        14
     Plans for the Company After the Offer and the Merger   14
     Notice of Plan of Merger; Dissenters' Rights           15
     Federal Tax Consequences                               18
     Source and Amount of Funds                             19

THE TENDER OFFER                                            19
     Terms of the Offer                                     19
     Procedure for Tendering Shares                         20
     Withdrawal Rights                                      21
     Acceptance for Payment and Payment of Purchase Price   23
     Certain Conditions of the Offer                        23
     Price Range of the Shares; Dividend Information        24
     Summary Historical Financial Information;
       Public Filings                                       24
     Certain Information Concerning the Company and
       the Purchaser                                        25
     Effect of the Offer on the Market for Shares;
        Registration Under the Exchange Act and 
        SmallCap Market Listing                             26
     Certain Legal Matters                                  27
     Fees and Expenses                                      27

MISCELLANEOUS                                               27

SCHEDULE I - Certain Information Regarding the Purchaser, the
Principals of the Purchaser and Executive Officers and the
Directors of the Company

SCHEDULE II - Certain Financial Statements of the Company
SCHEDULE III - Opinion of Financial Advisor

SCHEDULE IV - Plan of Merger

                          INTRODUCTION
                                
           DINE, LLC, a New Jersey limited liability company (the
"Purchaser"),  hereby  offers to purchase  any  and  all  of  the
outstanding shares of common stock, no par value (the  "Shares"),
of Mascott Corporation, a New Jersey corporation (the "Company"),
at  a  price of $1.55 per Share, to be paid net to the seller  in
cash  (the  "Purchase  Price"), as set forth  in  this  Offer  to
Purchase and in the related Letter of Transmittal (which together
constitute the "Offer").

           The Purchaser was organized in April 1995 by Scott  M.
Gillman, the Chairman of the Board and Chief Executive Officer of
the  Company, Marc A. Gillman, the President and Chief  Operating
Officer  of the Company and Richard Gillman, the former  Chairman
of  the  Board of the Company and the father of Scott M.  Gillman
and  Marc A. Gillman.  Each of Scott M. Gillman, Marc A.  Gillman
and Richard Gillman own approximately one-third of the equity  of
the  Purchaser.   On April 13, 1995, Scott M.  Gillman,  Marc  A.
Gillman and Richard Gillman contributed the 435,149, 435,149  and
435,148 Shares owned by each of them, respectively (collectively,
the "Gillman Shares"), to the Purchaser.  See "SPECIAL FACTORS  -
Interests  of Certain Persons in the Offer and Merger;  Potential
Conflicts  of Interest," "THE TENDER OFFER - Certain  Information
Concerning the Company and the Purchaser" and Schedule I.

           If,  following  the consummation  of  the  Offer,  the
Purchaser  owns  90%  or  more  of the  outstanding  Shares,  the
Purchaser  intends to contribute all of the Shares  owned  by  it
(including the Gillman Shares) to DINE Acquisition Corp.,  a  New
Jersey  corporation (the "Acquisition Subsidiary") and  effect  a
merger   between  the  Acquisition  Subsidiary  and  the  Company
pursuant  to  Section  14A:10-5.1  of  the  New  Jersey  Business
Corporation  Act  (the "BCA") whereby the Company  would  be  the
surviving   corporation  and  all  remaining  Shares   owned   by
stockholders  other than the Acquisition Subsidiary automatically
will  be  converted into the right to receive $1.55 per Share  in
cash (the "Merger").  See "SPECIAL FACTORS - The Merger" and "THE
TENDER OFFER - Certain Information Concerning the Company and the
Purchaser."   The  Purchaser  currently  owns  1,305,446   Shares
(consisting  entirely of the Gillman Shares contributed  to  it),
representing  approximately  75%  of  the  currently  issued  and
outstanding  Shares.   Currently, 434,134  Shares  are  owned  by
stockholders  other  than the Purchaser.  If  more  than  260,175
Shares  are  tendered and purchased pursuant to this  Offer,  the
Purchaser intends to consummate the Merger as soon as practicable
thereafter.  In addition, as set forth on Schedule I hereto,  the
Purchaser and its members have the right, through the exercise of
currently  exercisable  options, warrants and  other  convertible
securities  (the "Convertible Securities"), to acquire  1,052,500
Shares  in  the aggregate.  Should the Purchaser and its  members
exercise all such Convertible Securities, the Purchaser  and  its
members  would  then own 2,357,946 Shares of what would  then  be
2,792,080  Shares outstanding.  In such case, the  Purchaser  and
its  members  would  own approximately 84.5% of  the  issued  and
outstanding  shares  in the aggregate and if  more  than  154,925
Shares  are  tendered and purchased pursuant to the Offer,  would
own  90%  or more of the Shares and would consummate the  Merger.
See  "SPECIAL FACTORS - Interests of Certain Persons in the Offer
and  the Merger; Potential Conflicts of Interest," "-- Notice  of
Plan of Merger; Dissenters' Rights" and Schedule I.

           The  Board of Directors of the Company (the  "Board"),
based  on the recommendation of a special committee of the  Board
(the  "Independent Committee") consisting of 2 of the independent
directors, has determined that the Offer and the Merger are  fair
and   reflect  the  best  price  available  to  the  unaffiliated
stockholders  of  the  Company.  The  Independent  Committee  was
formed  to  review the Offer and the Merger with the  purpose  of
representing the interests of the unaffiliated stockholders.  The
Independent Committee retained a financial advisor to advise  the
Independent Committee on the fairness, from a financial point  of
view,  of  the  consideration to be received by the  unaffiliated
stockholders of the Company in the Offer and the Merger  and  the
determination  made by the Independent Committee was  based  upon
many  factors, including the opinion from its financial  advisor.
See  "SPECIAL  FACTORS - Fairness of the Offer  and  the  Merger;
Recommendation  of the Board of Directors" and   "--  Opinion  of
Financial Advisor."

           The Offer is not conditioned on any minimum number  of
Shares  being  tendered or on availability of  financing  or  any
other  condition not described herein.  See "THE TENDER  OFFER  -
Certain Conditions of the Offer."

           No tendered Shares will be accepted for payment unless
such  Shares are properly tendered and the holder of such  Shares
has duly executed a Letter of Transmittal.

           Tendering  stockholders will not be obligated  to  pay
brokerage   commissions,  solicitation  fees   or,   subject   to
Instruction 7 of the Letter of Transmittal, stock transfer  taxes
on   the  Purchaser's  purchase  of  Shares.   In  addition,  the
Purchaser  will  pay all fees and expenses of the  Depositary  in
connection  with  the Offer.  See "THE TENDER OFFER  -  Fees  and
Expenses."

           As  of  April  12,  1995, there were 1,739,580  Shares
outstanding  and 352 holders of record.  This Offer to  Purchase,
along  with  the Letter of Transmittal and related documents,  is
being mailed to all holders of record as of April 12, 1995.  Such
materials are also being furnished to all participants  named  on
the  most  recent  security  position listing  available  to  the
Company  of  all clearing agencies holding Shares of  record  for
transmittal to the beneficial owners of the Shares held  by  such
participants.

           NEITHER  THE COMPANY NOR ITS BOARD OF DIRECTORS  MAKES
ANY RECOMMENDATION TO ANY STOCKHOLDER AS TO WHETHER TO TENDER  OR
REFRAIN  FROM TENDERING SHARES.  EACH STOCKHOLDER MUST  MAKE  HIS
OWN DECISION WHETHER TO TENDER SHARES AND, IF SO, HOW MANY SHARES
TO TENDER.
                         SPECIAL FACTORS

Background of the Company and the Offer

          Since the Company's initial public offering in 1989, it
has  experienced consistent and substantial net losses.  The  net
worth  of  the  Company at February 28, 1990 was  $5,972,000,  by
February 27, 1994, the Company's net worth was $1,283,000 and  at
November  27, 1994, the Company's net worth was $1,010,000.   The
Company   incurred   a  net  loss  of  $592,000   and   $334,000,
respectively, for the fiscal year ended February 27, 1994 and the
nine  months  ended November 27, 1994.  The Company's accumulated
deficit  at  November  27,  1994  was  $5,840,000.   The  Company
anticipates  that  it will achieve a net profit of  approximately
$255,000  (of  which approximately $150,000 will  represent  non-
recurring,  non-operating income relating to  the  settlement  of
certain   lease   obligations  of  the   Company   (the   "Leases
Adjustment")) for the fourth quarter ended February 26, 1995  and
a  net  loss of approximately $225,000 (without giving effect  to
the  Leases  Adjustment) for the fiscal year ended  February  26,
1995.   The  anticipated results for the fourth  quarter  of  the
fiscal  year ended February 26, 1995 are comparable  to  the  net
income of $106,000 achieved by the Company for the fourth quarter
of the fiscal year ended February 27, 1994.

          The Company was originally organized to own and operate
full-service   restaurants  under  the  trade   name   "Markers."
Although  the  Company  operated two  such  Markers  restaurants,
neither  was  very  successful and the Company  closed  one  such
Markers  restaurant  in  1994.   The  other  Markers  restaurant,
located  in  Jersey  City, New Jersey, incurred  substantial  net
operating  losses in each fiscal year from its  opening  in  1989
through the Company's fiscal year ended February 28, 1993 and the
Company  wrote-off  the  $1,607,000 value  of  this  restaurant's
assets  in  February 1992.  After continued efforts  to  increase
revenues   and   decrease  expenses  at  such  restaurant,   such
restaurant  recently  has achieved modest net  operating  income.
For  the  fiscal year ended February 27, 1994 and the nine  month
period  ended  November  27, 1994, it  had  operating  income  of
approximately  $85,000  and $117,000,  respectively,  before  the
allocation  to  such restaurant of any corporate  level  general,
administrative   and  other  expenses,  including   depreciation,
amortization,  interest  and  taxes,  incurred  by  the   Company
(collectively,  the "Corporate G/A Expenses").   However,  a  new
restaurant is expected to open in the financial complex where the
Company's  Markers  restaurant  is  located,  which  the  Company
believes   will  substantially  negatively  impact  its   Markers
restaurant.  Also, this Markers restaurant incurred a substantial
rent  increase  in  December  1994,  which  likely  will  further
negatively  impact its net operating income, if  any,  in  future
periods.

          The Company has opened a total of 14 Cinnabon*  (*Cinnabon 
is a registered-trademark of Cinnabon, Inc.) bakeries in
regional shopping malls pursuant to territory and franchise
agreements with Cinnabon, Inc.  These Cinnabon bakeries generally
vary widely in their performance.  The Company's Cinnabon
bakeries located in New Jersey generally are successful and
provide the bulk of the operating income of the Company.  For
example, the Company's New Jersey Cinnabon bakeries achieved
operating income, after allocating to such locations
administrative expenses of the Company directly attributable to
such locations, but exclusive of Corporate G/A Expenses (such
income (or loss), the "Net Operating Income" or "Net Operating
Loss") of $742,000 and $513,000, respectively, for the fiscal
year ended February 27, 1994 and the nine months ended November
27, 1994.  On the other hand, the Company's Cinnabon bakeries
located in New England generally are not successful.  For
example, the New England Cinnabon bakeries incurred a Net
Operating Loss of $120,000 and $86,000, respectively, for the
fiscal year ended February 27, 1994 and the nine months ended
November 27, 1994.  The Company closed 1 such location in August,
1993 due to poor operating results.  Although, overall, the
Company's Cinnabon bakeries produce Net Operating Income for the
Company, the amount of Net Operating Income generally has not
resulted in significant net income for the Company after the
allocation of Corporate G/A Expenses.  If the Company had
sufficient financing available, it likely would attempt to open
additional Cinnabon bakery franchises in regional shopping malls
in New Jersey.  However, the Company believes that there are very
limited opportunities to do so because, among the regional
shopping malls which have the necessary high customer traffic
volume, there are only a limited number of stores which offer a
suitable location and store size for the successful operation of
a Cinnabon bakery franchise.  Although the Company believes there
exist expansion opportunities which would enable the Company to
open additional Cinnabon bakeries in New England, given the
performance of its existing Cinnabon bakeries in New England, the
Company believes there are a very limited number of locations in
the regional shopping malls in that region that would prove
successful for the operation of an additional Cinnabon bakery.

           The  Company  also opened a total  of  3  Willie  Mays
Chicken  locations in regional shopping malls in 1991  and  1992.
Since  opening, such locations generally have not been profitable
and  the  Company  closed 1 such location in  1994  due  to  poor
operating results.  The Company's remaining 2 Willie Mays Chicken
locations  in  regional  shopping malls  achieved  Net  Operating
Income  of  $4,000 and incurred a Net Operating Loss of  $18,000,
respectively, for the fiscal year ended February 27, 1994 and the
nine months ended November 27, 1994.

           In  1994,  the Company through one of its wholly-owned
subsidiaries, formed a limited partnership with private investors
(the  "WMCC Partnership") and opened a quick-service Willie  Mays
Country   Chicken  restaurant  in  a  strip-shopping  center   in
Livingston, New Jersey in May 1994.  This restaurant, which  cost
approximately $650,000 to open, has been operating at a net  loss
since opening.

           Because of its poor financial performance, the Company
has  borrowed substantial sums from Richard Gillman.  The Company
has  issued to Richard Gillman a $1.5 million Secured Convertible
Debenture which bears interest at the prime rate as published  by
The  Wall  Street  Journal  plus 1%.   Interest  on  the  Secured
Convertible Debenture is payable either in cash, or at the option
of  the Company, in Shares or in shares of the Company's Class  A
Preferred  Stock  (the "Preferred Stock").  As interest  payments
thereon, the Company has to date issued to Richard Gillman 20,271
shares  of  Preferred  Stock  (each of  which  was  converted  in
accordance  with its terms into one Share by Richard  Gillman  on
April  7,  1995) and currently there is outstanding approximately
$96,000 of accrued but unpaid interest on the Secured Convertible
Debenture.  In addition, in December 1993, the Company issued  to
Richard  Gillman  Shares  at market value  in  exchange  for  his
forgiving $314,543 of what was then $1,814,543 of indebtedness of
the  Company.   The Secured Convertible Debenture is  convertible
into  960,000 Shares at any time, in whole or in part,  prior  to
December  31, 1996.  On April 7, 1995, each of Scott  M.  Gillman
and   Marc   A.  Gillman  purchased  one-third  of  the   Secured
Convertible  Debenture (including accrued interest thereon)  from
Richard  Gillman and on April 13, 1995, each of Scott M. Gillman,
Marc  A.  Gillman and Richard Gillman contributed their interests
in  the  Secured  Convertible Debenture to  the  Purchaser.   The
Secured  Convertible Debenture is secured  by  a  pledge  to  the
holder  thereof of the stock of the Company's subsidiaries  which
own  and operate Cinnabon bakeries.  The Purchaser may not demand
payment  under  the Secured Convertible Debenture until  December
31,  1995  but,  may  demand payment at that  date  or  any  time
thereafter.   To  the extent that the Purchaser does  not  demand
repayment of the Secured Convertible Debenture, the Company  will
continue to have to pay interest thereon, resulting in either (i)
if  interest is paid in cash, the further depletion of  the  cash
available to the Company, and (ii) if interest is paid in  Shares
or  shares  of  the  Preferred Stock (which are convertible  into
Shares),  the  substantial  further dilution  of  the  percentage
ownership  of  the  Company  by  shareholders  other   than   the
Purchaser.

            Given   these  events  and  the  Company's  financial
condition,  the  primary business plan of the Company  in  recent
years  has  been to attempt to reduce its losses and maintain  or
increase  value  for its stockholders.  Management's  efforts  to
maintain  or  increase shareholder value included continuing  its
efforts to increase revenues and reduce expenses at each  of  the
Company's   existing  locations,  closing  3  of  the   Company's
underperforming  locations,  forming  the  WMCC  Partnership  and
opening  the  WMCC  Partnership's  Willie  Mays  Country  Chicken
restaurant  in  an  attempt to develop the  Willie  Mays  Country
Chicken  concept into a profitable operation, and  attempting  to
raise capital from third parties, including in the public market.
Although   these  efforts  stabilized  the  Company's   financial
condition,  the  Company's  efforts  to  attract  financing  were
unsuccessful.   Given its inability to generate  substantial  net
income,  its  existing  indebtedness and  its  current  financial
condition,  the  Company  is  unable  to  generate  the  external
financing  necessary for expansion and, therefore, the  Purchaser
believes  it  is  unlikely  that the  Company  will  be  able  to
substantially  increase  the  value  of  the  Company  into   the
foreseeable future.

          On March 27, 1995, Scott M. Gillman and Marc A. Gillman
initiated  discussions with the Company regarding the possibility
and  terms  of  the Offer and Merger.  On March 28,  1995,  at  a
meeting  of  the  board  of directors of the  Company,  Scott  M.
Gillman  announced to the board of directors that  the  Purchaser
intended  to effect a going-private transaction with the  Company
by  completing the Offer and the Merger.  In response, the  board
of  directors of the Company designated an Independent  Committee
composed of Richard Levy and Alan Cohen, the two directors of the
Company who are not shareholders or employees of the Company,  to
consider (i) the Company's response to any proposal that  may  be
made  regarding taking the Company private and (ii) the terms  of
any  proposed  transaction, with the purpose of representing  the
interests  of the unaffiliated stockholders of the Company.   The
Independent Committee hired independent counsel and retained  the
services   of  American  Appraisal  Associates,  Inc.  ("American
Appraisal") as its financial advisor (the "Financial Advisor") to
advise the Independent Committee in connection with the Offer and
the Merger.  See "SPECIAL FACTORS - Fairness of the Offer and the
Merger; Recommendation of the Board of Directors" and "-- Opinion
of Financial Advisor."

           Discussions between the Purchaser (which at that  time
was   in  the  process  of  being  formed)  and  the  Independent
Committee, with Scott M. Gillman serving as the representative of
the  Purchaser,  involved  a number  of  meetings  prior  to  the
Purchaser  making a definitive proposal regarding the  Offer  and
the  Merger.   After the Independent Committee had hired  counsel
and the Financial Advisor, a meeting took place on March 30, 1995
among   the   Purchaser  and  the  Independent  Committee.    The
Independent Committee, among other things, advised the  Purchaser
that it had engaged independent counsel and the Financial Advisor
to assist it in evaluating any proposal that might be made by the
Purchaser  and  determining  whether  the  consideration  payable
pursuant  to the Purchaser's proposal was fair, from a  financial
point  of  view,  to stockholders of the Company other  than  the
Purchaser  and its affiliates.  At that meeting, the  Independent
Committee  also  advised the Purchaser of  its  concern  that  no
transaction   proceed  unless  the  Independent   Committee   was
satisfied  that  such transaction represented the  best  possible
price  for  unaffiliated stockholders, that a second-step  merger
would  provide  the  same  amount and form  of  consideration  to
remaining unaffiliated stockholders and that, in light of all the
circumstances, the Offer and Merger were fair and represented the
best  price  available to the unaffiliated stockholders.   During
the  days  that  followed,  many meetings  were  held  among  the
Purchaser, the members of the Independent Committee, the  counsel
to  the Independent Committee and the Financial Advisor and  many
discussions relating to the Offer and the Merger ensued, with the
Independent Committee seeking what it believed would be the  most
favorable  terms to the unaffiliated stockholders.  During  these
meetings, Scott M. Gillman, on behalf of the Purchaser,  informed
the  Independent  Committee that the  cash  price  the  Purchaser
believed   was   fair  and  would  offer  to   the   unaffiliated
stockholders of the Company was $1.50 per Share.

           On  April 10, 1995, the Independent Committee met with
its  independent  counsel  and with the  Purchaser  in  order  to
further  discuss structural, pricing, and timing  issues  of  the
proposal.   The  Purchaser  confirmed  that  financing  for   the
transaction would not be a condition and that the Purchaser would
verify  availability of funds prior to commencement  of  a  going
private transaction.  The Independent Committee articulated  that
it  would  not  approve the proposed transaction unless,  in  its
judgment, the offered price reflected or exceeded the fair  value
for  the  current  assets and business of the Company  and  which
would  give any stockholder who wished to sell his or her  shares
an  opportunity  to  do  so in an otherwise  relatively  illiquid
market, at a premium to that market.

           On  April  11, 1995, after a discussion regarding  the
Independent  Committee's judgment as to the value of the  Company
and  a price that would be fair to, and the best price obtainable
by,  the  unaffiliated  stockholders, the  Independent  Committee
informed  the  Purchaser that, subject  to  the  receipt  of  the
fairness  opinion  from the Financial Advisor,  it  believed  the
proposal at $1.50 per Share was within the range of what was fair
from a financial point of view to the stockholders of the Company
other than the Purchaser and its affiliates.

           At  a  meeting held on April 12, 1995, the Independent
Committee,  after  (i)   extensive  discussions  both  with   the
Purchaser and with the Financial Advisor, (ii) its further review
of  the  proposed Offer and Merger and (iii) the receipt  of  the
written opinion regarding the fairness of the proposed Offer  and
Merger from the Financial Advisor, determined that, although  the
offered  price of $1.50 per Share was fair, it believed that  the
Purchaser  should offer a small premium even to  that  price  and
recommended to the Purchaser that it raise the price to $1.55 per
Share.  After extensive further discussions, the Purchaser agreed
to raise the price of the Offer to $1.55 per Share.  Based upon a
price of $1.55 per Share, the Independent Committee approved  the
Offer and the Merger and unanimously determined to recommend that
the  Board approve the Offer and the Merger.  At a meeting of the
Board  attended in person by Alan Cohen, Richard Levy and  Ronald
Winarick  held on April 12, 1995, the Board, with Ronald Winarick
abstaining, approved the Offer and the Merger and determined that
the  Offer and the Merger are fair from a financial point of view
and   reflect  the  best  price  available  to  the  unaffiliated
stockholders of the Company.  See "SPECIAL FACTORS - Fairness  of
the  Offer  and  the  Merger;  Recommendation  of  the  Board  of
Directors" and "-- Opinion of Financial Advisor."

Purpose of the Offer and the Merger

           The primary purpose of the Offer and the Merger is  to
take  the Company private.  There are four principal reasons  for
taking the Company private, as described below.

           First,  there are substantial costs of being a  public
company, including but not limited to securities laws compliance,
shareholder  communications (including proxy  statements,  annual
reports  and  other  matters), transfer agent  fees,  independent
auditors  fees  and  expenses, legal fees  and  expenses,  NASDAQ
listing  fees  and expenses and similar items.  The annual  costs
incurred by the Company in connection therewith are approximately
$125,000 per year.  In addition, there are other costs of being a
public  company,  including administrative costs and  substantial
time demands on management.  The Purchaser believes that, for the
Company  in its present financial condition, these costs are  not
justified,  since they do not assist in providing any  additional
capital  or  financing to the Company.  Being a  private  company
will substantially reduce or eliminate these costs.

           Second,  due  to  the  financial performance  and  the
current financial condition of the Company, the Company does  not
possess  the  prospects for growth or expansion  required  for  a
public  company.  It is the Purchaser's belief that the Company's
future growth will require substantial additional capital,  which
the  Company is currently unable to obtain.  The Company has been
unsuccessful  during the last several years in its   attempts  to
secure  external financing from unaffiliated parties, and it  has
relied on capital provided by Richard Gillman for working capital
and   expansion.    $1.5  million,  plus  accrued   interest   of
approximately  $96,000,  is  due  and  payable  on  the   Secured
Convertible  Debenture held by the Purchaser upon demand  at  any
time after December 31, 1995.  There can be no assurance that the
Purchaser  will  not  demand payment at  such  time  and  Richard
Gillman  has made no commitment to extend any additional  capital
to  the Company.  Given the Company's financial condition and its
reasonably  expected  future  prospects,  the  Company  has  very
limited  capacity to repay its existing indebtedness at any  time
in  the  reasonably foreseeable future.  Any future  advances  by
Richard  Gillman  would  have  to  be  based  upon  a  reasonable
likelihood of repayment.  Given the Company's inability to  repay
its  existing  indebtedness, there  is  no  such  basis  for  any
additional advances.  Moreover, interest continues to  accrue  on
the  Company's  indebtedness to the  Purchaser  pursuant  to  the
Secured  Convertible Debenture.  Even if the Purchaser  does  not
demand  repayment of the Secured Convertible Debenture,  interest
thereon still must be paid by the Company, resulting in a further
depletion of the cash of the Company (if such interest is paid in
cash)  or  a  substantial  further  dilution  of  the  percentage
ownership of the Company by shareholders other than the Purchaser
(if  such  interest is paid in Shares or shares of the  Preferred
Stock).

           Third,  as  described  below, after  the  Merger,  the
Purchaser may substantially restructure and/or alter the business
plan  of  the Company.  In doing so, the Purchaser may contribute
other assets which may be owned or acquired by it to the Company.
While  these  assets could be contributed to the Company  if  the
Company remained public, the costs, complexities and difficulties
of  valuing  these entities would be extremely burdensome,  apart
from  the  complications  of ensuring  fairness  to  unaffiliated
stockholders.   Moreover, such restructuring  or  alteration,  if
any,  may not necessarily be appropriate for a public company  of
the  Company's size and financial condition and may involve risks
not   appropriate  for  a  public  company.    Also,   any   such
restructuring likely would only be of value to the Company if  it
were able to attract substantial additional financing, which  the
Company  is  unable  to do in its current and anticipated  future
condition.   See "SPECIAL FACTORS - Plans for the  Company  After
the Offer and the Merger."

           Fourth, the Offer and Merger will provide the existing
stockholders  with  a  means  to  liquidate  their  Shares  at  a
substantial  premium  above the price available  in  the  limited
market  that exists.  The bid price for the Shares was as low  as
$1.00 per share in 1994 and during the Bulletin Board Period  (as
defined  below), there was often no active market in the  Shares.
As  recently as April 12, 1995, the bid price was as low as  $.87
per  Share and the last reported transaction in the Shares  prior
to  the  date  hereof was at $.87 per Share.  Also, the  relative
lack  of  liquidity  in  the  market and  the  cost  of  brokers'
commissions make it difficult for Shares to be sold in the market
on  an  efficient  basis  by most of the Company's  stockholders.
Additionally, because the bid price for the Shares is  below  the
minimum bid price of $1.00 required for continued listing on  the
NASDAQ  SmallCap Market, the Shares likely will be  deleted  from
the  NASDAQ SmallCap Market in the future, which will  result  in
further  significant impairment in the ability to  buy  and  sell
Shares.   See  "THE  TENDER OFFER - Price Range  of  the  Shares;
Dividend Information."

           The purpose of preceding the Merger by the Offer is to
acquire sufficient Shares to allow the Acquisition Subsidiary  to
effect  the  Merger under Section 14A:10-5.1  of  the  BCA.   The
Acquisition Subsidiary may effect the Merger without  any  action
of  the  Company pursuant to Section 14A:10-5.1 of  the  BCA  if,
following  the Offer and a subsequent contribution of  Shares  to
the  Acquisition Subsidiary, the Acquisition Subsidiary  owns  at
least   90%  of  the  outstanding  Shares.   If  the  Acquisition
Subsidiary  does  not  own  90% of the  outstanding  Shares,  the
Acquisition  Subsidiary would not be able to effect a  merger  of
the  Acquisition Subsidiary and the Company under Section 14A:10-
5.1  of  the  BCA.  In such case, the Purchaser may,  subject  to
numerous  factors,  including  the  number  of  Shares,  if  any,
purchased  pursuant to the Offer, the availability of  Shares  at
prices  acceptable to the Purchaser, the business  condition  and
prospects  of  the  Company,  and  general  economic  and  market
conditions,  acquire additional Shares through the conversion  of
all  or  a  portion  of  the  Convertible  Securities,  privately
negotiated  or  open  market  purchases,  subsequent  tender   or
exchange  offers,  or  by  any other means  the  Purchaser  deems
advisable  on  such  terms and at such prices  as  it  determines
(which may be more or less than the price of the Offer) to  bring
the  ownership  of the Purchaser (and, in turn,  the  Acquisition
Subsidiary)   to   at  least  90%  of  the  outstanding   Shares.
Thereafter,  the  Acquisition Subsidiary could  effect  a  merger
under Section 14A:10-5.1 of the BCA without a vote or consent  of
the  Company's  stockholders and without action by the  Company's
board  of  directors.   In  such a case,  such  merger  would  be
effected  on  such terms and at such prices as the Purchaser  may
determine  (which may be more or less than the price  being  paid
per Share in the Offer).

           Upon consummation of the Offer, the Shares likely will
be  held  of  record by fewer than 300 persons.   Therefore,  the
Purchaser  may  cause  the Company to apply  for  termination  of
registration of the Shares under the Securities Exchange  Act  of
1934, as amended (the "Exchange Act").  In addition, because  the
current  bid  price  for  the Shares is  less  than  the  minimum
required  for  continued listing on the NASDAQ  SmallCap  Market,
the  Company expects that the Shares likely will be deleted  from
the SmallCap Market in the future.  If the Purchaser does not own
at  least  90%  of  the Shares, the Purchaser may  elect  not  to
proceed  with a merger or other transaction that would  cash  out
non-tendering  unaffiliated  stockholders  following  the  Offer.
Thus,   following   the  consummation  of  the   Offer,   certain
unaffiliated  persons  may remain stockholders  of  the  Company,
likely  resulting  in certain adverse effects  to  such  persons,
including  an  inability to subsequently liquidate their  Shares.
See  "THE  TENDER OFFER - Effect of the Offer on the  Market  for
Shares;  Registration Under the Exchange Act and SmallCap  Market
Listing."

           The  Purchaser is offering to buy any and all  of  the
outstanding  Shares.  Approximately 75% of the Shares  (84.5%  of
the   Shares  after  giving  effect  to  the  conversion  of  the
Convertible Securities held by the Purchaser or its members)  are
beneficially owned by the Purchaser and will not be tendered.

The Merger

            If,   following  consummation  of  the   Offer,   the
Acquisition  Subsidiary  owns at least  90%  of  the  outstanding
Shares, the Purchaser intends, subject to certain conditions,  to
effect the Merger.  The Company will be the surviving corporation
of  the  Merger (the "Surviving Corporation").  At the  effective
time  of the Merger (the "Effective Date"), each Share other than
those owned by the Acquisition Subsidiary or the Company will  be
converted  into and represent the right to receive $1.55  net  in
cash.   Each  Share held by the Acquisition Subsidiary  and  each
Share  held by the Company will be cancelled and retired  without
payment.  The Shares of the Acquisition Subsidiary (all of  which
are owned by the Purchaser) will be converted into 100 shares  of
the  Surviving  Corporation  in  the  aggregate.   In  order   to
consummate  the  Merger,  the  Purchaser  (and,  in   turn,   the
Acquisition  Subsidiary) must own at least 90% of the outstanding
Shares.  All stockholders, whether tendering their Shares or as a
result  of receiving cash in the Merger, shall receive  the  same
amount  of  consideration  per  Share,  except  stockholders  who
exercise  their dissenters' rights provided hereby.  See "SPECIAL
FACTORS - Notice of Plan of Merger; Dissenters' Rights."

Fairness of the Offer and the Merger; Recommendation of the Board
of Directors

           At  a  meeting held on April 12, 1995, the Independent
Committee  unanimously  determined to recommend  that  the  Board
approve the Offer and the Merger.  At a meeting held on April 12,
1995,  the  Board, based on the recommendation of the Independent
Committee, approved the Offer and the Merger and determined  that
the  Offer  and  the Merger are fair, from a financial  point  of
view,  and  reflect the best price available to the  unaffiliated
stockholders  of  the Company (other than the Purchaser  and  any
affiliate thereof).

           In reaching its conclusions, the Independent Committee
considered a number of factors, including but not limited to  the
following:

          (i)  the  Company's financial condition and results  of
               operations,    including   its   consistent    and
               substantial  net losses since its  initial  public
               offering in 1989.  As described above, the Company
               has  experienced a substantial decline in its  net
               worth  (from  $5,972,000 at February 27,  1990  to
               $1,283,000 at November 27, 1994) and the Company's
               accumulated  deficit  at  November  27,  1994  was
               $5,840,000.  The Company anticipates that it  will
               incur   a   net  loss  of  approximately  $225,000
               (without  giving effect to the Leases  Adjustment)
               for  the fiscal year ended February 26, 1995.  See
               "SPECIAL  FACTORS - Background of the Company  and
               the Offer;"

          (ii) the   Company's   current  business   and   future
               prospects;    including   that   such   businesses
               generally  do not lend themselves to  the  Company
               remaining  a public company.  As described  above,
               although  the Company's Cinnabon bakery franchises
               located in New Jersey generally are successful and
               provide  the bulk of the operating income  of  the
               Company,  the  Company  believes  there  are  very
               limited  opportunities to open additional Cinnabon
               bakery  franchises in regional shopping  malls  in
               New  Jersey because there are a limited number  of
               such  malls that have the necessary high  customer
               traffic  volume  to support a successful  Cinnabon
               bakery franchise and, in such regional malls  that
               do   have  the  necessary  high  customer  traffic
               volume, there are only a limited number of  stores
               which offer suitable location and store size for a
               Cinnabon  bakery.  Also, as described  above,  the
               Company's   other   business   --   its    Markers
               restaurant, Willie Mays Chicken locations and  New
               England Cinnabon bakery-franchises -- generally do
               not  generate the revenues necessary  which  would
               make such business appropriate for expansion.  See
               "SPECIAL  FACTORS - Background of the Company  and
               the Offer;"

         (iii) that   the  purchase  price  represents   a
               substantial premium over recent market prices  and
               recent trading activity of the Shares and that the
               Offer  and  the  Merger will enable the  Company's
               stockholders to sell their Shares at a premium  in
               an   otherwise  relatively  illiquid  market   See
               "SPECIAL  FACTORS - Purpose of the Offer  and  the
               Merger"  and  "THE TENDER OFFER - Price  Range  of
               Shares; Dividend Information;"

          (iv) that  the  purchase price represents a substantial
               premium to the net book value of the Shares (which
               as  of November 27, 1994 and February 27, 1994 was
               $.59   and  $.75  per  Share,  respectively)   and
               liquidation   value  of  the  Company,   and   the
               potential  value  to  the  stockholders  from   an
               orderly  sale  of the Company's assets,  including
               that  a  sale  of  the Company's assets  would  be
               difficult because, (i) with respect to the  Willie
               Mays   Chicken   locations,  those  entities   are
               generally  not profitable and any such sale  would
               require the consent of Willie Mays, which may  not
               be  granted;  (ii) with respect to  the  Company's
               Markers  restaurant, the such restaurant does  not
               generate  substantial net income and  a  competing
               restaurant  is  expected to open in the  financial
               complex  where  such restaurant  is  located;  and
               (iii)  with  respect  to  the  Company's  Cinnabon
               bakery    franchises,   there   are    substantial
               limitations imposed by the franchisor with respect
               to any such transfer and the limited opportunities
               for  expansion  thereof.  See "SPECIAL  FACTORS  -
               Opinion of Financial Advisor;"

          (v)  possible alternatives to the Offer and the Merger,
               including  the Company's going concern  value  and
               its continuing to operate as a public entity.  See
               SPECIAL  FACTORS - Purpose of the  Offer  and  the
               Merger;"

          (vi) the  terms  and  conditions of the Offer  and  the
               Merger, including a purchase price higher than the
               recent  market price for the Shares, the  lack  of
               financing  as a condition of either the  Offer  or
               the Merger, and that all unaffiliated stockholders
               will   receive  the  same  price   and   form   of
               consideration  for their Shares,  whether  in  the
               Offer or the Merger;

         (vii) the oral presentations made by the Financial
               Advisor  to the Independent Committee at a meeting
               held on April 12, 1995 as to various financial and
               other   considerations  deemed  relevant  to   the
               evaluation of the Offer and the Merger;

        (viii) the written opinion of the Financial Advisor,
               a  copy  of  which is attached hereto as  Schedule
               III,  that the Offer and Merger are fair,  from  a
               financial  point  of  view,  to  the  unaffiliated
               stockholders; and

          (ix) the   belief  on  the  part  of  members  of   the
               Independent    Committee,   based    upon    their
               familiarity  with and investigation regarding  the
               Company's    business,   its   current   financial
               condition  and  results  of  operations,  and  its
               future  prospects, that the cash consideration  to
               be  paid  in  the  Offer  and  the  Merger  fairly
               reflects  the  Company's value and represents,  in
               their  belief,  the highest value  that  could  be
               obtained by the stockholders of the Company  in  a
               sale  of  the  Company and that the receipt  of  a
               higher  bid, either from the Purchaser or a  third
               party, was not a realistic possibility.

           In  view of the wide variety of factors considered  in
connection  with this evaluation, the Independent  Committee  did
not  find  it practicable to, and did not, quantify or  otherwise
assign  relative weights to the factors considered in making  its
determination.

          While the Board believes that the Offer is fair, from a
financial point of view, the Board determined that it would  make
no  recommendation  to the stockholders of the Company  regarding
their  respective decisions to tender or refrain  from  tendering
Shares  pursuant to the Offer.  The Company is unable to  take  a
position  with  respect to a recommendation of the Offer  because
the  Company  believes that each stockholder should evaluate  the
Offer  in  light of his individual circumstances and should  make
his  own decision whether to tender Shares pursuant to the  Offer
based on the tax and other consequences of the Offer which may be
unique to each individual stockholder.

           The  Purchaser,  including  each  of  its  principals,
believes  that  the  Offer and Merger are  fair  to  unaffiliated
stockholders.    This   conclusion   is   based   upon    factors
substantially  similar  to those considered  by  the  Independent
Committee  set  forth  as (i) through (ix)  above,  including  an
independent  evaluation by the Purchaser and its  principals  of,
among other things, the following factors:


          (a)  the  Company's financial condition and results  of
               operations,    including   its   consistent    and
               substantial  net losses since its  initial  public
               offering in 1989.  As described above, the Company
               has  experienced a substantial decline in its  net
               worth  (from  $5,972,000 at February 27,  1990  to
               $1,283,000 at November 27, 1994) and the Company's
               accumulated  deficit  at  November  27,  1994  was
               $5,840,000.  The Company anticipates that it  will
               incur   a   net  loss  of  approximately  $225,000
               (without  giving effect to the Leases  Adjustment)
               for  the fiscal year ended February 26, 1995.  See
               "SPECIAL  FACTORS - Background of the Company  and
               the Offer;"

          (b)  the   Company's   current  business   and   future
               prospects;    including   that   such   businesses
               generally  do not lend themselves to  the  Company
               remaining  a public company.  As described  above,
               although  the Company's Cinnabon bakery franchises
               located in New Jersey generally are successful and
               provide  the bulk of the operating income  of  the
               Company,  the  Company  believes  there  are  very
               limited  opportunities to open additional Cinnabon
               bakery  franchises in regional shopping  malls  in
               New  Jersey because there are a limited number  of
               such  malls that have the necessary high  customer
               traffic  volume  to support a successful  Cinnabon
               bakery franchise and, in such regional malls  that
               do   have  the  necessary  high  customer  traffic
               volume, there are only a limited number of  stores
               which offer suitable location and store size for a
               Cinnabon  bakery.  Also, as described  above,  the
               Company's   other   business   --   its    Markers
               restaurant, Willie Mays Chicken locations and  New
               England Cinnabon bakery-franchises -- generally do
               not  generate the revenues necessary  which  would
               make such business appropriate for expansion.  See
               "SPECIAL  FACTORS - Background of the Company  and
               the Offer;"

          (c)  that  the  purchase price represents a substantial
               premium  over  recent  market  prices  and  recent
               trading activity of the Shares and that the  Offer
               and   the   Merger  will  enable   the   Company's
               stockholders to sell their Shares at a premium  in
               an   otherwise  relatively  illiquid  market   See
               "SPECIAL  FACTORS - Purpose of the Offer  and  the
               Merger"  and  "THE TENDER OFFER - Price  Range  of
               Shares; Dividend Information;"

          (d)  that  the  purchase price represents a substantial
               premium to the net book value of the Shares (which
               as  of November 27, 1994 and February 27, 1994 was
               $.59   and  $.75  per  Share,  respectively)   and
               liquidation   value  of  the  Company,   and   the
               potential  value  to  the  stockholders  from   an
               orderly  sale  of the Company's assets,  including
               that  a  sale  of  the Company's assets  would  be
               difficult because, (i) with respect to the  Willie
               Mays   Chicken   locations,  those  entities   are
               generally  not profitable and any such sale  would
               require the consent of Willie Mays, which may  not
               be  granted;  (ii) with respect to  the  Company's
               Markers  restaurant, the such restaurant does  not
               generate  substantial net income and  a  competing
               restaurant  is  expected to open in the  financial
               complex  where  such restaurant  is  located;  and
               (iii)  with  respect  to  the  Company's  Cinnabon
               bakery    franchises,   there   are    substantial
               limitations imposed by the franchisor with respect
               to any such transfer and the limited opportunities
               for  expansion  thereof.  See "SPECIAL  FACTORS  -
               Opinion of Financial Advisor;"

          (e)  the  possible  alternatives to the Offer  and  the
               Merger,  including  the  Company's  going  concern
               value  and its continuing to operate as  a  public
               entity  See "SPECIAL FACTORS - Background  of  the
               Company and the Offer" and "--Purpose of the Offer
               and the Merger;"

          (f)  the  terms  and  conditions of the Offer  and  the
               Merger, including a purchase price higher than the
               recent  market price for the Shares, the  lack  of
               financing  as a condition of either the  Offer  or
               the Merger, and that all unaffiliated stockholders
               will   receive  the  same  price   and   form   of
               consideration  for their Shares,  whether  in  the
               Offer or the Merger;

          (g)  the  written opinion of the Financial  Advisor,  a
               copy  of which is attached hereto as Schedule III,
               that  the  Offer  and  Merger  are  fair,  from  a
               financial  point  of  view,  to  the  unaffiliated
               stockholders; and

          (h)  the  belief on the part of the Purchaser  and  its
               principals, based upon their familiarity with  the
               Company's    business,   its   current   financial
               condition  and  results  of  operations,  and  its
               future  prospects, that the cash consideration  to
               be  paid  in  the  Offer  and  the  Merger  fairly
               reflects  the  Company's value and represents,  in
               its  belief,  the  highest  value  that  could  be
               obtained by the stockholders of the Company  in  a
               sale  of  the  Company and that the receipt  of  a
               higher  bid from a third party was not a realistic
               possibility.  See "SPECIAL FACTORS - Background of
               the Company and the Offer."

           In  the view of the Purchaser and its principals,  the
consideration  to  be  paid to unaffiliated stockholders  in  the
Offer  and  the Merger is equal to or higher than a valuation  of
the   Shares  using  any  reasonable  methodology   or   set   of
assumptions.  However, the Purchaser and its principals  did  not
specifically determine the liquidation or value or value from  an
orderly sale of the Company's assets.

           Although  (i) the Offer and the Merger do not  require
the   approval  of  at  least  a  majority  of  the  unaffiliated
stockholders and (ii) the Independent Committee did not retain an
unaffiliated representative to negotiate the terms of  the  Offer
and  the  Merger with the Purchaser on behalf of the unaffiliated
stockholders, the Purchaser and its principals believe the  Offer
and  the Merger are fair to unaffiliated stockholders.  The basis
for  this determination are that the terms of the Offer  and  the
Merger were negotiated on behalf of the unaffiliated stockholders
of  the Company by the Independent Committee, which retained  the
services  of the Financial Advisor to advise it with  respect  to
the  fairness  of the Offer and the Merger and which  Independent
Committee  was represented by independent counsel  who  met  with
representatives  of the Purchaser, and in consultation  with  the
Financial Advisor, advised the Independent Committee on issues of
valuation and fairness with respect to the Offer and the  Merger.
In addition, the members of the Independent Committee, along with
their independent counsel and the Financial Advisor, conducted  a
detailed  and thorough investigation and analysis of all  factors
they  deemed relevant to determine the fairness, from a financial
point of view, of the terms of the Offer and the Merger.

Opinion of Financial Advisor

           At its meeting on April 12, 1995 to consider the Offer
and  Merger,  the Independent Committee received the  opinion  of
American  Appraisal that, as of such date, the cash consideration
of  $1.55 per Share to be received by stockholders of the Company
pursuant  to  the terms of the Offer and Merger, is fair  to  the
stockholders  of  the Company (other than the Purchaser)  from  a
financial point of view.  American Appraisal analyzed the  amount
of  consideration offered by the Purchaser, and did not  come  up
with  the  amount  independently.  American  Appraisal's  opinion
related  only  to the consideration to be paid by  the  Purchaser
pursuant  to  the  Offer and Merger.  The full text  of  American
Appraisal's  written  opinion, which summarizes  the  assumptions
made,  procedures followed and matters considered  in  connection
with  such opinion, is attached as Schedule III to this Offer  to
Purchase and is incorporated herein by reference.  In addition to
being  attached  as Schedule III, a copy of American  Appraisal's
written  opinion is available for inspection and copying  at  the
principal offices of the Purchaser and the Company during  normal
business  hours.  Stockholders of the Company are urged  to  read
the  opinion  in  its  entirety, especially with  regard  to  the
assumptions made and matters considered by American Appraisal.

           In  connection  with its opinion,  American  Appraisal
reviewed,  among other things, a draft dated April  11,  1995  of
each of the Schedule 14D-1 and Schedule 13E-3 to be filed by  the
Purchaser,  as  well  as  each of the  Company's  publicly  filed
reports,  with  the  Securities  and  Exchange  Commission   (the
"Commission")  and  certain  internal  financial   analyses   and
calendar  year  1995 forecasts for the Company  prepared  by  its
management.   The  calendar  year  1995  forecasts  consisted  of
budgets  internally prepared by management of the Company  during
1994  which  indicated  that  the Company's  Markers  restaurant,
Willlie  Mays  Chicken locations and Cinnabon  bakery  franchises
would  achieve  Net  Operating Income of approximately  $176,000,
$100,000 and $1,029,000, respectively, for calendar year 1995 and
approximately  $42,000, $11,500 and $186,000,  respectively,  for
the  calendar quarter ended March 31, 1995 (the "First Quarter").
The  actual results for such businesses for the First Quarter was
that  the  Company's  Markers restaurant,  Willlie  Mays  Chicken
locations  and Cinnabon bakery franchises achieved Net  Operating
Income   of   approximately   $26,000,   $6,500   and   $200,000,
respectively.   The  Company  anticipates  that  the  results  of
operations of its Willie Mays Chicken locations and its  Cinnabon
bakery franchises for the remainder of calendar year 1995 will be
consistent  with the calendar year 1995 forecasts  but  that  the
results  of  operations for its Markers restaurant  for  calendar
year  1995 will result in substantially less Net Operating Income
then  projected  in  the calendar year 1995 forecasts.   However,
American Appraisal did not take such anticipated negative results
into  consideration  in  completing its evaluation.   No  special
assumptions  were made in connection with such projections  other
than  that  such businesses would continue to operate  consistent
with existing practices and there would be no material change  to
the  consumer demand for such businesses, whether due to a change
in general economic conditions in the regions such businesses are
located or otherwise.

           American Appraisal also held discussions with  members
of  the  senior management of the Company (who generally are  the
members  of  the  Purchaser) regarding the Company's  assets  and
liabilities,  past  and  current business  operations,  financial
condition  and future prospects.  In addition, American Appraisal
reviewed the reported price and trading activity for the  Shares,
compared certain financial and stock market information  for  the
Company with similar information for certain other companies  and
performed  such other analyses and studies as American  Appraisal
deemed appropriate.

            American   Appraisal   relied   without   independent
verification  upon the accuracy and completeness of  all  of  the
financial  and other information reviewed by it for  purposes  of
its opinion and assumed that the financial forecasts for calendar
year  1995  provided to it were reasonably prepared  on  a  basis
reflecting  the best currently available estimates and  judgments
of  the  management of the Company (who generally are the members
of the Purchaser) as to its expected future financial performance
as  currently configured and after giving effect to  the  Merger.
In  addition,  American  Appraisal has not  made  an  independent
evaluation or appraisal of the fixed and intangible assets of the
Company  or  any  of  its  respective subsidiaries  and  American
Appraisal  has  not  been furnished with any such  evaluation  or
appraisal.

           The  following  is  a  summary  of  certain  financial
analyses  performed  by  American Appraisal  in  connection  with
providing  its  written opinion, dated April  12,  1995,  to  the
Independent   Committee.   American  Appraisal   reviewed   these
financial analyses with the Independent Committee at a meeting on
April 12, 1995.

            American  Appraisal  reviewed  information  regarding
recently  announced  and completed mergers  and  acquisitions  of
public  and  privately held companies that were  engaged  in  the
restaurant and fast food industries.  The terms and conditions of
these  transactions,  including the consideration  offered,  were
analyzed  for  the purpose of measuring the prices paid  for  the
transactions  in  relation  to the sales  revenues  and  earnings
before  depreciation, interest, taxes and amortization ("EBDITA")
reported  by  the acquired companies prior to the date  of  their
respective  transactions.  While several mergers and acquisitions
of  restaurant  and fast food company franchisee operations  were
reported  during  this  period, there were no  transactions  that
involved  businesses  considered  adequately  comparable  to  the
Company  in terms of mix of restaurant businesses, size, regional
market   scope,   operating  history  and  growth   expectations.
Accordingly, American Appraisal did not believe it appropriate to
formulate an opinion of value for the Shares from this analysis.

           For the purpose of evaluating the current market price
quotations  of  the  Shares,  American  Appraisal  searched   for
publicly held restaurant companies in order to (i) evaluate their
stock  market valuations and their relationship to the companies'
operating   performance   and   (ii)   correlate   these   market
valuation/operating performance relationships to the business and
operating  performance  of the Company.  The  search  focused  on
publicly held restaurant and fast food franchisee-based companies
comparable  to  the  Company in terms of  (i)  revenue  size  and
operating  history, (ii) regional market scope,  (iii)  financial
condition  and  (iv) growth expectations.  While  several  public
companies  were  primarily  franchisee  operators  of  fast  food
restaurants, none were found that were comparable to the  Company
in  terms  of  size,  nature of franchise  operations,  operating
history and growth expectations.  Accordingly, American Appraisal
did  not believe it to be appropriate to formulate an opinion  as
to a value for the Shares from this analysis.

           To  arrive  at its opinion with regard to the  Shares,
American  Appraisal  relied primarily upon estimates  of  current
market  values  for  the  Company's  underlying  restaurant   and
Cinnabon  bakery  business, assuming (i) a  hypothetical  orderly
sale  of such businesses (individually to different buyers or  in
the  aggregate to one buyer), (ii) that only the Cinnabon  bakery
franchises  would  achieve their calendar year 1995  projections,
(iii) that there would be certain costs associated with the  sale
of  such businesses, (iv) that a buyer would be willing to pay  a
multiple of EBDITA for such businesses of up to 4.5 times  EBDITA
and (v) no capital gain taxes would be paid by the Company on any
such sale.   American Appraisal also assumed that there would  be
no  material  change to the consumer demand for such  businesses,
whether  due  to a change in general economic conditions  in  the
regions  such  businesses are located  or  otherwise.   For  this
purpose,  American Appraisal developed estimates of  the  current
sale value of (i) the total chain of Cinnabon bakeries, (ii)  the
2 Willie Mays fast food restaurants, (iii) the Markers restaurant
and  (iv) the Company's general partnership interest in the  WMCC
Partnership.  In doing so, American Appraisal prepared  a  report
for  the  Independent Committee summarizing  its  methodology  of
calculating  such  current sale values.   Such  report  took  the
estimated  calendar year 1995 gross revenues for such  businesses
(which  were $6,150,000, $1,085,000 and $1,660,000, respectively,
for the Company's Cinnabon bakery franchises, Willie Mays Chicken
locations and Markers restaurant (and which, as noted above, have
not  been  achieved  by the Markers restaurant  and  Willie  Mays
Chicken  locations for the First Quarter)) and derived  therefrom
an estimated EBDITA.  American Appraisal then subtracted from the
EBDITA  for such businesses an assumed overhead factor of  5%  of
the  estimated calendar year 1995 gross revenues of the  Cinnabon
bakery  franchises  and 4% of the estimated  calendar  year  1995
gross  revenues  of  the Willie Mays Chicken  locations  and  the
Markers  restaurant, resulting in an adjusted EBDITA of $721,500,
$56,600  and  $108,600, respectively, for the Company's  Cinnabon
bakery  franchises,  Willie Mays Chicken  locations  and  Markers
restaurant (the "Adjusted EBDITA").  The Adjusted EBDITA for each
such  business was then multiplied by a low and high  acquisition
multiple of 4 and 4.5, 3 and 3.5 and 2.5 and 3, respectively, for
the  Company's  Cinnabon bakery franchises, Willie  Mays  Chicken
locations  and Markers restaurant, resulting in an  orderly  sale
value range of $2,890,000 to $3,250,000, $170,000 to $200,000 and
$270,000  to  $330,000, respectively, for the Company's  Cinnabon
bakery  franchises,  Willie Mays Chicken  locations  and  Markers
restaurant.  The current sale value of the Company's interest  in
the  WMCC  Partnership  was valued at $30,000.   Added  to  these
values  was  the current book value of the Company's consolidated
working  capital and other investments assets as of February  27,
1995,  resulting in a gross sale value of the Company's operating
businesses,  working capital and investment assets.   Subtraction
of  the face value of the Secured Convertible Debenture from this
amount  resulted  in  an estimate of the consolidated  net  asset
value   of  the  Company's  total  stockholder's  equity.   After
subtraction  from net asset value of probable selling  and  other
transaction costs (estimated to be 3% of the total sale value  of
the  businesses), American Appraisal estimated that the net asset
value of total stockholders' equity, based on the orderly sale of
its business premise, ranged from $1.32 to $1.57 per Share.

           American Appraisal also believed that additional value
to  the  Shares  was  attributed to  the  Company's  current  net
operating   loss   carryforwards  ("NOLs"),   estimated   to   be
approximately $4 million.  The potential use of these NOLs by the
Company  and/or  the Surviving Corporation is  dependent  on  the
extent  that  they  will report taxable income  for  federal  tax
purposes over the eligibility period of the NOLs.  The difficulty
to  estimate future operating results, including taxable  income,
precludes  accurate measurement of the use of  the  NOLs  by  the
Company or the Surviving Corporation.  However, guided by certain
broad assumptions as the probable taxable income projected by the
Company  over  the  eligibility  period  of  the  NOLs,  American
Appraisal  concluded  that  the value attributable  to  NOLs  was
approximately $.10 per Share.  American Appraisal recognized that
there  is  no  assurance that the NOLs will be  utilized  by  the
Company and/or the Surviving Corporation.

           American  Appraisal did not perform a discounted  cash
flow  analysis  with respect to the Company's  future  operations
because financial estimates of prospective operations beyond  the
year  ended  December 31, 1995 were not readily ascertainable  by
the  Company's  management.  However, in view  of  the  foregoing
analyses,  American  Appraisal believed  such  analysis  was  not
necessary  for purposes of determining the fairness of the  Offer
and Merger.  In addition, American Appraisal did not consider the
tax  consequences of the Offer and Merger as part of its fairness
determination.

           The  preparation of a fairness opinion  is  a  complex
process and is not necessarily susceptible to partial analysis or
summary  description.  While American Appraisal  considered  many
factors, none were dispositive and none were given any particular
weight in rendering its fairness opinion.  Selecting portions  of
the   analyses  or  of  the  summary  set  forth  above,  without
considering  the analyses as a whole, could create an  incomplete
view  of  the processes underlying American Appraisal's  opinion.
In  arriving  at  its fairness determination, American  Appraisal
considered  the  results  of all such analyses.   No  company  or
transaction  used in the above analyses as a comparison  is  very
comparable  to the Company or the contemplated transaction.   The
analyses  were prepared solely for purposes of American Appraisal
providing  its  opinion to the Independent Committee  as  to  the
fairness of the consideration to the holders of the Shares and do
not purport to be appraisals or necessarily reflect the prices at
which  businesses or securities actually may be  sold.   Analyses
based upon forecasts of future results for calendar year 1995 are
not necessarily indicative of actual future results, which may be
significantly  more  or  less favorable than  suggested  by  such
analyses.   Because  such  analyses  are  inherently  subject  to
uncertainty,  being based upon numerous factors or events  beyond
the control of the parties or their respective advisors, none  of
the  Company,  American  Appraisal or any  other  person  assumes
responsibility  if future results are materially  different  from
those   forecasts.   As  described  above,  American  Appraisal's
opinion and presentation to the Independent Committee was one  of
many factors taken into consideration by the Board in making  its
determination.  The foregoing summary does not purport  to  be  a
complete  description  of  the  analyses  performed  by  American
Appraisal and is qualified by reference to the written opinion of
American  Appraisal set forth in Schedule III to  this  Offer  to
Purchase.

           American  Appraisal, a worldwide valuation  consulting
firm,  as  part  of its business, is continually engaged  in  the
valuation  of businesses and their securities in connection  with
mergers   and   acquisitions,   competitive   biddings,   private
placements  and  valuations  for  estate,  corporate  and   other
purposes.   The Independent Committee selected American Appraisal
as  its  financial  advisor  because  American  Appraisal  is  an
internationally recognized appraisal and valuation firm that  has
experience in transactions similar to the Offer and the Merger.

          American Appraisal does not effect transactions or hold
positions in the securities of the Company.

            The  Purchaser  and  its  principals,  although   not
expressly  adopting  the valuation determined  by  the  Financial
Advisor,  believe that the range of values of $1.32 to $1.57  per
Share  (without giving effect to the approximately $4 million  of
NOLs)  is  appropriate and that the Purchase Price of  $1.55  per
Share  is  at the very high end of such range.  Also, even  after
giving  effect to the Financial Advisor's valuation of  the  NOLs
(which  the  Financial  Advisor describes  above  as  "precluding
accurate  measurement of their use" and being based  on  "certain
broad  assumptions"), the Purchase Price of $1.55  per  Share  is
above  the  mid-point of the range of values  determined  by  the
Financial Advisor.

Interests  of  Certain  Persons in  the  Offer  and  the  Merger;
Potential Conflicts of Interest

           In  considering the recommendation of the  Independent
Committee  and the approval of the board of directors as  to  the
fairness  of  the  Offer and the Merger, stockholders  should  be
aware that the Purchaser and certain members of management and of
the  board  of  directors have interests  described  below  which
present them with inherent conflicts of interest with respect  to
the  Offer and the Merger.  In particular, Scott M. Gillman,  the
Chairman  of  the  Board, Chief Executive Officer  and  Principal
Financial  and Accounting Officer of the Company, is one  of  the
three  members of the Purchaser and owns an approximate one-third
equity interest in the Purchaser.  Marc A. Gillman, the President
and  Chief  Operating Officer of the Company and the  brother  of
Scott  M.  Gillman, is one of the three members of the  Purchaser
and   owns  an  approximate  one-third  equity  interest  in  the
Purchaser.  Richard Gillman, the former Chairman of the Board  of
the  Company  and  the  father of Scott M. Gillman  and  Marc  A.
Gillman, is one of the three members of the Purchaser and owns an
approximate one-third equity interest in the Purchaser.  See "THE
TENDER OFFER - Certain Information Concerning the Company and the
Purchaser" and Schedule I.

           The table set forth on Schedule I attached hereto  and
incorporated herein by reference lists the Share ownership in the
Company  of  all directors and officers of the Company.   Neither
the  Purchaser  or  any of the Gillmans will be  tendering  their
Shares.   The Purchaser has been advised by Ronald Winarick,  the
only  other officer or director of the Company that owns  Shares,
that he will be tendering the 35,000 Shares owned by him.

           Pursuant  to  the  Company's Restated  Certificate  of
Incorporation, the Company has limited the personal liability  of
its  directors  and officers to the Company and its  stockholders
for  damages  to the maximum extent permitted by New Jersey  law.
In  addition, the Company's Restated Certificate of Incorporation
provides  for  the exculpation of directors and officers  of  the
Company  for  acts and omissions in violation of their  fiduciary
duties.  Under current New Jersey law, however, liability is  not
limited in the case of a breach of a directors or officer's  duty
of loyalty to the Company or its stockholders, the failure to act
in  good faith, the knowing violation of law or the obtainment of
an  improper personal benefit.  The effect of these provisions of
the  Company's Restated Certificate of Incorporation  may  be  to
limit  possible  claims which otherwise may be made  against  the
directors and officers of the Company.

          Except for stock options the exercise price of which is
less than the Purchase Price and which will be terminated without
consideration  in connection with the Merger, neither  member  of
the  Independent Committee has any financial, ownership or  other
interest in the Purchaser.

            The  board  of  directors  and  the  members  of  the
Independent  Committee  were aware of the conflicts  of  interest
mentioned  above  and  considered them among  the  other  matters
described  in  "SPECIAL FACTORS - Fairness of the Offer  and  the
Merger; Recommendation of the Board of Directors."

Plans for the Company After the Offer and the Merger

           Following the Offer and Merger, the board of directors
and  management of the Surviving Corporation likely will  consist
of Scott M. Gillman, Marc A. Gillman and Ronald Winarick.

            As   a   future  business  plan  for  the   Surviving
Corporation,  the  Purchaser intends not  only  to  continue  the
efforts of survival and stabilization, but to also take a  number
of  new actions in an effort to find profitable areas, and  areas
appropriate  for  expansion.  Following the consummation  of  the
Offer and the Merger, the Purchaser intends to conduct a detailed
review  of  the  Surviving  Corporation,  including  its  assets,
corporate   structure,  capitalization,  operations,  properties,
policies, management and personnel and to consider what, if  any,
changes  would  be desirable in light of the circumstances  which
then  exist.   After  such  review,  changes  could  include  the
acquisition  or  disposition of assets or other  changes  in  the
Surviving  Corporation's capitalization, corporate  structure  or
business.

          Specifically, the Purchaser contemplates that it likely
will  focus  substantial  further  attention  on  developing  the
Surviving Corporation's Willie Mays Country Chicken concept.   In
connection with such development, the Purchaser expects  that  it
may  have  to  substantially modify such concept and  anticipates
that it may have to contribute significant additional capital  to
the Surviving Corporation.  If the Purchaser believes the further
development of the Willie Mays Country Chicken concept proves  or
may   prove  successful,  it  may  seek  external  financing   in
connection therewith, and believes it may be able to obtain  such
financing,  especially to the extent that the  Purchaser  invests
substantial additional capital therein.  If the Purchaser is able
to  attract  such  external financing, the Purchaser  anticipates
that  it  may  pursue  public market financing  for  the  further
development  and  expansion of the Willie  Mays  Country  Chicken
concept,  either alone or in combination with one or  more  other
business concepts.

           With  respect  to the Cinnabon bakery franchises,  the
Purchaser currently intends that it will continue to operate  the
Cinnabon  locations  consistent with current  practices  and  may
pursue  the limited number of viable expansion possibilities  for
additional  Cinnabon bakeries.  In order to do so, the  Purchaser
anticipates that it may have to contribute additional capital  to
the Surviving Corporation.

            With   respect  to  the  Company's  existing  Markers
Restaurant, the Purchaser currently intends that it will continue
to  operate such restaurant consistent with current practices, at
least  for  the  remaining 4 years of such restaurant's  existing
lease term.

           The  foregoing  is only a general description  of  the
Purchaser's preliminary thoughts with respect to its future plans
for  the Surviving Corporation upon the consummation of the Offer
and  the  Merger.   Except  for  the  general  business  concepts
described  above,  some or all of which may not  be  able  to  be
pursued  or  completed  by the Purchaser, the  Purchaser  has  no
present  plans or proposals that would result in an extraordinary
corporate   transactions  such  as  the  merger,  reorganization,
liquidation  or sale or transfer of a material amount  of  assets
involving the Company or any of its subsidiaries, or any material
changes   to  the  Company's  capitalization,  dividend   policy,
corporate  structure  or  businesses.   In  addition,  given  the
existing  financial  condition of the  Company  and  the  limited
possibilities  presented  by  it,  it  is  conceivable  that  the
Purchaser  may  substantially revise some or  all  of  the  plans
generally  described  herein, or may pursue  plans  fundamentally
different than those described herein.  However, the Purchaser is
not currently aware of any such specific revisions or changes.

           As  described  above,  as of February  26,  1995,  the
Company had approximately $4 million of NOLs which may be used by
the  Company  (or  the Surviving Corporation) to  offset  taxable
income  for federal income tax purposes in future years.  To  the
extent  the Company (or the Surviving Corporation) otherwise  may
have taxable income in future years, such taxable income would be
reduced  by the NOLs.  However, under Section 382 of the Internal
Revenue   Code,  the  deductibility  of  these  NOLs   would   be
substantially limited if there were a change of 50%  or  more  of
the stock ownership of the Company (or the Surviving Corporation)
occurring  within  a  2-year period.  The limitation  imposed  by
Section  382 of the Internal Revenue Code will not apply  to  the
Offer  or the Merger, but such limitation effectively limits  the
use  of such NOLs by any entity other than one in which Scott  M.
Gillman, Marc A. Gillman and/or Richard Gillman own a substantial
percentage  of  the outstanding shares.  See "SPECIAL  FACTORS  -
Opinion of Financial Advisor."

          If the Purchaser, either through the contribution by it
of  substantial additional capital to the Surviving  Corporation,
the  securing of third party financing, the contribution  to  the
Surviving  Corporation of substantial other assets  owned  by  or
acquired by the Purchaser, the change in business plan or  change
in  performance of the Surviving Corporation's operations, or one
or  more  of the foregoing in any combination, is able to attract
the  interest of the public markets in the Surviving  Corporation
(or  any  successor entity which may at that time include  assets
now  or  hereafter  owned  by  the  Purchaser  or  the  Surviving
Corporation),  the  Purchaser anticipates that  it  may  seek  to
complete a public offering of equity in the Surviving Corporation
(or  any  successor  entity).   The Purchaser  currently  has  no
definitive plans to do so and there can be no assurance that  the
Purchaser  ever  will  be  able to  attract  such  public  market
financing.

Notice of Plan of Merger; Dissenters' Rights

           This  Offer to Purchase shall serve as notice  to  all
stockholders  that  the  board of directors  of  the  Acquisition
Subsidiary   has,  contingent  upon  the  Acquisition  Subsidiary
obtaining  at least 90% of the Shares, authorized the  merger  of
the Acquisition Subsidiary with and into the Company pursuant  to
the plan of merger attached as Schedule IV (the "Plan of Merger")
adopted  by the board of directors of the Acquisition Subsidiary.
The  Plan of Merger provides that the holders of Shares not owned
by  the Acquisition Subsidiary or the Company will be entitled to
receive $1.55 in cash per Share.

           Under  New  Jersey law, Section 14:11-1  of  the  BCA,
stockholders who receive cash in exchange for their Shares  as  a
result  of  the  Offer and the Merger will not  have  dissenters'
rights.    However,   the   Purchaser  nonetheless   will   grant
dissenters'  rights  to  record holders  of  Shares  as  provided
herein.  The following is a description of the dissenters' rights
that  will  be made available by the Purchaser.  Any  stockholder
who  contemplates  the  assertion of the  dissenters'  rights  as
provided  herein  is  urged  to  consult  his  own  counsel.    A
stockholder  who  exercises the dissenters'  rights  as  provided
herein  will cease to have any rights as a stockholder,  and  any
dissenters'  rights  will be limited to those expressly  provided
herein.

           Record holders of Shares who desire to exercise  their
dissenters'  rights must satisfy all of the following conditions.
Any  such holder of Shares must be a stockholder of record of the
Company  from the date he makes a written demand for  dissenters'
rights  through  the  date  the  Merger  is  effective  and  must
continuously  hold his Shares throughout the period between  such
dates.

           Stockholders who desire to exercise their  dissenters'
rights must not tender their Shares.  If, as is anticipated,  the
Acquisition  Subsidiary is able to effect the  Merger  under  BCA
Section 14A:10-5.1 without taking a vote of the stockholder's  of
the Company, a stockholder of  the Company will have the right to
make  a  demand for the payment of the fair value of  his  shares
within  30 days (the "Demand Time") after the date this Offer  to
Purchase, which includes a copy of the Plan of Merger as Schedule
IV, is mailed to such stockholder.

           A  demand for payment of fair value should be executed
by  or for the stockholder of record fully and correctly, exactly
as   such  stockholder's  name  appears  on  the  certificate  or
certificates representing his Shares.  If the Shares are owned of
record  by more than one person, as in a joint tenancy or tenancy
in  common, such demand must be executed by all joint owners.  An
authorized  agent,  including an agent  for  two  or  more  joint
owners,  may  execute  the demand for a  stockholder  of  record;
however,  the agent must identify the record owners and expressly
disclose the fact that, in exercising the demand, such person  is
acting  as  agent  for the record owner.  If a stockholder  holds
Shares  through a broker who in turn holds the shares  through  a
central  securities depositary nominee such  as  Cede  &  Co.,  a
demand for dissenters' rights for such Shares must be made by  or
on  behalf  of  the  depositary nominee  and  must  identify  the
depositary nominee as the holder of record.

          A record owner, such as a broker, who holds Shares as a
nominee  for others, may exercise dissenters' rights with respect
to  the Shares held for all or less than all beneficial owners of
Shares  as  to  which such person is the record owner.   In  such
case,  the  written demand must set forth the  number  of  Shares
covered by such demand.

          A stockholder who elects to exercise dissenters' rights
must mail or deliver his written demand within the Demand Time to
the  Purchaser,  Suite  508B, 5N Regent Street,  Livingston,  New
Jersey  07039   Attention:  Secretary.  The  written  demand  for
payment   of   the  fair  value  of  Shares  must   specify   the
stockholder's  name  and mailing address, the  number  of  Shares
owned,  and a statement that the stockholder is thereby demanding
appraisal  of his Shares.  Not later than 20 days after demanding
payment for his Shares, a stockholder must submit the certificate
or  certificates  representing his Shares to  the  Purchaser  for
notation  thereon of such demand, whereupon such  certificate  or
certificates  shall be returned to such stockholder.   Within  20
days after the Effective Date, the Company will provide notice of
the  Effective  Date to all stockholders who have  complied  with
these  requirements  and have not tendered  their  Shares.   Upon
written  request,  the Surviving Corporation shall  furnish  each
stockholder who has complied with these requirements a  statement
setting  forth  the aggregate number of Shares  with  respect  to
which demands for appraisals have been received and the aggregate
number of holders of such Shares.  The Surviving Corporation will
not   provide   a  dissenting  stockholder  with  any   financial
statements other than those being provided as Exhibit II to  this
Offer.

           If  after  40 days from the expiration of  the  Demand
Time,  the Surviving Corporation and the stockholder do not agree
upon  fair  value, a stockholder that has properly exercised  his
dissenters'  rights can make a written demand upon the  Surviving
Corporation that it commence an action in Superior Court  of  New
Jersey  (the  "Court") for a determination of fair value  of  the
Shares.   Such written demand by the stockholder must be made  on
the Surviving Corporation within 10 days after the expiration  of
such  40-day  period.  If the stockholder makes a  timely  demand
upon the Surviving Corporation, but the Surviving Corporation has
not  commenced  an  action within 10 days  of  such  demand,  the
stockholder  may commence such action on behalf of the  Surviving
Corporation.   A stockholder will then have 10 days  to  commence
such  an  action on behalf of the Surviving Corporation.   If  no
petition  is  filed  within  this  time  period,  all  dissenting
stockholders lose their right to an appraisal and have the  right
to receive $1.55 per Share.

           If  a  petition for an appraisal is timely filed,  all
stockholders who have complied herewith shall become entitled  to
such  a  determination.  The Court likely will hold a hearing  on
such  petition through which it will determine the fair value  of
the  Shares  owned by such stockholders.  The appraisal  will  be
based  upon the Court's determination of the fair value  of  such
shares,  exclusive of any appreciation or depreciation  of  value
arising from the accomplishment or expectation of the Merger.  In
determining  fair value, the Court likely will take into  account
all   relevant  factors.   Generally,  proof  of  value  by   any
techniques  or methods which are generally considered  acceptable
in  the  financial  community and otherwise admissible  in  court
likely  will  be  considered by the  Court.   The  Court  in  its
discretion  may  appoint  an appraiser to  receive  evidence  and
report to the Court on the question of fair value.

           The  fair value of the Shares determined by the  Court
could  be  more  than, the same as or less than the consideration
the  stockholders are to receive pursuant to the  Offer  and  the
Merger if they do not seek appraisal of the Shares.  Opinions  of
investment  banking firms as to fairness, from a financial  point
of view, are not binding on the Court.  The cost of the appraisal
proceeding will be determined by the Court and levied against the
parties  as  the  Court deems equitable under the  circumstances.
Upon  application  of  a dissenting stockholder,  and  if  it  is
determined  that  an  offer  of payment  made  by  the  Surviving
Corporation was not made in good faith, the Court may order  that
all  or  a  portion  of the expenses incurred by  any  dissenting
stockholder   in   connection  with  the  appraisal   proceeding,
including without limitation reasonable attorneys' fees and  fees
and expenses of experts, be charged to the Surviving Corporation.
In  the absence of such a determination or assessment, each party
bears  its own attorneys' fees and fees and expenses of  experts.
In addition, the Court may award interest on the fair value at an
interest rate the Court finds to be equitable.  However,  if  the
Court  finds that refusal of any dissenting stockholder to accept
an  offer  of payment made by the Surviving Corporation  in  good
faith  was  arbitrary  or otherwise not in good  faith,  interest
likely will not be awarded.

           Any  stockholder  who has duly demanded  appraisal  in
compliance  herewith  will  not, after  the  Effective  Date,  be
entitled to vote his Shares for any purpose or to receive payment
of  dividends or other distributions on such Shares,  except  for
dividends or distributions payable to stockholders of record at a
date  prior to the Effective Date.  Such stockholder shall  cease
to  have any rights of a shareholder except the right to be  paid
the fair value of his Shares.

           A  stockholder may withdraw his demand  for  appraisal
only  with  the  consent  of  the Surviving  Corporation.   If  a
stockholder does not comply with the requirements detailed above,
the  stockholder's  rights to appraisal  shall  cease,  and  such
stockholder  shall be entitled to receive only the  consideration
provided in the Merger.

          Notwithstanding the foregoing, because the stockholders
are  not entitled to and do not have dissenters' rights under New
Jersey  law  or  the Company's Certificate of Incorporation,  the
Purchaser can give no assurance that the Court will recognize the
dissenters' rights provided by the Purchaser herein or be willing
to adjudicate the issue of the fair value of the Shares.  In such
a  case,  the  Surviving Corporation will pay $1.55 in  cash  per
Share for all Shares held by stockholders who otherwise wished to
exercise the dissenter's rights set forth herein.

Federal Tax Consequences

            The   following  description  of  the   federal   tax
consequences  of  the  Offer  and  the  Merger  is  for   general
information   only.   The  tax  consequences  for  a   particular
stockholder  will depend upon his particular circumstances.   All
stockholders  should  consult  their  personal  tax  advisors  in
determining the tax consequences to them arising from  the  Offer
and  the Merger, including the applicability and effect of state,
local and foreign tax laws and possible changes in tax law.

           The following description is based upon federal income
tax  law in effect at this time.  However, the federal income tax
consequences  of  the Offer and the Merger will  be  governed  by
federal income tax law in effect at the time of the stockholder's
recognition of income.

           In general, the receipt of cash by holders in exchange
for  shares  tendered by stockholders pursuant to  the  Offer  or
surrendered  pursuant to the Merger will be  a  taxable  sale  or
exchange  for federal income tax purposes.  The receipt  of  cash
may be subject to "backup" withholding of 31% of such case unless
the stockholder either provides a correct taxpayer identification
number on the Substitute Form W-9 which is included in the Letter
of Transmittal with this Offer to Purchase, or is eligible for an
exemption  from this requirement.  Exempt stockholders (including
among   others  all  corporations)  are  not  subject  to  backup
withholding  and  should  indicate their  exempt  status  on  the
Substitute  Form W-9.  A foreign stockholder may be  required  to
certify   its   exempt  status  on  Form  W-8  to  avoid   backup
withholding.

           Under present law, the federal income tax consequences
to  a stockholder all of whose Shares are tendered or surrendered
and  who  is a citizen or resident of the United States generally
will be as follows:

          (i)   Assuming  the Shares are a capital asset  in  the
hands  of  the  stockholder, the stockholder will,  most  likely,
recognize  a  capital gain or loss as a result  of  the  purchase
pursuant  to the Offer or the Merger.  The capital gain  or  loss
will  be long term with respect to Shares held for more than  one
year  and  short-term with respect to Shares held for  a  shorter
period.   The  amount of gain or loss recognized by a stockholder
will  be  measured  by the difference, if any,  between  (i)  the
amount  of cash received pursuant to the Offer or the Merger  and
(ii)  the  cost or other tax basis of the tendered or surrendered
Shares to such stockholder.
               
          (ii)  In  the  case  of  a stockholder  who  is  not  a
corporation, the excess, if any, of the stockholder's  net  long-
term  capital gains over net short-term capital losses recognized
during  1995, including in the computation for that  purpose  the
capital  gain or loss, if any, on the Shares tendered, is subject
to  tax  at  rates  of up to 28%.  The excess,  if  any,  of  the
stockholder's  net  short-term capital gains over  net  long-term
capital  losses  is taxable at the rates applicable  to  ordinary
income,  for  which  there is a maximum rate of  39.6%  in  1995.
Capital  losses offset capital gains to the extent  thereof,  and
any  excess  capital loss can be used to offset up to  $3,000  of
other taxable income.
               
          (iii)      In  the  case  of a stockholder  that  is  a
corporation, the excess of the corporation's net long term  gains
over  the corporation's net short term losses, including  in  the
computation for that purpose the capital gain or loss, if any, on
the Shares tendered,  is taxed at the ordinary income tax rate of
the  corporation.   Capital losses may be deducted  only  to  the
extent of capital gains.

           However,  capital gain treatment with respect  to  the
Shares  tendered  may not be applicable to a stockholder  who  is
deemed  to  own constructively (pursuant to Section  318  of  the
Internal  Revenue  Code)  Shares of any other  stockholder  whose
Shares  are not redeemed in the same transaction.  Under  Section
318 of the Internal Revenue Code, a stockholder may be deemed  to
own  constructively  Shares  owned  or  constructively  owned  by
related   individuals   (including  the   stockholder's   spouse,
children,   grandchildren  and  parents)  or   related   entities
(including certain controlled corporations, partnerships,  trusts
and  estates).   Any  stockholder with respect  to  whom  related
individuals  or  entities  continue  to  own  Shares  after   the
transaction  should consult his or her tax advisor  to  determine
whether  capital gain treatment is applicable and if not  whether
all  of  the proceeds of the sale should be treated as a dividend
under Section 302 of the Internal Revenue Code.

           Under many tax treaties between foreign countries  and
the  United States, the character of a distribution under tax law
of the country from which the distribution is made often controls
treatment of the distribution for purposes of the treaty.   As  a
result,  a transaction of a particular non-U.S. stockholder  will
be  treated  as  a  dividend under the United  States  tax  rules
outlined  above, and it may also be treated as a  dividend  under
many  treaties.   As  such, the transaction  may  be  subject  to
withholding as a dividend under the terms of a particular treaty,
even if the transaction is otherwise characterized under the  tax
laws of the recipient's country or residence.

           No  gain or loss will be recognized by the Company  or
the  Purchaser  and  neither the Company nor the  Purchaser  will
experience  investment tax credit recapture as a  result  of  the
purchase pursuant to the Offer of cash payments pursuant  to  the
Merger.

           If the Merger is not consummated, stockholders who  do
not tender Shares pursuant to the Offer will recognize no taxable
gain or loss as a result of the consummation of the Offer.

           THE  FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE  IS
INCLUDED FOR GENERAL INFORMATION ONLY.  EACH STOCKHOLDER IS URGED
TO  CONSULT  SUCH STOCKHOLDER'S OWN TAX ADVISOR TO DETERMINE  THE
PARTICULAR   TAX   CONSEQUENCES  TO  SUCH  STOCKHOLDER   OF   THE
DISPOSITION OF SHARES PURSUANT TO THE OFFER.

Source and Amount of Funds

           The  Purchaser expects the maximum aggregate  cost  of
acquiring  all  outstanding shares not owned  by  the  Purchaser,
including all fees and expenses applicable to the Offer  and  the
Merger,  to be approximately $800,000.  See "THE TENDER  OFFER  -
Fees  and Expenses."  All funds required to consummate the  Offer
will  be  obtained from available cash on hand of the  Purchaser.
In  addition, the funds to be used to consummate the Merger  will
come  from cash on hand of the Purchaser.  Moreover, each of  the
principals of the Purchaser has sufficient net worth to fund  the
purchase of the Shares pursuant to the Offer and the Merger.

                        THE TENDER OFFER

Terms of the Offer

           Upon  the  terms and subject to the condition  of  the
Offer, the Purchaser will accept for payment and thereby purchase
any  and  all outstanding Shares validly tendered on or prior  to
the  Expiration  Date and not withdrawn in accordance  with  "THE
TENDER  OFFER  - Withdrawal Rights."  The term "Expiration  Date"
means  5:00 p.m., Eastern Daylight Time, on May 15, 1995,  unless
the Purchaser, in its sole discretion, has extended the period of
time  for  which  the  Offer is open, in  which  event  the  term
"Expiration Date" will mean the latest time and date on which the
Offer, as so extended by the Purchaser expires.

           The Purchaser also expressly reserves the right (i) to
terminate  the Offer and not accept for payment or  pay  for  any
Shares not theretofore accepted for payment or paid for, upon the
occurrence  of any of the conditions specified under "THE  TENDER
OFFER  -  Certain  Conditions of the Offer"  by  giving  oral  or
written  notice  of such delay in payment or termination  to  the
Depositary  and (ii) at any time or from time to time,  to  amend
the  Offer in any respect.  The Purchaser expressly reserves  the
right  in its sole discretion, any time or from time to time,  to
extend  the  period during which the Offer is  open  and  thereby
delay acceptance for payment of, and the payment for, any Shares,
by  giving  oral  or  written notice of  such  extension  to  the
Depositary.   Any  extension, delay in  payment,  termination  or
amendment  will be followed as promptly as practicable by  public
announcement  thereof,  such  announcement  in  the  case  of  an
extension to be issued no later than 9:00 a.m., Eastern  Daylight
Time,  of  the  next business day after the previously  scheduled
Expiration Date.  The reservation by the Purchaser of  the  right
to  delay  acceptance for payment or the purchase  of  Shares  is
subject  to the provisions of applicable law, which require  that
the  Purchaser pay the consideration offered or return the Shares
deposited  by  or  on behalf of stockholders promptly  after  the
termination or withdrawal of the Offer.

           All Shares not purchased pursuant to the Offer will be
returned to the tendering stockholder at the Purchaser's  expense
as promptly as practicable following the Expiration Date.

Procedure for Tendering Shares

           Proper  Tender of Shares.  For Shares to  be  properly
tendered pursuant to the Offer:

          (a)  the certificate of such Shares (or confirmation of
receipt  of such shares pursuant to the procedures for book-entry
transfer set forth below), together with a properly completed and
duly  executed Letter of Transmittal (or facsimile thereof)  with
any  required  signature  guaranteed,  and  any  other  documents
required  by  the Letter of Transmittal, must be received  on  or
before  the  Expiration  Date by the Depositary  at  one  of  its
addresses set forth in this Offer to Purchase; or
               
          (b)   the  tendering stockholder must comply  with  the
guaranteed delivery procedure set forth below.

           The  acceptance of Shares by the Purchaser for payment
will  constitute a binding agreement between the  then  tendering
stockholder and the Purchaser upon the terms and subject  to  the
conditions  of  the Offer, including the tendering  stockholder's
representation  that  (i) such stockholder  has  full  power  and
authority  to tender, sell, assign and transfer such Shares,  and
(ii) when the same are accepted for payment by the Purchaser, the
Purchaser  will  acquire good, marketable and unencumbered  title
thereto,  free and clear of all liens, restrictions, charges  and
encumbrances and will not be subject to any adverse claim.

          Signature Guarantees and Method Delivery.  No signature
guarantee is required on the Letter of Transmittal if the  Letter
of  Transmittal is signed by the registered holder of the  Shares
(which   term,  for  purposes  of  this  Section,  includes   any
participation  in  the  Depository Trust  Company  ("DTC")  or  a
similar  book-entry transfer facility (collectively,  the  "Book-
Entry  Transfer  Facilities") whose name appears  on  a  security
position  listing as the holder of the Shares tendered therewith,
and payment is to be made directly to such registered holder,  or
if  Shares  are tendered for the account of a member  firm  on  a
registered national securities exchange, a member of the National
Association of Securities Dealers, Inc. or a commercial  bank  or
trust  company having an office, branch or agency in  the  United
States.   In  all other cases, all signatures on  the  Letter  of
Transmittal   must   be  guaranteed  by  an  eligible   guarantor
institution  (bank, stockbroker, savings and loan association  or
credit  union with membership in an approved signature  guarantee
program),  pursuant  to  Rule  17  Ad-15  promulgated  under  the
Exchange Act (an "Eligible Institution").  See Instruction  2  of
the  Letter of Transmittal.  If a certificate representing Shares
is registered in the name of a person other than the signer of  a
Letter of Transmittal, or if payment is to be made, or Shares not
purchased  or tendered are to be issued, to a person  other  than
the  registered  holder,  the certificate  must  be  endorsed  or
accompanied by an appropriate stock power, in either case  signed
exactly  as  the  name of the registered holder  appears  on  the
certificate, with the signature on the certificate or stock power
guaranteed by an Eligible Institution.

           In all cases, payment for Shares tendered and accepted
for  payment pursuant to the Offer will be made only after timely
receipt by the Depositary of certificates for such Shares  (or  a
timely confirmation of a book-entry transfer of such Shares  into
the  Depository's  account  at one  of  the  Book-Entry  Transfer
Facilities),  a  properly completed and duly executed  Letter  of
Transmittal  (or  facsimile  thereof)  and  any  other  documents
required by the Letter of Transmittal.  The method or delivery of
all  documents,  including  stock  certificates,  the  Letter  of
Transmittal and any other required documents, is at the  election
and  risk of the tendering stockholder.   If delivery is by mail,
registered mail with return receipt requested, properly  insured,
is recommended.

           Federal  Income  Tax Withholding.  To prevent  back-up
federal income tax withholding equal to 31% of the gross payments
made  pursuant  to  the  Offer, each  stockholder  who  does  not
otherwise establish an exemption for withholding must notify  the
Depositary  of such stockholder's correct taxpayer identification
number  (or  certify  that such taxpayer is awaiting  a  taxpayer
identification  number) and provide certain other information  by
completing  the  Substitute Form W-9 included in  the  Letter  of
Transmittal.   Certain stockholders, including corporations,  are
not  subject  to  the  withholding  and  reporting  requirements.
Foreign stockholders who are individuals must submit Form W-9  in
order to avoid back-up withholding.  The Depositary will withhold
31% of the gross payments payable to a foreign stockholder unless
the  Depositary determines that a reduced rate of withholding  or
an exemption from withholding is applicable.

           For  a discussion of certain other federal income  tax
consequences  to tendering stockholders, see "SPECIAL  FACTORS  -
Federal Tax Consequences."

           Book-Entry Delivery.  The Depositary will establish an
account  with  respect to the Shares at each  of  the  Book-Entry
Transfer Facilities for purposes of the Offer within two business
days  after  the date of this Offer to Purchase.   Any  financial
institution  that  is  a participant in the  Book-Entry  Transfer
Facility's system may make book-entry delivery of the  Shares  by
causing   such  facility  to  transfer  such  Shares   into   the
Depository's account in accordance with such facility's procedure
for  such  transfer.   Even  though delivery  of  Shares  may  be
effected   through  book-entry  transfer  into  the  Depository's
account  at one of the Book-Entry Transfer Facilities, a properly
completed  and duly executed Letter of Transmittal (or  facsimile
thereof),  with  any  required  signature  guarantees  and  other
required  documents  must, in any case,  be  transmitted  to  and
received by the Depositary at one of its addresses prior  to  the
Expiration Date, or the guaranteed delivery procedure  set  forth
below  must  be followed.  Delivery of the Letter of  Transmittal
and  any  other  required  documents to  one  of  the  Book-Entry
Transfer   Facilities  does  not  constitute  delivery   to   the
Depositary.

           Guaranteed  Delivery.   If a  stockholder  desires  to
tender  Shares  pursuant  to  the Offer  and  such  stockholder's
certificates are not immediately available (or the procedures for
book-entry  transfer cannot be completed on a  timely  basis)  or
time  will  not  permit  all  required  documents  to  reach  the
Depositary   before  the  Expiration  Date,   such   Shares   may
nevertheless  be  tendered provided that  all  of  the  following
conditions are satisfied:

               (a)  such tender is made by or through an Eligible
Institution;
               
               (b)   the  Depositary  receives  (by  hand,  mail,
telegram  or  facsimile  transmission),  on  or  prior   to   the
Expiration Date, a properly completed and duly executed Notice of
Guaranteed  Delivery substantially in the form the Purchaser  has
provided  with this Offer to Purchase (indicating  the  price  at
which the Shares are being tendered); and
               
               (c)   the certificates for all tendered Shares  in
proper  form for transfer (or confirmation of book-entry transfer
of  such Shares into the Depository's account at one of the Book-
Entry  Transfer  Facilities), together with a properly  completed
and  duly  executed Letter of Transmittal (or facsimile  thereof)
and  any  other documents required by the Letter of  Transmittal,
are  received by the Depositary within five business  days  after
the  date  the  Depositary  receives such  Notice  of  Guaranteed
Delivery.

          Determinations of Validity; Rejection of Shares; Waiver
of  Defects;  No  Obligation  to Give  Notice  of  Defects.   All
questions  as  to  the number of Shares to be  accepted  and  the
validity  for  eligibility (including the time  of  receipt)  and
acceptance for payment of any tender of Shares will be determined
by  the  Purchaser,  in its sole discretion, which  determination
shall  be  final  and  binding  on all  parties.   The  Purchaser
reserves  the  absolute right to reject any  or  all  tenders  it
determines  not  to  be in proper form or the  acceptance  of  or
payment for which may, in the opinion of the Purchaser's counsel,
be  unlawful.  The Purchaser also reserves the absolute right  to
waive  any  of  the  conditions of the Offer and  any  defect  or
irregularity in the tender of any particular Shares.   No  tender
of  shares  will be deemed to be properly made until all  defects
and  irregularities  have  been cured  or  waived.   Neither  the
Purchaser  nor the Depositary or any other person is or  will  be
obligated  to  give  notice of any defects or  irregularities  in
tenders, and none of them will incur any liability for failure to
give such notice.

Withdrawal Rights

           Except  as  otherwise provided in  this  Section,  the
tender  of  Shares pursuant to the Offer is irrevocable.   Shares
tendered  pursuant  to  the Offer may be withdrawn  at  any  time
before  the Expiration Date and, unless theretofore accepted  for
payment  and paid for by the Purchaser, may also be withdrawn  at
any time after June 16, 1995.

           For  a withdrawal to be effective, the Depositary must
timely  receive (at one of its addresses set forth in this  Offer
to  Purchase)  a  written, telegraphic or facsimile  transmission
notice of withdrawal.  Such notice of withdrawal must specify the
name  of  the person having deposited the Shares to be withdrawn,
the  number  of  Shares  to be withdrawn  and  the  name  of  the
registered  holder,  if different from that  of  the  person  who
tendered such Shares.  If the certificates have been delivered or
otherwise  identified  to  the Depositary,  then,  prior  to  the
release of such certificates, the tendering stockholder must also
submit  the  serial numbers shown on the particular  certificates
evidencing  the  shares  and  the  signature  on  the  notice  of
withdrawal must be guaranteed by an Eligible Institution  (except
in  the case of Shares tendered by an Eligible Institution).   If
Shares have been tendered pursuant to the procedure of book-entry
transfer set forth in "THE TENDER OFFER - Procedure for Tendering
Shares," the notice of withdrawal must specify the name  and  the
number  of  the  account  at the applicable  Book-Entry  Transfer
Facility  to be credited with the withdrawn Shares and  otherwise
comply with the procedures of such facility.  All questions as to
the  form and validity (including time of receipt) of notices  of
withdrawal  will  be  determined by the Purchaser,  in  its  sole
discretion, which determination shall be final and binding on all
parties.   Neither the Purchaser nor the Depositary or any  other
person  is or will be obligated to give any notice of any defects
or  irregularities in any notice of withdrawal, and none of  them
will  incur  any liability for failure to give any  such  notice.
Any  Shares  properly  withdrawn will thereafter  be  deemed  not
tendered  for  purposes  of  the Offer.   Withdrawn  Shares  may,
however,  be  tendered  before  the  Expiration  Date  by   again
following any of the procedures described in "THE TENDER OFFER  -
Procedure of Tendering Shares."

Acceptance For Payment and Payment of Purchase Price

           Upon  the terms and subject to the conditions  of  the
Offer  (including if the Offer is extended or amended, the  terms
and conditions of any such extension of amendment), the Purchaser
will  accept for payment, and thereby purchase, and will pay  for
all Shares validly tendered prior to the Expiration Date (and not
properly withdrawn in the manner described in "THE TENDER OFFER -
Withdrawal  Rights")  as soon as practical after  the  Expiration
Date.

          Payment for Shares purchased pursuant to the Offer will
be  made by depositing the aggregate Purchase Price therefor with
the   Depositary,   which  will  act  as  agent   for   tendering
stockholders  for  the  purpose of  receiving  payment  from  the
Purchaser and transmitting payment to the tendering stockholders.
For purposes of the Offer, ownership of tendered Shares will pass
to  the  Purchaser,  and the Purchaser will  be  deemed  to  have
accepted for payment, and thereby purchased, tendered Shares, if,
as  and  when the Purchaser gives oral or written notice  to  the
Depositary of its acceptance of such Shares for payment.

           If  any  tendered Shares are not accepted for  payment
pursuant to the terms and conditions to the Offer for any reason,
or if certificates representing more Shares than are tendered are
submitted to the Depositary, certificates for such unpurchased or
untendered Shares wil be returned, without expense to the tendering 
stockholder (or, in the case of Shares tendered by book-entry transfer
of such Shares into the Depository's account at a Book-Entry Transfer
Facility in accordance with the procedures set forth in "THE TENDER
OFFER - Procedure for Tendering Shares,"  Shares will be credited
to an account maintained within such Book-Entry Transfer Facility),
as promptly as practicable following the expiration, termination
or withdrawal of the Offer.

          If, prior to the Expiration Date or prior to the Merger, the 
Purchaser increases the consideration offered to stockholders pursuant
to the Offer or payable pursuant to the Merger, such increased 
consideration will be paid to all stockholders whose Shares are
purchased pursuant to the Offer whether or not such Shares have
been tendered prior to such increase in consideration.

          The Purchaser will pay all stock transfer taxes, if any,
payable on the transfer to it of Shares purchased pursuant to the Offer,
provided, however, if payment of the Purchase Price is made to any person
other than the registered owner, or if tendered certificates are 
registered in the name of any person other than the person signing
the Letter of Transmittal, the amount of all stock transfer taxes,
if any (whether imposed on the registered owner or such other person),
payable on account of the transfer to such person will be deducted
from the Purchase Price unless evidence satisfactory to the Purchaser
of the payment of such taxes or exemption therefrom is submitted.  See
Instruction 7 of the Letter of Transmittal.

          ANY TENDERING STOCKHOLDER OR OTHER PAYEE WHO FAILS TO COMPLETE
FULLY AND SIGN THE SUBSTITUTE FORM W-9 INCLUDED IN THE LETTER OF 
TRANSMITTAL MAY BE SUBJECT TO THE REQUIRED FEDERAL INCOME TAX WITHHOLDING
OF 31% OF THE GROSS PROCEEDS PAID TO SUCH STOCKHOLDER OR OTHER PAYEE
PURSUANT TO THE OFFER.  SEE "THE TENDER OFFER - Procedure For
Tendering Shares."

Certain Conditions of the Offer

         Notwithstanding any other provision of the Offer, the Purchaser
shall not be required to accept for payment, purchase or pay for any 
Shares tendered, any may terminate or amend the Offer or may postpone
the acceptance for payment of, or the payment for, Shares tendered,
if any time before the time of purchase of, or payment for, any
such Shares, any of the following events shall have occurred:

        (a)   there shall have been threatened, instituted or pending any
action or proceeding by any government or governmental, regulatory or
administrative agency or authority or tribunal or any other person, domestic
or foreign, or before any court or governmental, regulatory or administrative
authority or agency or tribunal, domestic or foreign, which (i) challenges
the making of the Offer, or the acquisition of Shares pursuant to the Offer
or the Merger or otherwise related in any manner to the Offer or the 
Merger; or (ii) could materially affect the business, condition 
(financial or other), income, operation or prospects of the Company;

        (b)  there shall have been any action threatened, pending or taken,
or approval withheld, or any statute, rule, regulation, judgment, order or
injunction threatened, proposed, sought, promulgated, enacted, entered,
amended, enforced or deemed to be applicable to the Offer or the Merger
or any court or any government or governmental, regulatory or administrative
authority or agency or tribunal, domestic or foreign, could:  (i) make the 
acceptance for payment of, or payment for, some or all of the Shares illegal
or otherwise restrict or prohibit consummation of the Offer or the Merger;
or (ii) delay or restrict the ability of the Purchaser, or render the
Purchaser unable, to accept for payment or pay for some or all of the
Shares; or (iii) materially affect the business, condition (financial or
other), income, operations or prospects of the Company or otherwise
materially impair in any way the contemplated future conduct of the business
of the Company;

        (c)  any material change shall occur or be threatened to the 
business, condition (financial or other), income, operations, Share
ownership or prospects of the Company which is material to the Company
or its stockholders;

        (d)  a tender or exchange offer for any or all of the Shares (other
than the Offer), or any merger, business combination or other similar
transaction with or involving the Company, shall have been proposed,
announced or made by any person;

        (e)  any entity, "group" (as that term is used in Section 13(d)(3
of the Exchange Act) or person shall have acquired, or proposed to acquire,
beneficial ownership of Shares constituting more than 5% of the 
outstanding Shares; or

        (f)  the Company shall have withdrawn or modified in a manner adverse
to the Purchaser its approval of the Offer or the Merger.

        A number of states, including New Jersey, have adopted "shareholder
protection" or "takeover" statutes and regulations which purport to varying
degrees to be applicable to attempts to acquire securities of corporations
which are incorporated or have substantial assets, stockholders, principal
executive offices or principal place of business in such states.  The
Purchaser does not believe that the Offer or Merger is in violation of
any such statutes.  Should any person seek to apply any state takeover
statute to the Offer or the Merger, the Purchaser would take such action as
then appears desirable, and currently expects that it would contest
the validity and application of any such statute in appropriate court
proceedings.

         The foregoing conditions are for the Purchaser regardless of the
circumstances giving rise to any such condition (including any action or
inaction by the Purchaser) or may be waived by the Purchaser in whole or
in part.  The Purchaser's failure any time to exercise any of the 
foregoing rights shall not be deemed a waiver of any such right and each
such right shall be deemed an ongoing right which may be asserted at any 
time and from time to time.

Price Range of the Shares; Dividends Information

         The Shares are traded in the over-the-counter market and are quoted
on the National Association of Securities Dealers Automated Quotation
System ("NASDAQ") under the trading symbol "DINE".  From January
28, 1994 through May 17, 1994 (the "Bulletin Board Period"), the Shares
traded in the over-the-counter market and were quoted on the OTC
Bulletin Board.  The following table sets forth the high and low bids
for the prices for the Shares for the periods indicated below.  All prices
set forth below were obtained from NASDAQ.

                                              Bid Price

Fiscal 1993*                              Low              High

Quarter ended May 30, 1993            $ 5.00            $7.50
Quarter ended August 29, 1993           4.37             6.25
Quarter ended November 28, 1993         1.25             4.37
Quarter ended February 27, 1994         1.12             2.81

Fiscal 1994*

Quarter ended May 29, 1994              1.00             4.00
Quarter ended August 28, 1994           1.00             4.00
Quarter ended November 27, 1994         1.24             2.24
Quarter ended February 26, 1995         1.00             1.24

*  All prices for dates prior to February 4, 1994 are reflected as adjusted
to give effect to the 1:5 combination of the Shares on February 4, 1994.
All prices for dates other than during the Bulletin Board Period reflect
quotations of the Shares on the NASDAQ SmallCap Market and all prices during
the Bulletin Board Period reflect quotations of the Shares on the
OTC Bulletin Board.

        The price quotations set forth above represent prices between
dealers, do not include retail markups, mark-downs or commissions
and may not necessarily represent actual transactions.

        On April 12, 1995, the last trading day prior to any public 
announcement of the proprosal by the Purchaser to acquire Shares, the
closing bid price was $.87.

        The Company has not paid any dividends, whether in cash or in stock,
on the Shares since its organization and has no plans to do so in the
foreseeable future.

Summary Historical Financial Information; Public Filings

         Set forth below is a summary of certain consolidated financial
information with respect to the Company excerpted or derived from the 
information contained in the Company's Annual Report on Form 10-K
for the Year Ended February 27, 1994 (the "Company's 1993 10-K")
and the Company's Quarterly Report on Form 10-Q for the Nine
Months ended November 27, 1994 (the "Company's 10-Q").  A copy of the 
financial statements set forth in the Company's 1993 10-K and the
Company's 10-Q are reproduced as part of Schedule II hereto.  More
comprehensive financial information is in such reports and other
documents filed by the Company with the Commission, and the following
summary is qualified in its entirety by reference to such reports
and other documents and all of the financial information and notes
contained therein.  Such reports and other documents may be inspected
and copies may be obtained from the offices of the Commission in the
manner set forth below.

        
Selected Operating Data:
 
                           Fiscal Year Ended       Nine Months Ended
                           _________________       __________________
                          (dollars in thousands, except per share amounts)
                          Feb. 27      Feb. 28    November 27,  November 28,
                           1994          1993        1994          1993
                                                   (unaudited)   (unaudited)

Net sales.............     $ 9,795       9,346     $ 6,065      $ 7,409
Net loss..............        (592)     (1,676)(1)       (334)        (697)
Per share of Common Stock
   Net loss(2)........        (.40)       1.21)       (.19)        (.50)

Selected Balance Sheet Data:  Fiscal Year Ended       Nine Months Ended
                              _________________       _________________
                                          (dollars in thousands)  
                             Feb. 27    Feb. 28    November 27,  November 28, 
                             1994       1993          1994           1993
                                                   (unaudited)   (unaudited)

Working Capital    
  (deficiency)...........  $   378    $ (1,425)       195           (147)
Total assets.............    3,546       3,718       3,458          3,548 
Long-term debt,
  less current
  maturities ............    1,500         --        1,500          1,700
Total liabilities........    2,263       2,357       2,448          2,884
Stockholders' equity.....    1,283       1,361       1,010            664

______________
(1)  Includes the write-off $945,000 of value of capital assets of the
Company.                

(2)  Reflective of the weighted average of shares outstanding after giving
effect to the 1:5 combination of the Common Stock effective February 4,
1994 and the issuance of additional shares during the fiscal year ended
February 27, 1994.

          The Company is subject to the information and reporting 
requirements of the Exchange Act and, in accordance therewith, is obligated
to file reports and other information with the Commission relating to its
business, financial condition and other matters.  Information as of
particular dates concerning the Company's directors and officers, their
remuneration, stock options granted to them, the principal holders of the
Company's securities, any material interests of such persons in transactions
with the Company and other matters is disclosed in proxy statements and annual
reports distributed to the Company's stockholders and filed with the 
Commission.  Such reports, proxy statements and other information may be
inspected at the Commission's office in Room 1024, 450 Fifth Street, N.W.
Judiciary Plaza, Washington, D.C. 20549, and should be available for 
inspection at the following regional offices of the Commission:
Northwestern Atrium Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661 and 7 World Trade Center, 13th Floor, New York, New York
10048.  Copies may be obtained, by mail upon payment of the Commission's
customary charges, by writing to its principal office at 450 Fifth
Street, N.W. Judiciary Plaza, Washington, D.C. 20549.

Certain Information Concerning the Company and the Purchaser

          The Purchaser is a limited liability company organized under 
the laws of the State of New Jersey in April 1995.  Its principal
executive offices are located at 5N Regent Street, Suite 508B,
Livingston, New Jersey 07039.  To date the Purchaser has engaged in no
activities other than those related to its formation and the Offer and the
Merger.  Set forth as Schedule I hereto is certain information with
respect to each member of the Purchaser.

         Except as set forth in this Offer to Purchaser, there have been no
contacts, negotiations or transactions between the Purchaser or its 
members on the one hand and the Company or its affiliates on the other
hand, concerning a merger, consolidation or acquisition; a tender offer or
other acquisition of securities; an election of directors, other than
the annual solicitation of proxies of stockholders; or a sale or other transfer
of a material amount of assets.  See "SPECIAL FACTORS - Background of the 
Company and the Offer."

        Except for (i) the open market purchase in an ordinary brokerage
transaction of 16,711 Shares by Richard Gillman on February 21, 1995 at a 
purchase price of $1.05 per Share, (ii) the private sale by Richard Gillman
of 90,682 and 98,682 Shares, respectively, to Scott M. Gillman and Marc A.
Gillman at a sale price of $1.00 per Share on March 20, 1995 and (iii) the
contribution of the Gillman Shares to the Purchaser as described above,
neither the Purchaser nor any of its members, nor, to the best of the 
Purchaser's knowledge, any of the other executive officers and directors
of the Company, has effected any transaction in the Shares during
the past 60 days.

Effect of the Offer on the Market for Shares, Registration Under the 
Exchange Act and SmallCap Market Listing

        As a result of the Offer, the Purchaser's percentage interest in
the Company, including its net book value and net earnings, will increase
in proportion to the number of Shares acquired in the Offer.  If the
Merger is consummated, the Purchaser's interest in the Company, including
its net book value and net earnings, will be 100%.  Upon consummation
of the Merger, the Purchaser will own 100% of the equity interest in the
Company and will be entitled to all the benefits resulting from those
interests, including all income generated by the Company's operations
and any future increase in the Company's value.  Similarly, the Purchaser
will be subject to 100% of the risk of any decrease in value of the
Company.

         The purchase of Shares pursuant to the Offer will reduce the
 number of Shares that might otherwise trade publicly and the number of
holders of the Shares and, if the Merger is not consummated, would likely
adversely affect the liquidity and market value of the remaining Shares
held by the public.

         The Shares are currently registered under the Exchange Act. 
However, the Purchaser intends to cause the Company to apply for
termination of registration of the Shares under the Exchange Act following
consummation of the Offer.  The termination of registration of the Shares
would render inapplicable certain provisions of the Exchange Act, including
requirements that the Company file periodic reports and furnish stockholders
with proxy materials regarding meetings of stockholders of the Company,
requirements that the Company's officers, directors and ten-percent
stockholders file certain reports concerning ownership of the
Company's securities and provisions that any profit by such officers,
directors and stockholders through purchases and sales of the Company's
equity securities within any six-month period may be recaptured by the
Company.  In addition, if the Company were no longer required to make
such periodic filings because of the deregistration of the Shares under
the Exchange Act, affiliates and any other holders of "restricted securities"
of the Company would be deprived of their ability to dispose of Shares
pursuant to Rule 144 promulgated under the Securities Act of 1933, as amended.

        In addition, the Purchaser intends to terminate the listing of the
Shares on the NASDAQ SmallCap Market upon consummation of the Offer.  The
effect of the termination of such listing, along with the deregistration
of the Shares under the Exchange Act, will be to effectively eliminate
the public transferability of the Shares.

Certain Legal Matters

         The Purchaser is not aware of any license or permit which is 
material to the Company's business which might be adversely affected by
the Purchaser's acquisition of Shares pursuant to the Offer or the
Merger or of any approval or other action by any governmental or
administrative agency that would be required prior to the acquisition
of Shares pursuant to the Offer or the Merger.  Should any such approval
be required, it is Purchaser's present intention that such approval or 
action would be sought.  There is, however, no present intent to delay
the purchase of Shares tendered pursuant to the Offer pending the outcome
of any such action or receipt of such approval (subject to the Purchaser's
right to decline to purchase Shares as described in "THE TENDER OFFER -
Certain Conditions of the Offer").  There can be no assurance that any such
approval or action, if needed, would be obtained, or, if obtained, that
it will be obtained without substantial conditions, or that adverse
consequences might not result to the Company's business in order to obtain
such approval or other action.  The Purchaser's obligation to purchase
and pay for Shares is subject to certain other conditions.  See "THE
TENDER OFFER - Certain Condition of the Offer."

Fees and Expenses

         The Purchaser has retained American Stock Transfer & Trust
Company to serve as Depositary in connection with the Offer and
disbursing agent in connection with the Merger.  American Stock Transfer &
Trust Company will receive reasonable and customary compensation for its
services in connection with the Offer and the Merger from the Purchaser,
will be reimbursed for its reasonable out-of-pocket expenses by the
Purchaser, and will be indemnified against certain liabilities and
expenses in connectin with the Offer and the Merger by the Purchaser.

        The Purchaser will reimburse brokers, dealers, commercial banks
and trust companies for customary handling and mailing expenses
incurred in forwarding this Offer to Purchase to their customers.

        No officers or employees of the Company other than Scott M.
Gillman and Marc A. Gillman have assisted the Purchaser in preparing
this Offer to Purchase.  The Purchaser will reimburse the Company for
the costs to the Company of such assistance if the Merger is not
consummated.

      It is estimated that the following expenses will be incurred by
the Purchaser and the Company in connection with the consummation or the
Offer and the Merger.  The Purchaser will pay all costs except for the
Financial Advisor's fees and fees of counsel to the Independent Committee.

       Depositary fees and expenses  ................... $ 7,500
       Printing and mailing expenses ...................   5,000
       Financial Advisor's fees ........................  15,000
       Independent Committee counsel fees ..............   5,000
       Purchaser's legal fees and expenses .............  45,000
       Filing fees .....................................     500
       Accounting fees .................................   1,000
       Miscellaneous ...................................   5,000
                                                          ______
                Total .................................. $84,000  

                                   MISCELLANEOUS

           The Offer is not being made to, nor will tenders be
accepted from or on behalf of, holders of Shares in any jurisdiction
in which the making or acceptance thereof would not be in compliance with
with the securities, blue sky or other laws of such jurisdiction.

          
           Except where otherwise stated, the information concerning the
Company contained in this Offer to Purchase has been furnished by the
Company or has been taken from or based upon publicly available documents
and records on file with the Commission and other public sources and the
information concerning the Purchaser has been furnished by the Purchaser.  
Although the Purchaser has no knowledge that would indicate that any
statements contained herein based on such documents are untrue, the
Purchaser takes no responsibility for the accuracy or completeness of the
information furnished by the Company or contained in such documents and
records or for the failure of the Company to disclose events which may
have occurred or may effect the significance or accuracy of any such
information.  Although the Company has stated that it does not have any
knowledge that would indicate that any statement contained herein based
on information furnished by the Purchaser is inaccurate or incomplete, the 
Company has informed the Purchaser it takes no responsibility for the 
accuracy or completeness of the information furnished by the Purchser
or for any such persons to disclose events which may have occurred or
may affect the significance or accuracy of such information.

          The Purchaser has filed with the Commission a Tender Offer
Statement on Schedule 14D-1, with exhibits thereto, pursuant to Rule 14D-3,
and the Purchaser has filed a Schedule 13E-3 pursuant to Rule 13e-3, of
the General Rules and Regulations under the Exchange Act, each of which
furnish certain additional information with respect to the Offer and the 
Merger, and the Company has filed a Solicitation Recommendation Statement
on Schedule 14D-9 pursuant to Section 14(d)(4) of the Exchange Act and
both may file amendments thereto.  Such Schedules and any amendments
thereto, including exhibits, may be examined and copies may be obtained
from the principal office of the Commission in Washington, D.C. in the
same manner as set forth in "Summary Historical Financial Information;
Public Filings."

         No person has been authorized to give any information or make
any representation on behalf of the Purchaser not contained in this
Offer to Purchase or in the Letter of Transmittal and, if given or
made, such information or representation must not be relied upon as
having been authorized.

  SCHEDULES HAVE BEEN INTENTIONALLY OMITTED FROM THIS AMENDED OFFER TO
PURCHASE AS NO CHANGES WERE MADE THERETO FROM THE SCHEDULES SET FORTH IN
              THE OFFER TO PURCHASE, DATED APRIL 13, 1995.





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission