DAVCO RESTAURANTS INC
PREM14A, 1997-11-19
EATING PLACES
Previous: GREENFIELD INDUSTRIES INC /DE/, 8-K, 1997-11-19
Next: DAVCO RESTAURANTS INC, SC 13E3, 1997-11-19



<PAGE>

- --------------------------------------------------------------------------------
                                  SCHEDULE 14A
                                 (Rule 14a-101)
                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION

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


         Filed by the Registrant |X|
         Filed by a party other than the Registrant |_|

     Check the appropriate box:
            |X|   Preliminary Proxy Statement
            |_|   Confidential, for Use of the Commission Only (as permitted by 
                  Rule 14a-6(e)(2))
            |_|   Definitive Proxy Statement
            |_|   Definitive Additional Materials
            |_|   Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                             DavCo Restaurants, Inc.
- --------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)


- --------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

    Payment of Filing Fee (Check the appropriate box):

            |_|   No fee required.
            |X|   Fee computed on table below per Exchange Act Rules 14a-6(i)(1)
                  and 0-11.

     (1) Title of each class of securities to which transaction applies:

                     Common Stock, par value $.001 per share
- --------------------------------------------------------------------------------

     (2) Aggregate number of securities to which transaction applies:

                        5,957,165 shares of Common Stock*
- --------------------------------------------------------------------------------

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

                                     $20.00
- --------------------------------------------------------------------------------
     (4) Proposed maximum aggregate value of transaction:

                                  $119,143,300*
- --------------------------------------------------------------------------------
     (5) Total fee paid:
                                    $23,829**
- --------------------------------------------------------------------------------
     |_|         Fee paid previously with preliminary materials:

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

     (1) Amount previously paid:  (2) Form, Schedule or Registration 
                                        Statement no.:

- --------------------------------------------------------------------------------
     (3)Filing party:             (4) Date filed:

*    For purposes of calculation of the filing fee only. Assumes the purchase,
     at a purchase price of $20.00 per share of Common Stock, of 5,957,165
     shares of Common Stock of the Registrant, representing all of such Common
     Stock outstanding on a fully diluted basis (assuming the exercise of
     options and warrants to acquire shares of Common Stock and excluding shares
     of Common Stock owned by DavCo Acquisition Holding Inc.). The above
     calculation is based on the most recent publicly available data for the
     Registrant.
**   The amount of the filing fee equals 1/50th of 1% of the transaction value.
<PAGE>

                             DAVCO RESTAURANTS, INC.
                             1657 Crofton Boulevard
                             Crofton, Maryland 21114



                                                              , 1997


Dear Stockholder:

         You are cordially invited to attend a Special Meeting of Stockholders
of DavCo Restaurants, Inc. ("DavCo" or the "Company") to consider the 
important matter of the acquisition of the Company by DavCo Acquisition 
Holding Inc., a Delaware corporation ("DAC"). DAC is a corporation recently 
organized and owned by Ronald D. Kirstien, Harvey Rothstein, Citicorp Venture 
Capital, Ltd. ("CVC") and certain affiliates of Messrs. Kirstien and Rothstein
and CVC (collectively, the "Affiliated Stockholders"). The meeting will be 
held on January 12, 1998, at 10:00 a.m., local time, at the offices of the 
Company, located at 1657 Crofton Boulevard, Crofton, Maryland 21114.

         As explained in the enclosed Notice of Special Meeting of Stockholders
and Proxy Statement, the purpose of the Special Meeting is to consider and vote
upon a proposal to adopt the Restated Agreement and Plan of Merger dated as of
October 21, 1997 (the "Merger Agreement") among the Company, DAC and DavCo
Merger Sub Inc. ("DAC Sub"). Pursuant to the Merger Agreement, DAC Sub will
merge with and into the Company (the "Merger"), and the Company will continue as
the surviving corporation and a wholly-owned subsidiary of DAC. As a
stockholder, if the Merger is consummated, your ownership interest in the
Company will be converted automatically into the right to receive $20.00 in
cash, without interest, per share of common stock of the Company you own, unless
you exercise and perfect appraisal rights in accordance with Delaware law. The
treatment in the Merger of outstanding stock options and warrants to purchase
shares of common stock of the Company is described in the accompanying Proxy
Statement.

         Details of the Merger Agreement and other important information appear
in the attached Proxy Statement. A copy of the Merger Agreement is attached as
Annex A to the Proxy Statement.

         The Board of Directors has approved unanimously the Merger Agreement
and has determined that the Merger is fair to, and in the best interests of, the
stockholders of the Company and has recommended that the stockholders vote in
favor of adoption of the Merger Agreement and approval of the Merger. The
Company has retained Equitable Securities Corporation ("Equitable") to act as
financial advisor to the Board and to assist it in its review and consideration
of the Merger. Equitable has rendered an opinion, confirmed as of the date
hereof, that based upon the various considerations described in the opinion, the
consideration to be received by the Company's stockholders (other than DAC)
pursuant to the terms of the Merger Agreement is fair to them from a financial
point of view. A copy of the opinion of Equitable is set forth in full as Annex
B to the attached Proxy Statement.

         According to the laws of the State of Delaware, the affirmative vote of
the holders of a majority of the outstanding shares of the Company's common
stock is required to adopt the Merger Agreement and to consummate the Merger. In
addition, the Company's Restated Certificate of Incorporation and the Merger
Agreement provide that the affirmative vote of the holders of a majority of the
outstanding shares of common stock that are not owned beneficially by the
Affiliated Stockholders or their affiliates or associates 
<PAGE>

also is required to adopt the Merger Agreement and to consummate the Merger.
This voting requirement affords the Company's "public" stockholders the
opportunity to approve or reject the Merger.

         Important information regarding the proposed Merger is included in the
enclosed Proxy Statement. You are urged to read the Proxy Statement carefully.

         WE URGE YOU TO READ THE ENCLOSED MATERIALS CAREFULLY. We would like
your shares to be represented, and we hope you can attend the Special Meeting.
Whether or not you plan to attend the Special Meeting, please complete, sign and
date your proxy card and return it in the enclosed envelope as soon as possible.
If after voting your shares by proxy, you decide to change your vote or that you
would rather vote your shares in person, you may do so at any time prior to or
at the Special Meeting. Please do not send in your stock certificates at this
time.

                                            Sincerely,


                                            Ronald D. Kirstien
                                            Chairman, President and Chief
                                            Executive Officer


                                       ii
<PAGE>
                             DAVCO RESTAURANTS, INC.
                             1657 Crofton Boulevard
                             Crofton, Maryland 21114


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                           To be held January 12, 1998

To the Stockholders of DavCo Restaurants, Inc.:

      NOTICE HEREBY IS GIVEN that a Special Meeting of Stockholders (the
"Special Meeting") of DavCo Restaurants, Inc., a Delaware corporation ("DavCo"
or the "Company"), will be held on January 12, 1998, at 10:00 a.m., 
eastern time, at the offices of the Company, 1657 Crofton Boulevard, Crofton, 
Maryland 21114, for the following purposes:

      1.    To consider and vote upon a proposal to adopt the Restated Agreement
            and Plan of Merger, dated as of October 21, 1997 (the "Merger
            Agreement"), among the Company, DavCo Acquisition Holding Inc., a
            Delaware corporation ("DAC"), and DavCo Merger Sub Inc., a Delaware
            corporation and a wholly-owned subsidiary of DAC ("DAC Sub"),
            pursuant to which: (a) DAC Sub will be merged with and into the
            Company (the "Merger"), and the Company, as the surviving
            corporation in the Merger, will become a wholly-owned subsidiary of
            DAC; and (b) each share of the Company's common stock, par value
            $.001 per share (the "Shares"), that is issued and outstanding at
            the effective time of the Merger (the "Effective Time") (other than
            Shares held in the Company's treasury, by any subsidiary of the
            Company, by DAC or by DAC Sub, which will be canceled without
            payment, and other than Shares in respect of which appraisal rights
            have been perfected properly in accordance with Delaware law) will
            be converted into the right to receive $20.00 in cash, without
            interest; and

      2.    To transact such other business as may come properly before the
            Special Meeting or any adjournments or postponements thereof.

      These transactions and other related matters are more fully described in
the accompanying Proxy Statement and the Annexes and Schedules thereto. A copy
of the Merger Agreement is attached as Annex A to, and described in, the
accompanying Proxy Statement.

      The Board of Directors has fixed the close of business on November 28,
1997 as the record date for determination of the holders of Shares entitled to
notice of and to vote at the Special Meeting. Only stockholders of record at the
close of business on November 28, 1997 are entitled to receive notice of, and to
vote at, the Special Meeting and any adjournments or postponements thereof.
According to the laws of the State of Delaware, the affirmative vote of the
holders of a majority of the outstanding Shares is required to adopt the Merger
Agreement and to consummate the Merger. In addition, the Company's Restated
Certificate of Incorporation and the Merger Agreement provide that the
affirmative vote of the holders of a majority of the outstanding Shares that are
not owned beneficially by Ronald D. Kirstien and certain of his affiliates,
Harvey Rothstein and certain of his affiliates, Citicorp Venture Capital, Ltd.
and certain of its affiliates, or any of their respective affiliates or
associates, also is required to adopt the Merger Agreement and to consummate the
Merger. See "INTRODUCTION-Voting at the Special Meeting" in the accompanying
Proxy Statement.
<PAGE>

      Stockholders of the Company who do not vote in favor of adoption of the
Merger Agreement and who comply with the requirements of Section 262 of the
Delaware General Corporation Law, as amended (the "DGCL"), will have the right
to demand appraisal of their shares in connection with the Merger. Generally, to
preserve appraisal rights, a Stockholder must (1) before the vote with respect
to the Merger Agreement is taken at the Special Meeting, deliver to the Company
a written demand for appraisal of his, her or its Shares and (2) not vote in
favor of adoption of the Merger Agreement. For a description of appraisal
rights, see the information provided in the accompanying Proxy Statement under
the caption "APPRAISAL RIGHTS." See also Annex C to the accompanying Proxy
Statement for a copy of Section 262 of the DGCL.

      Whether or not you intend to be personally present at the Special Meeting,
please complete, sign and date the enclosed proxy and return it promptly in the
enclosed postage prepaid envelope. Stockholders who attend the Special Meeting
may vote in person even if they have returned a proxy card.

                                             By Order Of The Board of Directors



                                             David J. Norman
                                             Secretary




Crofton, Maryland
___________, 1997



- --------------------------------------------------------------------------------
                             YOUR VOTE IS IMPORTANT.
             PLEASE COMPLETE, SIGN AND DATE THE ENCLOSED PROXY CARD
                AND RETURN IT PROMPTLY IN THE ENVELOPE PROVIDED,
                         WHETHER OR NOT YOU INTEND TO BE
                         PRESENT AT THE SPECIAL MEETING.

           PLEASE DO NOT SEND IN ANY STOCK CERTIFICATES AT THIS TIME.
- --------------------------------------------------------------------------------


                                       ii
<PAGE>

          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.


                             DAVCO RESTAURANTS, INC.
                             1657 Crofton Boulevard
                             Crofton, Maryland 21114


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

                                 PROXY STATEMENT

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


                         SPECIAL MEETING OF STOCKHOLDERS


                           To Be Held January 12, 1998

         This Proxy Statement is being furnished to the stockholders (the
"Stockholders") of DavCo Restaurants, Inc., a Delaware corporation ("DavCo" or
the "Company"), in connection with the solicitation by the Company's Board of
Directors (the "Board of Directors" or the "Board") of proxies from holders of
outstanding shares of common stock, par value $.001 per share, of the Company
(the "Shares"), for use at the Special Meeting of Stockholders to be held at the
Company's principal office at 1657 Crofton Boulevard, Crofton, Maryland 21114,
on January 12, 1998, at 10:00 a.m., eastern time, and at any adjournments or
postponements thereof (the "Special Meeting"). This Proxy Statement and the form
of proxy attached hereto are first being mailed to the Stockholders on or about
________, 1997.

         At the Special Meeting, the Stockholders will consider and vote upon a
proposal to adopt the Restated Agreement and Plan of Merger, dated as of October
21, 1997 (the "Merger Agreement"), among DavCo, DavCo Acquisition Holding Inc.,
a Delaware corporation ("DAC"), and DAC Merger Sub Inc., a Delaware corporation
and a wholly-owned subsidiary of DAC ("DAC Sub"). A copy of the Merger Agreement
is attached as Annex A to this Proxy Statement. The Merger Agreement provides
for the merger of DAC Sub with and into DavCo (the "Merger"), following which
DavCo will continue as the surviving corporation (the "Surviving Corporation")
and a wholly-owned subsidiary of DAC. Ronald D. Kirstien, President, Chief
Executive Officer and Chairman of the Board of Directors of DavCo ("Mr.
Kirstien"), certain affiliates of Mr. Kirstien (together with Mr. Kirstien, the
"Kirstien Investors), Harvey Rothstein, Senior Executive Vice President and a
director of DavCo ("Mr. Rothstein"), certain affiliates of Mr. Rothstein
(together with Mr. Rothstein, the "Rothstein Investors'), and Citicorp Venture
Capital, Ltd., a principal stockholder of DavCo ("CVC"), and certain affiliates
of CVC and its employees (together with CVC, the "CVC Investors" and, together
with the Kirstien Investors and the Rothstein Investors and CVC, the "Affiliated
Stockholders"), have organized DAC and DAC Sub for the purpose of acquiring
DavCo. It is expected that prior to consummation of the Merger all of the equity
interests in 
<PAGE>

DAC will be owned by Messrs. Kirstien and Rothstein and the CVC Investors. If
the Merger is consummated, the ownership interests of the Stockholders in DavCo
(other than the ongoing interest of the Affiliated Stockholders through their
ownership of DAC) will cease, and each Share outstanding at the time the Merger
becomes effective under Delaware law (the "Effective Time") (other than Shares
held at the Effective Time in DavCo's treasury, by any subsidiary of DavCo, by
DAC or by DAC Sub, which will be canceled without payment, and other than Shares
in respect of which appraisal rights have been perfected properly under Delaware
law) will be converted into the right to receive $20.00 in cash, without
interest. For additional information concerning the terms and conditions of the
Merger, see "THE MERGER." For further information concerning the ownership of
DAC and a description of the conflicts of interest of certain members of the
Board of Directors, see "SPECIAL FACTORS--Interests of Certain Persons in the
Merger" and "CERTAIN INFORMATION CONCERNING DAC, DAC SUB AND AFFILIATES."

         The affirmative vote of the holders of a majority of the outstanding
Shares and the affirmative vote of the holders of a majority of the outstanding
Shares that are not owned beneficially by the Affiliated Stockholders or by
persons that are "affiliates" or "associates" (as such terms are defined in rule
12b-2 under the Securities Exchange Act of 1934, as amended) of the Affiliated
Stockholders (such holders other than the Affiliated Stockholders and such
affiliates and associates being referred to collectively as the "Unaffiliated
Stockholders") are required to adopt the Merger Agreement and to consummate the
Merger. See "THE MERGER--Stockholder Adoption of the Merger Agreement."

         The Board of Directors approved unanimously the Merger Agreement and
has determined that the Merger is fair to, and in the best interests of, all of
its Stockholders, including the Unaffiliated Stockholders, and has recommended
that the Stockholders vote in favor of adoption of the Merger Agreement and
approval of the Merger. See "SPECIAL FACTORS--Fairness of the Merger;
Recommendation of the Board of Directors; Position of DAC" and "--Interests of
Certain Persons in the Merger."

         THE MERGER INVOLVES A MATTER OF GREAT IMPORTANCE TO THE COMPANY'S
STOCKHOLDERS. IF THE MERGER IS APPROVED AND CONSUMMATED, EACH SHARE OF THE
COMPANY'S COMMON STOCK (OTHER THAN THOSE HELD IN THE COMPANY'S TREASURY, BY ANY
SUBSIDIARY OF THE COMPANY, BY DAC OR BY DAC SUB AND THOSE AS TO WHICH APPRAISAL
RIGHTS ARE PROPERLY PERFECTED) WILL BE CONVERTED INTO THE RIGHT TO RECEIVE
$20.00 IN CASH, AND THE STOCKHOLDERS' EQUITY INTEREST IN THE COMPANY (OTHER THAN
THE ONGOING INTEREST OF THE AFFILIATED STOCKHOLDERS THROUGH THEIR OWNERSHIP OF
DAC) WILL CEASE. ACCORDINGLY, STOCKHOLDERS ARE URGED TO READ AND CONSIDER
CAREFULLY THE INFORMATION SUMMARIZED BELOW AND PRESENTED ELSEWHERE IN THIS PROXY
STATEMENT.

         The date of this Proxy Statement is ___________, 1997.


                                      -2-
<PAGE>

                                TABLE OF CONTENTS

                                                Page
                                                ----

Summary........................................    4
Introduction...................................   10
Special Factors................................   13
   Background of the Merger....................   13
   Past Contacts with Wendy's..................   15
   Fairness of the Merger; Recommendation of
      the Board of Directors; Position of DAC..   20
   Opinion of Financial Advisor................   24
   Purpose of the Merger.......................   31
   Interests of Certain Persons in the Merger..   33
   Certain Effects of the Merger...............   34
   Plans for the Company After the Merger......   35
   Risk that the Merger Will Not Be
      Consummated..............................   35
   Certain Risks in the Event of Bankruptcy....   36
   Certain Litigation..........................   36
The Merger.....................................   37
   General.....................................   37
   Effective Time of the Merger................   37
   Stockholder Adoption of the Merger
      Agreement................................   37
   Payment for Shares..........................   38
   The Payment Fund............................   38
   Regulatory Matters..........................   38
   Conditions to Consummation of the Merger....   38
   Certain Covenants...........................   39
   Termination.................................   40
   Expenses....................................   41
   Indemnification of Directors and Officers...   41
   Accounting Treatment of the Merger..........   42
Financing of the Merger........................   42
    Debt Financing.............................   42
    Fees and Expenses..........................   44
Certain Federal Income Tax Consequences........   44
Appraisal Rights...............................   45
Certain Information Concerning DAC,
   DAC Sub and Affiliates......................   48
Business of the Company........................   49
Selected Historical Financial Data of
   the Company.................................   56
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations .................................   57
Certain Information Regarding the Directors
   and Executive Officers of the Company.......   64
Market Prices and Dividends on the Shares......   68
Certain Transactions in the Common Stock.......   68
Security Ownership of the Company..............   69
Incorporation of Certain Documents by
   Reference...................................   70
Additional Available Information...............   70
Independent Accountants........................   71
Stockholder Proposals..........................   71
Other Matters..................................   71
Index to Consolidated Financial Statements.....  F-1

Annexes
Annex A - Amended and Restated Agreement
    and Plan of Merger
Annex B - Opinion of Equitable Securities
    Corporation dated November 6, 1997
Annex C - Section 262 of the Delaware General
    Corporation Law

Schedules
Schedule I - Purchases of Shares by DavCo
   since August 31, 1995


                                      -3-
<PAGE>

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

                                     SUMMARY

Certain significant matters discussed in this Proxy Statement are summarized
below. This summary is not intended to be a complete discussion of the matters
contained herein, and is qualified in all respects by the detailed information
appearing elsewhere in this Proxy Statement and the Annexes and Schedules
hereto. Stockholders are urged to review carefully this Proxy Statement and each
of the Annexes and Schedules hereto in their entirety. Unless defined previously
or herein, the capitalized terms used in this summary have the meanings ascribed
to them elsewhere in this Proxy Statement. Cross references in this summary are
to captions in this Proxy Statement.

Date, Time and Place of the Special Meeting

         The Special Meeting will be held at the Company's principal office at
1657 Crofton Boulevard, Crofton, Maryland 21114, on January 12, 1998, at 10:00
a.m., eastern time.

Purpose of the Special Meeting

         At the Special Meeting, Stockholders will be asked to consider and vote
upon a proposal to adopt the Merger Agreement pursuant to which DAC Sub will
merge with and into the Company, and the Company will become a wholly-owned
subsidiary of DAC. If the Merger is consummated, the ownership interests of the
Stockholders (other than the Affiliated Stockholders through their ownership of
DAC) in the Company will cease, and each Share (other than Shares held in the
Company's treasury, by any subsidiary of the Company, by DAC or by DAC Sub,
which will be canceled without payment, and other than Shares in respect of
which appraisal rights have been perfected properly under Delaware law) will be
converted into the right to receive $20.00 in cash, without interest, all as
more fully described in this Proxy Statement. DAC Sub is a newly formed,
wholly-owned subsidiary of DAC, which in turn is a newly formed corporation
owned entirely by the Affiliated Stockholders. See "INTRODUCTION--Matters to be
Considered at the Special Meeting," "THE MERGER" and "SPECIAL FACTORS--Certain
Effects of the Merger."

Record Date; Shares Entitled to Vote; Quorum

         Only holders of record of the Shares at the close of business on
November 28, 1997, are entitled to notice of and to vote at the Special Meeting.
At such date there were an aggregate of _____________ Shares outstanding and
entitled to vote held by ____ holders of record. The presence in person or by
properly executed proxy of the holders of a majority of the outstanding Shares
entitled to vote is necessary to constitute a quorum at the Special Meeting.

Vote Required to Approve the Merger Agreement

         Under Delaware law, the affirmative vote of Stockholders entitled to
cast at least a majority of the votes that all Stockholders are entitled to cast
with respect to the Merger Agreement is required to adopt the Merger Agreement.
Pursuant to the Company's Restated Certificate of Incorporation and the terms of
the Merger Agreement, consummation of the Merger also requires the affirmative
vote of a majority of the outstanding Shares held by Unaffiliated Stockholders.
See "INTRODUCTION--Voting at the Special Meeting" and "THE MERGER--Stockholder
Adoption of Merger Agreement."

         All Shares represented at the Special Meeting by properly executed
proxies received prior to or at the Special Meeting, and not revoked before
their use, will be voted in accordance with the instructions on 

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


                                      -4-
<PAGE>

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

such proxies. If no instructions are given, proxies will be voted FOR adoption
of the Merger Agreement. A Stockholder who has given a proxy may revoke it at
any time before it is voted at the Special Meeting (or any postponement or
adjournment thereof) by filing with the Secretary of the Company a written
revocation bearing a later date than the proxy being revoked, or by submission
of a validly executed proxy bearing a later date than the proxy being revoked,
or by attending the Special Meeting and voting in person (although attendance at
the Special Meeting will not in and of itself constitute revocation of a proxy).

The Merger

         The Merger Agreement provides that, subject to the adoption of the
Merger Agreement by the Stockholders and the satisfaction or waiver of certain
other conditions, DAC Sub will merge with and into the Company and the separate
existence of DAC Sub will cease. The Company will be the Surviving Corporation
in the Merger and will continue as a wholly-owned subsidiary of DAC. Each Share
that is outstanding immediately prior to the Effective Time (other than Shares
held in the Company's treasury, by any subsidiary of the Company, by DAC or by
DAC Sub, which will be canceled without payment, and other than Shares in
respect of which appraisal rights have been perfected properly under Delaware
law) will be converted into the right to receive $20.00 in cash, without
interest. Upon consummation of the Merger, Stockholders, other than DAC, will
possess no further interest in, or rights as Stockholders of, the Company, other
than their right to receive $20.00 per Share or to pursue dissenters' rights.
For a more detailed description of the terms of the Merger Agreement, see "THE
MERGER."

Effective Time of the Merger

         The Merger will become effective when the Certificate of Merger is duly
filed with the Secretary of State of the State of Delaware in accordance with
the relevant provisions of the Delaware General Corporation Law, as amended (the
"DGCL"), or at such later time as is specified in the Certificate of Merger. The
required filing is expected to be made promptly after the adoption of the Merger
Agreement by the Stockholders at the Special Meeting and the satisfaction or
waiver of the other conditions to consummation of the Merger set forth in the
Merger Agreement. See "THE MERGER--Effective Time of the Merger," "--Conditions
to Consummation of the Merger" and "--Certain Covenants." See also "SPECIAL
FACTORS--Risk that the Merger Will Not Be Consummated."

Recommendation of the Board of Directors

         The Board of Directors unanimously approved the Merger Agreement and
has determined that the Merger is fair to, and in the best interests of, all of
the Stockholders, including the Unaffiliated Stockholders, and has recommended
that the Stockholders vote in favor of adoption of the Merger Agreement and
approval of the Merger.

         In considering the conclusions of the Board of Directors with respect
to the Merger, Stockholders should be aware that certain of the directors and
officers of the Company have certain interests that present them with potential
or actual conflicts of interest in connection with the Merger. For a description
of these actual or potential conflicts of interests, see "SPECIAL
FACTORS--Interests of Certain Persons in the Merger." The Board of Directors, in
reaching its conclusions, considered a number of factors, which are described in
"SPECIAL FACTORS--Fairness of the Merger; Recommendation of the Board of
Directors; Position of DAC."

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


                                      -5-
<PAGE>

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

Background of the Merger; Fairness of the Merger

         The Board of Directors' decision to approve, and to cause DavCo to
enter into, the Merger Agreement was based upon the Board of Directors' belief
that the Merger is fair to, and in the best interests of, all of the
Stockholders, including the Unaffiliated Stockholders. The principal reason for
the decision of the Board of Directors to approve the Merger is that the Merger
will enable Stockholders to realize in cash a premium over the prices at which
the Shares have traded historically. The Board of Directors considered it to be
a favorable factor that the affirmative vote of a majority of the outstanding
Shares held by Unaffiliated Stockholders is required to adopt the Merger
Agreement and in order to consummate the Merger. In addition, Equitable
Securities Corporation delivered its opinion to the Board of Directors that, as
of the date of its opinion, the consideration proposed to be paid to the
Unaffiliated Stockholders pursuant to the Merger Agreement is fair to the
Unaffiliated Stockholders from a financial point of view. See "SPECIAL
FACTORS--Opinion of Financial Advisor." Factors not considered favorable by the
Board of Directors included the conflicts of interest of certain of its members
and management, certain conditions to consummation of the Merger that make it
possible that the Merger may not be consummated, the absence of a recommendation
from a special committee of independent directors and the failure to retain an
unaffiliated representative to negotiate the terms of the Merger on behalf of
the Unaffiliated Stockholders. For a more detailed discussion of these and other
factors considered by the Board, see "SPECIAL FACTORS--Fairness of the Merger;
Recommendation of the Board of Directors; Position of DAC." See "SPECIAL
FACTORS--Background of the Merger" for a description of the events leading up to
the execution of the Merger Agreement.

         Stockholders also should note that in reaching its conclusions, the
Board of Directors determined that it was unlikely that DavCo could be sold in a
transaction, or any transaction could be consummated, other than the Merger or a
similar transaction with the Affiliated Stockholders, in which the Stockholders
would have an opportunity to obtain a premium to market price for the Shares,
and that the only meaningful comparison was between the $20.00 per Share payable
in the Merger and the potential for market appreciation in the Shares if DavCo
remained public and continued with its present business plan. See "SPECIAL
FACTORS--Fairness of the Merger; Recommendation of the Board of Directors" and
"-- Background of the Merger."

Opinion of Financial Advisor

      Equitable Securities Corporation ("Equitable") was retained by DavCo with
respect to DAC's proposal to acquire the Shares not beneficially owned by the
Affiliated Stockholders. On October 21, 1997, Equitable delivered its oral
opinion to the Board of Directors that, as of the date of its opinion, the
consideration proposed to be paid to the Stockholders (other than DAC, the
Kirstien Investors, the Rothstein Investors and the CVC Investors) pursuant to
the Merger Agreement is fair to such Stockholders from a financial point of
view. Equitable also delivered on November 6, 1997, its written opinion to the
same effect, which includes a description of the procedures followed, the
matters considered, the scope of review undertaken and the assumptions made in
arriving at its conclusions. The full text of such opinion is attached to this
Proxy Statement as Annex B, which Stockholders are urged to read in its
entirety. For purposes of its opinion, Equitable relied, without independent
verification, on the accuracy and completeness of all financial and other
information reviewed by it. For further information regarding Equitable's
services as financial advisor, its opinion and its fee and expense arrangements,
see "SPECIAL FACTORS--Opinion of Financial Advisor."

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


                                      -6-
<PAGE>

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

Interests of Certain Persons in the Merger

         In considering the Merger and the conclusions of the Board of Directors
with respect thereto, Stockholders should be aware that certain of the directors
and officers of DavCo have certain interests that present them with actual or
potential conflicts of interest in connection with the Merger. These conflicts
of interests include the continuing 100% indirect equity interest of the
Kirstien Investors, the Rothstein Investors and the CVC Investors in DavCo
(through their ownership of DAC) after the Effective Time, the right of Messrs.
Kirstien and Rothstein and CVC to receive substantial amounts of cash
(aggregating approximately $47 million) with respect to the conversion of some
of their Shares in the Merger, and, in the case of Messrs. Kirstien and
Rothstein, the right to receive certain other significant cash payments
(aggregating approximately $3 million) upon completion of the Merger.

         Stockholders should note in considering the approval of the Merger by
the Board of Directors that three of its nine members, Messrs. Kirstien and
Rothstein and Byron L. Knief (an officer of CVC, a director of the Company and a
CVC Investor), have a direct financial interest in DAC. Mr. Kirstien, President,
Chief Executive Officer and Chairman of the Board of DavCo, is President and a
director of DAC and is expected to own (together with the Kirstien Investors)
16.5% of DAC's outstanding common stock prior to the Merger. Mr. Rothstein,
Senior Executive Vice President and a director of DavCo, is a Vice President and
a director of DAC and is expected to own (together with the Rothstein Investors)
16.5% of DAC's outstanding common stock prior to the Merger. Mr. Knief is
expected to own less than one percent of DAC's outstanding common stock prior to
the Merger. In addition to Mr. Knief, one other of the nine directors, Charles
E. Corpening is an employee of CVC, which has a direct financial interest in DAC
and is expected to own (together with the CVC Investors) 67% of DAC's
outstanding common stock prior to the Merger. Additionally, two directors, James
D. Farley and Harold O. Rosser II, are former employees of Citicorp, N.A., an
affiliate of CVC, or CVC, and another director, Barton J. Winokur, is a partner
in the law firm Dechert Price & Rhoads, which provides and has provided legal
services both to CVC and to DavCo and is acting as special outside counsel to
DavCo in connection with the Merger. See "SPECIAL FACTORS--Fairness of the
Merger; Recommendation of the Board of Directors; Position of DAC" and
"--Background of the Merger."

         Pursuant to the terms of the Merger Agreement, for six years after the
Effective time, the Surviving Corporation will provide officers' and directors'
liability insurance covering each present and former director, officer, employee
and agent of DavCo who is currently covered by DavCo's officers' and directors'
liability insurance with respect to actions and omissions occurring prior to the
Effective time, on terms no less favorable than such insurance maintained by
DavCo on the date of the signing of the Merger Agreement in terms of coverage
and amounts. The Merger Agreement also provides that DAC and the Surviving
Corporation indemnify and hold harmless the above parties against any losses,
claims, damages, liabilities, costs, expenses, judgments and amounts paid in
settlement in connection with any claim, action, suit, proceeding or
investigation arising out of or pertaining to any action or omission occurring
prior to the Effective Time to the full extent permitted under Delaware law, the
Surviving Corporation's Certificate of Incorporation or By-Laws as in effect as
of the Effective Time or any indemnification agreement as currently in effect.
See "THE MERGER--Indemnification of Directors and Officers."

         For a more detailed description of the conflicts of interest of certain
of the officers and directors of DavCo, see "SPECIAL FACTORS--Interests of
Certain Persons in the Merger."

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


                                      -7-
<PAGE>

Conditions to Consummation of the Merger

         The obligations of DavCo, DAC and DAC Sub to consummate the Merger are
subject to a number of conditions, including: (i) adoption of the Merger
Agreement by the Stockholders at the Special Meeting, (ii) receipt by DAC of
financing proceeds sufficient to fund the cost of consummating the Merger, (iii)
the holders of not more than 5% of the total number of shares outstanding having
demanded appraisal of their Shares and (iv) compliance by DavCo, DAC and DAC Sub
with certain other covenants and conditions contained in the Merger Agreement.
See "THE MERGER--Conditions to Consummation of the Merger." See also "SPECIAL
FACTORS--Risk that the Merger Will Not Be Consummated."

Expenses

         The Merger Agreement provides that DAC and DAC Sub are entitled to
reimbursement from DavCo for their out-of-pocket expenses incurred in connection
with the Merger Agreement and consummation of the transactions contemplated
thereby, including the financing thereof, in the event that the Merger Agreement
is terminated by DavCo because the Board of Directors shall have approved
another acquisition proposal consistent with its fiduciary obligations to
Stockholders under Delaware law, or if the Merger Agreement is terminated by DAC
because the Board of Directors of DavCo (i) shall have withdrawn or modified, in
a manner adverse to DAC, its approval or recommendation of the Merger or (ii)
shall have approved another acquisition proposal; provided that such
reimbursement for expenses shall not exceed an aggregate of $1,000,000. In
addition, DavCo has agreed to pay certain commitment and other fees in
connection with the financing of the Merger, totaling approximately $2.2
million, of which approximately $1.6 million has been paid and $0.6 million
would be payable upon funding by GAF (as hereinafter defined) under the
commitment. However, if DavCo terminates the commitment, a termination fee of
$750,000 would be payable by DavCo to GAF, and if GAF terminates the commitment
or fails to fund in contravention of the commitment, then GAF would refund to
DavCo $585,000 of the approximately $1.6 million in commitment and other fees
paid to date. See "FINANCING OF THE MERGER."

Financing of the Merger

         The total amount of funds required by DAC and DAC Sub to consummate the
Merger and pay related fees and expenses is expected to be approximately $138
million. The expected source of these funds is from financing to be provided
pursuant to a commitment letter, dated as of October 17, 1997, from Global
Alliance Finance Company, L.L.C., a wholly-owned subsidiary of Deutsche Bank
North America ("GAF"), to provide, subject to certain conditions, debt financing
to DAC, DavCo and DavCo's subsidiaries aggregating $180,000,000. The GAF
financing commitments include $150 million in term loans and $30 million in
forward commitments, all to be secured by first-fee mortgages on owned
restaurant locations and first priority security interests in certain assets
relating to DavCo's restaurants. See "FINANCING OF THE MERGER" for a description
of this commitment letter.

         The receipt by DAC of financing proceeds sufficient to consummate the
Merger and to pay related fees and expenses is a condition to the consummation
of the Merger. See `THE MERGER--Conditions to Consummation of the Merger."

Appraisal Rights

         Holders of Shares who do not vote in favor of adoption of the Merger
Agreement may elect to have the fair value of their Shares appraised and paid to
them in cash if such Stockholders follow the procedures 

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


                                      -8-
<PAGE>

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

set forth under Delaware law. Holders of record of Shares who desire to exercise
such appraisal rights must satisfy all of the conditions contained in Section
262 of the DGCL, the full text of which section is attached to this Proxy
Statement as Annex C. A written demand for appraisal of the Shares owned by a
Stockholder seeking payment must be delivered to DavCo by such Stockholder
before the taking of the vote on approval of the Merger Agreement. Any such
demand should be directed to DavCo Restaurants, Inc., 1657 Crofton Boulevard,
Crofton, MD 21114, Attention: Secretary. This written demand must be separate
from any proxy or vote abstaining from or voting against adoption of the Merger
Agreement. Voting against adoption of the Merger Agreement, abstaining from
voting or failing to vote with respect to adoption of the Merger Agreement will
not constitute a demand for appraisal within the meaning of Section 262. Failure
to take any of the steps required under Section 262 may result in the loss of
appraisal rights.

Certain Federal Income Tax Consequences

         The receipt of cash for Shares pursuant to the Merger or pursuant to
the exercise of appraisal's rights will be taxable transactions for United
States federal income tax purposes and also may be taxable transactions for
state, local, foreign and other tax purposes. See "CERTAIN FEDERAL INCOME TAX
CONSEQUENCES." Stockholders are urged to consult their own tax advisers.

Market Information

         The Shares are traded on the American Stock Exchange ("ASE") under the
symbol "DVC." On September 4, 1997, the last day of trading prior to the public
announcement of the September 5 Proposal (as hereafter defined), the closing
price for the Shares was $13.38 per Share. On October 21, 1997, the last day of
trading prior to the public announcement of the execution of the Merger
Agreement, such closing price was $18.06 per Share. On _________________, the
last full day of trading at the time of printing of this Proxy Statement, such
closing price was $____ per share.

         For historical information on prices for the Shares, see "MARKET PRICES
AND DIVIDENDS ON THE SHARES."

Certain Litigation

         Two purported class actions have been filed against DavCo and its Board
of Directors and CVC in connection with the Merger. These actions seek a
preliminary and permanent injunction against the Merger, unspecified monetary
damages and other relief. See "SPECIAL FACTORS--Certain Litigation."

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


                                      -9-
<PAGE>

                                  INTRODUCTION

         This Proxy Statement is being furnished to the Stockholders in
connection with the solicitation by the Board of Directors of proxies from the
Stockholders for use at the Special Meeting to be held at DavCo's principal
office at 1657 Crofton Boulevard, Crofton, Maryland 21114, on January 12, 1998,
at 10:00 a.m., eastern time, and at any adjournments or postponements thereof.
This Proxy Statement, the attached Notice of Special Meeting and the enclosed
form of proxy are first being mailed to the Stockholders on or about _________,
1997.

         DavCo's principal executive offices are located at 1657 Crofton
Boulevard, Crofton, Maryland 21114. Its telephone number is (410) 721-3770.

Matters to be Considered at the Special Meeting

         At the Special Meeting, the Stockholders will be asked to consider and
vote upon a proposal to adopt the Merger Agreement. If the requisite votes in
favor of the proposal are obtained and certain other conditions are satisfied
or, where permissible, waived, the terms of the Merger Agreement provide, among
other things, that: (i) DAC Sub will be merged with and into DavCo and (ii) each
Share issued and outstanding immediately prior to the Effective Time (other than
Shares held at the Effective Time in DavCo's treasury, by any subsidiary of
DavCo, by DAC or by DAC Sub, which will be canceled without payment, and other
than Shares in respect of which appraisal rights have been perfected properly
under Delaware law) will be converted into the right to receive $20.00 in cash,
without interest. It is currently anticipated that the Merger will occur as
promptly as practicable after approval and adoption of the Merger Agreement by
the Stockholders at the Special Meeting and the satisfaction or, where
permissible, waiver of the other conditions to the consummation of the Merger.
There can be no assurance that, even if the requisite Stockholder approval is
obtained, the other conditions to the Merger will be satisfied or waived, or
that the Merger will be consummated. See "SPECIAL FACTORS--Risk that the Merger
Will Not Be Consummated." A copy of the Merger Agreement is attached to this
Proxy Statement as Annex A. For additional information concerning the terms and
conditions of the Merger, see "THE MERGER."

         DAC and DAC Sub are newly formed corporations organized by the
Affiliated Stockholders for the purpose of effecting the transactions described
in this Proxy Statement. Upon consummation of the Merger, DavCo will become a
wholly-owned subsidiary of DAC. Prior to the Effective Time of the Merger, DAC
is expected to be owned entirely by the Affiliated Stockholders. See "CERTAIN
INFORMATION CONCERNING DAC, DAC SUB AND AFFILIATES."

         The Board of Directors unanimously approved the Merger Agreement and
has determined that the Merger is fair to, and in the best interests of, all of
the Stockholders, including the Unaffiliated Stockholders, and has recommended
that the Stockholders vote in favor of adoption of the Merger Agreement and
approval of the Merger. For a discussion of the factors considered by the Board
of Directors in reaching it conclusions, see "SPECIAL FACTORS--Fairness of the
Merger; Recommendation of the Board of Directors." For a description of certain
interests of certain of DavCo's directors and officers that may have presented
them with actual or potential conflicts of interest in connection with the
Merger, see "SPECIAL FACTORS--Background of the Merger," "--Purpose of the
Merger" and "--Interests of Certain Persons in the Merger."


                                      -10-
<PAGE>

Voting at the Special Meeting

         The Board of Directors has fixed the close of business on November 28,
1997, as the "Record Date" for determining the Stockholders entitled to notice
of and to vote at the Special Meeting. Accordingly, only holders of record of
Shares as of the Record Date will be entitled to notice of and to vote at the
Special Meeting. On the Record Date, there were _______ Shares, held by
approximately ______ holders of record, outstanding and entitled to vote.
Stockholders may cast one vote per Share, either in person or by properly
executed proxy, on each matter to be voted on at the Special Meeting.

         Under the provisions of the DGCL, the affirmative vote of the
Stockholders entitled to cast at least a majority of the votes that all
Stockholders are entitled to cast with respect to the Merger Agreement is
required to adopt and approve the Merger Agreement. Pursuant to DavCo's Restated
Certificate of Incorporation and the terms of the Merger Agreement, consummation
of the Merger also requires the affirmative vote of a majority of the
outstanding Shares that are held by the Unaffiliated Stockholders. The presence
of a majority of the Shares entitled to vote, represented in person or by proxy,
is necessary to constitute a quorum at the Special Meeting. As of the Record
Date, the Affiliated Stockholders may be deemed to have beneficially owned an
aggregate of ______ Shares, constituting approximately ___% of the Shares
outstanding on such date. See "SPECIAL FACTORS--Interests of Certain Persons in
the Merger" and "SECURITY OWNERSHIP OF THE COMPANY."

         In the event that less than a majority of the outstanding Shares owned
by Unaffiliated Stockholders are voted for the Merger and there are Unaffiliated
Stockholders who did not deliver a proxy or otherwise vote at the Special
Meeting and whose shares, if voted in favor of the Merger, would cause such
requisite majority vote to be obtained, it is expected that the Special Meeting
will be adjourned and additional proxies from those Unaffiliated Stockholders
who have not previously delivered a proxy or otherwise voted at the Special
Meeting will be solicited until such time as a definitive vote is obtained.

         As of the Record Date, Unaffiliated Stockholders hold ______ Shares,
the affirmative vote of _______ of which Shares is required to adopt the Merger
Agreement. This special voting requirement has the effect of neutralizing the
ability of the Affiliated Stockholders to control the outcome of the vote
through their majority ownership of Shares that otherwise would exist (but for
the provisions of the Restated Certificate of Incorporation and the Merger
Agreement). The Unaffiliated Stockholders who hold a majority of the outstanding
Shares held by Unaffiliated Stockholders will have the power to decide whether
or not to adopt the Merger Agreement. See "SPECIAL FACTORS--Fairness of the
Merger; Recommendation of the Board of Directors; Position of DAC" and "THE
MERGER--Stockholder Adoption of the Merger Agreement."

         Votes cast in person or by proxy at the Special Meeting will be
tabulated by The Bank of New York (the "Transfer Agent"), which will determine
whether a quorum is present. The Transfer Agent will treat abstentions as Shares
that are present and entitled to vote for purposes of determining the approval
of such matter. In addition, if a broker submits a proxy indicating that it does
not have discretionary authority as to certain Shares to vote on a particular
matter, those Shares will not be treated as present and entitled to vote for
purposes of determining the approval of such matter, but will be treated as
present for purposes of determining whether a quorum is present at the Special
Meeting.

         THE MERGER CONSTITUTES A MATTER OF GREAT IMPORTANCE TO STOCKHOLDERS. IF
THE MERGER AGREEMENT IS ADOPTED AND THE MERGER IS CONSUMMATED, THE OWNERSHIP
INTERESTS IN THE COMPANY OF THE STOCKHOLDERS (OTHER THAN THE ONGOING INTERESTS
OF THE AFFILIATED 


                                      -11-
<PAGE>

STOCKHOLDERS THROUGH THEIR OWNERSHIP OF DAC) WILL CEASE IN EXCHANGE FOR THE
RIGHT TO RECEIVE A CASH PAYMENT OF $20.00 PER SHARE OR TO PURSUE APPRAISAL
RIGHTS. ACCORDINGLY, STOCKHOLDERS ARE URGED TO READ AND CONSIDER CAREFULLY THE
INFORMATION PRESENTED IN THIS PROXY STATEMENT.

Proxies

         All Shares represented at the Special Meeting by properly executed
proxies received prior to or at the Special Meeting, and not revoked before
their use, will be voted in accordance with the instructions thereon. If no
instructions are given, properly executed proxies will be voted FOR adoption of
the Merger Agreement. If any other matters are properly presented to the Special
Meeting or any adjournments or postponements thereof, the persons named in the
enclosed form of proxy as acting thereunder will have discretion to vote on such
matters in accordance with their best judgment. The Company does not know of any
matters other than the adoption and approval of the Merger Agreement that will
be presented at the Special Meeting.

         A Stockholder who has given a proxy may revoke it at any time before it
is voted at the Special Meeting, or any postponements or adjournments thereof,
by filing with the Secretary of the Company, at the address of the Company set
forth on the first page of this Proxy Statement, a written revocation bearing a
later date than the proxy being revoked, or by submission of a validly executed
proxy bearing a later date than the proxy being revoked, or by attending the
Special Meeting, or any postponements or adjournments thereof, and voting in
person (although attendance at the Special Meeting, or any postponements or
adjournments thereof, will not in and of itself constitute revocation of a
proxy).

         In the event that less than a majority of the outstanding Shares owned
by Unaffiliated Stockholders are voted for the Merger and there are Unaffiliated
Stockholders who did not deliver a proxy or otherwise vote at the Special
Meeting and whose shares, if voted in favor of the Merger, would cause such
requisite majority vote to be obtained, it is expected that the Special Meeting
will be adjourned and additional proxies from those Unaffiliated Stockholders
who have not previously delivered a proxy or otherwise voted at the Special
Meeting will be solicited until such time as a definitive vote is obtained.
Adjournment of the Special Meeting is expected under such circumstances because
the Affiliated Stockholders have indicated to the Company that, in the event
that less than a majority of the Shares owned by Unaffiliated Stockholders are
voted for the Merger and there are Unaffiliated Stockholders who did not deliver
a proxy or otherwise vote at the Special Meeting and whose shares, if voted in
favor of the Merger, would cause such requisite majority vote to be obtained,
they would vote for adjournment of the Special Meeting. If the Special Meeting
is postponed or adjourned, a Stockholder who has given a proxy may revoke it any
time before it is voted at any postponement or adjournment of the Special
Meeting in the manner set forth above.

         Proxies are being solicited by and on behalf of the Board of Directors.
The Company will bear the cost of the Special Meeting and the cost of soliciting
proxies therefor, including the cost of printing and mailing the proxy material.
In addition to the solicitation of proxies by mail, the Company may utilize the
services of some of its directors, officers and regular employees (who will
receive no compensation therefor in addition to their regular remuneration) to
solicit proxies personally or by telephone, telegram or other form of wire or
facsimile communication. The Company intends to request brokers and other
custodians, nominees and fiduciaries to forward solicitation materials to the
beneficial owners of Shares held of record by such persons. The Company will
reimburse such brokers and other custodians, nominees and fiduciaries for their
reasonable out-of-pocket expenses incurred in connection therewith.


                                      -12-
<PAGE>

         In connection with the Merger, the Stockholders have the right to
exercise appraisal rights if they (i) do not vote for the adoption of the Merger
Agreement, (ii) deliver a written demand for appraisal to the Company prior to
the taking of a vote on the Merger Agreement at the Special Meeting, or any
postponements or adjournments thereof, and (iii) otherwise comply with the
requirements of Section 262 of the DGCL, a copy of which is included in this
Proxy Statement as Annex C. See "APPRAISAL RIGHTS" for a summary of the rights
of Stockholders to demand appraisal and a description of the procedure required
to be followed to exercise such rights.

                                 SPECIAL FACTORS

Background of the Merger

         On August 9, 1993, DavCo completed its initial public offering of
2,600,000 Shares at an initial price to the public of $12.00 per Share. The
Shares had traded between a high price of $18.50 per Share and a low price of
$6.69 per Share until the announcement of the September 5 Proposal (as hereafter
defined).

         At various times after DavCo's initial public offering, the Board of
Directors discussed its concern over the prices at which the Shares were trading
in view of the Shares' initial public offering price, the performance of the
public markets generally and the Company's results of operations over this time.
The Board of Directors also took measures to improve the price at which levels
the Shares were trading, including a stock repurchase program that was
implemented in May 1996. This program failed to produce any significant
improvement in the Shares' trading price because of the relative illiquidity of
the Shares.

         Following the conclusion of the July 30, 1997 Board meeting, Messrs.
Kirstien, Rothstein and Knief, told the other members of the Board of Directors
that they were considering the possibility of a "going private" transaction in
which Messrs. Kirstien and Rothstein and CVC would form an entity to acquire
ownership of the entire equity interest in DavCo. Following the July 30, 1997
meeting, Messrs. Kirstien and Rothstein and representatives of CVC had numerous
telephone discussions about the feasibility of such a transaction.

         Over the period of August 13, 14 and 15, 1997, Messrs. Kirstien,
Rothstein and Knief met with several investment and commercial banks (including
GAF) to discuss the feasibility of arranging financing for a transaction and
continued to discuss among themselves the structure and terms of such a
transaction.

         On September 5, 1997, Mr. Kirstien made a written proposal on behalf of
himself, Mr. Rothstein and CVC to the Board of Directors to acquire the Shares
of DavCo (other than certain Shares owned by them) for a cash price of $18.00 to
20.00 per Share (the "September 5 Proposal"). The September 5 Proposal was
subject to certain conditions, including successful negotiation of a definitive
merger agreement, procurement of necessary financing, regulatory approvals and
approval of DavCo's Board of Directors. The Company made a public announcement
of the September 5 Proposal on the same day.

         Following the public announcement of the September 5 Proposal, DavCo
interviewed several investment banking firms to advise the Board of Directors on
the fairness, from a financial point of view, of the September 5 Proposal. On
September 10, 1997, the Company retained Equitable Securities Corporation
("Equitable") as financial advisor to the Board of Directors concerning the
September 5 Proposal. See "-- Opinion of Financial Advisor."


                                      -13-
<PAGE>

         On September 17, 1997, at its regularly scheduled meeting, the Board of
Directors reviewed and gave preliminary consideration to the September 5
Proposal. In the course of the September 17, 1997 meeting, the Board of
Directors met both with and without Messrs. Kirstien and Rothstein and Mr. Knief
and Charles E. Corpening, both of whom are officers of CVC, (Messrs. Kirstien,
Rothstein, Knief and Corpening being referred to herein as the "Participating
Directors" and the remaining directors being referred to as the
"Non-Participating Directors"), excusing the Participating Directors for
portions of the meeting while the Non-Participating Directors who were present
considered various aspects of the September 5 Proposal with Dechert Price &
Rhoads, special counsel to the Board ("Special Counsel"). During the meeting,
Messrs. Kirstien, Rothstein and Knief advised the Board of certain contacts that
DavCo and CVC had had with Wendy's International, Inc. ("Wendy's") with respect
to, among other things, certain concerns Wendy's had about the September 5
Proposal and the possible acquisition of DavCo by Wendy's. See "--Past
Contacts with Wendy's."

         At the conclusion of the September 17, 1997 meeting, the
Non-Participating Directors who were present advised Messrs. Kirstien,
Rothstein, Knief and Corpening that it would be appropriate for the Board to
consider formally the September 5 Proposal if it was modified to confirm the
offer price at $20 per Share. The Board ratified and approved at the September
17, 1997 meeting the retention of Equitable as financial advisor to the Board
and directed Equitable to consider the Merger at a $20 per share offer price.
The Board also ratified and approved the retention of Dechert Price & Rhoads as
Special Counsel, and directed Special Counsel to begin negotiation of the terms
of a definitive merger agreement for the transactions contemplated by the
September 5 Proposal with counsel to Messrs. Kirstien, Rothstein and CVC.

         During the period from September 17, 1997 to October 1, 1997, Messrs.
Kirstien and Rothstein and representatives of CVC continued to pursue
arrangements for financing the Merger. During this time, Special Counsel also
continued negotiations of the terms of the transaction and a definitive merger
agreement and Equitable continued its due diligence investigations of DavCo.

         On October 1, 1997, the Board held a special meeting at which 
Equitable made a presentation on the procedures and financial analyses it 
proposed to use in valuing the Shares and developing its opinion on the 
fairness of the Merger. See "--Opinion of Financial Advisor." Equitable 
answered questions and received input from the Board on its proposed 
procedures and methodologies. Special Counsel reviewed with the Board the 
status of negotiations on the terms of a definitive merger agreement. In the 
course of the meeting, Messrs. Kirstien, Rothstein and Knief also updated the 
Board on contacts with Wendy's. See "--Past Contacts with Wendy's." The Board 
also reviewed the terms of a proposed financing commitment from GAF obtained 
by Messrs. Kirstien and Rothstein and CVC. During the October 1, 1997 
meeting, the Non-Participating Directors met both with and without the 
Participating Directors and with and without Equitable, excusing the 
Non-Participating Directors or Equitable at various times as it considered 
the September 5 Proposal, the financing commitment and the Equitable 
presentation.

         At the conclusion of the October 1, 1997 meeting, the Non-Participating
Directors advised Messrs. Kirstien, Rothstein and Knief that the financing
commitment from GAF, although generally satisfactory, included certain "due
diligence" conditions to financing that were unacceptable to the
Non-Participating Directors. The Board did approve the payment by DavCo of
certain commitment and other fees in connection with the GAF financing
commitment. In addition, the Non-Participating Directors instructed Special
Counsel to obtain specific assurances in the definitive merger agreement that
Messrs. Kirstien and Rothstein and CVC had no present plan or intention to sell
all or part of DavCo after completing the Merger and that they were not aware of
any information relating to DavCo and not publicly disclosed that would have a
material positive effect on the value of DavCo.

                                      -14-
<PAGE>

         During the period from October 1, 1997 to October 21, 1997, Messrs.
Kirstien and Rothstein and representatives of CVC continued to negotiate the
financing commitment of GAF, and succeeded in eliminating the conditions that
the Non-Participating Directors had found unacceptable. On October 17, 1997, a
definitive Commitment was received from GAF. During this period, Special Counsel
and counsel to Messrs. Kirstien, Rothstein and CVC continued negotiation of a
definitive merger agreement, which included the assurances requested by the
Non-Participating Directors.

         On October 21, 1997, the Board held a special meeting at which the
terms of a final merger agreement were reviewed with Special Counsel. Messrs.
Kirstien, Rothstein and Knief confirmed that the price would be $20 per share,
as previously requested by the Board (the September 5 Proposal, as so modified,
being referred to as the "Proposal"). At the meeting, Equitable gave an oral
presentation to the Board and its oral opinion, subsequently confirmed in
writing, that the cash consideration offered in the Proposal is fair to the
Unaffiliated Stockholders from a financial point of view. See "--Opinion of
Financial Advisor." Based upon the Equitable opinion and upon consideration of
the terms of the merger agreement, the Board voted unanimously (with the
Participating Directors abstaining) to approve the Merger Agreement and to
recommend that the Stockholders vote in favor of adoption of the Merger
Agreement and approval of the Merger. On the evening of October 21, 1997, the
Merger Agreement was executed on behalf of DavCo, DAC and DAC Sub.

         On October 22, 1997, DavCo made a public announcement of the execution
of the definitive Merger Agreement.

Past Contacts with Wendy's

         During the Company's two previous fiscal years, Messrs. Kirstien and
Rothstein and representatives of CVC have had communications with
representatives of Wendy's both in connection with the Company's operations as a
Wendy's franchisee (see "BUSINESS") and at certain times to discuss the
possibility of an acquisition of DavCo by Wendy's.

         On August 23, 1996, representatives of DavCo, including Messrs.
Kirstien and Rothstein, met with representatives of Wendy's, including Gordon
Teter, President of Wendy's, to discuss certain issues and resolve potential
disputes with respect to the Company's franchise agreements with Wendy's. The
parties discussed, among other alternatives, the concentration of the Company's
Wendy's franchises in its Mid-Atlantic market and neighboring markets. Wendy's
indicated that another alternative would be the acquisition of DavCo by Wendy's,
suggesting per Share consideration for DavCo in the range of $15 to $16, to 
be reduced by the amount of outstanding Company debt (yielding net 
consideration per share of approximately $10). However, Mr. Teter indicated 
that Wendy's had not analyzed the Company sufficiently to enable Wendy's to 
make a firm offer at that time. At the time, the market price for the 
Company's common stock was $8.81 per share. Upon being informed of Wendy's 
interest, Mr. Knief indicated to representatives of DavCo that CVC generally 
had no interest in disposing of its investment in DavCo, but that in order 
for CVC to consider selling its DavCo investment, a buyer would have to offer 
CVC a price that reflected a very substantial premium, and that such a premium 
price would have to be $30 or more per Share.

         Approximately one year later, in June 1997, Mr. Knief received an
unsolicited telephone call (which Wendy's later indicated to the Company was not
a call authorized by Wendy's) from an investment banking firm inquiring as to
CVC's interest in a transaction for the sale of DavCo to Wendy's. Mr. Knief
again indicated that CVC wanted to continue holding its DavCo investment and
would consider a sale only at a very substantial premium price, suggesting again
that such a price would be $30 or more per Share.

                                      -15-
<PAGE>

         On or about August 12, 1997, Mr. Rothstein spoke by telephone with Mr.
Teter to inform Mr. Teter of the possibility of a buy out transaction led by
Messrs. Kirstien and Rothstein and CVC. Among other concerns, Mr. Teter
expressed concern regarding the amount of debt that would have to be incurred by
DavCo to complete such a transaction.

         On or about August 19, 1997, Mr. Teter contacted Mr. Rothstein to
indicate that Wendy's might have an interest in acquiring DavCo and to arrange a
meeting for August 27, 1997 at the offices of J.P. Morgan ("J.P. Morgan"), a
financial advisor to Wendy's, with Messrs. Kirstien and Rothstein and
representatives of CVC to discuss a possible transaction. During this
conversation, Mr. Rothstein understood Wendy's to be indicating interest in a
transaction in the $25 per Share range. Mr. Rothstein did not understand,
however, whether the $25 per Share range represented the actual consideration to
be received by Stockholders or whether, as with Wendy's indication of interest
in August 1996, such amount would be reduced by the amount of outstanding
Company debt (yielding net consideration per Share of approximately $19).

         Following the August 19 conversation with Mr. Teter, Mr. Rothstein
contacted Mr. Knief to inform CVC of his understanding of Wendy's interest and
to find out whether CVC was willing to meet under those circumstances. Mr. Knief
indicated to Mr. Rothstein that CVC generally was not interested in selling its
investment in DavCo and that, at a price of $25 per Share, CVC would rather be a
buyer than a seller of DavCo Shares. Mr. Knief indicated that CVC would be
interested in being a seller of its DavCo Shares only at $30 or more per Share
and would be willing to meet with Wendy's to discuss a transaction at that
price. Mr. Rothstein related this message to Mr. Teter.

         On August 25, 1997, Mr. Teter telephoned Mr. Rothstein to indicate that
there would be no point in meeting if CVC would only be willing to sell its
Shares at a price of $30 or more per Share. The proposed August 27, 1997 meeting
was canceled. During this conversation or in a subsequent one, Mr. Rothstein
asked Mr. Teter for clarification of Wendy's interest in DavCo, and Mr. Teter
indicated that there must have been a misunderstanding of the August 19
conversation, as Mr. Teter did not believe any discussion of a price range for a
possible transaction had taken place.

         On or about September 7, 1997, a representative of J.P. Morgan
contacted William T. Comfort, Jr., the Chairman of CVC, to indicate Wendy's
interest in a meeting with Mr. Comfort. Over the next four days, Mr. Teter, Mr.
Comfort, Mr. Rothstein and representatives of J.P. Morgan had brief discussions
in order to schedule a meeting between Mr. Teter and Mr. Comfort on September
18, 1997. No terms of any potential transaction were discussed during these
telephone calls.

         On September 12, 1997, Wendy's wrote the following letter to DavCo in
which it raised concerns about the September 5 Proposal:


                                      -16-
<PAGE>

                               September 12, 1997


DavCo Restaurants, Inc.
Harvey Rothstein
Ron Kirstien
1657 Crofton Boulevard
Crofton, MD 21114

Re: DavCo

Gentlemen:

         It is our understanding that a restructuring of DavCo is being
considered that would result in a substantial increase in the financial
obligations of DavCo. While we do not know the details of this proposed
transaction, Wendy's is preliminarily concerned with several aspects of such a
proposal. We would like to discuss with you the specifics of the transaction in
order to better understand the impact on our franchisee and its Wendy's
business.

         As you know, Wendy's has various contractual rights which may be
affected by the proposal, including without limitation, various rights of
consent and first refusal. It is imperative that we have a clear understanding
of the proposed transaction or series of transactions so that we can assess
those rights. Wendy's expressly reserves all of its rights and remedies under
the Development Agreement and the Unit Franchise Agreements and the various
consents and modifications to those documents, including without limitation, the
Letter of Intent dated April 28, 1997.

         Any transaction that substantially increases the obligations of the
company, especially so as to provide a dividend stream to a shareholder, is of
major concern to Wendy's. Wendy's is concerned that the proposed transaction
could render DavCo incapable of timely meeting its obligations to Wendy's and
other creditors as they become due and in the ordinary course of business. These
obligations include, without limitation, payment obligations, development
obligations, and operational and other performance obligations. Any such plan to
increase debt or divert the cash flow from the business is in our view a
short-term focus on the business which we believe may be detrimental to the
long-term success of the franchise. It should be noted also that the unique
involvement of a financial institution continues to run contrary to Wendy's
policies regarding personal liability and direct ownership by individuals; to
the extent security interests are taken by other institutions or their
affiliates, they should understand this policy and Wendy's intent to enforce it.

         Based on the publicly available information, it appears to us that the
proposed transaction is designed to enrich your largest shareholder at the
expense of your financial stability. In view of the fact that you are an
important franchisee, we are seriously concerned about the proposed transaction.


                                      -17-
<PAGE>

         We look forward to receiving a detailed understanding of the
transaction so that we might work together in the best interest of DavCo.

                                   Sincerely,

                                   WENDY'S INTERNATIONAL, INC.


                                   Larry N. Nelson
                                   Vice President and
                                   Assistant General Counsel


         On September 18, 1997, Messrs. Comfort, Knief and Corpening met with
Mr. Teter and another representative of Wendy's to discuss the September 5
Proposal and the concerns expressed in Wendy's September 12, 1997 letter.

         On October 24, 1997, Mr. Kirstien wrote the following letter with
respect to the Wendy's letter of September 12, 1997:

                                October 24, 1997



Larry N. Nelson
Vice President and Assistant General Counsel
Wendy's International, Inc.
P.O. Box 256
Dublin, OH  43017

Dear Larry:

         This will acknowledge receipt of your letter of September 12, 1997.

         As you know, DavCo has announced that it has agreed to a transaction
which would result in the purchase of all of DavCo's public shares at a price of
$20 per share. The proposed transaction would be accomplished through a merger
and would be financed with a bank loan from a single financing source which
would fully comply with all of our contractual obligations with Wendy's.

         While we understood your expressed concern for DavCo and its
shareholders, I am sure that you understand that Harvey and I believe that the
transaction will be good for our shareholders and for DavCo. We are fully aware
of our obligations to Wendy's and other creditors and intend to fulfill them as
we have prior to this transaction.

         In your letter you have alleged that Wendy's has various rights of
consent and first refusal as well as "rights and remedies" under various
agreements which may be applicable to this transaction. We are unable to find
any basis for any claim to a right of consent or first refusal. If you believe
that you may have such rights, we would appreciate it if you could tell us the
basis for such claim. We also do not understand your reference 


                                      -18-
<PAGE>

to other "rights and remedies." If you believe that our proposal would violate
any of these agreements or give rise to any rights or remedies, we would again
ask if you would point to the relevant provisions and explain the applicability.

                                           Very truly yours,



                                           Ronald D. Kirstien


         On November 5, 1997, Wendy's wrote the following letter to DavCo with
respect to the September 12, 1997 and the October 24, 1997 correspondence
between Wendy's and DavCo:


                                November 5, 1997



DavCo Restaurants, Inc.
Harvey Rothstein
Ron Kirstien
1657 Crofton Boulevard
Crofton, MD  21114

Gentlemen:

         I am in receipt (as of October 27, 1997) of Ron Kirstien's letter dated
October 24, 1997, requesting that Wendy's provide specifics as to the rights
which it asserts in the pending transaction whereby DavCo Restaurants, Inc.
("DavCo") would go private.

         It is our understanding that the interest of Citicorp Venture Capital,
Ltd. ("CVC") will be transferred and at least 20% of DavCo will be owned by a
party other than CVC, which raises issues with respect to Wendy's rights.
However, until DavCo has provided Wendy's with copies of all relevant documents
(including the executed Merger Agreement with exhibits, the specific terms of
financing and completed proxy statement), a clear understanding of the specific
ownership of DavCo Acquisition Holding, Inc. (pre and post-merger), and a
clarification of how that entity purports to acquire shares which are not held
by the public, it is impossible for Wendy's to properly assess all of its
rights. Wendy's has made a request for detailed information concerning the
transaction in my letter of September 12, 1997 and to date has received only a
draft proxy statement (with much of the information material to Wendy's left
blank) and none of the other documents related to the transaction.

         Be advised that Wendy's expressly reserves all of its rights under the
existing agreements (including, without limitation, any right it has to review
and comment on information, consent to any change in the franchisee of the
franchise structure, or to exercise any right of first refusal), until it has a
reasonable opportunity to examine all documents and understand the transaction
in its entirety. Upon receipt of the relevant documents and a detailed
understanding of the ownership of DavCo Acquisition Holding,


                                      -19-
<PAGE>

Inc., and its acquisition of DavCo shares, we would be happy to respond to your
request and promptly address any rights Wendy's may have.


                                             Sincerely,

                                             WENDY'S INTERNATIONAL, INC.



                                             Larry N. Nelson
                                             Vice President and
                                             Assistant General Counsel


Fairness of the Merger; Recommendation of the Board of Directors; Position of
DAC

         The Board of Directors. At its special meeting on October 21, 1997, the
Board, with the Participating Directors abstaining due to their actual or
potential conflicts of interest with respect to the Merger, unanimously
determined that the Merger is in the best interest of and fair to all of the
Stockholders, including the Unaffiliated Stockholders, authorized and approved
the entering into of the Merger Agreement and recommended that the Stockholders
vote in favor of adoption of the Merger Agreement and approval of the Merger.

         In approving the Merger Agreement, and in determining the fairness of
the Merger to the Unaffiliated Stockholders, the full Board of Directors, and
the Non-Participating Directors, considered various factors, including, among
others, the following (such factors were considered over a period of time at
various meetings):

                  (i) information with respect to the financial condition and
         results of operations of DavCo, and current industry, economic and
         market conditions and the prices and volumes at which the Shares have
         traded historically;

                  (ii) the presentations by Equitable and the opinion of
         Equitable;

                  (iii) possible alternatives to the Proposal, the possible
         values to Shareholders of such alternatives and the timing and
         likelihood of achieving those values, particularly in light of the
         position of DavCo's largest Stockholder that it generally was not
         interested in a third party sale transaction and would consider
         discussing such a transaction only at a substantial premium, indicated
         to be net consideration in the $30 per Share range, and the
         unlikelihood of such a transaction, and in light of the fact that DavCo
         did not receive any proposal for an alternative acquisition transaction
         over the six-week period from the public announcement of the September
         5 Proposal to the date of execution of the Merger Agreement;

                  (iv) the various terms of the Merger Agreement, including the
         ability of the Board, in the exercise of its fiduciary duties to
         Stockholders, to consider competing proposals, and the limitation of
         DAC and DAC Sub's claims thereunder (see "THE MERGER");

                  (v) the fact that, by reason of certain conditions to the
         obligations of DAC and DAC Sub to consummate the Merger, including
         conditions concerning financing, it is possible that the


                                      -20-
<PAGE>

         Merger may not be consummated and the consequences under the Merger
         Agreement of the failure to satisfy such conditions;

                  (vi) the possible conflicts of interest of certain directors
         and members of management of DavCo;

                  (vii) the absence of any recommendation of a special committee
         of independent directors and the failure to retain any unaffiliated
         representative to act solely on behalf of the Unaffiliated
         Stockholders;

                  (viii) the fact that the adoption of the Merger Agreement is
         subject to receiving approval by the affirmative vote of a majority of
         the outstanding Shares held by Unaffiliated Stockholders; and

                  (ix) the ability of Stockholders to exercise appraisal rights
         if the Merger is consummated.

         In view of the wide variety of factors considered in connection with
its evaluation of the transaction, the Board found it impracticable to, and did
not, quantify or attempt to assign relative weights to the specific factors
considered in reaching its determinations, although on balance, it viewed the
matters set forth in items (i), (ii), (iii), (iv), (viii) and (ix) as favorable
to its decision, the matters set forth in items (v) and (vii) as unfavorable to
its decision, and the matters set forth in item (vi) as neutral to its decision.

         The factors set forth above were considered by the Board of Directors
in the manner set forth below.

                  (i) On balance the Board considered as favorable to its
decision the matters set forth in item (i). The Board reviewed the historical,
including the most recent quarterly, operating results of DavCo. See "SELECTED
HISTORICAL FINANCIAL DATA OF THE COMPANY." The Board noted general improvements
in DavCo's results of operations for fiscal year 1997 over the prior fiscal 
year, the substantial increase in revenues and net operating income for the 
third quarter of fiscal year 1997 over the results for the same quarter of 
fiscal year 1996 and the generally cyclical nature of the Company's operations.
See "SELECTED HISTORICAL FINANCIAL DATA OF THE COMPANY." The Board compared 
these operating results to movements in the market price of the Shares over 
the same period of time. See "MARKET PRICES AND DIVIDENDS ON THE SHARES." The 
Board considered that DavCo became public as of August 13, 1993, at an initial
price to the public of $12.00 per Share and that the market price for the 
Shares immediately prior to the public announcement of the September 5 
Proposal was $13.38 per Share.

         The Board considered that the $20.00 price per Share represented a
premium of approximately 49.5% over the $13.38 market price for the Shares
immediately prior to the public announcement of the September 5 Proposal. The
Board further noted that such price continued to represent a premium to the
market prices for the Shares following the announcement of the September 5
Proposal up to the last trading day prior to its meeting on October 21, 1997.
See "MARKET PRICES AND DIVIDENDS ON THE SHARES." Stockholders are urged to
obtain current market quotations for their Shares.

         The Board also noted statistics showing the trading volumes and closing
prices for the Shares during the period from August 13, 1993 through September
4, 1997, which demonstrated a relative illiquidity in the Shares. The Board
concluded that the Proposal would give the Unaffiliated Stockholders,
particularly those holding a large number of Shares, an opportunity to realize
immediate value for their Shares at a substantial premium.


                                      -21-
<PAGE>

         The Board recognized that while consummation of the Merger would result
in the Stockholders being entitled to receive $20.00 in cash for each of their
Shares, it also would eliminate the opportunity for the current Stockholders
(other than the Kirstien Investors, the Rothstein Investors and the CVC
Investors through their ownership of DAC) to participate in the future growth,
if any, of the business of DavCo. On balance, and considering DavCo's future
prospects, as well as its historical results of operations, the Board concluded
that the uncertain prospect for future appreciation did not justify depriving
DavCo's Stockholders of the opportunity to obtain an immediate cash premium for
their Shares.

         In light of these conclusions and the other matters discussed below,
the Board determined that the $20.00 price per Share payable in the Merger was
fair and presented the Stockholders with an attractive opportunity and
potentially greater benefit than maintaining their ownership interests in DavCo.

                  (ii) The Board considered as favorable to their decision the
matters set forth in item (ii). At the Board's October 21, 1997 special meeting,
Equitable delivered orally its opinion, subsequently confirmed in writing, that
the $20.00 per Share cash consideration to be received by Unaffiliated
Stockholders in the Merger is fair from a financial point of view. See
"--Opinion of Financial Advisor."

                  (iii) On balance the Board considered as favorable to their
decision the matters set forth in item (iii). The Board considered that CVC had
indicated its historical position, that it generally was not interested in a
third party sale transaction and would consider discussing such a transaction
only at a very substantial premium, indicated to be net consideration in the $30
per share range. See "--Background of the Merger" and "--Past Contacts." The
Board concluded that certain indications of interest from Wendy's at values
lower than $30 per share were precluded by the position of CVC with respect to
such a transaction. See "--Past Contacts." In addition, the Board considered
that the availability of potential third party buyers may be limited by DavCo's
relationship with Wendy's and the limitations that DavCo's franchise and
development agreements with Wendy's place on the transfer of DavCo's capital
stock, and on DavCo's business operations, business line expansion, geographic
expansion and management appointments. See "BUSINESS--Franchise and Development
Agreements." The Board noted that any potential third party buyer would have to
undertake a potentially lengthy consent and approval process with Wendy's. See
"BUSINESS -- Franchise and Development Agreements." The Board also noted that,
other than certain communications with Wendy's (see "--Past Contacts"), DavCo
had received no proposals for, or indications of interest in, an alternative
acquisition transaction over the approximately six-week period from the public
announcement of the September 5 Proposal to the date of execution of the Merger
Agreement.

         The Board accordingly concluded that it was unlikely that DavCo could
be sold in a transaction, or any transaction could be consummated, other than
the Merger or a similar transaction with the Affiliated Stockholders, in which
the Stockholders would have an opportunity to obtain a premium to market price
for the Shares. The Board, therefore, determined that it would not be fruitful
to explore alternative transactions and that the only meaningful comparison was
between the proposed $20.00 per Share price and the potential for market
appreciation in the Shares if DavCo continued as a public company pursuing its
present business plan. See "SPECIAL FACTORS--Background of the Merger."

                  (iv) On balance the Board considered as favorable to their
decision the matters set forth in item (iv). The Board noted that the Merger
Agreement does not preclude DavCo's Board of Directors in the exercise of its
fiduciary obligations under applicable law from furnishing information to or
participating in negotiations with persons making unsolicited proposals to
acquire DavCo and permits the Board of Directors to terminate the Merger
Agreement if DavCo receives a bona fide third party offer to effect an
acquisition transaction that the Board of Directors determines after
consultation with legal advisors is more


                                      -22-
<PAGE>

favorable than the Merger. The Merger Agreement also does not contain any
provision requiring a payment by DavCo if the Merger Agreement is terminated,
including by reason of a breach by DavCo, although if the Merger Agreement is
terminated under certain circumstances, DAC and DAC Sub will be entitled to have
their expenses reimbursed by DavCo. The Board also noted that the amount of
reimbursable expenses was limited to $1,000,000. See "THE MERGER--Expenses." The
Board noted further, however, that DavCo has agreed to pay certain commitment
fees to GAF in connection with the financing of the Merger, totaling
approximately $2.2 million, of which approximately $1.6 million has been paid
and $0.6 million would be payable upon funding under the GAF financing
commitment. However, if DavCo terminates the commitment, a termination fee of
$750,000 would be payable by DavCo to GAF, and if GAF terminates the commitment
or fails to fund in contravention of the commitment, then GAF would refund to
DavCo $585,000 of the approximately $1.6 million in commitment fees paid to
date. See "FINANCING OF THE MERGER."

         In all other respects, with the exception of certain conditions to
consummation of the Merger, including a financing condition, discussed in (v)
below, the Board considered the terms of the Merger Agreement to be generally
favorable.

                  (v) The Board viewed as unfavorable to its decision the
matters set forth in item (v). The conditional nature of various aspects of the
Merger Agreement was reviewed by the Board. In order to address its concerns in
this regard, the Board reviewed the commitment letter DAC obtained from GAF to
finance the Merger and requested the removal of certain conditions to financing
under the GAF commitment that the Board found unacceptable. The Board was able
to accept the conditions of the Merger Agreement based on their conclusion that
they had a reasonable basis to believe that such conditions, including a
condition relating to financing, would be satisfied, and their understanding and
belief that the other conditions were customary for transactions of this kind,
were required as a matter of law or were otherwise essential to one or both
parties to the transaction. See "--Background of Merger" and "FINANCING OF THE
MERGER." The Board also noted that termination of the Merger Agreement due to a
failure to satisfy the financing condition would not entitle DAC or DAC Sub to
reimbursement of their expenses, nor entitle DavCo to repayment of the GAF
commitment fees (unless GAF shall have terminated the commitment or failed to
fund in contravention of the commitment, in which case, GAF is obligated to
refund $585,000 to DavCo).

                  (vi) On balance the Board viewed as neutral to its decision
the matters set forth in item (vi). The possible conflicts of interest of the
directors were considered at various meetings of the Board. The Board considered
significant the fact that approval of the Merger requires an affirmative vote of
a majority of the outstanding Shares held by Unaffiliated Stockholders.

                  (vii) The Board viewed as unfavorable to its decision the
matters set forth in item (vii). The Board felt, however, that because
completion of the Merger is conditioned upon receiving the affirmative vote of a
majority of the outstanding Shares held by Unaffiliated Stockholders and because
the Board had retained an independent financial advisor to evaluate the fairness
of the Merger to the Unaffiliated Stockholders from a financial point of view,
the absence of a special committee and an unaffiliated representative was
acceptable.

                  (viii) The Board viewed the matters set forth in item (viii)
to be favorable to its decision. The Board considered one of the paramount
factors in approving the Merger Agreement to be that the Merger Agreement and
DavCo's Restated Certificate of Incorporation require that the Unaffiliated
Stockholders determine for themselves whether they prefer to receive the
consideration contemplated by the Merger, and the premium to market prices
reflected therein, or to continue as Stockholders in DavCo.


                                      -23-
<PAGE>

                  (ix) The Board viewed as favorable to its decision the matters
set forth in item (ix). The Board considered that even if the required majority
of the Unaffiliated Stockholders approves the Merger, certain Stockholders may
not support the Merger and wish to exercise appraisal rights. The Board felt it
to be important that Delaware law provides Stockholders with the opportunity to
exercise appraisal rights and to seek a judicial determination of the fair value
of their Shares, despite the approval of a majority of similarly situated,
Unaffiliated Stockholders.

         DAC. DAC and the Affiliated Stockholders have not undertaken any formal
evaluation of the fairness of the Proposal to the Unaffiliated Stockholders.
Based, however, upon their consideration of, among other things, (i) historical
market prices for the Shares, including the Shares' initial public offering
price (and the fact that $20.00 per Share is substantially higher than the
market price per Share prior to the announcement of the September 5 Proposal),
(ii) the conclusions of the Non-Participating Directors and (iii) that the Board
had received the written opinion of Equitable to the effect that, as of the date
thereof, the consideration of $20.00 per Share to be received by the
Unaffiliated Stockholders in the Merger is fair to the Unaffiliated Stockholders
from a financial point of view, DAC and the Affiliated Stockholders believe that
the Merger is fair to the Unaffiliated Stockholders.

Opinion of Financial Advisor

         Upon being advised of the Merger, the Board of Directors retained
Equitable pursuant to an engagement letter dated September 10, 1997 (the
"Engagement Letter") to (i) review and analyze the financial aspects of the
Merger; (ii) analyze the Company from a financial standpoint; (iii) assist the
Board of Directors in evaluating the Merger; and (iv) if requested, render an
opinion to the Board of Directors as to the fairness, from a financial point of
view as of the date of such opinion, of the Merger to holders of the Shares
(other than the Affiliated Stockholders). The Company retained Equitable because
of Equitable's reputation as a widely recognized investment banking firm that
regularly engages in the valuation of businesses and securities in connection
with mergers and acquisitions, negotiated underwritings, secondary distributions
of listed and unlisted securities, private placements and valuations for estate,
corporate and other purposes.

         THE FOLLOWING IS A SUMMARY OF THE WRITTEN OPINION OF EQUITABLE TO THE
BOARD OF DIRECTORS. THE FULL TEXT OF EQUITABLE'S OPINION, WHICH SETS FORTH,
AMONG OTHER THINGS, ASSUMPTIONS MADE, PROCEDURES FOLLOWED, MATTERS CONSIDERED,
AND LIMITATIONS ON THE REVIEW UNDERTAKEN, IS ATTACHED HERETO AS ANNEX B AND IS
INCORPORATED HEREIN BY REFERENCE. HOLDERS OF SHARES ARE URGED TO READ THE
EQUITABLE OPINION CAREFULLY AND IN ITS ENTIRETY. A COPY OF EQUITABLE'S OCTOBER
1997 WRITTEN PRESENTATION TO THE BOARD OF DIRECTORS (THE "PRESENTATION") HAS
BEEN FILED AS AN EXHIBIT TO THE SCHEDULE 13E-3 (AS HEREINAFTER DEFINED) AND IS
INCORPORATED HEREIN BY REFERENCE TO THE FULL TEXTS OF THE WRITTEN OPINION AND
THE PRESENTATION. SEE "ADDITIONAL AVAILABLE INFORMATION."

         EQUITABLE'S OPINION IS ADDRESSED TO THE BOARD OF DIRECTORS AND DOES NOT
CONSTITUTE A RECOMMENDATION TO ANY HOLDER OF SHARES AS TO HOW SUCH STOCKHOLDERS
SHOULD VOTE IN CONNECTION WITH THE MERGER.

         On October 21, 1997, Equitable delivered its written presentation to
the Board of Directors of DavCo. Equitable also reviewed the information
referred to below which underlies Equitable's financial analysis and its
opinion, and, based on the analysis referred to below, delivered its oral
opinion 


                                      -24-
<PAGE>

(subsequently confirmed in its written opinion, dated November 6, 1997) that as
of the date of such opinion, the cash consideration to be received by the
holders of Shares (other than the Affiliated Stockholders) is fair from a
financial point of view to such shareholders.

         Equitable did not make an independent evaluation or appraisal of the
Company's assets or liabilities (contingent or otherwise), nor was Equitable
furnished with such evaluations or appraisals. No limitations were imposed by
the Board of Directors or the Company on Equitable with respect to the
information reviewed or the procedures followed by Equitable in rendering its
opinion. The Company and its management cooperated fully with Equitable in
connection with its investigations. As set forth in its written opinion,
Equitable assumed and relied upon, without assuming responsibility for
independent verification, the accuracy and completeness of the information
reviewed by Equitable or that was furnished to Equitable by or on behalf of the
Company. With respect to the financial projections provided to Equitable,
Equitable assumed that such projections were reasonably prepared and reflected
the best currently available estimates and good faith judgments of the
management of the Company as to the future financial performance of the Company.
Equitable also assumed, based on the information provided to Equitable and
without assuming responsibility for the independent verification thereof, that
no material undisclosed or contingent liability (disclosed or undisclosed)
exists with respect to the Company. Equitable's opinion is necessarily based on
the economic, market and other conditions as in effect on, and the information
available to Equitable as of, the date of its opinion. Equitable was not
requested to, and did not, solicit third party indications of interest in
acquiring all or part of the Company and assumed, with the permission of the
Company, that DAC has no present intention to sell the Company after the Merger.
Equitable conducted valuation analyses of the Company, but was not asked to and
did not recommend a specific per share price to be paid by the Affiliated
Stockholders for the Shares. Equitable's opinion does not address the likely tax
consequences of the Merger.

         In conducting its analysis and arriving at its opinion, Equitable: (a)
reviewed the audited and unaudited financial statements for the four most recent
fiscal years and interim periods of the Company; (b) discussed the past and
current operations, financial conditions and prospects of the Company and its
subsidiaries with its management; (c) reviewed with management certain business
plans of the Company and certain financial projections prepared by the
management of the Company and pertaining to the Company and its subsidiaries (d)
reviewed the terms of the Merger with the Company and its legal advisors; (e)
reviewed the historical market prices and reported trading volumes of the
Shares; (f) compared the price per share offered in the Merger to historical
market prices of the Shares; (g) compared the financial performance of the
Company with, and reviewed the prices and reported trading activity of, the
securities of certain publicly traded companies whose operating characteristics
and/or industry focus Equitable believes resemble those of the Company; (h)
reviewed the financial terms of selected acquisitions of the remaining minority
interest of other publicly traded companies; (i) reviewed the financial terms of
selected control acquisitions of companies with operating characteristics and/or
industry focus Equitable believes resemble those of the Company; (j) performed a
discounted cash flow analysis of the Company based upon the financial
information and financial projections provided to Equitable by management of the
Company; (k) performed a stand-alone leveraged buyout analysis utilizing
operating assumptions provided to Equitable by the management of the Company and
the capital structure as outlined by the Company's lenders; (l) performed a
leveraged recapitalization analysis of the Company based upon financial
information provided to Equitable by the management of the Company; and (m)
reviewed such other information and performed such other analyses as Equitable
deemed appropriate.

         In preparing its opinion for the Board of Directors, Equitable
performed a variety of financial and comparative analyses and considered a
variety of factors, as described below. The summary of such analyses does not
purport to be a complete description of the analyses underlying Equitable's
opinion. The 


                                      -25-
<PAGE>

preparation of a fairness opinion is a complex analytic process involving
various subjective determinations as to the most appropriate and relevant
methods of financial analysis and the application of those methods to the
particular circumstances, and, therefore, such an opinion is not readily
summarized.

         In arriving at its opinion, Equitable did not attribute any particular
weight to any analysis or factor considered by it, but rather made qualitative
judgments as to the significance and relevance of each analysis and factor.
Accordingly, Equitable believes that its analyses must be considered as a whole
and that selecting portions of its analyses or portions of the factors
considered by it, without considering all analyses and factors, could create a
misleading or incomplete view of the processes underlying such analyses and its
opinion. In its analyses, Equitable made numerous assumptions with respect to
the Company, industry performance, general business, regulatory, economic,
market and financial conditions and other matters, many of which are beyond the
control of the Company. No company, transaction or business used in such
analyses as a comparison is identical to the Company or the Merger, nor is an
evaluation of the results of such analyses entirely mathematical, rather it
involves necessarily complex considerations of and judgments concerning
financial and operating characteristics and other factors that could affect the
acquisition, public trading or other values of the companies, business segments
or transactions being analyzed. The estimates contained in such analyses and the
ranges of valuations resulting from any particular analysis are not necessarily
indicative of actual values or predictive of future results or values, which may
be significantly more or less favorable than those suggested by such analyses.
In addition, analyses relating to the value of businesses or securities do not
purport to be appraisals or to reflect the prices at which businesses or
securities actually may be sold. Accordingly, because such estimates are
inherently subject to substantial uncertainty, none of the Company, Equitable or
any other person assumes responsibility for their accuracy.

         The following is a summary of the report presented by Equitable to the
Board of Directors on October 21, 1997.

         Analysis of Selected Publicly Traded Companies. Equitable reviewed and
compared certain financial, operating and stock market information of the
Company to selected publicly traded companies whose operating characteristics
and/or industry focus Equitable believes resemble those of the Company to
varying degrees. Those comparable companies classified for analysis as Quick
Service Restaurants (QSR) consisted of Au Bon Pain Co.; Consolidated Products,
Inc.; Krystal Company; McDonald's Corp.; Sbarro, Inc. and Wendy's International,
Inc. Those comparable companies that were franchisees and classified as
Franchisee - Restricted Operators for analysis consisted of DavCo Restaurants,
Inc.; Family Steak Houses of Florida, Inc.; Main Street and Main, Inc. and NPC
International, Inc. Those comparable companies that were franchisees and
classified as Franchisees - High Growth Consolidators for analysis consisted of
Apple South Inc.; DenAmerica Corp. and PJ America, Inc. (in the aggregate, the
QSRs, the Franchisees - Restricted Operators and the Franchisees - High Growth
Consolidators are the "Selected Companies"). Equitable created a range of market
multiples for the Selected Companies by dividing the aggregate value calculated
as total common shares outstanding multiplied by the closing market prices per
share on October 16, 1997 (Krystal Company share price was frozen as of
September 27, 1997 due to its acquisition by Port Royal Holdings, Inc.) plus the
latest reported total debt (including capitalized leases), preferred stock and
minority interest (combined, the sum is "Total Firm Value") of each of the
Selected Companies by such company's net revenues, EBITDA and EBIT for the
latest four fiscal quarters as reported in publicly available information and by
dividing the closing market price per share on October 16, 1997 by EPS for the
latest four fiscal quarters as reported in publicly available information ("LTM
P/E") and as projected for the 1997 and 1998 calendar years, as represented by
the mean estimate reported by publicly available sources. In addition, Equitable
looked at the multiple of reported book equity, as determined by multiplying the
shares outstanding by the market closing price, and dividing by the most
recently reported book equity. Equitable determined the relevant ranges of
multiples derived from the Selected Companies, as 


                                      -26-
<PAGE>

well as the average multiples (excluding the maximum and minimum values) across
each of the three industry segments. These figures are detailed in the chart
that follows:

<TABLE>
<CAPTION>
                                   Category         Range of  Values       Average Value
                                   --------         --------  ------       -------------

     <S>                           <C>                <C>                          <C> 
     QSR                           Revenues             0.6x to 3.3x                1.4x
                                   EBITDA              6.6x to 10.7x                8.7x
                                   EBIT                9.1x to 15.9x               13.0x
                                   P/E TR12           14.5x to 31.5x               19.0x
                                   P/E 1997           13.8x to 33.0x               18.2x
                                   P/E 1998           12.6x to 26.5x               18.5x
                                   Book Equity          1.1x to 4.7x                2.8x

     Franchisees -
     Restricted Operators          Revenues             0.6x to 1.8x                0.6x
                                   EBITDA              6.2x to 13.2x                8.6x
                                   EBIT                9.3x to 15.8x               12.6x
                                   P/E TR12           17.4x to 20.3x               18.8x
                                   P/E 1997           14.9x to 29.2x               15.7x
                                   P/E 1998           12.3x to 23.3x               13.9x
                                   Book Equity          0.6x to 3.5x                2.2x

     Franchisees -
     High Growth Consolidators     Revenues             0.4x to 3.2x                1.7x
                                   EBITDA              6.0x to 21.7x               12.7x
                                   EBIT               10.2x to 26.7x               18.0x
                                   P/E TR12           25.7x to 30.7x               28.2x
                                   P/E 1997            8.0x to 23.9x               19.0x
                                   P/E 1998           15.1x to 20.1x               17.6x
                                   Book Equity          1.3x to 4.2x                3.6x
</TABLE>

         Equitable compared the above-mentioned ranges and average multiples of
the Selected Companies to the Company's market multiples (based on the $18.06
per share closing market price as of October 16, 1997) on an actual basis.
Equitable calculated imputed valuation ranges of the Company by applying the
results of the Company to the average multiples derived from its analysis of the
Selected Companies.

         The imputed values were then compared to the Company's average discount
over the trailing twelve month period. The averages were calculated based on the
multiples generated by dividing the Total Firm Value of each of the Selected
Companies by such company's net revenues, EBITDA and EBIT for the latest four
fiscal quarters as reported in publicly available information and by dividing
the closing market price per share on October 16, 1997 by EPS for the latest
four fiscal quarters as reported in publicly available information ("LTM P/E")
and as projected for the 1997 and 1998 calendar years, as represented by the
mean estimate reported by publicly available sources. In addition, Equitable
analyzed the multiple of reported book equity, as determined by multiplying the
shares outstanding by the market closing price, and dividing by the most
recently reported book equity.


                                      -27-
<PAGE>

         The Company's multiples were generated based on both the (i) the
closing stock price one day prior to the announcement of the Merger and (ii) the
closing stock price of the Company's shares as of October 16, 1997. The
multiples were then compared to the applicable industry sector over the prior
twelve month period in order to generate an average trading discount. The
following were the average trading discount imputed values:

         QSR                                                     24.5% to 41.5%
         Franchisees
             - High Growth Consolidators                         41.7% to 54.8%
             - Restricted Operators                               6.7% to 22.7%


         This analysis resulted in a range of imputed values for the Company of
$13.75 to $19.00 per share. In reviewing the operations of the Selected
Companies, Equitable determined that no company was directly comparable to the
Company. After examining the ranges of multiples produced by an analysis of the
Selected Companies, discussing the operations of the Company with management and
reviewing other relevant data concerning the Company versus the Selected
Companies (including sales, relative size, profitability and growth prospects)
and the historic trading pattern of the Shares, Equitable concluded that on a
fully-distributed basis, the Shares of the Company would most likely trade at a
discount to the values implied by the average multiples of the Selected
Companies.

         Analysis of Precedent Transactions for Selected Control Acquisitions in
the Restaurant Industry. Equitable analyzed the purchase prices and multiples
paid or proposed to be paid in selected merger and acquisition transactions that
have occurred since April 1994 in the restaurant industry (the "Selected
Restaurant Control Transactions"). This analysis was based on the following
publicly available information for Selected Restaurant Control Transactions and
included: Canteen Corp./Compass Group PLC; Ground Round Restaurants
Inc./Citicorp Venture Capital, Ltd.; Southern Hospitality/DavCo Restaurants,
Inc.; Westsphere Capital/Chase Manhattan Corp.; Denwest Restaurant
Corp./American Family Restaurants Inc.; TPI Enterprises Inc./Shoney's Inc.; NPC
International Inc./Investor Group; Volunteer Capital Corp./Wendy's
International, Inc.; Casa Bonita/CKE Restaurants, Inc.; Arby's Inc./RTM
Restaurant Group; Rally's Hamburgers Inc./Checker's Drive-In Restaurants;
Hardees Food Systems/CKE Restaurants; Krystal Company/Port Royal Holdings Inc.;
Perkins Family Restaurant LP/Restaurant Company; 30 Burger King
Restaurants/AmeriKing Inc.; El Chico Restaurants, Inc./Investor Group;
Sagebrush, Inc./WSMP, Inc.; Skyline Chili, Inc./Fleet Equity Partners; and the
Merger. Equitable selected transactions in which it believed that the target
company had operating characteristics and/or industry focus that resembled those
of the Company. Equitable calculated the Total Firm Value, based on the purchase
price, as a multiple of net sales, EBITDA and EBIT and the shares outstanding
multiplied by the applicable closing price ("Equity Value") as a multiple of
book equity and net income for each target company for the four fiscal quarters
immediately preceding the announcement. This analysis indicated that the ranges
of multiples derived from the Selected Restaurant Control Transactions were (i)
net sales: 0.3x to 1.8x; (ii) EBITDA: 3.1x to 11.5x; (iii) EBIT: 4.3x to 15.4x;
(iv) reported book equity: 1.0x to 6.0x; and (v) net income: 9.7x to 27.3x. The
average multiples of net sales, EBITDA, EBIT, reported book equity and net
income (excluding the maximum and minimum values) were 0.7x, 6.7x, 9.7x, 2.4x
and 17.4x, respectively. Considering the Offer Price, the Company's multiples of
net sales, EBITDA, EBIT, reported book equity and net income were 0.9x, 7.4x,
11.2x, 2.9x and 19.2x, respectively. Equitable then calculated the imputed
valuation ranges of the Company by applying the results for the preceding four
fiscal quarters and projected 1997 of the Company to the average multiples
derived from its analysis of the Selected Restaurant Control Transactions. This
analysis indicated a range of imputed values for the Company of $14.00 to $16.50
per Share.


                                      -28-
<PAGE>

         Premium Analysis for Selected Control Acquisitions in the Restaurant
Industry. Equitable also presented an analysis of the premiums paid in
connection with Selected Restaurant Control Transactions. Equitable calculated
the percentage premium per share paid by the acquiror in each of the Selected
Restaurant Control Transactions involving a publicly traded target as a
percentage of the stock price of the target company one day, one week and four
weeks prior to the initial announcement of the September 5 Proposal. This
analysis indicated that the relevant ranges of premiums paid were (i) one day:
(32.9%) to 132.0% (ii) one week: (35.5%) to 169.8%; and (iii) four weeks:
(20.4%) to 176.2%. These premiums resulted in average values of 37.8%, 40.5% and
39.9% for one-day, one week and four weeks, respectively. Equitable compared the
above-mentioned analysis for premiums paid in the Selected Restaurant Control
Transactions to the Company's closing market price of the Shares one day, one
week and four weeks prior to the initial announcement of the September 5
Proposal. Equitable then calculated the imputed valuation range of the Company
by applying the average premiums derived from its analysis of the Selected
Restaurant Control Transactions to the closing market price of the Shares on the
appropriate date. This analysis resulted in a range of values for the Company of
$18.19 to $18.79 per share.

         Analysis of Precedent Transactions for Selected Acquisitions of
Remaining Minority Interest. Equitable also analyzed transactions involving the
purchase of remaining minority interest transactions that have occurred since
February 1994 (the "Selected Remaining Minority Interest Transactions"). The
analysis of Selected Remaining Minority Interest Transactions was generated from
publicly available information from the following transactions: Scripps Howard
Broadcasting Company/EW Scripps Company; FoxMeyer Corp./National Intergroup
Inc.; Castle & Cooke Homes Inc./Dole Food Company, Inc.; Pacific Telecom
Inc./PacifiCorp; Fleet Mortgage Group, Inc./Fleet Financial Group Inc.; Rust
International Inc./WMX Technologies Inc.; Club Med Inc./Club Mediterranee SA;
Riverwood International Corp./RIC Holdings Inc.; Bic Corp./Bic SA; NPC
International Inc./Investor Group; Arcus Inc./United Acquisition Company; Great
American Management and Investment Inc./Equity Holdings; Goulden Poultry Company
Inc./Gold Kist Inc.; Bankers Life Holding (Conseco)/Conseco Inc.; Crocker Realty
Trust Inc./Highwoods Properties Inc.; General Physics Corp./National Patent
Development Corporation; WCI Steel Inc./Renco Group Inc.; Leslie's
Poolmart/Investor Group; Central Tractor Farm & Country Inc./JW Childs Equity
Partners LP; Mafco Consolidated Group/Mafco Holdings Inc.; and the Merger (the
"Selected Remaining Minority Interest Acquisitions"). Equitable calculated the
Total Firm Value, based on the purchase price, as a multiple of net sales,
EBITDA and EBIT and the Equity Value as a multiple of reported book equity and
net income for each target company for the four fiscal quarters immediately
preceding the Initial Announcement. This analysis indicated that the ranges of
multiples derived from the Selected Remaining Minority Interest Acquisitions
were (i) net sales: 0.1x to 4.8x; (ii) EBITDA: 2.2x to 9.7x; (iii) EBIT: 3.1x to
15.4x; (iv) reported book equity: 0.9x to 5.0x; and (v) net income: 2.7x to
28.9x. The average multiples of net sales, EBITDA, EBIT, reported book equity
and net income (excluding the maximum and minimum values) were 1.2x, 6.4x, 9.5x,
2.3x, 15.5x, respectively. Considering the Offer Price, the Merger's multiples
of net sales, EBITDA, EBIT, reported book equity and net income were 0.9x, 7.4x,
11.2x, 2.9x and 19.2x, respectively. Equitable then calculated the imputed
valuation ranges of the Company's shares by applying the results for the
preceding four fiscal quarters and projected 1997 fiscal year end of the Company
to the average multiples derived from its analysis of the Selected Remaining
Minority Interest Acquisitions. This analysis indicated a range of values of the
Company of $16.00 to $18.75 per share.

         Analysis of Premiums for Acquisitions of Remaining Minority Interest.
Equitable also presented an analysis of the premiums paid in connection with
Selected Remaining Minority Interest Transactions. Equitable calculated the
premium per share paid by the acquiror in each of the Selected Remaining
Minority Interest Transactions as a percentage of the stock price of the target
company one day, one week and four weeks prior to the original announcement of
the transaction. This analysis indicated that the 


                                      -29-
<PAGE>

relevant ranges of premiums paid were (i) one day: (1.8%) to 52.0%, (ii) one
week: 0.6% to 50.0% and (iii) four weeks: 1.3% to 77.8%. These premiums resulted
in average values of 21.7%, 24.2%, and 28.6% for one-day, one week and four
weeks, respectively. Equitable compared these ranges of premiums paid in the
Selected Remaining Minority Interest Transactions to the Company's closing
market price of the Shares one day, one week and four weeks prior to the Initial
Announcement. Equitable then calculated the imputed valuation range of the
Company's shares by applying the average premiums derived from its analysis of
the Selected Remaining Minority Interest Transactions to the closing market
price of the Shares on the appropriate date. This analysis resulted in a range
of imputed values for the shares of the Company of $16.28 to $16.71 per share.

         Discounted Cash Flow Analysis. Equitable performed discounted cash flow
analyses of the projected free cash flows of the Company for the fiscal years
1998 through 2002 based in part upon certain operating and financial
assumptions, forecasts and other information provided by the management of the
Company including the potential disposition of the Company's Midwest Division.
Using this financial information, Equitable calculated the projected free cash
flow based on projected unleveraged net income (earnings before interest and
after taxes) for the 1998 through 2002 fiscal years as adjusted for: (i) certain
projected non-cash items (such as depreciation and amortization); (ii)
forecasted capital expenditures (including discretionary capital expenditures);
and (iii) forecasted working capital requirements (the sum of which is "Free
Cash Flow"). Equitable discounted the stream of projected Free Cash Flows back
to September 28, 1997 (start of fiscal year 1998) using discount rates ranging
from 10.7% to 12.7%. The range of discount rates was designed to reflect the
Company's estimated cost of capital which was based on (i) prevailing interest
rates, including the Company's after-tax cost of debt and the current risk free
rate, (ii) the long-term observed risk premium for securities over the risk free
rate, (iii) an estimated illiquidity risk premium and (iv) the calculated Beta
for the Company's Shares as well as those of the Selected Companies, taking into
account the capital structures of each company. The range of EBITDA multiples
was selected based on the multiples observed in Selected Restaurant Control
Transactions involving a financial buyer. To estimate the residual value of the
Company at the end of the forecast, Equitable applied a range of multiples to
the Company's projected 2002 EBITDA between 4.0x to 8.0x. In order to arrive at
a residual value, Equitable utilized the Company's 2002 EBITDA, based on Company
projections, then subtracted the Company's projected maintenance capital
expenditures in that same year, then applied the aforementioned range of EBITDA
multiples to arrive at a future estimated firm value. Estimated transaction
costs of 2.00% to sell the Company were then netted to arrive at an estimated
future firm value. Equitable then subtracted all outstanding debt, including
capital leases, and added back cash, in excess of amounts needed for ordinary
operations, to arrive at a final residual equity value. Equitable added the
present value of the cash flows and the present value of the final residual
equity value to derive a reference range of values for the Company of $16.00 to
$23.00 per Share.

         Leveraged Buyout Analysis. Equitable also prepared a financial analysis
of a leveraged buyout of the Company based on management's projections combined
with the capital assumptions of the Company's lenders. A range of internal rates
of returns ("IRRs") was calculated in order to determine the returns that could
be generated for both sponsor and management equity investments in the Company.
These IRRs were derived based on the Company's projected performance from 1998
to 2003.

         The leveraged buyout analysis assumed a "going private" transaction at
the end of fiscal year 1997. The IRR values were then calculated based on a
range of EBITDA exit multiples and a range of exit years. The range of EBITDA
multiples was selected based on the multiples observed in Selected Restaurant
Control Transactions involving a financial buyer. The exit years contemplated in
the model range from year three to year six from the end of fiscal year 1997.
IRRs were calculated based on an initial sponsor investment of $24,000,000 that
consisted of 75% of the preferred shares to be issued and 


                                      -30-
<PAGE>

67% of the Common Stock to be issued in the Merger. IRRs were calculated based
on an initial management investment of $8,119,000 that consisted of 25% of the
preferred shares to be issued and 33% of the Common Stock to be issued in the
Merger. The proceeds for disbursement to investors were generated by multiplying
the appropriate exit EBITDA multiple times the applicable projected EBITDA and
then netting all outstanding obligations, including capital leases, and adding
back excess cash beyond needs for operations. The value of the pay-in-kind
preferred shares accreted at a rate of 12% annually.

         The leveraged buyout contemplates for (i) sponsor equity - pre-tax IRRs
ranging from 9% to 48%, with an expected return of 20% to 39% and, (ii)
management equity - pre-tax IRRs ranging from 7% to 60%, with an expected return
of 23% to 47%.

         Leveraged Recapitalization Analysis. Equitable also prepared a
financial analysis of a recapitalization of the Company in which all
shareholders would receive an extraordinary cash distribution per Share of
$15.00 to $16.00 that would be financed with new senior debt financing and any
existing excess cash of the Company based in part on certain financial
assumptions and other information provided by the Company. In addition,
Equitable estimated that the stub security would trade in the range of $5.00 to
$6.00. Equitable determined the level of the special dividend paid by estimating
the sustainable amount of leverage that the Company could incur while servicing
the debt on a timely basis. The stub security estimated value was based on the
negative book equity generated by the leveraged recapitalization transaction and
the resulting reduced cash flow, profitability and income generating capability
of the Company.

         Pursuant to the Engagement Letter and later discussions, Equitable was
paid $225,000, plus expenses, in connection with this engagement. The fees
payable to Equitable were not contingent upon the consummation of the Merger.
The Company also has agreed to reimburse Equitable for all travel and other
out-of-pocket expenses incurred in connection with Equitable's engagement under
the Engagement Letter, including all reasonable fees and disbursements of
Equitable's legal counsel and other professional advisors. The Company has also
agreed to indemnify Equitable and its affiliates, the respective limited and
general partners, directors, officers, agents and employees of Equitable and its
affiliates and each other person, if any, controlling Equitable or any of its
affiliates to the full extent lawful from and against any losses, damages,
liabilities, expenses or claims (or actions in respect thereof, including
without limitation, shareholder and derivative actions and arbitration
proceedings) related to or otherwise arising out of the engagement contemplated
by the Engagement Letter or Equitable's role in connections therewith (other
than those determined to have resulted from Equitable's bad faith or gross
negligence). In the ordinary course of its business, Equitable may have traded
and may in the future trade securities of the Company for its own account and
for the accounts of its customers, and, accordingly, may at all times hold a
long or short position in such securities.

         EXCEPT AS DESCRIBED HEREIN, NEITHER EQUITABLE NOR ANY AFFILIATE OF
EQUITABLE HAS PERFORMED ANY INVESTMENT BANKING OR OTHER FINANCIAL SERVICES FOR,
OR HAD ANY MATERIAL FINANCIAL RELATIONSHIP WITH THE COMPANY DURING THE TWO YEARS
PRECEDING THE DATE HEREOF.

Purpose of the Merger

         DavCo has entered into the Merger Agreement because the Board of
Directors concluded that the Merger was fair to, and in the best interests of,
the Unaffiliated Stockholders. In particular, the Board concluded that it was
unlikely that DavCo could be sold in a transaction, or any transaction could be
consummated, other than the Merger or a similar transaction with the Affiliated
Stockholders, in which the 


                                      -31-
<PAGE>

Stockholders would have an opportunity to obtain a premium to historical and
current market prices, and that the $20.00 per Share price payable in the Merger
represented an attractive alternative to the potential for future market
appreciation of the Shares. For a discussion of the various factors considered
by the Board in reaching these conclusions, see "SPECIAL FACTORS--Background of
the Merger" and "--Fairness of the Merger; Recommendation of the Board of
Directors; Position of DAC."

         The purpose of DAC and its affiliates (including Messrs. Kirstien and
Rothstein and the CVC Investors) in proceeding with the Merger is to acquire the
entire equity interest in DavCo in a leveraged transaction providing fair value
to the Unaffiliated Stockholders. See "CERTAIN INFORMATION CONCERNING DAC, DAC
SUB AND AFFILIATES" and "--Interest of Certain Persons in the Merger." DAC,
Messrs. Kirstien and Rothstein and the CVC Investors regard the acquisition of
the Shares in the Merger as an attractive investment opportunity because they
believe DavCo's future business prospects are favorable and that the substantial
increase in the debt to equity ratio of DavCo after the Merger, although
importing greater investment risks, will create the potential for the
shareholders' equity value of DavCo to increase more rapidly on a percentage
basis than the shareholders' equity value of an identical corporation with a
larger equity base and less debt. Messrs. Kirstien and Rothstein and the CVC
Investors could earn a substantial return on their equity investment in DAC (of
which DavCo will be a wholly-owned subsidiary following consummation of the
Merger). In addition, the flexibility inherent in a closely-held corporation to
implement a long-term business strategy, without concentrating on short-term,
reported quarterly earnings reports, should render more feasible these results.

         While the Kirstien Investors, the Rothstein Investors and the CVC
Investors are looking to achieve substantial returns on their investment in
DavCo through their ownership of DAC, they believe that such returns are
available only to those investors who are willing to bear the substantial risks
associated with a highly leveraged investment. Each believes that the discount
on the potential future value of DavCo which may be applied to reflect such risk
from the point of view of Unaffiliated Stockholders is necessarily different
from the discount applied by DAC and the Affiliated Stockholders who will own a
significant interest in a privately held company and who accordingly will be
able to closely and directly monitor and influence the performance of their
investment.

         As a result of the Merger, the Kirstien Investors will increase their
percentage beneficial ownership of the equity interests in DavCo, on a fully
diluted basis, from approximately 7.7% to 16.5%; the Rothstein Investors will
increase their percentage ownership, on a fully diluted basis, from
approximately 5.8% to 16.5%; and CVC from approximately 40.6% to, together with
all CVC Investors, 67.0%, on a fully diluted basis. The Affiliated Stockholders'
percentage interests in DavCo's net book value and net earnings will increase
correspondingly. See "SELECTED FINANCIAL DATA OF DAVCO." Payments in connection
with the Merger and related financing will reduce substantially DavCo's net book
value and net earnings. See "FINANCING OF THE MERGER."

         In order to provide a prompt and orderly transfer of ownership of DavCo
from the Stockholders to DAC, in light of relevant financial, legal, tax and
other considerations, and to facilitate the required financing for the
transaction, the acquisition has been structured as a merger pursuant to which,
if the Merger Agreement is adopted by the requisite vote of the Stockholders,
DAC Sub will be merged with and into DavCo and all of the outstanding Shares
(other than Shares held in DavCo's treasury, by any subsidiary of DavCo, or by
DAC or DAC Sub) will be converted into the right to receive $20.00 in cash per
Share, without interest unless holders thereof elect to pursue appraisal rights
under the DGCL. See "THE MERGER" and "APPRAISAL RIGHTS."


                                      -32-
<PAGE>

Interests of Certain Persons in the Merger

         In considering the recommendation of the Board of Directors with
respect to the Merger, Stockholders should be aware that certain members of
DavCo's Board of Directors have certain interests that present them with actual
or potential conflicts of interest in connection with the Merger. The Board of
Directors was aware of these conflicts and considered them among the other
matters described under "SPECIAL FACTORS -- Fairness of the Merger;
Recommendation of the Board of Directors."

     Interest in Common Stock. As of the Record Date, DavCo's directors, Mr.
Kirstien, Mr. Rothstein, Mr. Knief, Mr. Corpening, Edward H. Chambers, Mr.
Farley, Gino Marchetti, Mr. Rosser and Mr. Winokur, beneficially owned an
aggregate of 1,260,630 Shares, as follows:

                                                          Number of
                                                          Shares(1)
                                                          ---------
         R. D. Kirstien (2)..........................      595,769
         H. Rothstein (3)............................      449,274
         B. L. Knief (4).............................       45,742
         C.E. Corpening (5)..........................       --
         E. H. Chambers..............................        9,500
         J. D. Farley................................       51,416
         G. Marchetti................................       13,600
         H. O. Rosser................................       71,329
         B. J. Winokur...............................       24,000

         --------------
         (1)  Includes all stock options which are exercisable within 60 days of
              __________, 1997.
         (2)  Includes shares held by the Kirstien Investors.
         (3)  Includes shares held by the Rothstein Investors.
         (4)  Excludes shares held by CVC. Mr. Knief serves as Senior
              Vice-President of CVC.
         (5)  Excludes shares held by CVC. Mr. Corpening serves as an officer of
              CVC.

         The Kirstien Investors, the Rothstein Investors and the CVC Investors
have agreed to contribute prior to consummation of the Merger 200,000 Shares,
200,000 Shares and 1,200,000 Shares, respectively, to DAC in exchange for 16.5%,
16.5% and 67.0%, respectively, of the outstanding shares of common stock of DAC.
These shares will not be converted in the Merger and will be canceled without
payment (other than the issuance of shares of DAC's common stock to Messrs.
Kirstien and Rothstein and the CVC Investors). Accordingly, if the Merger is
consummated, the directors of DavCo, as Stockholders, are expected to receive
aggregate net proceeds (net of the exercise price of Shares held under options)
of $11,289,192 in respect of the conversion of their Shares in the Merger as
follows:

         R. D. Kirstien..............................$   5,528,339
         H. Rothstein................................    2,636,380
         B. L. Knief.................................      714,840
         C. E. Corpening.............................      --
         E. H. Chambers..............................       84,688
         J. D. Farley................................      629,240
         G. Marchetti................................      114,375
         H. O. Rosser................................    1,387,080
         B. J. Winokur...............................      194,250


                                      -33-
<PAGE>

         Equity Ownership of DAC. As noted above, the Kirstien Investors, the
Rothstein Investors and the CVC Investors are expected to own 16.5%, 16.5% and
67.0%, respectively, of the equity interests in DAC. See "CERTAIN INFORMATION
CONCERNING DAC, DAC SUB AND AFFILIATES."

         Bonuses. If the Merger is consummated, DAC has agreed that Mr. Kirstien
and Mr. Rothstein will receive one-time cash payments aggregating approximately
$3,040,000.

         Indemnification. Under the Merger Agreement, DAC or the Surviving
Corporation is required to provide, for a period of six years after the
Effective Time, directors' and officers' liability insurance policies in favor
of the present and former directors, officers, employees and agents of DavCo who
are presently covered under such policies by the Company with respect to actions
or omissions occurring prior to the Effective Time on terms no less favorable
than such insurance maintained by DavCo as of the date of the Merger Agreement
in terms of coverage and amounts, provided that DAC and the Surviving
Corporation shall not be required to pay in the aggregate an annual premium for
such insurance in excess of 200% of the last annual premium paid prior to the
date of the Merger Agreement. The Merger Agreement also provides that DAC and
the Surviving Corporation will indemnify and hold harmless the above parties
against any losses, claims, damages, liabilities, costs, expenses, judgments and
amounts paid in settlement in connection with any claim, action, suit,
proceeding or investigation arising out of or pertaining to any action or
omission occurring prior to the Effective Time to the full extent permitted
under Delaware law, the Surviving Corporation's Certificate of Incorporation or
By-Laws in effect as of the Effective Date or any indemnification agreement as
presently in effect. In addition, under the Merger Agreement, DAC has agreed
that all rights to indemnification existing in favor of the employees, agents,
directors and officers of DavCo in effect on the date of the Merger Agreement
will survive the Merger, and that the Certificate of Incorporation and Bylaws of
the Surviving Corporation will include indemnification provisions no less
comprehensive than those contained in the Surviving Corporation's Certificate of
Incorporation and Bylaws in effect as of the Effective Time. The Merger
Agreement also provides that all existing indemnification agreements between the
Company and its directors, officers, employees and agents will be continued
after the Effective Time. See " THE MERGER--Indemnification of Directors and
Officers."

         Other. Messrs. Kirstien, Rothstein, Knief and Corpening and David F.
Thomas are currently the directors of DAC and DAC Sub. See "CERTAIN INFORMATION
CONCERNING DAC, DAC SUB AND AFFILIATES." The Merger Agreement provides that the
directors of DAC Sub will be the directors of the Surviving Corporation, and
that the officers of DavCo will be the officers of the Surviving Corporation
upon the consummation of the Merger. See "CERTAIN INFORMATION CONCERNING THE
DIRECTORS AND OFFICERS OF DAVCO." The compensation levels and employee benefit
plans and programs for directors, officers and employees of DavCo after the
Merger are expected to be substantially the same as those currently provided by
DavCo.

Certain Effects of the Merger

         Upon consummation of the Merger, the Stockholders will be entitled to
receive a payment in cash of $20.00 per Share, without interest, or to exercise
appraisal rights under Section 262 of the DGCL if properly demanded prior to the
vote on the Merger at the Special Meeting. The Stockholders (other than the
Affiliated Stockholders through their ownership of DAC), as of the Effective
Time, will have no continuing ownership interest in the Company and will no
longer participate in the future earnings and potential growth of the Company.
The Affiliated Stockholders, as the holders of all of the outstanding 


                                      -34-
<PAGE>

common stock of DAC, will be entitled to all of the benefits, and subject to all
of the risks, that will result from such ownership.

         As a result of the Merger, the Company will become a privately held,
wholly-owned subsidiary of DAC. From the Effective Time, the Shares will no
longer be traded on the ASE, and price quotations with respect to sales of
Shares in the public market will no longer be available. The registration of the
Shares under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), will terminate and this termination will substantially reduce the
information required to be filed by the Company with the Securities and Exchange
Commission (the "Commission") and will make certain of the provisions of the
Exchange Act, such as the short-swing profit recovery provisions of Section
16(b) and the requirement, under the proxy rules of Regulation 14A, of
furnishing a proxy or information statement in connection with stockholders
meetings no longer applicable to the Company.

         Pursuant to the terms of the Merger Agreement, the board of directors
of DAC Sub shall become, upon consummation of the Merger, the board of directors
of the Company (as the Surviving Corporation). Messrs. Kirstien, Rothstein,
Knief, Corpening and Thomas are the current directors of DAC Sub and are
expected to be the only directors of the Surviving Corporation.

Plans for the Company After the Merger

         It is expected that following the Merger the business and operations of
the Company will, except as set forth in this Proxy Statement, be conducted by
the Surviving Corporation substantially as they are currently conducted.

         Except as described in this Proxy Statement, DAC has no present plans
or proposals that relate to or would result in an extraordinary corporate
transaction involving the Company's corporate structure, business or management,
such as a merger, reorganization, liquidation, relocation of any operations of
the Company or sale or transfer of a material amount of assets. However, DAC
will continue to evaluate the business and operations of the Surviving
Corporation following the Merger and may propose or develop new plans and
proposals which it considers to be in the best interests of the Surviving
Corporation and its stockholders.

Risk that the Merger Will Not Be Consummated

         Consummation of the Merger is subject to several conditions, including
receipt of the required Stockholder approval, the absence of an injunction or
other order restraining consummation of the transactions contemplated by the
Merger Agreement, receipt by DAC and/or DAC Sub of the required financing to
complete the Merger and to pay related fees and expenses and holders of not more
than 5% of the outstanding Shares electing to demand appraisal rights. See "THE
MERGER--Conditions to Consummation of the Merger." Although, as described in
"FINANCING OF THE MERGER," DAC has obtained a commitment for the required
financing, this commitment contains several conditions. Therefore, even if the
requisite Stockholder approval is obtained, there can be no assurance that the
Merger will be consummated.

         The Merger Agreement provides that DAC and DAC Sub are entitled to
reimbursement from DavCo for their expenses incurred in connection with the
Merger Agreement and consummation of the transactions contemplated thereby in
the event that the Merger Agreement is terminated by DavCo because of the
exercise by the Board of Directors of its right under the Merger Agreement to
accept another acquisition proposal consistent with its fiduciary obligations to
stockholders under Delaware law, or if the 


                                      -35-
<PAGE>

Merger Agreement is terminated by DAC because the Board of Directors of DavCo
(i) shall have withdrawn or modified, in a manner adverse to DAC, its approval
or recommendation of the Merger or (ii) shall have approved another acquisition
proposal; provided that such reimbursement for expenses shall not exceed an
aggregate of $1,000,000 See "THE MERGER--Expenses." In addition, DavCo has paid
approximately $1.6 million in commitment fees in connection with the Financing
(as hereafter defined), only $585,000 of which is refundable under limited
circumstances. See "THE MERGER--Expenses."

         It is expected that if the Merger Agreement is not adopted by the
Stockholders, or if the Merger is not consummated for any other reason, the
Company's current management, under the direction of the Board of Directors,
will continue to mange the Company as an on-going business. No other transaction
is currently being considered by the Company as an alternative to the Merger.

Certain Risks in the Event of Bankruptcy

         If the Company is insolvent at the Effective Time or becomes insolvent
as a result of the Merger, the transfer of funds representing the $20.00 per
Share price payable to Stockholders upon consummation of the Merger may be
deemed to be a "fraudulent conveyance" under applicable law, and therefore may
be subject to claims of certain creditors of the Company. If such a claim is
asserted by the creditors of the Company after the Merger, there is a risk that
persons who were Stockholders of the Company at the Effective Time will be
ordered by a court to turn over to the Company's trustee in bankruptcy all or a
portion of the $20.00 per Share in cash they received upon the consummation of
the Merger.

         Based upon the projected capitalization of the Company at the time of
the Merger and projected results of operations and cash flow after the Merger,
management of the Company has no reason to believe that the Company and its
subsidiaries, on a consolidated basis, will be insolvent immediately after
giving effect to the Merger.

Certain Litigation

         On September 8 and September 9, 1997, two purported stockholder class
action complaints (the "Complaints") were filed in the Court of Chancery of the
State of Delaware naming DavCo, the individual members of its board of directors
and Citicorp (an affiliate of CVC) as defendants. These actions are captioned:
Harbor Finance Partners v. Ronald D. Kirstien, Harvey Rothstein, Edward H.
Chambers, Gino Marchetti, James D. Farley, Harold O. Rosser, Byron L. Knief,
Barton J. Winokur, Charles Corpening, Citicorp, and DavCo Restaurants, Inc.,
Del. Ch., C.A. No. 15912NC (filed September 8, 1997) and Gorin Brothers, L.P. v.
Ronald D. Kirstien, Harvey Rothstein, James D. Farley, Byron L. Knief, Charles
E. Corpening, Barton J. Winokur, Gino Marchetti, Harold O. Rosser, Edward H.
Chambers, Citicorp and DavCo Restaurants, Inc., Del. Ch., C.A. No. 15915NC
(filed September 9, 1997). The complaints charge that the September 5 Proposal
is, or consummation thereof would be, wrongful, unfair and in breach of the
individual defendants' fiduciary duties. Among other things, according to the
Complaints, (i) the $18-$20 price range referenced in the September 5 Proposal
is grossly inadequate and unfair, (ii) the September 5 Proposal was made at a
time when DavCo is poised for significant future growth and earnings, (iii) the
Affiliated Stockholders will consummate the September 5 Proposal without an
auction or other type of market check, and (iv) the defendants are in possession
of non-public information concerning the financial condition and prospects of
DavCo. The Complaints seek, among other things, injunctive relief against
consummation of the September 5 Proposal, rescissory relief or damages in lieu
thereof if the September 5 Proposal is consummated, and other equitable relief.
On October 29, 1997, all defendants moved to dismiss the Harbor Finance
complaint for failure to state a claim upon which relief may be granted and to


                                      -36-
<PAGE>

stay discovery with respect thereto pending determination of the motion to
dismiss. The Gorin complaint has not been served and, accordingly, the
defendants are not obligated to respond thereto.

                                   THE MERGER

The following information with respect to the terms and conditions of the Merger
is qualified in its entirety by reference to the complete text of the Merger
Agreement, a copy of which is attached to this Proxy Statement as Annex A.

General

         The Merger Agreement sets forth the terms and conditions upon which the
Merger is to be effected. The Merger will be consummated only if the conditions
thereto set forth in the Merger Agreement are satisfied or waived (see
"Conditions to Consummation of the Merger" below) including receipt of the
required stockholder approval (see "Stockholder Adoption of the Merger
Agreement" below).

         The Merger Agreement provides that at the Effective Time, DAC Sub will
merge with and into the Company and the separate existence of DAC Sub will
cease. The Company shall be the Surviving Corporation in the Merger. Each Share
which is outstanding immediately prior to the Effective Time (other than Shares
held at the Effective Time in the Company's treasury, by any Subsidiary of the
Company, by DAC or by DAC Sub, which will be canceled without payment, and other
than Shares in respect of which appraisal rights have been properly perfected)
will be converted into the right to receive $20.00 in cash, without interest.
Each share of common stock of DAC Sub issued and outstanding at the Effective
Time will become, without any action on the part of the holder thereof, one
fully paid and non-assessable share of common stock of the Surviving
Corporation. Upon consummation of the Merger, Stockholders, other than DAC (and
the Affiliated Stockholders as the owners of DAC), will possess no further
interest in, or rights as Stockholders of, the Company, other than their right
to receive $20.00 per Share or to exercise appraisal rights.

Effective Time of the Merger

         The Merger Agreement provides that the Merger will become effective at
such time as the Certificate of Merger is duly filed with the Secretary of State
of the State of Delaware in accordance with the DGCL or at such later time as is
specified in the Certificate of Merger. The required filing is expected to be
made promptly following the approval and adoption of the Merger Agreement by the
Stockholders at the Special Meeting and the satisfaction, or where permissible,
waiver of the other conditions set forth in the Merger Agreement. Upon the
effectiveness of the Merger, the Restated Certificate of Incorporation of DavCo
will be amended to read as set forth in Exhibit A to the Merger Agreement and as
so amended will be the Restated Certificate of Incorporation of the Surviving
Corporation, and the By-Laws of DAC Sub in effect at the Effective Time will
become the By-Laws of the Surviving Corporation. The Merger Agreement provides
that, at the Effective Time, the directors of DAC Sub will be the directors of
the Surviving Corporation and the officers of DavCo will be the officers of the
Surviving Corporation.

Stockholder Adoption of the Merger Agreement

         Under the DGCL, the affirmative vote of Stockholders entitled to cast
at least a majority of the votes which all Stockholders are entitled to cast at
the Special Meeting is required for adoption of the Merger Agreement. Pursuant
to the terms of DavCo's Restated Certificate of Incorporation and the Merger
Agreement, consummation of the Merger also requires the affirmative vote of a
majority of the 


                                      -37-
<PAGE>

outstanding Shares that are held by the Unaffiliated Stockholders. See
"INTRODUCTION--Voting at the Special Meeting," "SPECIAL FACTORS--Interests of
Certain Persons in the Merger."

Payment for Shares

         After consummation of the Merger, Stockholders must surrender their
stock certificates or certificates representing unexercised options or warrants
to purchase Shares (collectively "Warrants") to a bank or trust company to be
designated by DAC Sub (the "Paying Agent") in order to receive $20.00 per Share
or, in the case of Warrants, an aggregate amount equal to $20.00 multiplied by
the aggregate number of Shares issuable upon the exercise in full of all
Warrants held by the holder thereof as of the Effective Time, less the aggregate
cash exercise price payable upon exercise of all such Warrants. No interest will
be paid or accrued on the cash payable upon the surrender of such certificates.

         Detailed instructions with regard to the surrender of certificates,
together with a letter of transmittal, will be forwarded to holders of Shares by
the paying Agent promptly following the Effective Time. Stockholders should not
submit their certificates to the Company or the Paying Agent until they have
received such materials.

         Payment for Shares will be made to former Stockholders as promptly as
practicable following receipt by the Paying Agent of such certificates and other
required documents. Until stock certificates and other required documents are
received by the paying Agent, each certificate formerly representing Shares or
Warrants shall represent solely (i) the right to receive $20.00 per Share in
cash, without interest (less, in the case of Warrants, the aggregate cash
exercise price payable upon exercise of such Warrants), or (ii) in the case of
Shareholders who have properly perfected appraisal rights with respect to their
Shares, the right to seek payment pursuant to Section 262 of the DGCL. See
"APPRAISAL RIGHTS."

The Payment Fund

         At or before the Effective Time, DAC Sub (or the Company, as the
Surviving Corporation) will deposit with the Paying Agent, in trust for the
benefit of all Stockholders receiving cash for their Shares, an amount of cash
sufficient to satisfy the payment of $20.00 for each outstanding Share and
Warrant owned by such Stockholders. At any time at least 120 days after the
Effective Time, the Surviving Corporation may request the Paying Agent to return
to it an amount equal to $20.00 multiplied by the number of shares in respect of
which appraisal rights have been properly perfected.

Regulatory Matters

         Other than the requirements of the Exchange Act, premerger notification
under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and
the filing of the Certificate of Merger pursuant to the DGCL, neither the
Company, DAC nor DAC Sub is aware of any federal or state regulatory approvals
or consents that must be obtained in connection with the Merger.

Conditions to Consummation of the Merger

         The respective obligations of DAC, DAC Sub and DavCo to effect the
Merger are subject to the satisfaction or waiver, at or prior to the Effective
Time, of each of the following conditions: (i) the representations and
warranties contained in the Merger Agreement that are qualified by materiality
shall be true and correct and those that are not so qualified shall be true and
correct in all material respects as of the Closing Date; (ii) the performance in
all material respects of all obligations contained in the Merger Agreement that
are required to be performed at or prior to the Closing Date; (iii) the
Stockholders shall 


                                      -38-
<PAGE>

have adopted and approved the Merger Agreement and the Merger as required under
the laws of the State of Delaware, and the holders of a majority of the
outstanding Shares that are held by the Unaffiliated Stockholders shall have
voted for the adoption and approval of the Merger Agreement and the Merger; (iv)
all filings with and all approvals, consents, authorizations and waivers from
governmental and other regulatory agencies and other third parties required to
consummate the transactions contemplated by the Merger Agreement, which, if not
obtained, would have a material adverse effect on the financial condition,
results of operation or business of DavCo and its subsidiaries taken as a whole,
or would prevent the consummation of the Merger and other transactions
contemplated by the Merger Agreement, shall have been made or obtained; (v)
there shall be no effective restraining order, injunction or any other order of
any nature issued by a court of competent jurisdiction or other legal restraint
or prohibition preventing the consummation of the Merger and the transactions
contemplated by the Merger Agreement; and (vi) no action, proceeding,
application or counterclaim by any governmental entity before any court or
governmental regulatory or administrative agency, authority or tribunal, and
which (A) if adversely determined would have a material adverse effect on the
Surviving Corporation or the ability of any party to the Merger Agreement to
perform its obligations thereunder or (B) challenges or seeks to challenge,
restrain or prohibit the consummation of the Merger, shall have been threatened,
instituted or be pending.

         The obligation of DAC and DAC Sub to effect the Merger is also subject
to the satisfaction or waiver, at or prior to the Effective Time, of the
following conditions: (i) DAC and/or DAC Sub shall have completed their
arrangements for the Financing (as hereafter defined) and received the cash
proceeds thereof; and (ii) the holders of not more than 5% of the total number
of Shares outstanding immediately prior to the Effective Time, on a fully
diluted basis, shall have demanded an appraisal of such Shares in accordance
with Section 262 of the DGCL.

Certain Covenants

         Conduct of DavCo's Business Prior to the Merger. The Merger Agreement
provides that, prior to the Effective Time, except as contemplated by the Merger
Agreement or otherwise consented to or approved in writing by DAC: (i) DavCo
will operate and will cause its subsidiaries to operate its business in the
ordinary course of business; (ii) DavCo shall not declare, set aside or pay any
dividends on, or make any distributions in respect of, its outstanding capital
stock, except for its regular dividend to stockholders, shall not split, combine
or reclassify any of its outstanding capital stock and shall not purchase,
redeem or otherwise acquire any of its outstanding capital stock or any right,
warrant or option to acquire stock; (iii) DavCo shall not issue, sell or
otherwise encumber any shares of its capital stock or other voting securities or
rights, warrants or options therefor, except for the issuance of Shares upon the
exercise of warrants or options outstanding prior to the date of the Merger
Agreement; (iv) DavCo shall not amend its Certificate of Incorporation or
By-laws; (v) DavCo shall not acquire any business or any corporation,
partnership, joint venture, association or other business organization or
division thereof (or any interest therein), or form any subsidiaries; (vi) DavCo
shall not sell or otherwise dispose of any of its substantial assets, except in
the ordinary course of business, or as disclosed in the Merger Agreement; (vii)
DavCo shall not make any capital expenditures or commitments with respect
thereto, except capital expenditures or commitments not exceeding $20,000,000 in
the aggregate as DavCo may, in its discretion, deem appropriate; (viii) DavCo
shall not (x) incur any indebtedness for borrowed money or guaranty any such
indebtedness of another person, other than (A) borrowings in the ordinary course
under existing lines of credit (or under any refinancing of such existing
lines), (B) indebtedness owing to, or guaranties of indebtedness owing to, DavCo
or (C) in connection with the financing of the Merger, or (y) make any loans or
advances to any other person, other than to DavCo and other than routine
advances to employees, except in the case of either (x) or (y) as disclosed in
the Merger Agreement; (ix) DavCo shall not grant or agree to grant to any
employee any increase in wages or bonus, severance, profit sharing, retirement,
deferred compensation, 


                                      -39-
<PAGE>

insurance or other compensation or benefits, or establish any new compensation
or benefit plans or arrangements, or amend or agree to amend any existing DavCo
plans, except as may be required under existing agreements or in the ordinary
course of business consistent with past practices; (x) DavCo shall not merge,
amalgamate or consolidate with any other entity in any transaction, sell all or
substantially all of its business or assets, or acquire all or substantially all
of the business or assets of any other person or entity; (xi) DavCo shall not
enter into or amend any employment, consulting, severance or similar agreement
with any individual; (xii) DavCo shall not change its accounting policies in any
material respect, except as required by generally accepted accounting
principles; and (xiii) DavCo shall not commit or agree to take any of the
foregoing actions.

         Other Agreements. DavCo has agreed to take all action necessary in
accordance with applicable law and its Restated Certificate of Incorporation and
By-laws to call, give notice of and convene the Special Meeting of Stockholders
to consider and vote upon the approval of the Merger and all other actions
contemplated by the Merger Agreement that require approval and adoption by the
Stockholders. DavCo, DAC and DAC Sub have agreed to use their commercially
reasonable efforts and to otherwise cooperate in taking the steps necessary to
consummate the Merger. In particular, DAC and DAC Sub have agreed to use their
commercially reasonable efforts to obtain the Financing on terms satisfactory to
them. DavCo has agreed that it will not, and will not permit any of its
subsidiaries or any of their respective officers, employees, representatives or
agents, directly or indirectly, to solicit, initiate or encourage, or to
participate in any discussions or negotiations regarding, or to furnish to any
person any information with respect to, or to take any other action to
facilitate any inquiries or the making of any proposal that constitutes, or
reasonably may be expected to lead to, any proposal regarding a merger or other
business combination involving DavCo or for the acquisition of a material equity
interest in, or a material portion of the assets of, DavCo (an "Acquisition
Proposal"), other than the transactions contemplated by the Merger Agreement;
provided that DavCo may furnish such information to, or enter into discussions
or negotiations with, another party in connection with an unsolicited
Acquisition Proposal by such party if determined in good faith by the Board of
Directors (after consultation with counsel) to be required for the Board to
comply with its fiduciary obligations to stockholders under applicable law.

Termination

         The Merger Agreement may be terminated and the Merger may be abandoned
at any time prior to the Effective Time, whether before or after approval and
adoption of the Merger Agreement by the Stockholders: (i) by mutual written
consent of the DAC and DavCo; (ii) by either DavCo or DAC if the Merger has not
been consummated on or prior to April 1, 1998, provided that the failure to
consummate the Merger is not attributable to the failure of the terminating
party to fulfill its obligations pursuant to the Merger Agreement; (iii) by
either DavCo or DAC if at the Special Meeting or any adjournment thereof, the
Stockholders fail to adopt and approve the Merger Agreement and the Merger as
required by Delaware law, DavCo's Restated Certificate of Incorporation and the
terms of the Merger Agreement; (iv) by either DavCo or DAC if a court of
competent jurisdiction or governmental, regulatory or administrative agency or
commission shall have issued an order, decree or ruling or taken other actions,
in each case permanently enjoining, restraining, or otherwise prohibiting the
Merger, and such order, decree, ruling or other action shall become final and
nonappealable; (v) by DavCo, if the Board of Directors of DavCo shall have
approved an Acquisition Proposal after determining that such approval is
necessary in the exercise of its fiduciary obligations under applicable law;
(vi) by DAC, if the Board of Directors of DavCo shall have (i) withdrawn or
modified, in a manner adverse to DAC or DAC Sub, the approval or recommendation
by the Board of Directors of the Merger Agreement or the Merger or (ii) approved
another Acquisition Proposal; (vii) by DAC, if any of the conditions to DAC or
DAC Sub's obligations set forth in Section 6.2 of the Merger Agreement shall
have become incapable of fulfillment, and shall not have been waived by DAC, or


                                      -40-
<PAGE>

if DavCo shall breach in any material respect any of its representations,
warranties or obligations under the Merger Agreement and such breach shall not
have been cured in all material respects or waived and DavCo shall not have
provided reasonable assurance that such breach will be cured in all material
respects on or before the closing date, but only if such breach, singly or
together with all other such breaches, constitutes a failure of the condition
contained in such Section 6.2 as of the date of such termination, and provided
that DAC or DAC Sub shall not be in breach of any of its material
representations, warranties, covenants or agreements contained in the Merger
Agreement; or (viii) by DavCo, if any of the conditions to DavCo's obligations
set forth in Section 6.3 of the Merger Agreement shall have become incapable of
fulfillment, and shall not have been waived by DavCo, or if DAC or DAC Sub shall
breach in any material respect any of their respective representations,
warranties or obligations hereunder and such breach shall not have been cured in
all material respects or waived and DAC or DAC Sub, as the case may be, shall
not have provided reasonable assurance that such breach will be cured in all
material respects on or before the closing date, but only if such breach, singly
or together with all other such breaches, constitutes a failure of the condition
contained in such Section 6.3 as of the date of such termination, and provided
that DavCo shall not be in breach of any of its material representations,
warranties, covenants or agreements contained in the Merger Agreement.

Expenses

         The Merger Agreement provides that DAC and DAC SUB are entitled to
reimbursement from DavCo for their expenses incurred in connection with the
Merger Agreement and consummation of the transactions contemplated thereby in
the event that the Merger Agreement is terminated by DavCo because of the
exercise by the Board of Directors of its right under the Merger Agreement to
accept another acquisition proposal consistent with its fiduciary obligations to
stockholders under Delaware law, or if the Merger Agreement is terminated by DAC
because the Board of Directors of DavCo (i) shall have withdrawn or modified, in
a manner adverse to DAC, its approval or recommendation of the Merger or (ii)
shall have approved another acquisition proposal; provided that such
reimbursement for expenses shall not exceed an aggregate of $1,000,000. Beyond
the terms of the Merger Agreement, DavCo has agreed to bear as its expense the
commitment fees in connection with the Financing, totaling approximately $2.2
million, of which approximately $1.6 million has been paid by DavCo and
approximately $0.6 million would be payable upon funding by GAF under the
commitment. However, if DavCo terminates the commitment, a termination fee of
$750,000 would be payable by DavCo to GAF, and if GAF terminates the commitment
or fails to fund in contravention of the commitment, GAF is required to refund
to DavCo $585,000 of the $1.6 million in commitment fees paid by DavCo. See
"FINANCING OF THE MERGER--Fees and Expenses."

Indemnification of Directors and Officers

         Under the Merger Agreement, DAC or the Surviving Corporation is
required to provide, for a period of six years after the Effective Time,
directors' and officers' liability insurance policies in favor of the present
and former directors, officers, employees and agents of DavCo who are presently
covered under such policies by the Company with respect to actions or omissions
occurring prior to the Effective Time on terms no less favorable than such
insurance maintained by DavCo as of the date of the Merger Agreement in terms of
coverage and amounts, provided that DAC and the Surviving Corporation shall not
be required to pay in the aggregate an annual premium for such insurance in
excess of 200% of the last annual premium paid prior to the date of the Merger
Agreement. The Merger Agreement also provides that DAC and the Surviving
Corporation will indemnify and hold harmless the above parties against any
losses, claims, damages, liabilities, costs, expenses, judgments and amounts
paid in settlement in connection with any claim, action, suit, proceeding or
investigation arising out of or pertaining to any action or omission 


                                      -41-
<PAGE>

occurring prior to the Effective Time to the full extent permitted under
Delaware law, the Surviving Corporation's Certificate of Incorporation or
By-Laws in effect as of the Effective Date or any indemnification agreement as
presently in effect. In addition, under the Merger Agreement, DAC has agreed
that all rights to indemnification existing in favor of the employees, agents,
directors and officers of DavCo in effect on the date of the Merger Agreement
will survive the Merger, and that the Certificate of Incorporation and Bylaws of
the Surviving Corporation will include indemnification provisions no less
comprehensive than those contained in the Surviving Corporation's Certificate of
Incorporation and Bylaws in effect as of the Effective Time. The Merger
Agreement also provides that all existing indemnification agreements between the
Company and its directors, officers, employees and agents will be continued
after the Effective Time. See " THE MERGER--Indemnification of Directors and
Officers."

Accounting Treatment of the Merger

         Pursuant to the guidelines established by the Financial Accounting
Standards Board's Emerging Issues Task Force (EITF) Issue 88-16, the Merger will
be accounted for as a step acquisition.

                             FINANCING OF THE MERGER

         The consummation of the Merger is subject to, among other things,
receipt by DAC and DAC Sub of proceeds of the financing (the "Financing")
necessary to pay the consideration payable to the Stockholders in the Merger and
to pay fees and expenses incurred in connection with the Merger. The total
amount of financing expected to be required is approximately $138 million and is
expected to be obtained from GAF, as described below.

The expected sources and uses of funds in connection with the Merger are as
follows:

        Sources
        Debt Financing......................................  $   137,502,000
                                                              ---------------
             Total Sources of Funds.........................  $   137,502,000
                                                              ===============

        Uses
        Payment for Shares in the Merger....................  $   105,392,000
        Management, Director and Employee Options and Bonus
          (net of tax benefit to Company)...................  $     6,422,000
        Repayment of Existing Indebtedness..................  $    21,295,000
        Fees and Expenses...................................  $     4,393,000
                                                              ---------------
             Total Uses of Funds............................  $   137,502,000
                                                              ===============


Debt Financing

         GAF has committed, pursuant to a commitment letter dated October 17,
1997 and subject to the various conditions mentioned below, to provide a total
of $180,000,000 in financing in the form of three term loans, described below,
aggregating $150,000,000, and a two-year forward commitment facility in the
amount of $30,000,000. Borrowers under the GAF commitment are DavCo, Southern
Hospitality Corp., a


                                      -42-
<PAGE>

subsidiary of DavCo, and DAC, and borrowings under the GAF financing would be
guarantied by FriendCo Restaurants, Inc., a subsidiary of DavCo.

         The first term loan ("Loan 1"), in the amount of $20,000,000 for 15
designated restaurant locations, amortizes in equal monthly payments over a 20
year term. The interest rate on Loan 1 will be fixed at the closing of the
financing at a per annum rate equal to the 30-year U.S. Treasury Rate plus 325
basis points. Loan 1 will be secured by a first-fee mortgage on the 15 Loan
1-designated restaurants and a first priority security interest in all other
assets relating to the same 15 restaurants. The second term loan ("Loan 2"), in
the amount of $104,000,000 for 124 designated restaurant locations, amortizes in
equal monthly payments over a 15-year term. The interest rate on Loan 2 will be
fixed at the closing of the financing at a per annum rate equal to the 10-year
U.S. Treasury Rate plus 350 basis points. Loan 2 will be secured by a first
priority security interest in all other assets relating to the same 124 Loan
2-designated restaurants. The third term loan ("Loan 3") is in the amount of
$26,000,000 for 38 designated restaurant locations. Loan 3 provides for up to a
two-year term with interest-only payments during such term, with principal
reductions during such two-year term occurring only upon the sale or disposition
of a Loan 3-designated restaurant during the term. At the end of the two-year
term, the remaining principal balance of Loan 3, unless paid, will be converted
into a 15-year term loan, provided that there shall have been no material
adverse change in the borrowers. The per annum interest rate on Loan 3 will be
based upon the one month LIBOR plus 350 basis points, to be set monthly. If Loan
3 is converted with two years, the interest rate will be fixed at a rate per
annum equal to the 10-year U.S. Treasury Rate plus 350 basis points.

         The commitment letter provides for a two-year, $30,000,000 forward
commitment for development or acquisition of new restaurants. Availability under
the forward commitment will be limited to 75% of the business and realty value
of the newly constructed or acquired restaurants. In addition, to be eligible
for borrowing under the forward commitment, the restaurants pledged as
collateral for such borrowing must demonstrate certain minimum cash flow and
fixed charge coverage criteria. Borrowings under the forward commitment will
amortize in equal monthly installment over two different terms, determined by
the collateral base: a 15-year term for borrowings for newly acquired or
constructed restaurants secured by equipment or business value, and a 20-year
term for borrowings for newly acquired or constructed restaurants secured by
real estate and furniture, fixtures and equipment. Borrowings under the forward
commitment will be cross-collateralized and cross-defaulted with Loan 1, Loan 2
and Loan 3. The interest rate on borrowings under the forward commitment will be
determined based upon the term of each borrowing, with the spread for each
borrowing subject to change based upon prevailing market conditions.

         The definitive agreements for the financing to be provided under the
GAF commitment letter have not been reached. Accordingly, the provisions
described herein may change as a result of the negotiation of definitive
agreements. It is a condition to the GAF financing that definitive agreements be
entered into. In addition, it is anticipated that the obligation of GAF to
provide financing will be subject to the satisfaction of certain other
conditions, including among others: (i) the satisfaction of all conditions
precedent to the Merger and GAF's satisfaction with the terms and documentation
for the Merger; (ii) GAF shall have received a solvency letter from a third
party valuation firm satisfactory to GAF as to the solvency of the borrowers
after giving effect the Merger; and (iii) GAF shall have received evidence
acceptable to it as to borrowers' compliance with and good standing under its
existing restaurant franchise documents.

         The definitive agreements for the financing are also expected to
contain numerous restrictive covenants, including covenants related to mergers
and asset sales or purchases, incurrence of debt obligations, liens and
contingent obligations, termination, waivers or amendments of franchise
documents, name changes, transactions with affiliates, distributions and
dividends and use of proceeds. The definitive 


                                      -43-
<PAGE>

agreements also are expected to contain standard event of default provisions,
including, among other things, payment defaults, misrepresentations, covenant
defaults, material defaults under franchise agreements and other material
contracts, cross-defaults into other material indebtedness, failure to have
perfected liens of purported priority, termination of GAF loan documents or
franchise agreements, bankruptcy events, adverse judgments, abandonment of the
Wendy's franchise and changes of control.

Fees and Expenses

         The fees and expenses paid and estimated to be paid by DAC and DavCo in
connection with the Merger, the Financing and related transactions are as
follows:

        Financing Fees....................................  $   2,213,000
        Investment Banking................................  $     200,000
        Legal and Accounting..............................  $   1,700,000
        Printing and Distribution.........................  $      10,000
        SEC Filings.......................................  $      22,600
        Miscellaneous.....................................  $     247,400
                                                            -------------
             TOTAL........................................  $   4,393,000
                                                            =============

         To the extent not paid prior to the Effective time by DAC or DavCo, all
such fees and expenses will be paid by the Surviving Corporation if the Merger
is consummated. DavCo has paid approximately $1.6 million in commitment and
other fees in connection with the Financing. If the Merger is not consummated,
each party will bear its respective fees and expenses (including, with respect
to DavCo, the commitment and other fees relating to the Financing) except as
provided in the Merger Agreement. See "THE MERGER -- Expenses."

         In addition to the foregoing fees, DAC has agreed to make certain
one-time payments aggregating approximately $3 million to Messrs. Kirstien and
Rothstein upon consummation of the Merger. See "SPECIAL FACTORS -- Interests of
Certain Persons in the Merger."

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following summary of federal income tax consequences is based on
current law and is for general information only. The tax treatment of a
Stockholder may vary depending upon his, her or its particular situation.
Certain holders (including, but not limited to, insurance companies, tax-exempt
organizations, financial institutions, S Corporations, employees of DavCo,
broker-dealers, foreign corporations and persons who are not citizens or
residents of the United States) may be subject to special rules not discussed
below. EACH STOCKHOLDER SHOULD CONSULT HIS, HER OR ITS OWN TAX ADVISOR AS TO THE
PARTICULAR TAX CONSEQUENCES TO HIM, HER OR IT OF THE MERGER, INCLUDING THE
APPLICABILITY AND EFFECT OF ANY STATE, LOCAL OR FOREIGN TAX LAWS.

         The receipt of cash for Shares pursuant to the Merger or the exercise
of appraisal rights by Stockholders will be treated as a redemption of DavCo
stock for federal income tax purposes. Assuming that a Stockholder's interest in
DavCo will terminate as a result of the Merger taking into account the
constructive ownership rules of Section 318 of the Internal Revenue Code (the
"Code"), the Stockholder will realize gain or loss equal to the difference
between the amount of cash received and the Stockholder's


                                      -44-
<PAGE>

tax basis for his, her or its Shares. The gain or loss will be capital gain or
loss if the Stockholder holds his, her or its Shares as a capital asset.

         Under the provisions of the Taxpayer Relief Act of 1997, in the case of
individuals and other persons not taxed as corporations, if the holding period
for the Shares is more than 18 months as of the Effective Time, the maximum
federal income tax rate on any capital gain recognized by the Stockholder is
20%. A non-corporate Stockholder whose holding period is more than 12 months but
no more than 18 months as of the Effective Time will be subject to a maximum tax
rate on capital gains of 28%. Net gains on the sale of capital assets held 12
months or less are taxed at rates applicable to ordinary income. A capital loss
of a noncorporate Stockholder may be offset against capital gains (and against
ordinary income up to $3,000 per year). Unused capital losses may be carried
forward to future years. In the case of corporate Stockholders, net capital
gains are generally taxed at rates applicable to ordinary income.

         Stockholders whose interests in DavCo (taking into account the
constructive ownership rules of Section 318 of the Code) are not terminated as a
result of the Merger will realize gain or loss as described above if the
redemption is either "not essentially equivalent to a dividend" or
"substantially disproportionate" within the meaning of Section 302 of the Code.
Whether or not a Stockholder qualifies for sale or exchange treatment under
these provisions depends on the Stockholder's individual facts and
circumstances. Stockholders should consult their tax advisors with respect to
the applicability of these provisions.

         If the transaction does not qualify for sale or exchange treatment as
described above, the payment for Shares will be treated as a distribution by
DavCo with respect to its stock, taxable as a dividend (without any reduction
for the Stockholder's basis in the Shares) to the extent that DavCo has current
or accumulated earnings and profits for federal income tax purposes. Any
unrecovered basis in the Shares should be reallocated to other stock that the
holder owns or is treated as owning under the constructive ownership rules. If
the amount of the payment exceeds DavCo's earnings and profits, it will be
treated first as a return of capital (thereby reducing the Shareholder's basis
in his, her or its Shares) and then, to the extent it exceeds his, her or its
basis, as gain or loss from the sale or exchange of the Shares.

                                APPRAISAL RIGHTS

         Each Stockholder has the right to demand appraisal of his shares in
connection with the Merger, to have his Shares appraised by the Delaware Court
of Chancery and to receive the fair value of his Shares as determined by such
Court, in cash, if such stockholder follows the procedures set forth under
Delaware law and summarized below.

         Holders of record of Shares who desire to exercise appraisal rights
must satisfy all of the conditions contained in Section 262 of the DGCL. A
written demand for appraisal of the Shares owned by a Stockholder seeking
appraisal must be delivered to DavCo by the record holder of such Shares before
the taking of the vote on the Merger. Any such demands should be directed to:
DavCo Restaurants, Inc., 1657 Crofton Boulevard, Crofton, MD 21114, Attention:
Secretary. This written demand for appraisal must be separate from any proxy or
vote abstaining from or voting against approval of the Merger. Voting against
approval of the Merger, abstaining from voting or failing to vote with respect
to approval of the Merger will not constitute a demand for payment within the
meaning of Section 262.

         STOCKHOLDERS ELECTING TO EXERCISE APPRAISAL RIGHTS UNDER SECTION 262
MUST NOT VOTE FOR APPROVAL OF THE MERGER. A VOTE BY A 


                                      -45-
<PAGE>

STOCKHOLDER AGAINST APPROVAL OF THE MERGER IS NOT REQUIRED IN ORDER FOR THAT
STOCKHOLDER TO EXERCISE APPRAISAL RIGHTS. HOWEVER, IF A STOCKHOLDER RETURNS A
SIGNED PROXY BUT DOES NOT SPECIFY A VOTE AGAINST APPROVAL OF THE MERGER OR A
DIRECTION TO ABSTAIN, THE PROXY, IF NOT REVOKED, WILL BE VOTED FOR APPROVAL OF
THE MERGER, WHICH WILL HAVE THE EFFECT OF WAIVING THAT STOCKHOLDER'S APPRAISAL
RIGHTS.

         A demand for appraisal will be sufficient if it reasonably informs
DavCo of the identity of the Stockholder and that such Stockholder intends
thereby to demand appraisal of such Stockholder's Shares.

         Only a holder of record of Shares is entitled to assert appraisal
rights for the Shares registered in that holder's name. A demand for appraisal
should be executed by or on behalf of the holder of record fully and correctly,
as the holder's name appears on the stock certificates. If Shares are owned of
record in a fiduciary capacity, such as by a trustee, guardian or custodian,
execution of the demand for appraisal should be made in that capacity, and if
the Shares are owned of record by more than one person, as in a joint tenancy or
tenancy in common, the demand for appraisal should be executed by or on behalf
of all joint owners. An authorized agent, including one or more joint owners,
may execute a demand for appraisal on behalf of a holder of record; however, the
agent must identify the record owner or owners and expressly disclose the fact
that in executing the demand, the agent is agent for such owner or owners. A
record holder such as a broker who holds Shares as nominee for several
beneficial owners may exercise appraisal rights with respect to the Shares held
for one or more beneficial owners while not exercising such rights with respect
to the Shares held for other beneficial owners; in such case, the written demand
should set forth the number of Shares as to which appraisal is sought and where
no number of Shares is expressly mentioned the demand will be presumed to cover
all Shares held in the name of the record owner. Holders of Shares who hold
their shares in brokerage accounts or other nominee forms and who wish to
exercise appraisal rights are urged to consult with their brokers to determine
the appropriate procedures for the making of a demand for appraisal by such
nominee.

         Within 10 days after the Effective Time, the Surviving Corporation must
send a notice as to the effectiveness of the Merger to each person who has
satisfied the appropriate provisions of Section 262 of the DGCL. Within 120 days
after the Effective Time, but not thereafter, the Surviving Corporation, or any
record holder of shares entitled to appraisal rights under Section 262 of the
DGCL and who has complied with the foregoing procedures, may file a petition in
the Delaware Court of Chancery demanding a determination of the fair value of
the Shares. The Surviving Corporation is not under any obligation, and DavCo has
no present intention, to file a petition with respect to the appraisal of the
fair value of the Shares. Accordingly, it is the obligation of the Stockholders
to initiate all necessary action to perfect their appraisal rights within the
time prescribed in Section 262 of the DGCL.

         Within 120 days after the Effective Time, any record holder of Shares
who has complied with the requirements for exercise of appraisal rights will be
entitled, upon written request, to receive from the Surviving Corporation a
statement setting forth the aggregate number of Shares not voted in favor of the
Merger with respect to which demands for appraisal were received and the
aggregate number of holders of such Shares. Such statements must be mailed
within 10 days after a written request therefor has been received by the
Surviving Corporation.

         If a petition for an appraisal is timely filed, after a hearing on such
petition, the Delaware Court of Chancery will determine the Stockholders
entitled to appraisal rights and will appraise the "fair value" of the Shares,
exclusive of any element of value arising from the accomplishment or expectation
of the Merger, together with a fair rate of Interest, if any, to be paid upon
the amount determined to be the fair 


                                      -46-
<PAGE>

value. Stockholders considering seeking appraisal should be aware that the fair
value of their Shares as determined under Section 262 of the DGCL could be more
than, the same as or less than the value of the consideration that they would
otherwise receive in the Merger if they did not seek appraisal of their Shares.
The Delaware Supreme Court has stated that "proof of value by any techniques or
methods which are generally considered acceptable in the financial community and
otherwise admissible in court" should be considered in the appraisal
proceedings. In addition, the Delaware courts have stated that the statutory
appraisal remedy under Section 262 of the DGCL may not be a dissenter's
exclusive remedy, depending on the factual circumstances. See "Certain
Litigation".

         The Delaware Court of Chancery will also determine the amount of
interest, if any, to be paid upon the amounts to be received by persons whose
Shares have been appraised. The costs of the action may be determined by the
court and taxed upon the parties as the court deems equitable. Upon application
of a Stockholder, the court may also order that all or a portion of the expenses
incurred by any holder of Shares in connection with an appraisal, including,
without limitation, reasonable attorneys' fees and the fees and expenses of
experts utilized in the appraisal proceeding, be charged pro rata against the
value of all of the Shares entitled to appraisal.

         Any Stockholder who has duly demanded an appraisal in compliance with
Section 262 of the DGCL will not, after the Effective Time, be entitled to vote
the Shares subject to such demand for any purpose or be entitled to the payment
of dividends or other distributions on those Shares (except dividends or other
distributions payable to holders of record of Shares as of a date prior to the
Effective Time).

         If any Stockholder who demands appraisal of Shares under Section 262 of
the DGCL fails to perfect, or effectively withdraws or loses, the right to
appraisal, as provided in the DGCL, the Shares of such holder will be converted
into the right to receive the Merger consideration without interest in
accordance with the Merger Agreement. A holder of Shares will fail to perfect,
or will effectively lose, the right to appraisal if no petition for appraisal is
filed within 120 days after the Effective Time. A holder may withdraw a demand
for appraisal by delivering to the Surviving Corporation a written withdrawal of
the demand for appraisal and acceptance of the Merger, except that any such
attempt to withdraw made more than 60 days after the Effective Time will require
the written approval of the Surviving Corporation and, after a petition for
appraisal has been filed, such appraisal proceeding may not be dismissed as to
any Stockholder without the approval of the Court.

         Failure to follow the steps required by Section 262 of the DGCL for
perfecting appraisal rights may result in the loss of such rights.

         The foregoing is a summary of certain of the provisions of Section 262
of the DGCL and is qualified in its entirety by reference to the full text of
such Section, a copy of which is attached hereto as Annex C.

         It is a condition to the obligations of DavCo and DAC to consummate the
Merger that the holders of not more than five percent of the outstanding Shares
properly demand appraisal rights under the DGCL.


                                      -47-
<PAGE>

                         CERTAIN INFORMATION CONCERNING
                           DAC, DAC SUB AND AFFILIATES

         DAC and its wholly-owned Subsidiary, DAC Sub, are newly formed Delaware
corporations organized at the direction of the Affiliated Stockholders for the
purpose of consummating the Merger. The address of DAC's and DAC Sub's principal
executive offices is 1657 Crofton Boulevard, Crofton, Maryland 21114 and their
telephone number is (410) 721-3770. It is not anticipated that, prior to the
Merger, DAC or DAC Sub will have any significant assets or liabilities (other
than those obtained or incurred in connection with the Merger, including the
Financing) or will engage in any activities other than those incident to their
formation and capitalization, the arrangement of the financing and the Merger.

         All of the outstanding capital stock of DAC Sub is owned by DAC. All of
the outstanding capital stock of DAC is expected to be owned by the Affiliated
Stockholders. The Affiliated Stockholders are comprised of Ronald D. Kirstien,
Harvey Rothstein and the CVC Investors.

         Immediately prior to the Merger, DAC's outstanding common stock is
expect to be owned substantially as follows:

                                                             Percent of
                                                             Outstanding 
Holders                                                      Common Stock
- -------                                                      ------------
CVC Investors.......................................            67.0%
Kirstien Investors..................................            16.5
Rothstein Investors.................................            16.5

         Each stockholder of DAC will enter into an agreement with DAC pursuant
to which the shares of DAC's common stock to be acquired by such investor will
be issued. It is contemplated that these agreements will contain certain
restrictions on the transfer or disposition of such shares customary in
transactions of this type, including provisions for the repurchase under certain
circumstances, of the shares held by the investor if such individual's
employment with the Company is terminated or if he dies or becomes disabled or
retired.

         Ronald D. Kirstien presently serves as President and a director of both
DAC and DAC Sub. Harvey Rothstein presently serves as Vice President, Secretary
and a director of such companies. Messrs. Knief, Corpening and Thomas also serve
as directors of DAC and DAC Sub. The name, citizenship, business address,
present principal occupation and five-year employment history of each of the
foregoing directors and executive officers of DAC and DAC Sub are set forth in
"CERTAIN INFORMATION REGARDING THE DIRECTORS AND EXECUTIVE OFFICERS OF THE
COMPANY."


                                      -48-
<PAGE>

                             BUSINESS OF THE COMPANY

General

         As of September 27, 1997, the Company operated 229 "Wendy's Old
Fashioned Hamburgers" restaurants, making it the world's largest franchisee of
Wendy's. The Company maintains exclusive franchise territories in metropolitan
Baltimore and Washington, D.C., the eastern shore of Maryland and portions of
northern Virginia (collectively, the "Mid-Atlantic"), where it operates 138
restaurants as of September 27, 1997. In fiscal 1997, the Company opened five
new Mid-Atlantic restaurants and closed two existing Mid-Atlantic restaurants.
The Mid-Atlantic restaurants had an average sales of $1,121,000 for the fiscal
year ended September 27, 1997. The average restaurant operating profit margin
for the Mid-Atlantic restaurants was $236,000 for fiscal 1997.

         As of September 27, 1997, the Company also operated 53 Wendy's
restaurants in metropolitan St. Louis and central Illinois (the "Midwest"). The
Company does not maintain exclusive franchise territories in the Midwest. In
fiscal 1997, the Company opened no new Midwest restaurants. Average sales for
the Midwest restaurants were $614,000 for the fiscal year ended September 27,
1997. The average restaurant operating profit margin for the Midwest restaurants
was $48,000 for fiscal 1997.

         Effective September 24, 1994, the Company acquired 34 restaurants in
the metropolitan Nashville, Tennessee area (the "Southern Market") through the
acquisition of all of the outstanding common stock of Southern Hospitality
Corporation ("Southern Hospitality"). The consideration paid to the stockholders
of Southern Hospitality was approximately $14,225,000. The Company also retired
pre-existing debt and satisfied certain other obligations of Southern
Hospitality in the amount of approximately $7,000,000. The acquisition was
financed through an $18,250,000 loan from First National Bank of Maryland and
from working capital of the Company. The transaction was accounted for as a
purchase for financial reporting purposes. During fiscal years 1995 and 1996,
the Company opened four additional restaurants in Tennessee. Average sales for
the Southern restaurants for the fiscal year ended September 27, 1997, were
$959,000 and the average restaurant operating profit margin was $174,000.

Recent Developments

         On July 14, 1997, the Company acquired 34 Franchised Friendly's
Restaurants from Friendly Ice Cream Company of Wilbraham, Massachusetts
("F.I.C.C.") along with an exclusive development territory consisting of
Delaware, Maryland, Washington, D.C. and Northern Virginia for consideration of
approximately $8.5 million and the agreement to develop an additional 74
Friendly's Restaurants in this exclusive territory by the end of calendar 2003.
In addition, the Company manages 14 Friendly's Restaurants for F.I.C.C. in this
exclusive territory, with an option to acquire these managed restaurants under
certain conditions.

         On September 24, 1997, the Company entered into an agreement to sell
the operations of 46 Wendy's restaurants in its Midwestern region to Western &
Southern Food Service, L.L.C. ("W&S") and to sublease the real estate and
improvements held by the Company under lease for these restaurants for
consideration of approximately $4.75 million. The agreement with W&S is subject
to, among other conditions, the approval by Wendy's of W&S as a Wendy's
franchisee, the receipt of financing by W&S and the consent of certain
landlords. The Company would, under the terms of this agreement, remain
primarily liable as lessee of the leased real estate and is responsible for the
closing costs and disposing of seven underperforming restaurants.


                                      -49-
<PAGE>

Strategy

         Opening New Restaurants. The Company has implemented a program designed
to increase its number of restaurants, primarily in its Mid-Atlantic market. In
fiscal 1997, the Company opened five new restaurants in its Mid-Atlantic market,
none in its Southern market and none in its Midwest market. The Company closed
five restaurant, due to unprofitability. The Company has also selected the sites
for up to an additional seven new restaurants that it intends to open in fiscal
1998. The number of restaurants opened may vary depending open general economic
conditions, variability in time required to obtain local permits, the continued
availability of financing, and the Company's ability to locate additional
suitable restaurant sites. The Company has agreed with Wendy's to open or have
under construction a minimum of six Mid-Atlantic restaurants in each calendar
year through 2015 and to operate a total of 240 Mid-Atlantic restaurants by the
end of the calendar year 2015. The Company has met or exceeded this committed
growth rate through September 27, 1997, and anticipates meeting this growth rate
by opening at least an additional 102 restaurants in the Mid-Atlantic region by
the end of the calendar year 2015. Any new restaurants opened by the Company
must be approved by Wendy's.

         Mid-Atlantic Renovation Program. The Company, pursuant to an agreement
with Wendy's, has instituted a program to retrofit selected Mid-Atlantic
restaurants, primarily through the installation of an additional cash register,
the upgrading of the point of sale system, and certain other structural
modifications designed to increase service capacity and operational efficiency.
The cost of retrofitting a restaurant is typically between $35,000 and $50,000.

Restaurant Operations

         Menu. Each Wendy's restaurant offers a diverse menu containing a
variety of food items, featuring hamburgers and fillet of chicken breast
sandwiches which are prepared to order with the customer's choice of condiments.
The Wendy's menu also typically includes chili, baked and french fried potatoes,
freshly prepared salads, and Frosty dessert. The Mid-Atlantic market continues
to test fried chicken in some of its restaurants. In addition, the restaurants
sell a variety of promotional products, normally on a limited time basis.

         Marketing and Promotions. As required by its franchise agreements, the
Company must contribute at least 4.0% of its restaurant sales to an advertising
and marketing fund. Two and one half percent of restaurant sales is currently
used to benefit all restaurants owned and franchised by Wendy's. The Wendy's
National Advertising Program, Inc. uses this fund to develop advertising and
sales promotion materials and concepts to be implemented nationally. In fiscal
1997, The Wendy's National Advertising Program, Inc. sponsored a number of
promotional campaigns which featured specialty menu items. The Company is
required to spend the remainder of the 4% of its restaurant sales on local
advertising. See "--Franchise and Development Agreements." The Company typically
spends its local advertising dollars on local television and radio promotions.

         Site Selection. Site selection for new restaurants is made by the
Company's real estate and development department subject to acceptance by
Wendy's. A typical market area will have a population base of at least 50,000
people within a three mile radius. Within the potential market area, the Company
evaluates major retail and office concentrations and major traffic arteries to
determine focal points. Site specific factors which the Company considers
include visibility, convenience of access, proximity to direct competition
(including other Wendy's restaurants), access to utilities, local zoning
regulations and various other factors. The Company's current business strategy
is to locate new restaurants, whenever possible, in free-standing buildings
located on the grounds of shopping centers.


                                      -50-
<PAGE>

         Restaurants Layout and Operations. The Company's restaurants typically
range from 2,700 to 3,200 square feet with a seating capacity of between 90 and
130 people, and are typically open from 10:30 a.m. to 10:00 p.m., with many
restaurants open for extended evening hours. Generally, the dining areas are
fully carpeted and informal in design, with tables for two to four people.
Approximately 98% of the Company's restaurants also feature drive-thru windows.
Average drive-thru guest checks generally exceed in-restaurant guest checks. In
fiscal 1997, drive-thru sales constituted approximately 52% of the Company's
sales.

         Most Company restaurants opened since January 1992 are designed to
incorporate Wendy's new high-capacity central grill/multiple register design
("High-Capacity Restaurants"). High-Capacity Restaurants are typically larger in
size than traditional Wendy's restaurants and feature a central grilling area
and computerized ordering system designed to relay customer orders to the
grilling area more efficiently. In addition, High-Capacity Restaurants typically
incorporate multiple cash registers, instead of the earlier one register Wendy's
design, and a second drive-thru window.

         The Company's reporting system provides restaurant and operating data,
including sales mix and labor cost information, with respect to each restaurant
to the Company's executive offices. Weekly management reports by Area Managers
and Regional Managers track food and labor costs and unit income. Physical
inventories of all food items are taken weekly, and inventories of critical food
items are taken twice a day.

Raw Materials

         As a Wendy's franchisee, the Company complies with uniform recipe and
ingredient specifications provided by Wendy's, and purchase all food and
beverage inventories and restaurant supplies from independent vendors approved
by Wendy's. Except for The New Bakery Co. of Ohio, Inc. (the "Bakery"), a
wholly-owned subsidiary of Wendy's, Wendy's does not sell food or supplies to
its franchisees. The Company purchases its sandwich buns from the Bakery for the
majority of its restaurants. The Company purchases soft drink products from the
Coca-Cola Company and its affiliates. Most other food items and supplies
purchased by the Company are warehoused and distributed by independent
distributors. The Company, and, in some instances Wendy's, negotiate prices
directly with the vendors.

         The Company has not experienced any significant shortages of food,
equipment, fixtures or other products which are necessary to restaurant
operations. The Company anticipates no such shortages and believes that
alternate suppliers are available in the event such shortages occur.

Franchise and Development Agreements

         General. The Company's relationship with Wendy's is governed by (i) a
development agreement (the "Development Agreement"), which grants to the Company
an exclusive franchise territory, (ii) unit franchise and restaurant franchise
agreements (collectively, the "Franchise Agreements"), one of which is executed
in connection with the opening of each of the Company's restaurants, and (iii)
certain other agreements between the Company and Wendy's. These agreements
provide Wendy's with significant rights regarding the business and operations of
the Company and impose restrictions regarding the ownership of the Company's
capital stock.

         The Company is restricted by its agreements with Wendy's from engaging
in competitive "quick service restaurant" ("QSR") businesses, including QSR
concepts that serve hamburgers, chili or chicken breast sandwiches. In addition,
Mr. Kirstien has been designated by Wendy's as the individual responsible


                                      -51-
<PAGE>

for the development and management of the Company's restaurants. In the event
Mr. Kirstien (or any other successor approved by Wendy's) (i) is no longer
employed by the Company, or (ii) either owns less than a certain interest in the
Company's capital stock or is not the beneficiary of an employment incentive
plan acceptable to Wendy's, the Company must employ a successor, who is required
to be approved by Wendy's, within 180 days of the occurrence of such event. The
failure to obtain Wendy's approval of a successor within such period would
constitute an event of default under the Development Agreement and each of the
Franchise Agreements.

         The Company's agreements with Wendy's restrict the ownership and
transfer of the capital stock of the Company. These agreements provide, among
other things, that in the event any person or entity (other than CVC, WEP or
Messrs. Kirstien and Rothstein) acquires 20% or more of the outstanding Shares
(assuming full exercise of all presently outstanding warrants and options that
are exercisable within 60 days), Wendy's may terminate the Development Agreement
and/or any or all of the Franchise Agreements.

         Any acquisition by the Company of an existing Wendy's restaurant would
require the consent of Wendy's and is also subject to Wendy's right of first
refusal. The Company has agreed that it will not seek to acquire additional
Wendy's franchises without first obtaining a waiver of this prohibition from
Wendy's, except if such additional franchises are located in the States of
Maryland or Virginia.

         In order to secure the obligations of the Company to make certain
payments to Wendy's pursuant to the Development Agreement and the Franchise
Agreements, the Company is required to maintain letters of credit in the face
amount of $2.0 million. If the Company fails to make any required payment to
Wendy's, upon five days prior written notice by Wendy's, Wendy's is entitled to
draw down amounts under the letters of credit in satisfaction of such
obligations or to terminate the Development Agreement and the Franchise
Agreements, subject to applicable grace periods.

         If the Company fails to comply with the Development Agreement or the
Franchise Agreements for restaurants within a covered territory, then Wendy's
may terminate the exclusivity of the Company's franchises in such covered
territory. Any event of default under any Franchise Agreement would give Wendy's
the right to terminate the franchise rights of the Company's restaurant governed
by such Franchise Agreement. The loss of the exclusivity in a territory or a
significant portion of franchise rights would have a material adverse effect on
the Company.

         The Company is also required to operate each of its Wendy's restaurants
in accordance with certain standards described in the Wendy's International
Operations Manual. Wendy's periodically monitors the operations of the Company's
restaurants and notifies the Company of any failure to comply with any of the
Franchise Agreements, the Development Agreement or the Wendy's International
Operations Manual.

         Development Agreement. The Company and Wendy's entered into a
Development Agreement covering the District of Columbia and certain counties in
Virginia and Maryland and a Development Agreement covering Baltimore and certain
counties in Maryland in 1978. These two Development Agreements were subsequently
combined into a single Development Agreement in 1980. The Company entered into
another Development Agreement covering certain counties on the eastern shore of
Maryland in 1982, which was substantially completed and provided the Company a
right of first refusal for all new restaurants in this territory. This
Development Agreement was merged with the combined Development Agreement in
1996. The Company does not have a development agreement with Wendy's for either
its Midwest operations or the Southern Market. Accordingly, Wendy's (or a person
or entity approved by 


                                      -52-
<PAGE>

Wendy's) could, subject to certain limitations, open Wendy's restaurants in the
Midwest or in the Southern Market that would compete with the Company's
restaurants.

         Pursuant to the Development Agreement, the Company has been granted
exclusive rights to develop and operate a specific number of Wendy's restaurants
within the covered territories. The Company is required to develop and commence
construction of new Wendy's restaurants in accordance with development and
performance schedules. The Company is currently obligated to open or commence
construction of a minimum of six restaurants in each calendar year through 2015
and to operate a total of 240 Mid-Atlantic restaurants by the end of the
calendar year 2015. The Development Agreement extends through the term of the
development and performance schedules. Thereafter, the Company retains a right
of first refusal regarding the development of new restaurants in the relevant
franchise territory for an additional 10 year period unless the Company is in
default under the terms of the Development Agreement.

         Pursuant to the Development Agreement, the Company is required to
submit to Wendy's for its acceptance each proposed restaurant site and the plans
for each new restaurant. Wendy's provides standard construction plans,
specifications and layouts for new restaurants and provides training in the
Wendy's system, including standards, methods, procedures and techniques for
operation of a Wendy's restaurant. The Company is obligated to pay Wendy's a
technical assistance fee upon the opening of each new restaurant.

         Unit Franchise Agreement and Restaurant Agreements. The Company
operates each of its Wendy's restaurants under a Franchise Agreement with
Wendy's. Each Franchise Agreement provides the Company the right to operate a
Wendy's restaurant for a period of 20 years. The Franchise Agreements are
renewable by the Company, subject to certain conditions, for varying periods of
up to 20 years (the terms of any renewal period may differ from those in effect
during the initial term). Each unit franchise agreement gives the Company the
exclusive right to operate a Wendy's restaurant in a particular geographic area,
defined by either a radius of three miles or a population of 20,000 persons.
There are no exclusive territorial rights granted to the Company under
restaurant franchise agreements.

         Pursuant to the Franchise Agreements, Wendy's prescribes the designs,
color schemes, signs and equipment to be utilized in each restaurant, and
determines the menu items as well as the formulas and ingredients for the
preparation of food and beverage products. Each Franchise Agreement requires the
Company to pay to Wendy's a technical assistance fee upon the opening of each
new restaurant and a monthly royalty equal to 4% of the gross sales of that
particular restaurant. Each new restaurant opened within an area covered by the
Development Agreement according to the applicable development schedule will be
governed by a unit franchise agreement, with a technical assistance fee of
$7,500. All other new restaurants will be governed by a restaurant franchise
agreement, with a technical assistance fee of $25,000. In addition, the Company
must contribute to national advertising and expend specified percentages of
gross monthly sales for local advertising. See "BUSINESS--Restaurant
Operations." All restaurants not located within an area covered by the
Development Agreement, including any restaurant opened in the Midwest or the
Southern Market, have been developed pursuant to a restaurant franchise
agreement. Any further development in these markets would be pursuant to the
form of franchise agreement applicable to such markets under the Company's
agreements with Wendy's.

Government Regulations

         The restaurant business is subject to extensive federal, state and
local government regulations relating to the development and operation of
restaurants, including regulations relating to building, ingress and egress,
zoning and the preparation and sale of food. The Company is also subject to
federal and state 


                                      -53-
<PAGE>

environmental regulations, but these have not had a material effect on the
Company's operations. The Company is also subject to laws governing
relationships with employees, such as minimum wage requirements, health
insurance coverage requirements, and laws regulating overtime, working
conditions and employee citizenship. During fiscal year 1996 Congress passed the
Minimum Wage Bill which increased the minimum wage to $4.75 per hour as of
October 1, 1996 and $5.15 per hour as of September 1, 1997. Substantial
increases in the minimum wage or mandatory health care coverage could adversely
affect the Company.

Seasonality and Quarterly Results

         The restaurant sales of the Company, similar to the rest of the
quick-service restaurant industry, are moderately seasonal. The lowest sales
months are typically January and February, while the highest sales months are
June, July and August. During the initial six months of each fiscal year
(October through March), the Company has typically recorded 47% to 49% of its
total annual sales, and operating margins have been slightly lower due to lower
sales providing a smaller spread over fixed costs.

Trademarks and Service Marks

         The Franchise Agreements grant to the Company the right to use certain
registered trademarks and service marks, such as "Wendy's", "Wendy", "Wendy's
Old Fashioned Hamburgers", and "Quality Is Our Recipe", which Wendy's has
adopted to identify and promote Wendy's restaurants. The Company believes that
these marks are of material importance to the Company's business.

Competition

         The quick-service restaurant industry is intensely competitive with
respect to price, service, location and food quality. The industry is mature and
competition is expected to increase. There are several well-established
competitors with substantially greater financial and other resources than the
Company, some of which have been in existence for substantially longer than the
Company and may have substantially more units in the markets where the Company's
restaurants are or may be located. McDonald's, Burger King and Hardee's/Roy
Rogers restaurants are the Company's principal competitors as other
quick-service hamburger chains in the Company's franchise territories. The
Company's principal competitors have been engaged in an attempt to draw customer
traffic by a deep discounting strategy; however, neither Wendy's nor the Company
believes that this is a profitable long-term strategy.

         The Company and the quick-service restaurant industry generally are
significantly affected by factors such as changes in local, regional or national
economic conditions, changes in consumer tastes, severe weather and consumer
concerns about the nutritional quality of quick-service food. In addition,
factors such as increases in food, labor and energy costs, the availability and
cost of suitable restaurant sites, fluctuating insurance rates, state and local
regulations and the availability of an adequate number of hourly-paid employees
can also adversely affect the quick-service restaurant industry.

Employees

         As of September 27, 1997, the Company employed approximately 9,700
persons in six states and District of Columbia. Of those employees, 1,350 hold
management or administrative positions and the remainder are engaged in the
operation of the Company's restaurants. None of the Company's employees are
covered by a collective bargaining agreement. The Company considers its employee
relations to be good.


                                      -54-
<PAGE>

Properties

         As of September 27, 1997, the Company operated 229 Wendy's restaurants
in the locations listed below. Of the 229 restaurants, the Company owned the
land and building for 23 restaurants, owned the building and held long-term land
leases for 57 restaurants, and held leases covering land and building for 149
restaurants. The Company's land and building leases are most commonly written
for initial term of 20 years, with one or more five year renewal options.
Certain leases require the payment of additional rent equal to a percentage
(usually between 2% and 7%) of annual sales in excess of specified amounts.

         The Company leases approximately 30,000 square feet of office space in
a building in Crofton, Maryland, which it uses as a headquarters and operations
center. The Company also leases office space in Nashville, Tennessee and St.
Louis, Missouri for the local operations of Southern Hospitality, and MDF, Inc.
respectively.

         The following lists the locations of the restaurants operated by the
Company (by market) as of September 27, 1997:

                  Location                                  No.
                  --------                                  ---

                  Mid-Atlantic Market:
                  Maryland                                  90
                  Virginia                                  37
                  District of Columbia                       7
                                                           ---
                                                           138

                  Midwest Market:
                  Illinois                                  27
                  Missouri                                  29
                                                           ---
                                                            53

                  Southern Market:
                  Tennessee                                 38
                                                           ---
                  TOTAL ALL MARKETS                        229
                                                           ===

Legal Proceedings

         From time to time, the Company is a party to routine litigation
incidental to its business. The Company maintains commercial, general liability,
workers' compensation and directors and officers insurance policies which cover
most of the actions brought against the Company. In connection with the Merger,
two purported class actions have been filed against the Company and its
directors. See "SPECIAL FACTORS--Certain Litigation."


                                      -55-
<PAGE>

                SELECTED HISTORICAL FINANCIAL DATA OF THE COMPANY

         The selected financial data as of September 26, 1992, September 25,
1993, September 24, 1994, September 30, 1995 and September 28, 1996 and for the
years ended September 26, 1992, September 25, 1993, September 24, 1994,
September 30, 1995 and September 28, 1996 have been derived from the audited
financial statements of the Company and its predecessor (the "Predecessor").
Effective February 10, 1993, the Predecessor underwent a recapitalization which
was accounted for using the "push down" method of accounting. The Predecessor
was then merged with the Company in August 1993. The results for and as of the
39 weeks ended June 29, 1996 and June 28, 1997 are derived from the unaudited
financial statements and notes thereto of the Company and, in the opinion of
management, reflect all adjustments, consisting of normal recurring adjustments,
necessary to present fairly information set forth therein. The results for the
39 weeks ended June 29, 1996 and June 28, 1997 are not necessarily indicative of
the results expected for any other interim period or for the full year. The
following information should be read in conjunction with "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and
the financial statements and notes thereto included elsewhere in the Proxy
Statement.

<TABLE>
<CAPTION>
                                                                                                For the 39 weeks
                                                    Fiscal Year Ended                                 Ended
                             ---------------------------------------------------------------- --------------------
                                                                  Predecessor
                                                                  and Company
                               Company      Company    Company     Combined     Predecessor    Company     Company
                             ---------------------------------------------------------------- --------------------
                              Sept. 28,    Sept. 30,  Sept. 24,    Sept. 25,     Sept. 26,    June 28,   June 29,
                                 1996        1995        1994        1993          1992         1997       1996
<S>                            <C>         <C>         <C>          <C>          <C>          <C>        <C>     
OPERATIONS (in 000's)(1):
   Restaurant sales........    $206,903    $208,671    $163,355     $152,702     $ 138,483    $163,185    $148,701
   Operating income........       8,071(3)   17,290      14,558        6,525         5,653      11,325       8,539
   Income (loss) before
     extraordinary item....       2,391(3)    8,415       7,034       (1,813)       (4,454)      8,217       5,293
   Net income (loss).......       2,391(3)    8,415       7,034       (4,197)       (4,454)      4,735       3,156
   Ratio of earnings to
     fixed charges(2)......                     2.7x        --           --            --          2.5x        2.0x

PER SHARE DATA:
   Earnings per Share
     assuming full dilution    $   0.34(3) $   1.18    $   0.98          --            --     $   0.68    $   0.45
</TABLE>

<TABLE>
<CAPTION>
                                                        As of                                        As of
                            --------------------------------------------------------------  ------------------------
                                                                 Predecessor
                                                                 and Company
                              Company    Company     Company     Predecessor  Predecessor     Company     Company
                            --------------------------------------------------------------  ------------------------
                             Sept. 28,  Sept. 30,   Sept. 24,     Sept. 25,    Sept. 26,     June 28,    June 29,
                               1996       1995        1994          1993         1992          1997        1996
<S>                           <C>         <C>       <C>           <C>          <C>          <C>         <C>      
FINANCIAL POSITION(1)
  (in 000's except per
  Share amounts)
   Property and equipment, 
      net..................   $49,521     $41,661   $ 33,521      $  12,321    $ 11,308     $  54,931   $  50,415
   Leased properties, net..    37,918      43,828     44,300         42,734      39,203        35,229      41,128
   Franchise rights, net...     3,551       4,095      4,154          3,025       3,228         3,323       4,074
   Total assets............   117,558     115,700    113,428         82,400      65,587       118,478     123,607
   Long-term debt, net of
     current portion and     
     discount..............    11,699      14,778     17,928 (4)      1,734       8,195        10,544      13,132
   Capital lease
      obligations, net         28,404      31,083     32,838         30,722      30,980        26,085      28,881
      of current portion... 
   Stockholders' equity....    45,526      44,219     35,804         28,770      (4,285)       50,025      46,485
   Book value per Share
      assuming full dilution     6.46        --          --            --           --           7.17        ---
</TABLE>

- ----------------------------
(1)  On September 24, 1994, the Company acquired Southern Hospitality for
     approximately $17.5 million cash (net of cash acquired) and the assumption
     of certain liabilities. The acquisition was accounted for as a purchase.
(2)  For purposes of determining the ratio of earnings to fixed charges,
     earnings are defined as earnings before income taxes and extraordinary
     items, plus fixed charges. Fixed charges include interest expenses on all
     indebtedness and capital lease obligations and the Company's interest
     factor for operating leases.
(3)  Income for the fiscal year ended September 28, 1996 includes a pre-tax
     charge of $5.5 million related to SFAS No. 121 (Accounting for the
     Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed Of).
(4)  Increase in long-term debt relates to financing obtained in conjunction
     with the acquisition of Southern Hospitality.


                                      -56-
<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Components of Revenues and Expenses

         The Company's revenues consist entirely of restaurant sales. Any
additional amounts of income are minor and are included in other income, net.

         Restaurant operating profit is computed by subtracting cost of
restaurant sales and restaurant operating expenses from restaurant sales. Cost
of restaurant sales consists of the Company's expenditures for food, supplies
(primarily paper goods) and direct labor. Restaurant operating expenses include
all other direct costs, including occupancy costs, advertising expenses,
expenditures for repairs and maintenance, area and regional management expenses,
and workers compensation, casualty and general liability insurance costs. In
addition to franchise royalty payments, the Company is also required to
contribute 4.0% of its restaurant sales to an advertising fund, which consists
of an amount (currently 2.5% of sales) for Wendy's National Advertising Program,
Inc. and the remainder for local advertising.

         Franchise royalties, as required by the Company's Franchise Agreements
with Wendy's, have remained constant at 4.0% of restaurant sales throughout the
periods presented. General and administrative expenses consist of corporate
expenses, including executive and administrative compensation, office expenses
and professional fees.

Results of Operations

         The following table expresses certain items in the Company's
consolidated statements of operations as a percentage of restaurant sales for
each of the three most recent fiscal years and for the 39 weeks ended June 29,
1996 and June 28, 1997.

<TABLE>
<CAPTION>
                                                    For the fiscal year ended              For the 39 weeks Ended
                                             -------------------------------------        -----------------------
                                             Sept. 28,     Sept. 30,     Sept. 24,        June 28,       June 29,
Statement of Operations Data:                   1996          1995         1994             1997           1996
                                             ---------     ---------     ---------        --------       --------
<S>                                             <C>           <C>         <C>               <C>           <C>   
Restaurant sales........................        100.0%        100.0%      100.0%            100.0%        100.0%
Cost of restaurant sales................         61.0          60.0        59.3              60.9          61.4
Restaurant operating expenses...........         20.5          19.8        20.1              20.3          20.8
                                             ---------     ---------     ---------        --------       --------
Restaurant operating profit.............         18.5          20.2        20.6              18.8          17.8


Franchise royalties.....................          4.0           4.0         4.0               4.0           4.0
General and administrative..............          3.6           3.8         4.0               3.9           3.7
Depreciation and amortization...........          4.3           4.1         3.7               4.0           4.4
Loss on write-down of impaired
long-lived assets.......................          2.7          --          --                --            --
Operating income........................          3.9%          8.3%        8.9%              6.9%          5.7%
                                             =========     =========     =========        ========       ========
</TABLE>


                                      -57-
<PAGE>

         The following discussion and analysis should be read in conjunction
with the consolidated financial statements and the related notes thereto
appearing elsewhere in this proxy statement.

39 Weeks and 13 Weeks Ended June 28, 1997 Compared to 39 Weeks and 13 Weeks
Ended June 29, 1996

         Revenues. Company restaurant sales increased 11.4% for the 13 weeks
ended June 28, 1997 compared to the 13 weeks ended June 29, 1996. Company
restaurant sales increased 9.7% for the 39 weeks ended June 28, 1997 compared to
the 39 weeks ended June 29, 1996. The overall increase is sales is related to
sales growth in all of the company's divisions during the third quarter of
fiscal year 1997. Same store sales for the 13 weeks ended June 28, 1997 compared
to the 13 weeks ended June 29, 1996 for the Mid-Atlantic division increased
7.8%, for the Southern division increased 5.7%, and for the Mid-West division
increased 4.6%. Consolidated same store sales increased 6.9% for the third
quarter of fiscal 1997 compared to the third quarter of fiscal 1996. Same store
sales for the 39 weeks ended June 28, 1997 compared to the respective period in
fiscal year 1996 for the Mid-Atlantic division increased 4.9%, for the Southern
division increased 8.1% and for the Mid-West division decreased 1.6%.
Consolidated same store sales for the 39 weeks ended June 28, 1997 increased
4.4% over the 39 weeks ended June 29, 1996. The positive same store sales growth
during the fiscal year 1997 third quarter is related to improved operations,
renewed focus on the Super Value Menu, and the successful roll-out of the "Fresh
Stuffed PITA" sandwiches. The "Fresh Stuffed PITA" sandwich roll-out increased
and is expected to continue to help increase customer traffic. Same store sales
on a year to date basis were also positively impacted for comparison purposes by
the lower sales reported for the fiscal 1996 periods due to a harsh winter. The
slight decrease in same store sales for the Mid-West division for the respective
39 week periods can be attributed to increased competition and harsh winter
weather experienced this year. Company wide sales were also positively impacted
by the 8 new stores opened since June 29, 1996. The company is constantly
working on improving sales by improving operations, continuing to satisfy guests
and new product innovations.

         The weighted average number of restaurants open for the 13 weeks ended
June 28, 1997 was 228.3 compared to 224.1 for the relative period in fiscal year
1996. The weighted average number of restaurants open for the 39 weeks ended
June 28, 1997 was 227.9 compared to 219.9 for the relative period in fiscal year
1996. The reason for the increase over fiscal year 1996 is primarily related to
the increase in the number of units in the Mid-Atlantic division. Average sales
per company restaurant for the Mid-Atlantic division increased 9.4% to $306,700
for the third quarter and increased 6.0% to $821,400 for the 39 weeks ended June
28, 1997. Average sales per company restaurant increased by 6.6% to $170,500 for
the third quarter and declined 0.1% to $452,400 for the 39 weeks ended June 28,
1997 in the Mid-West division. The Southern division realized increases in
average sales per restaurant of 5.7% to $252,400 for the third quarter and 7.3%
to $719,600 for the 39 weeks ended June 28, 1997. These changes in average sales
per company restaurant are directly related to the above mentioned reasons for
changes in sales and same store sales.

         Average guest count per company restaurant was 79,900 and 217,800 for
the third quarter and 39 weeks ended June 28, 1997, respectively. Average guest
check was $3.33 for the third quarter and $3.29 for the 39 weeks ended June 28,
1997. These figures are not comparable to the respective periods in 1996 due to
changes in the product mix such as the addition of the $.99 Chicken Nuggets,
which is a value added menu item and an increase of strategically selected menu
items.

         Costs and Expenses. Cost of restaurant sales declined as a percentage
of sales for the 13 weeks and 39 weeks ended June 28, 1997 when compared to the
respective fiscal 1996 periods. Cost of restaurant sales for the third quarter
of fiscal 1997 was 59.1% of sales compared to 60.0% of sales for the 


                                      -58-
<PAGE>

third quarter of fiscal 1996. Cost of restaurant sales for the 39 week period in
fiscal 1997 was 60.9% of sales compared to 61.4% of sales for the 1996 period.
Cost of restaurant sales is comprised of food, supplies, payroll and benefits
expense. Cost of food and supplies was consistent, 33.4%, as a percentage of
sales for the 39 weeks in fiscal 1997 when compared to the fiscal 1996 period.
Cost of food and supplies as a percentage of sales was positively impacted
during the third quarter of fiscal year 1997, 33.1% compared to 33.4% for the
prior year's quarter by management working to reduce spoilage, obtain more
favorable food cost, and strategically increasing certain menu prices. The
"Fresh Stuffed PITA" sandwich also had a positive impact on food cost during the
quarter. The reduction of cost of restaurants sales as a percentage of sales can
also be related to a slight reduction of payroll and benefit cost as a
percentage of sales. Payroll and benefits cost percentage improved due to the
leveraging effect of increased sales as discussed above. (Note: there is a
certain level of this expense which is not dependent on sales, such as a
manager's salary). This improvement more than offset the negative impact of the
increase in the Federal Minimum wage.

         Restaurant operating expenses decreased as a percentage of sales for
both the 13 weeks and 39 weeks ended June 28, 1997 when compared to the
respective periods in fiscal year 1996.

         Restaurant operating expenses dropped from 19.9% of sales for the third
quarter of fiscal 1996 to 19.3% of sales for the third quarter of fiscal 1997
and from 20.8% of sales to 20.3% of sales for the respective 39 weeks periods in
fiscal 1996 and 1997. The Mid-Atlantic and Southern division's restaurant
operating expenses decrease as a percent of revenue more than offset the
Mid-West division increase. The Mid-West division increase as a percent of sales
was caused by the leveraging effect of lower sales for the 39 week period. Both
the Mid-Atlantic and the Southern division's decrease in restaurant operating
expenses as a percentage of sales was due to the saving of certain expenses
related to the severe weather experienced in the 1996 periods, such as increased
utilities and snow removal. The leveraging effect of higher sales was also a
factor.

         Franchise royalties remained constant at 4% of sales and is expected to
remain 4% of sales. General and Administrative cost increased $664,000 and
$921,000 during the 13 weeks and 39 weeks ended June 28, 1997 respectively when
compared to the respective period in fiscal 1996. This increase was attributable
to incentive type expenses, such as bonuses, incurred due to the improved
Company's performance when compared to fiscal 1996.

         Depreciation and amortization expense remained relatively constant in
terms of dollars for both periods presented. Depreciation and Amortization
dropped as a percentage of sales due to the leveraging effects of higher sales.
The additional depreciation and amortization related to new assets acquired
since June 29, 1996 was offset by the reduction related to asset write offs in
the fourth quarter of fiscal year 1996 of approximately $5.5 million resulting
from the implementation of SFAS No. 121 "Accounting for the Impairment of
Long-Lived Assets and Long-Lived Assets to be Disposed Of ".

         Non-Operating Charges. Interest expense, interest income and the income
remained relatively constant for all periods presented. The Company's effective
tax rate for fiscal 1997 has increased due to the Illinois unitary tax, and
other non-deductible expenses.

Fiscal 1996 Compared to Fiscal 1995

         Revenues. Company restaurant sales decreased to $206.9 million in 1996
from $208.7 million in 1995, a decrease of 0.9%. This decrease in sales was
primarily attributed to an additional week included in the fiscal year 1995
period as a result of the Company's 52/53 week reporting basis. Approximately
$3.9 


                                      -59-
<PAGE>

million in sales was related to the additional week in fiscal year 1995. Also,
sales were negatively impacted by the severe weather experienced during 1996 and
the Federal Government shutdown. There was a 3.9% decrease in same store sales
for the fiscal year 1996 compared to fiscal year 1995. Same store sales for
fiscal year 1996 for the Mid-Atlantic market decreased by 3.7%, 4.0% for the
Midwest market, and 4.3% for the Southern market. To counteract this trend,
management identified and introduced new strategies for building sales. As these
initiatives were combined with the Company's other strategies, same store sales
began improving during the later part of fiscal 1996. Same store sales for the
fourth quarter fiscal 1996 increased 3.2% from the fourth quarter fiscal 1995.

         The average sales per Company restaurant decreased to $933,300 for the
52 weeks ended September 28, 1996 from $984,800 for the 53 weeks ended September
30, 1995. The weighted average number of restaurants open during the year was
221.7 for 1996 and 211.9 for 1995. The weighted average number of Mid-Atlantic
restaurants open was 128.5 for 1996 and 122.5 for 1995, and average sales per
restaurant in the Mid-Atlantic region decreased to $1,073,000 from $1,131,000.
The weighted average number of Midwest restaurants open was 55.3 for 1996 and
54.3 for 1995, and average sales per restaurant decreased to $615,700 from
$643,800. The weighted average number of Southern restaurants open for 1996 was
37.9 compared to 35.1 for 1995, and average sales per restaurant for 1996 were
$922,700 compared to $1,001,900 for 1995. Average guest count per Company
restaurant decreased to 303,900 in 1996 from 330,300 in 1995. The overall
decrease in average sales and average guest count per Company restaurant for the
1996 period compared to the 1995 period can be attributed to the additional week
in the 1995 period and the above mentioned reasons for decreased revenue.
Average guest check increased to $3.07 for fiscal 1996 from $2.98 for fiscal
1995. This increase was primarily the result of the $0.99 Chicken Nuggets
addition, which is a value added menu item.

         Cost and Expenses. Cost of restaurant sales increased to $126.3 million
in 1996 from $125.2 million in 1995. As a percent of sales, cost of restaurant
sales increased to 61.0% in 1996 from 60.0% in 1995. Cost of restaurant sales as
a percent of sales for the Mid-Atlantic restaurants increased to 59.1% in 1996
from 58.4% in 1995. Comparing the components of cost of restaurant sales for the
Mid-Atlantic restaurants, the cost of food and supplies increased to 33.2% of
sales in 1996 from 32.7% of sales in 1995. Payroll and benefits expense
increased to 25.9% in 1996 from 25.7% in 1995. Cost of restaurant sales as a
percent of sales in the Midwest restaurants increased to 67.6% for the 1996
period from 66.9% for the 1995 period. Comparing the components of cost of
restaurant sales for the Midwest restaurants, the cost of food and supplies
increased to 35.8% of sales in 1996 from 35.5% of sales in 1995. Payroll and
benefits expense increased to 31.8% of sales in 1996 from 31.4% of sales in
1995. The Southern restaurants' cost of sales for fiscal 1996 were 62.5%
compared to 59.5% in 1995. Comparing the components of cost of restaurant sales
for the Southern restaurants, the cost of food and supplies increased to 33.3%
for the 1996 period from 31.6% in the 1995 period. Payroll and benefits expenses
increased to 29.3% for the 1996 period from 27.9% in the 1995 period due to the
very low unemployment rate in the Southern market. The overall increase in the
cost of restaurant sales can be attributed to increased labor cost, increased
food cost, primarily related to product mix change, and the cost leveraging
effect of lower same store sales for fiscal year 1996.

         Restaurant operating expenses increased to $42.4 million in 1996 from
$41.4 million in 1995. As a percent of sales, this represents a increase to
20.5% in 1996 from 19.8% in 1995. Restaurant operating expenses in the
Mid-Atlantic restaurants remained consistent at 19.5% of sales in 1996 and in
1995. Restaurant operating expenses in the Midwest restaurants increased to
25.0% of sales in 1996 from 22.9% of sales in 1995. Restaurant operating
expenses in the Southern restaurants increased to 19.9% of sales for 1996 from
18.3% of sales in 1995. The increase in restaurant operating expenses is related
to the cost leveraging effect of the additional week in the fiscal 1995 period
and the additional expenses in the 1996 


                                      -60-
<PAGE>

period related to the severe weather, such as increased utilities, snow removal
and roof repairs. The impact as a percentage of sales was less in the
Mid-Atlantic restaurants due to the larger sales base.

         General and administrative expenses decreased to $7.4 million in fiscal
year 1996 from $7.9 million in fiscal year 1995, representing as a percent of
sales, 3.6% for 1996 and 3.8% for 1995. This decrease was due to the
implementation of curbs on administrative costs and the impact of reduced
expenses directly related to sales and profit, such as bonuses.

         Depreciation and amortization expense increased to $8.9 million in 1996
from $8.5 million in 1995, representing an increase, as a percent of sales, to
4.3% in 1996 from 4.1% in 1995. This increase was due to lower sales in the 1996
period and incurrence of additional depreciation expense on capital expenditures
for new store openings and existing store improvements.

         The implementation of SFAS No. 121 (Accounting for the Impairment of
Long-Lived Assets and Long-Lived Assets to be Disposed Of) resulted in a pre-tax
charge of $5,513,000 during the 1996 period.

         Non-Operating Charges. Interest expense decreased to $5.0 million in
1996 from $5.8 million in 1995. The decrease was due to a decline in interest
rates, additional capitalization of interest relating to construction in
progress and the reduction in the principal amount of the Company's long term
debt. Interest income decreased $169,000 between periods due to a reduction in
overnight investments. Other income decreased slightly between periods.

         The provision for income taxes decreased to $1.8 million for fiscal
1996 from $4.5 million for fiscal 1995. The Company's effective tax rate for
fiscal 1996 was 42.6% and 34.6% for fiscal 1995. The increase in the effective
tax rate was due to the reevaluation of the Company's deferred tax liability
during the 1995 period and the impact of changes in certain states' tax rates.

Fiscal 1995 Compared to Fiscal 1994

         Revenues. Company restaurant sales increased to $208.7 million in 1995
from $163.4 million in 1994, an increase of 27.7%. This increase was mainly due
to the acquisition of Southern Hospitality which contributed approximately $35.2
million of total restaurant sales, and the addition in 1995 of nine new
restaurants. Part of the increase in sales can also be attributed to an
additional week included in the fiscal 1995 period as a result of the Company's
52/53 week reporting basis. Same store sales decreased by 0.8% for the fiscal
year 1995 compared to fiscal year 1994. Same store sales for fiscal year 1995
increased for the Southern market by 2.6% and for the Midwest market by 1.2%,
and decreased for the Mid-Atlantic market by 2.2%.

         The average sales per Company restaurant increased to $984,800 in 1995
from $971,600 in 1994, a 1.4% increase due to the acquisition of Southern
Hospitality in September 1994 and improvements in Midwest average sales offset
by a decrease in Mid-Atlantic sales. The weighted average number of restaurants
open during the year was 211.9 for 1995 and 168.1 for 1994. The weighted average
number of Mid-Atlantic restaurants open was 122.5 for 1995 and 114.1 for 1994,
and average sales per restaurant in the Mid-Atlantic region decreased to
$1,131,000 in 1995 from $1,138,000 in 1994, a 0.6% decrease. The weighted
average number of Midwest restaurants open was 54.3 for 1995 and 54.0 for 1994,
and average restaurant sales increased to $643,800 in 1995 from $620,600 in
1994, a 3.7% increase. The Southern restaurants which were acquired on September
24, 1994 had 35.1 weighted average number of restaurants open for 1995 and
average restaurant sales of $1,001,900. Average guest count per Company
restaurant 


                                      -61-
<PAGE>

increased to 330,300 in 1995 from 324,900 in 1994. Average guest check decreased
to $2.98 for fiscal 1995 from $2.99 for fiscal 1994.

         Cost and Expenses. Cost of restaurant sales increased to $125.2 million
in 1995 from $96.9 million in 1994. As a percent of sales, cost of restaurant
sales increased to 60.0% in 1995 from 59.3% in 1994. Cost of restaurant sales as
a percent of sales for the Mid-Atlantic restaurants increased to 58.4% in 1995
from 57.7% in 1994. Comparing the components of cost of restaurant sales for the
Mid-Atlantic restaurants, the cost of food and supplies decreased slightly to
32.7% of sales in 1995 from 32.8% of sales in 1994. Payroll and benefits expense
increased to 25.7% of sales in 1995 from 25.0% of sales in 1994. Cost of
restaurant sales as a percent of sales in the Midwest restaurants increased to
66.9% for the 1995 period from 65.4% for the 1994 period. Comparing the
components of cost of restaurant sales for the Midwest restaurants, the cost of
food and supplies increased to 35.5% of sales in 1995 from 35.2% of sales in
1994. Payroll and benefits expense increased to 31.4% of sales in 1995 from
30.2% of sales in 1994. The Southern restaurants' cost of sales for fiscal 1995
was 59.5% of revenue which consisted of food and supplies of 31.6% and payroll
and benefit expense of 27.9% of revenue. The overall increase in the cost of
restaurant sales can be attributed to increased labor cost offset by overall
favorable food costs, primarily beef and chicken, and the cost leveraging effect
of slightly lower same store sales for fiscal year 1995.

         Restaurant operating expenses increased to $41.4 million in 1995 from
$32.8 million in 1994, primarily due to the inclusion of the Southern
restaurants in 1995. As a percent of sales, this represents a decrease to 19.8%
in 1995 from 20.1% in 1994. Restaurant operating expenses in the Mid-Atlantic
restaurants increased to 19.5% of sales in 1995 from 19.2% of sales in 1994.
Restaurant operating expenses in the Midwest restaurants decreased to 22.9% of
sales in 1995 from 23.5% of sales in 1994. Restaurant operating expenses in the
Southern restaurants were 18.3% of sales for the year ended September 30, 1995.
The lower restaurant operating expense as a percentage of sales in the Southern
region were primarily due to lower workers' compensation and general liability
expenses.

         General and administrative expenses increased to $7.9 million in fiscal
year 1995 from $6.5 million in fiscal year 1994, primarily due to the inclusion
of the Southern restaurants in 1995. General and administrative expenses
decreased as a percent of sales to 3.8% for 1995 from 4.0% for 1994. This slight
decrease in percent of sales was due primarily to the leveraging effect of the
additional week included in the 1995 fiscal year.

         Depreciation and amortization expenses increased to $8.5 million in
1995 from $6.1 million in 1994, representing an increase, as a percent of sales,
to 4.1% in 1995 from 3.7% in 1994. This increase was due to additional
amortization expenses related to the goodwill and other assets which arose from
the acquisition of Southern Hospitality, and additional depreciation expense
incurred on capital expenditures for new store openings and existing store
improvements.

         Non-Operating Charges. Interest expense increased to $5.8 million in
1995 from $3.8 million in 1994. The increase was due to the additional interest
expense related to the borrowing of approximately $18.3 million secured on
September 24, 1994, to fund the acquisition of Southern Hospitality, and the
inclusion of interest expense on capital leases for the Southern restaurants.
Interest income decreased slightly between periods.
Other income increased $0.9 million mainly due to the disposition of assets.

         The provision for income taxes increased to $4.5 million for fiscal
1995 from $4.2 million for fiscal 1994. The Company's effective tax rate for
fiscal 1995 was 34.6% and 37.6% for fiscal 1994. This decrease can be attributed
to a reevaluation of the Company's deferred tax liability requirements.


                                      -62-
<PAGE>

Liquidity and Capital Resources

         The Company has historically financed its business activities primarily
from cash generated from operating activities, long-term debt, "build-to-suit"
leases, ground leases, and sale-leasebacks. The Company has reviewed its policy
of leasing all of its new restaurants and has determined that it may be in the
Company's best interest to own certain properties. Accordingly, during 1997 and
1996, the Company purchased the land and/or buildings for certain of its new
restaurants.

         Cash flow provided by operating activities was $14.3 million for the 39
weeks ended June 28, 1997, $16.7 million in 1996 and $13.9 million in 1995. Net
cash used in investing activities was $8.5 million for the fiscal 1997 period,
$14.0 million in 1996, and $11.7 million in 1995. Cash used in investing
activities typically represents capital expenditures for the building of new
restaurants. These expenditures also include franchise fees, deferred
pre-opening costs and leasehold improvements on existing restaurants.

         Financing activities during the 39 weeks ended June 28, 1997 used net
cash of $6.8 million, which reflected short-term borrowings offset by capital
lease and debt repayments. Financing activities in fiscal 1996 used net cash of
$1.1 million, which related to debt and capital lease repayments offset by
short-term borrowings. Financing activities in fiscal 1995 used net cash of 4.9
million, which related to debt and capital lease repayments.

         The Company opened 5 new restaurants and closed 2 restaurants in the
Mid-Atlantic market and 3 in the Mid-West market during the 39 weeks ended June
28, 1997.

         The Company anticipates that its future capital requirements will be
primarily for the development of new restaurants, upgrading of existing
restaurants and possible acquisitions. On July 15, 1997 the Company signed an
agreement to combine the revolving line of credit for $13 million and the $5
million credit facility to form an $18 million revolving credit facility. Also,
on July 15, 1997, the Company's wholly own subsidiary FriendCo Restaurants, Inc.
signed a $10 million term loan facility which was mainly used to fund the
purchase price and start up cost for the Friendly's transaction which was
disclosed on Form 8-K filed on July 25, 1997. Management anticipates that cash
provided by operating activities, cash on hand, the revolving line of credit
facility of $18 million, and the term loans will enable the Company to meet its
cash requirements through the remainder of fiscal 1997. The Company may take
advantage of opportunities to finance some of its new restaurant development
with more permanent debt or sale/leaseback financing, if such financing is
available at attractive rates and terms.

Inflation

         Certain of the Company's operating costs are subject to inflationary
pressures, of which the most significant are food and labor costs. As of
September 27, 1997, approximately 43% of the Company's employees were paid wages
equal to or based on the federal minimum hourly wage rate. Recent changes in the
federal minimum hourly wage rate will serve to increase labor costs in fiscal
year 1998 and beyond. Economic growth that would reduce unemployment or make
more jobs available in higher paying industries, would directly affect the
Company's labor costs.


                                      -63-
<PAGE>

                   CERTAIN INFORMATION REGARDING THE DIRECTORS
                      AND EXECUTIVE OFFICERS OF THE COMPANY

         Set forth below is certain information regarding the directors and
executive officers of the Company. Included are their business or residence
address, present principal occupation and information regarding other material
occupations, positions, offices or employments held during the past five years.
Each individual listed below is a citizen of the United States.


Directors and Executive Officers of the Company


                                                                       Years in
                              Present       Position with              Present
               Name              Age        the Company                Position
               ----              ---        -----------                --------

Ronald D. Kirstien               52         Chairman of the Board,        9
1657 Crofton Boulevard                      Chief Executive Officer,
Crofton, MD  21114                          President and Director

Harvey Rothstein                 54         Senior Executive Vice         9
1657 Crofton Boulevard                      President of Real Estate
Crofton, MD  21114                          and Development and
                                            Director

Gino Marchetti                   71         Director                      4
324 Devon Way
West Chester, PA  19380
 
James D. Farley                  71         Director                      4
425 Park Avenue
3rd Floor
New York, NY  10022


Harold O. Rosser                 49         Director                      4
126 East 56th Street
New York, NY  10022

Byron L. Knief                   55         Director                      4
399 Park Avenue,
14th Floor
New York, NY  10043


                                      -64-
<PAGE>

                                                                       Years in
                              Present       Position with              Present
               Name              Age        the Company                Position
               ----              ---        -----------                --------

Barton J. Winokur                57         Director                      4
4000 Bell Atlantic Tower
1717 Arch Street
Philadelphia, PA  19103

Edward H. Chambers               60         Director                      2
260 Baltimore Pike
Wawa, PA  19063

Charles E. Corpening             32         Director                      2
399 Park Avenue,
14th Floor
New York, NY  10043

Joseph F. Cunnane, III           49         Executive Vice President      3
1657 Crofton Boulevard                      of Operations
Crofton, MD  21114

Richard H. Borchers              43         Executive Vice President      3
1657 Crofton Boulevard                      of Human Resources
Crofton, MD  21114

David J. Norman                  38         General Counsel and           *
1657 Crofton Boulevard                      Secretary
Crofton, MD  21114
- ------------------------------------
*  less than one year


                                      -65-
<PAGE>

Name                                 Principal Occupation and Other Information

Ronald D. Kirstien                   Mr. Kirstien has served as Chairman of the
                                     Board and Chief Executive Officer of the
                                     Company since 1987, and President of DavCo
                                     Food, Inc., formerly the Company's
                                     operating subsidiary ("DavCo Food") since
                                     1983. Mr. Kirstien joined DavCo Food in
                                     1980 as Vice President of Operations. He
                                     began his career in 1961 with Gino's
                                     Restaurants, Inc., and transferred to the
                                     Rustler division of Gino's Restaurants,
                                     Inc. in 1973. Age 52. Director since
                                     December 1987.

Harvey Rothstein                     Mr. Rothstein has served as Senior
                                     Executive Vice President since September
                                     1997. From 1987 to September 1997, he was
                                     Executive Vice President of Real Estate and
                                     Development of the Company. Mr. Rothstein
                                     joined DavCo Food in 1979, and became Vice
                                     President of Real Estate and Development in
                                     1980. From 1978 to 1979, Mr. Rothstein was
                                     the manager of franchise development for
                                     Arthur Treacher's, Inc. Age 54. Director
                                     since December 1987.

Gino Marchetti                       Mr. Marchetti co-founded Gino's
                                     Restaurants, Inc., a publicly-traded
                                     company which operated a hamburger
                                     restaurant chain, in 1958 and served on the
                                     board of directors of Gino's Restaurants,
                                     Inc. until 1982. Mr. Marchetti served on
                                     the board of directors of DavCo Food from
                                     December 1987 to August 1993. Mr. Marchetti
                                     was also a professional football player
                                     with the former Baltimore Colts and has
                                     been inducted into the National Football
                                     League's Hall of Fame. Age 71. Director
                                     since September 1993.

James D. Farley                      Mr. Farley served as Vice Chairman and
                                     Director of Citibank, N.A. and Citicorp
                                     from 1984 until his retirement in 1991. Mr.
                                     Farley also currently serves as director of
                                     Moore Corporation, Ltd., a provider of
                                     business forms, and is the Chairman of the
                                     Hartford Foundation, a non-profit
                                     organization. Age 71. Director since
                                     February 1993.

Harold O. Rosser                     Mr. Rosser is currently a principal in the
                                     private equity firm of Bruckmann, Rosser,
                                     Sherrill & Co., Inc. Prior to 1995, Mr.
                                     Rosser served as Managing Director of
                                     Citicorp Venture Capital, Ltd. since 1994
                                     and Vice President of Citicorp Venture
                                     Capital, Ltd. since 1987, after spending 12
                                     years with Citicorp and Citibank, N.A. in
                                     various corporate finance positions. Mr.
                                     Rosser also currently serves as a director
                                     of Jitney-Jungle Stores of America, Inc.,
                                     California Pizza Kitchen, Inc., Restaurant
                                     Associates Corp. and B&G Foods, Inc. Mr.
                                     Rosser previously served as a member of the
                                     Company's board of directors from 1991 to
                                     mid-1993. Age 49. Director since September
                                     1993.

Byron L. Knief                       Mr. Knief currently serves as President of
                                     Citicorp Capital Investors, Ltd. and Senior
                                     Vice President of Citicorp Venture Capital,
                                     Ltd. Mr. Knief joined Citicorp in 1966 and
                                     has run a variety of Citicorp businesses in
                                     the United States, Canada, Latin America
                                     and Europe. Mr. Knief also currently serves
                                     as a director of Fonorola, Inc., a Canadian
                                     telephone company. Mr. Knief previously
                                     served as a director of the Company from
                                     1991 to mid-1993. Age 55. Director since
                                     September 1993.


                                      -66-
<PAGE>

Name                                 Principal Occupation and Other Information

Barton J. Winokur                    Mr. Winokur has been a partner of the law
                                     firm of Dechert Price & Rhoads since 1972.
                                     He is the chairman of the firm. Mr. Winokur
                                     also currently serves as a director of
                                     AmeriSource Corporation, a drug wholesaling
                                     company, and CDI Corporation, a provider of
                                     consulting and engineering, temporary help
                                     and executive placement services. Age 57.
                                     Director since September 1993.

Edward H. Chambers                   Mr. Chambers is Executive Vice President -
                                     Finance and Administration for Wawa, Inc.,
                                     an operator of Mid-Atlantic convenience
                                     stores with sales in excess of $900
                                     million. From 1984 to 1988, Mr. Chambers
                                     served as President and Chief Executive
                                     Officer of Northern Lites, Ltd., a start-up
                                     venture operating quick service
                                     restaurants. From 1976 to 1984, he served
                                     as Senior Vice President - Finance and then
                                     President of the Kentucky Fried Chicken
                                     Retail Operations of Heublien/RJR Nabisco.
                                     Mr. Chambers presently serves as a member
                                     of the board of directors of Nobel
                                     Education Dynamics, a publicly traded
                                     company, and of Riddle Memorial Hospital.
                                     Age 60. Director since 1995.

Charles E. Corpening                 Mr. Corpening is a Vice President at
                                     Citicorp Venture Capital, Ltd. Prior to
                                     joining CitiCorp Venture Capital, Ltd., in
                                     1994, Mr. Corpening was a Vice President
                                     with Roundtree Capital Corporation, a
                                     private investment firm based in Stamford,
                                     Connecticut. Additionally, he had worked
                                     with the Rockefeller Group and the Mergers
                                     and Acquisitions Group of PaineWebber, Inc.
                                     He received his A.B. from Princeton
                                     University and his M.B.A. from Columbia
                                     Business School. Mr. Corpening is also a
                                     director of Kemet Corporation, Chase Brass
                                     and W.B. Bottling. Age 32. Director since
                                     1995.

Joseph C. Cunnane, III               Joseph C. Cunnane, III has served as
                                     Executive Vice President of Operations
                                     since September 1997. From 1994 to
                                     September 1997, he was Senior Vice
                                     President of Operations of the Company.
                                     Prior to that time, he served as Vice
                                     President of Operations of the Company from
                                     1984 to 1994. From 1980 to 1984, he served
                                     as Regional Manager for the Company's
                                     Washington, D.C. region. Age 49.

Richard H. Borchers                  Richard H. Borchers has served as Executive
                                     Vice President of Human Resources since
                                     September 1997. From 1994 to September
                                     1997, he was Senior Vice President of Human
                                     Resources of the Company. Prior to that
                                     time, he served as Vice President of Human
                                     Resources of the Company from 1991 to 1994,
                                     Director of Human Resources of the Company
                                     from 1988 to 1991 and as Regional Manager
                                     of the Company's Washington, D.C. northern
                                     region from 1985 to 1988. Age 43.

David J. Norman                      David J. Norman has served as General
                                     Counsel and Secretary since September 1997.
                                     Prior to joining the Company, Mr. Norman
                                     was a principal in the firm of Mason,
                                     Ketterman and Morgan from 1992 to 1997, and
                                     represented the Company in corporate and
                                     litigation matters. Age 38.


                                      -67-
<PAGE>

                    MARKET PRICES AND DIVIDENDS ON THE SHARES

         The Company's Common Stock commenced trading on the NASDAQ National
Market System (ticker symbol DVCO) on August 10, 1993. Prior to August 10, 1993,
there was no market for the Company's Common Stock. As of December 11, 1996, the
Company's common stock began trading on the ASE under the symbol "DVC". On
September 4, 1997, the last trading day before the public announcement of the
September 5 Proposal, the reported closing price per Share was $13.38. On
October 21, 1997, the last trading day before the public announcement of the
execution of the Merger Agreement, the reported closing sale price per Share was
$18.06. On ___________, 1997, the last full trading day prior to the date of
this Proxy Statement, the reported closing sale price per Share was $_______.
STOCKHOLDERS ARE URGED TO OBTAIN A CURRENT PRICE QUOTATION FOR THE COMMON STOCK.

         The Company has not paid any cash dividends on its Common Stock and
does not intend to pay cash dividends on its Common Stock for the foreseeable
future. The Company intends to retain future earnings to finance further
development.

         The following table sets forth, for the fiscal quarters indicated, the
high and low closing sales prices per Share, as quoted on the NASDAQ National
Market System before December 11, 1996 and the ASE on or after December 11,
1996.

                                         High                  Low
                                         ----                  ---
1995
First Quarter......................    $ 16.25               $ 12.25
Second Quarter.....................      14.00                 12.25
Third Quarter......................      14.00                 13.00
Fourth Quarter.....................      14.50                 11.75

1996
First Quarter......................      13.50                  8.50
Second Quarter.....................       9.25                  6.50
Third Quarter......................       9.75                  6.50
Fourth Quarter.....................       9.50                  8.25

1997
First Quarter......................       9.63                  8.38
Second Quarter.....................      10.75                  9.00
Third Quarter......................      11.50                  8.63

                    CERTAIN TRANSACTIONS IN THE COMMON STOCK

         Except as set forth above, there were no transactions in the Shares
that were effected during the past 60 days by (i) the Company, (ii) any director
or executive officer of the Company, (iii) any persons controlling the Company
or (iv) any director or executive officer of the persons ultimately in control
of the Company, DAC or DAC Sub.


                                      -68-
<PAGE>

                        SECURITY OWNERSHIP OF THE COMPANY

         The table below sets forth certain information regarding beneficial
ownership of the Shares as of September 27, 1997, by each person or entity known
to the Company who owns of record or beneficially five percent or more of the
Shares, by each named executive officer and director and all officers and
directors as a group. Unless otherwise indicated, the business address of each
person or entity listed below is 399 Park Avenue, New York, New York 10043.

<TABLE>
<CAPTION>
                                                                                    Percentage of
                                                                                     Outstanding
                                                     Number of Shares of           Common Stock
Name                                                   Common Stock (1)        (*denotes less than 1%)
- ----                                                   ------------            -----------------------

<S>                                                       <C>                            <C>   
Citicorp Venture Capital, Ltd. (2).................       3,133,049                      40.60%
Ronald D. Kirstien (3) ............................         595,769                       7.72
Harvey Rothstein (3)(4)............................         449,274                       5.82
James D. Farley ...................................          51,416                          *
Byron L. Knief (5).................................          45,742                          *
Harold O. Rosser (6) ..............................          71,329                       0.94
Gino Marchetti (7).................................          13,600                          *
Barton J. Winokur (8)..............................          24,000                          *
Edward H. Chambers (9).............................           9,500                          *
Charles E. Corpening (10)..........................              --                          *
Joseph F. Cunnane, III (3).........................          12,600                          *
Richard H. Borchers (3)............................          11,900                          *
David J. Norman (3)................................           2,200                          *
All officers and directors as a group
    (12 Persons) ..................................       1,296,830                      16.00

World Equity Partners, L.P. (11)...................         441,026                       5.72
</TABLE>

- ---------------------
(1)      In determining the number of Shares beneficially owned, Shares issuable
         pursuant to options and warrants exercisable within 60 days of
         September 27, 1997 are deemed outstanding for purposes of determining
         the total number of outstanding Shares for the holders of such options
         or warrants and are not deemed outstanding for such purpose for all
         other Stockholders.
(2)      Citicorp Venture Capital, Ltd. ("CVC") is a subsidiary of Citibank,
         N.A., a national bank. The Shares listed in this table do not include
         119,724 Shares owned by certain affiliates of CVC.
(3)      Business address is 1657 Crofton Boulevard, Crofton, Maryland 21114.
(4)      Includes approximately 83,000 Shares held in trust.
(5)      Mr. Knief serves as Senior Vice President of CVC.
(6)      Business address is Bruckmann, Rosser, Sherrill & Co., Inc., 126 East
         56th Street, New York, New York 10022.
(7)      Business address is 324 Devon Way, West Chester, Pennsylvania 19380.
(8)      Business address is 4000 Bell Atlantic Tower, 1717 Arch Street,
         Philadelphia, Pennsylvania 19103.
(9)      Business address is Wawa, Inc., 260 Baltimore Pike, Wawa, Pennsylvania
         19063.
(10)     Mr. Corpening serves as a Vice President of CVC.
(11)     World Equity Partners, L.P., a limited partnership of which another
         affiliate of CVC is the investment advisor, received a warrant which is
         exercisable for 441,026 Shares in connection with the recapitalization
         of the Company in February 1993. All warrants are currently
         exercisable.


                                      -69-
<PAGE>

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following documents, which have been filed by the Company with the
Securities and Exchange Commission (the "Commission") pursuant to the Exchange
Act (File No. 1-12481), are incorporated in this Proxy Statement by reference
and shall be deemed to be a part hereof for purposes of the Exchange Act:

                  (a) The Company's Annual Report on Form 10-K for the year
         ended September 28, 1996 (the "Company's Form 10-K");

                  (b) The portions of the Company's definitive Proxy Statement
         for the Annual Meeting of Stockholders held on January 29, 1997 that
         have been incorporated by reference into the Company's Form 10-K;

                  (c) The Company's Quarterly Report on Form 10-Q for the
         quarter ended December 28, 1996;

                  (d) The Company's Quarterly Report on Form 10-Q for the
         quarter ended March 29, 1997;

                  (e) The Company's Current Report on Form 8-K dated June 10,
         1997;

                  (f) The Company's Current Report on Form 8-K dated July 25,
         1997;

                  (g) The Company's Quarterly Report on Form 10-Q for the
         quarter ended June 28, 1997;

                  (h) The Company's Current Report on Form 8-K dated September
         12, 1997; and

                  (i) The Company's Current Report on Form 8-K dated November 5,
         1997.

         All documents filed by the Company pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act subsequent to the date of this Proxy Statement and
prior to the Special Meeting and any adjournment or postponement thereof, shall
be deemed to be incorporated by reference in this Proxy Statement and to be a
part hereof for purposes of the Exchange Act from the date of the filing of such
documents. Any statement contained in this Proxy Statement, in a supplement to
this Proxy Statement or in a document incorporated or deemed to be incorporated
by reference herein shall be deemed to be modified or superseded for purposes of
this Proxy Statement to the extent that a statement contained herein or in any
subsequently filed supplement to this Proxy Statement or in any document that
also is or is deemed to be incorporated by reference herein modifies or
supersedes such statement. Any statement so modified or superseded shall not be
deemed, except as so modified or superseded, to constitute a part of this Proxy
Statement.

                        ADDITIONAL AVAILABLE INFORMATION

         The Company, DAC, DAC Sub, Mr. Kirstien, Mr. Rothstein and CVC have
filed with the Commission a Rule 13e-3 Transaction Statement on Schedule 13E-3
(the "Schedule 13E-3") under the Exchange Act with respect to the transactions
described in this Proxy Statement. As permitted by the rules and regulations of
the Commission, this Proxy Statement omits certain information and exhibits
contained in the Schedule 13E-3. The Schedule 13E-3 (including exhibits) and any
amendments thereto may be 


                                      -70-
<PAGE>

inspected and copied at, or obtained from, the Commission's offices as set forth
below. For further information, reference is hereby made to the Schedule 13E-3
and the exhibits thereto. Statements contained in this Proxy Statement
concerning documents filed with the Commission as exhibits to the Schedule 13E-3
or attached as Annexes to this Proxy Statement are not necessarily complete and,
in each instances, reference is made to the copy of the document filed as an
exhibit to the Schedule 13E-3 or attached as an Annex to this Proxy Statement.
Each statement in this Proxy Statement concerning such a document is qualified
in its entirety by reference to such document.

         The Company is currently subject to the informational and reporting
requirements of the Exchange Act, and in accordance therewith files periodic
reports, proxy statements and other information with the Commission. Such
reports, proxy statements and other information may be inspected and copied at
the public reference facilities maintained by the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549 and at the Commission's regional offices at
7 World Trade Center, New York, New York 10048 and Citicorp Center, 500 Madison
Street, Suite 1400, Chicago, Illinois 60661. Copies of such reports and other
information may also be obtained upon payment of the Commission's prescribed
rates by writing to the Commission's Public Reference Section at 450 Fifth
Street, N.W., Washington, D.C. 20549. The Commission also maintains a Web site
at http://www.sec.gov that contains reports and other information regarding
registrants that file electronically with the Commission. In addition, material
filed by the Company may be inspected at the offices of the American Stock
Exchange at 86 Trinity Place, New York, New York 10006.

         Certain documents discussed in this Proxy Statement, including, without
limitation, the Schedule 13 E-3 and all exhibits thereto and the opinion of
Equitable, are also available for inspection and copying at the principal
executive offices of the Company at 1657 Crofton Boulevard, Crofton, Maryland
21114, (410) 721-3770, during its regular business hours, by any Stockholder or
his or her representative so designated in writing. Upon the written request of
a Stockholder directed to the Secretary of the Company at the above address, the
Company will mail to such Stockholder a copy of any such document at the expense
of such Stockholder.

         If the Merger is consummated, the Company will deregister the Shares
and will no longer be subject to the requirements of the Exchange Act. See
"SPECIAL FACTORS--Certain Effects of the Merger."

                             INDEPENDENT ACCOUNTANTS

         The consolidated balance sheets of the Company and its subsidiaries as
of September 28, 1996 and September 30, 1995 and the related consolidated
statements of operations, changes in stockholders' equity and cash flows for the
years ended, September 28, 1996, September 30, 1995 and September 24, 1994,
copies of which are attached to this Proxy Statement, have been audited by
Arthur Andersen LLP, independent auditors. Representatives of Arthur Andersen
LLP are expected to be present at the Special Meeting, may make a statement if
they desire to do so and will be available to respond to appropriate questions.

                              STOCKHOLDER PROPOSALS

         If the Merger is not consummated, the next Annual Meeting of
Stockholders of the Company is expected to be held on ____________. Any
Stockholder who wishes to present a proposal for action at such meeting must
comply with the applicable rules and regulations of the Commission then in
effect and 


                                      -71-
<PAGE>

the Company's By-Laws. In accordance with regulations issued by the Commission,
Stockholder proposals intended for presentation at the next Annual Meeting of
Stockholders must be received by the Secretary of the Company no later than
______ __, 1997 if such proposals are to be considered for inclusion in the
Company's proxy statement for the next Annual Meeting of the Stockholders.

                                  OTHER MATTERS

         The Company knows of no other business that will be presented for
action by the Stockholders at the Special Meeting. No other business may be
transacted at the Special Meeting unless written notice thereof is first given
to Stockholders in the manner prescribed by Delaware law and the Company's
By-Laws.

                                                              David J. Norman
                                                              Secretary



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

          PLEASE COMPLETE, SIGN AND DATE THE ENCLOSED PROXY AND MAIL IT
                 PROMPTLY IN THE ENCLOSED POSTAGE-PAID ENVELOPE.

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


                                      -72-
<PAGE>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                             <C>
Report of Independent Public Accountants................................................................        F-2

Consolidated Statements of Operations of the Company for the years ended
  September 28, 1996, September 30, 1995, and September 24,1994.........................................        F-3

Consolidated Balance Sheet of the Company as of September 28, 1996 and
  September 30, 1995....................................................................................        F-4

Consolidated Statements of Stockholders' Equity of the Company for the years ended
  September 28, 1996, September 30, 1995, and September 24, 1994........................................        F-6

Consolidated Statements of Cash Flows of the Company for the years ended
  September 28, 1996, September 30, 1995 and September 24, 1994.........................................        F-7

Notes to Consolidated Financial Statements..............................................................        F-8

Consolidated Statements of Operations of the Company for the 13 weeks and 39 weeks
  ended June 28, 1997 (Unaudited) and June 29, 1996 (Unaudited).........................................       F-21

Consolidated Balance Sheet of the Company as of June 28, 1997 (Unaudited) and
  September 28, 1996 (Audited)..........................................................................       F-22

Consolidated Statements of Cash Flows of the Company for the 39 weeks ended
  June 28, 1997 (Unaudited) and June 29, 1996 (Unaudited)...............................................       F-24

Notes to Unaudited Consolidated Financial Statements....................................................       F-25
</TABLE>


                                      F-1
<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of DavCo Restaurants, Inc.:

We have audited the accompanying consolidated balance sheets of DavCo
Restaurants, Inc. (a Delaware corporation) and subsidiaries (the Company) as of
September 28, 1996 and September 30, 1995, and the related consolidated
statements of operations, changes in stockholders' equity and cash flows for the
years ended September 28, 1996, September 30, 1995 and September 24, 1994. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of DavCo Restaurants, Inc. and
subsidiaries as of September 28, 1996 and September 30, 1995, and the results of
their operations and their cash flows for the years ended September 28, 1996,
September 30, 1995 and September 24, 1994, in conformity with generally accepted
accounting principles.

Arthur Andersen /s/

Baltimore, Maryland
November 6 , 1996


                                      F-2
<PAGE>

DAVCO RESTAURANTS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS

(in 000's except per share data)

<TABLE>
<CAPTION>
                                                        Year Ended             Year Ended            Year Ended
                                                      Sept. 28, 1996         Sept. 30, 1995        Sept. 24, 1994
                                                   ---------------------- --------------------- ---------------------
<S>                                                    <C>                     <C>                   <C>        
Restaurant sales                                       $     206,903           $   208,671           $   163,355

Costs and Expenses:
     Cost of restaurant sales  (Note 7)                      126,309               125,242                96,875
     Restaurant operating expenses  (Note 7)                  42,408                41,373                32,771
     Franchise royalties  (Note 5)                             8,277                 8,346                 6,535
     General and administrative                                7,407                 7,881                 6,524
     Depreciation and amortization  (Note 2,3)                 8,918                 8,539                 6,092
     Loss on write down of impaired
        long-lived assets (Note 4)                             5,513                     -                     -
                                                   ------------------------------------------------------------------
                                                             198,832               191,381               148,797
                                                   ------------------------------------------------------------------

Operating income                                               8,071                17,290                14,558

Interest expense  (Notes 9 and 10)                            (5,048)               (5,775)               (3,784)
Interest income                                                   36                   205                   241
Other income , net                                             1,105                 1,146                   250
                                                   ------------------------------------------------------------------

Income before income taxes                                     4,164                12,866                11,265
Provision for income taxes  (Note 8)                          (1,773)               (4,451)               (4,231)
                                                   ------------------------------------------------------------------
Net income                                                     2,391                 8,415                 7,034

Earnings per common share  (Note 2) :
Net income per common share                            $        0.34           $      1.18           $      0.98
                                                   ------------------------------------------------------------------

Weighted average number of shares
     outstanding - assuming full dilution                      7,052                 7,157                 7,204
                                                   ------------------------------------------------------------------
</TABLE>


The accompanying notes are an integral part of these consolidated statements.


                                      F-3
<PAGE>

DAVCO RESTAURANTS, INC.
CONSOLIDATED BALANCE SHEETS

(in 000's except per share data)

<TABLE>
<CAPTION>
                                                                    September 28,                 September 30,
                                                                        1996                           1995
                                                                ----------------------        -----------------------
<S>                                                              <C>                           <C>             
Current Assets:
     Cash and cash equivalents (Note 2)                          $          1,948              $            331
     Receivables                                                              652                           572
     Refundable income taxes (Note 8)                                           -                         1,175
     Inventories  (Note 2)                                                  1,421                         1,307
     Prepaid expenses                                                       1,034                         1,593
     Deferred tax asset  (Note 8)                                           1,004                           786
                                                                 ----------------              ----------------

     Total Current Assets                                                   6,059                         5,764
                                                                 ----------------              ----------------

Property and equipment, net of accumulated
depreciation of $8,378 and $5,945, respectively
(Notes 2 and 3)                                                            49,521                        41,661
                                                                 ----------------              ----------------

Leased properties, net of accumulated amortization
of $8,044 and $9,362 respectively (Notes 2 and 10)                         37,918                        43,828
                                                                 ----------------              ----------------

Other Assets:
     Franchise rights, net(Notes 2 and 5)                                   3,551                         4,095
     Goodwill, net(Notes 2 and 13)                                         18,730                        19,639
     Deferred tax asset(Note 8)                                             1,156                             -
     Other                                                                    623                           713
                                                                 ----------------              ----------------
     Total Other Assets                                                    24,060                        24,447
                                                                 ----------------              ----------------

     Total Assets                                                $        117,558              $        115,700
                                                                 ----------------              ----------------

Current Liabilities:
     Accounts payable                                            $          5,615              $          6,397
     Accrued advertising and royalty fees(Note 5)                           2,588                         2,230
     Accrued salaries and wages                                             2,732                         2,583
     Accrued expenses                                                       7,997                         7,248
     Short-term borrowings (Note 9)                                         6,768                             -
     Current portion of long-term debt(Note 9)                              3,055                         3,685
     Current portion of capital lease obligations(Note 10)                  3,174                         3,094
                                                                 ----------------              ----------------

     Total Current Liabilities                                             31,929                        25,237

Long-term debt, less current portion(Note 9)                               11,699                        14,778
Capital lease obligations, less current portion(Note 10)                   28,404                        31,083
Deferred taxes payable(Note 8)                                                  -                           383
                                                                 ----------------              ----------------

Total Liabilities                                                          72,032                        71,481
                                                                 ----------------              ----------------
</TABLE>

Commitments and Contingencies(Note 11)


                                      F-4
<PAGE>

<TABLE>
<S>                                                              <C>                           <C>             
Stockholders' Equity:
     Common stock, $.001 par value;  11,400,000
         shares authorized and 6,587,628 issued
         (Note 12)                                                              7                             7
     Treasury stock, at cost,132,107 shares(Note12)                        (1,084)                            -
     Additional paid-in capital                                            31,101                        31,101
     Warrants outstanding  (Note 12)                                        3,000                         3,000
     Retained earnings                                                     12,502                        10,111
                                                                 ----------------              ----------------
     Total Stockholders' Equity                                            45,526                        44,219
                                                                 ----------------              ----------------
     Total  Liabilities and Stockholders' Equity                 $        117,558              $        115,700
                                                                 ----------------              ----------------
</TABLE>

The accompanying notes are an integral part of these consolidated statements.


                                      F-5
<PAGE>

DAVCO RESTAURANTS, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

(in 000's)

<TABLE>
<CAPTION>
                                            Additional                            Retained        Total
                                  Common      Paid-In      Warrants    Treasury   Earnings    Stockholders'
                                  Stock      Capital     Outstanding    Stock    (Deficit)       Equity
                                  -----      -------     -----------    -----    ---------       ------
<S>                                 <C>       <C>           <C>        <C>        <C>             <C>    
BALANCE, September 25, 1993         $  7      $ 31,101      $3,000     $      -   $(5,338)        $28,770
   Net Income                          -             -            -           -      7,034          7,034
                                   -----      -------       ------     -------   ---------        -------
BALANCE, September 24, 1994            7      31,101         3,000            -      1,696         35,804
   Net Income                          -             -            -           -      8,415          8,415
                                   -----      -------       ------     -------   ---------        -------
BALANCE, September 30, 1995            7      31,101         3,000            -     10,111         44,219
     Purchase of Treasury              -             -            -                     -              - 
     Stock (132,107 shares)                                            (1,084)          -          (1,084)
     Net Income                        -             -            -                  2,391          2,391
                                   -----      -------       ------     -------   ---------        -------
                                                                              -
BALANCE, September 28, 1996        $   7      $31,101       $3,000     $(1,084)  $  12,502        $45,526
                                   -----      -------       ------     -------   ---------        -------
</TABLE>


                                      F-6
<PAGE>

DAVCO RESTAURANTS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN 000'S)

<TABLE>
<CAPTION>
                                                                  Year Ended         Year Ended        Year Ended
                                                                September 28,      September 30,     September 24,
                                                                     1996               1995              1994
                                                                --------------     --------------    -------------
<S>                                                               <C>                 <C>             <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                        $     2,391         $     8,415     $     7,034
Adjustments to reconcile net income to net
    cash flows provided by operating activities:
    Loss on write down of impaired long-lived asset                     5,513                   -               -
    Depreciation and amortization                                       8,918               8,539           6,092
    Net (gain) loss on disposition of assets                             (356)               (420)             52
    Deferred tax (benefit) provision                                   (1,757)             (1,204)            460
    Amortization of debt discount                                           -                  36              18
    Net change in operating assets and liabilities:
       Increase in receivables                                            (80)               (240)            (58)
       Decrease (increase) in refundable income taxes                   1,175                (806)          1,176
        (Increase) decrease in inventories                               (114)                (30)              1
       Decrease (increase) in prepaid expenses                            559                (520)             68
       Increase (decrease) in accounts payable and accrued                (33)                771            (451)
  expenses
       Increase in accrued advertising and royalty fees                   358                  33             229
       Increase (decrease) in accrued salaries and wages                  149                  (9)             19
       Increase (decrease) in income taxes payable                          -                (626)            640
                                                                  -----------         ------------    -----------
         Net Cash Flows Provided By Operating Activities               16,723              13,939          15,280
                                                                  -----------         -----------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Increase in other assets                                             (272)               (100)           (103)
    Property and equipment acquired and constructed                   (14,243)            (13,384)        (15,144)
    Proceeds from disposition of assets                                   528                 500               -
    Payment for acquisition of company, net of cash acquired                -                   -         (17,497)
    Purchases of restricted asset, net of sales                             -                   -          (1,236)
    Proceeds from redemption of restricted asset                            -               1,236               -
                                                                  -----------         -----------     -----------
Net Cash Flows Used In Investing Activities                           (13,987)            (11,748)        (33,980)
                                                                  ------------        ------------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Repayments of capital lease obligations                            (3,094)             (2,608)         (2,143)
    Purchase of treasury stock                                         (1,084)                 -                -
    Repayments of long-term obligations                                (3,709)             (2,317)           (764)
    Proceeds from long-term debt                                            -                   -          18,250
    Short-term borrowings                                               6,768                   -               -
                                                                  -----------         -----------     -----------
Net Cash Flows (Used In) Provided By Financing Activities              (1,119)             (4,925)         15,343
                                                                  ------------        ------------    -----------

NET INCREASE (DECREASE) IN CASH AND                                     1,617              (2,734)         (3,357)
    CASH EQUIVALENTS

CASH AND CASH EQUIVALENTS,                                                331               3,065           6,422
                                                                  -----------         -----------     -----------
    beginning of period

CASH AND CASH EQUIVALENTS, end of period                          $     1,948         $       331     $     3,065
                                                                  -----------         -----------     -----------

Supplemental Cash Flow Information:
    Cash paid for interest                                        $     5,419         $     5,885     $     4,085
                                                                  -----------         -----------     -----------
    Cash paid for income taxes, net of refunds                    $     2,358         $     7,433     $     1,911
                                                                  -----------         -----------     -----------
</TABLE>


                                      F-7
<PAGE>

- --------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.   DESCRIPTION OF BUSINESS:

As of September 28, 1996, DavCo Restaurants, Inc., a Delaware corporation (the
"Company"), operated 228 "Wendy's Old Fashioned Hamburgers" restaurants, making
it the world's largest franchisee of Wendy's International, Inc. ("Wendy's").
The Company maintains exclusive franchise territories in metropolitan Baltimore
and Washington, D.C., the eastern shore of Maryland and portions of northern
Virginia (the "Mid-Atlantic"), where it operates 134 Wendy's restaurants. The
Company also operates 56 Wendy's restaurants in metropolitan St. Louis and
central Illinois (the "Midwest") and 38 Wendy's restaurants in the metropolitan
Nashville, Tennessee area (the"Southern Market") (see Note 13 - Acquisition of
Southern Hospitality Corporation). The Company does not maintain exclusive
franchise territories in the Midwest or the Southern Market.

The Company was incorporated in December 1987, at which time certain members of
management ("Management"), Citicorp Venture Capital ("CVC") and one of its
affiliates sponsored a leveraged buyout pursuant to which Management acquired
100% of the Company's outstanding common equity of the Company, then consisting
only of the Mid-Atlantic restaurants and CVC acquired convertible preferred
stock representing 70% of the Company's common equity on a fully diluted basis.

In January 1991, the Company acquired most of the St. Louis restaurants and
certain other Wendy's restaurants in central Illinois. This acquisition, which
was accounted for as a purchase, was effected through MDF, Inc.
("MDF"), a wholly-owned subsidiary of the Company.

In February 1993, the Company consummated a recapitalization (the
"Recapitalization") to effectuate certain agreements executed in May 1992 (the
"1992 Settlement") to settle outstanding litigation between the Company, CVC and
certain affiliates of CVC. Pursuant to the Recapitalization, the Company (I)
repurchased all of its common equity from Management; (ii) made payments to
Management for covenants not to compete with the Company in the amount of
$6,186,000; (iii) repaid its indebtedness to a CVC affiliate, which was incurred
to finance the leveraged buyout; and (iv) issued 500,000 shares of Common Stock
to Management at the Initial Public Offering price of $12, which was recorded by
the Company as management stock expense of $6,000,000 at the date of issuance.

As a result of the Recapitalization, CVC and its affiliates acquired
substantially all of the outstanding common stock of the Company. Accordingly,
the Recapitalization was accounted for using the push-down method of accounting
whereby the purchase price was allocated to the assets and liabilities of the
Company based on their estimated fair values at the date of the
Recapitalization.

In August 1993, the Company consummated an initial public offering (the "Initial
Public Offering") of 2,600,000 shares of its Common Stock, par value $.001. The
net proceeds from the Initial Public Offering, which aggregated approximately
$27.6 million, along with certain 


                                      F-8
<PAGE>

Company cash, were used to repay the $15,000,000 in senior debt and $10,000,000
in subordinated debt, redeem the Class A preferred stock, and repay deferred
royalties.

2.   BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries, MDF, Inc. and Southern Hospitality
Corporation, which was acquired at the close of business on September 24, 1994
(see Note 13). All significant intercompany balances and transactions have been
eliminated in consolidation.

Fiscal Year

The Company maintains its accounts on a 52/53 week fiscal year ending the last
Saturday of September. The fiscal years ended September 28, 1996 (fiscal 1996)
and September 24, 1994 (fiscal 1994) each contained 52 weeks, while the fiscal
year ended September 30, 1995 (fiscal 1995) contained 53 weeks.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less when purchased to be cash equivalents.

Inventories

Inventories consist primarily of food and supplies and are stated at the lower
of cost or market. Cost is determined using the first-in, first-out (FIFO)
method.

Property and Equipment

Property and equipment is stated at cost. Normal repairs and maintenance costs
are expensed as incurred. Depreciation is being recorded using the straight-line
method over the estimated useful lives of the property and equipment, as
follows:

                  Useful Lives

         Buildings                                              25 years
         Building equipment                                     10-20 years
         Furniture, fixtures and restaurant equipment           5-10  years

Leased Properties

Leased properties consist of capitalized building and leasehold improvements.
Amortization is recorded using the straight-line method over the lives of the
leases.


                                      F-9
<PAGE>

Franchise Rights

The franchise agreements with Wendy s International, Inc. require the Company to
pay a fee for technical assistance to be provided over the term of the franchise
agreement for each unit opened. Amortization is recorded on the straight-line
method over the terms of the franchise agreements. The franchise agreements
generally provide for a term of 20 years and renewal options upon expiration.
Accumulated amortization as of September 28, 1996 and September 30, 1995, was
approximately $1,053,000 and $758,000, respectively (see Note 5).

Goodwill

The Company has classified the cost in excess of fair value of the net assets
(including tax attributes) of companies acquired in purchase transactions as
goodwill. Goodwill is being amortized on a straight line method over 30 years.
Accumulated amortization was approximately $2,054,000 and $1,368,000 as of
September 28, 1996 and September 30, 1995, respectively.

Income Taxes

Deferred income taxes are computed using the liability method, which provides
that deferred tax assets and liabilities are recorded based on the differences
between the tax bases of assets and liabilities and their carrying amounts for
financial reporting purposes. (see Note 8)

Earnings Per Common Share

Earnings per common share is computed based on the weighted average number of
common and common equivalent shares outstanding during the periods. Common stock
equivalents include options and warrants to purchase common stock which are
assumed to be exercised using the treasury stock method. The weighted average
number of shares reflected includes treasury stock acquired pursuant to the
Stock Repurchase Program through the date of acquisition (see Note 12).

Preopening Costs

Direct costs incurred in connection with opening new restaurants are deferred
and amortized on a straight-line basis over a 12-month period following the
opening of a new restaurant.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenues and expenses in the
financial statements and in the disclosure of contingent assets and liabilities.
While actual results could differ from those estimates, management believes that
actual results will not be materially different from amounts provided in the
accompanying consolidated financial statements.


                                      F-10
<PAGE>

New Authoritative Standards Not Yet Implemented

In October 1995, the Financial Accounting Standards Board issued SFAS No. 123 -
"Accounting for Stock Based Compensation." This statement defines a fair value
based method of accounting for an employee stock option or similar equity
instrument and encourages, but does not require, all entities to adopt that
method of accounting for all of their employee stock option plans. Entities
electing not to make the change in accounting method must make pro forma
disclosures of net income and earnings per share as if the fair value based
method of accounting had been applied. The accounting and disclosure
requirements of this statement are effective for fiscal years that began after
December 15, 1995. The Company has not yet determined whether or not it will
adopt the fair value based method of accounting defined in this statement.

Prior Year Reclassifications

Certain reclassifications have been made to the prior years' balances in order
to conform to fiscal 1996 presentation.

3.   PROPERTY AND EQUIPMENT:

Property and equipment consisted of the following (amounts in 000's):

                                          September 28,        September 30,
                                              1996                  1995
                                          --------------        -------------
Buildings                                 $       14,708        $      10,150
Land                                              10,339                8,445
Furniture, fixtures and equipment                 26,992               24,432
Construction in progress                           5,860                4,579
                                                  57,899               47,606
                                          --------------        -------------
Less:  Accumulated depreciation                   (8,378)              (5,945)
                                          --------------        -------------
Property and equipment, net               $       49,521        $      41,661
                                          --------------        -------------


4.   ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO
     BE DISPOSED OF

During the fourth quarter of fiscal 1996, the Company elected early adoption of
Statement of Financial Accounting Standard No. 121, "Accounting for the
Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed Of "(SFAS
No. 121). SFAS No. 121 requires impairment 


                                      F-11
<PAGE>

losses to be recorded on long-lived assets used in operations when events or
circumstances indicate that the assets may be impaired based upon the
undiscounted cash flows estimated to be generated by those assets. The Company
determined that due to recent operating and cash flow changes and due to the
overall decline in the Quick Service Restaurant market, that indicators were
present. Accordingly, the Company evaluated the ongoing value of the property
and equipment (and intangibles) associated with its restaurants. Based on this
evaluation, the Company determined that assets with a net book value of $89.9
million were impaired and reduced their carrying value by $5.5 million to their
estimated fair value. Fair value was determined based on the most appropriate of
the following - the market value of restaurants in an arms length transaction,
the recoverability of rents (and other assets) through a sublease arrangement or
the estimated future cash flows to be generated by the restaurants.

5.   FRANCHISE RIGHTS:

The franchise agreements for Washington, D.C., Baltimore, Maryland, and the
surrounding areas contain certain requirements regarding the number of units to
be opened in the future. Should the Company fail to comply with the required
development schedule or with the requirements of the agreements for restaurants
within areas covered by the development agreements, Wendy's International, Inc.
could terminate the exclusive nature of the Company's franchise. The franchise
agreements also provide Wendy's International, Inc. significant rights regarding
the business and operations of the Company and impose restrictions regarding the
ownership of the Company's capital stock.

The Company is also required to pay royalty and advertising fees amounting to 4%
each of annual restaurant sales, as defined in the franchise agreements. The 4%
advertising fee is a combination of 2.5% to Wendy's National Advertising
Program, Inc. for national advertising, with the remainder paid for local
advertising.

6.   RETIREMENT PLANS:

Substantially all full-time employees of the Company are eligible to participate
in a defined contribution 401(k) plan. Employees may make contributions to the
plan through salary deferral. The Company makes annual contributions to the plan
based on a percentage of the employee's contribution, up to certain limitations.
The Company's contributions were approximately $107,000, $94,000 and $76,000 for
the years ended September 28, 1996, September 30, 1995 and September 24, 1994,
respectively.


                                      F-12
<PAGE>

7.   COST OF RESTAURANT SALES AND RESTAURANT OPERATING EXPENSES:

Cost of restaurant sales and restaurant operating expenses consisted of the
following (amounts in 000's):

<TABLE>
<CAPTION>
                                            Year Ended          Year Ended           Year Ended
                                           September 28,       September 30,        September 24,
                                               1996                1995                 1994
                                           -------------       -------------        -------------
<S>                                       <C>                    <C>                  <C>        
Cost of restaurant sales -
Food and supplies                         $      69,603          $     68,857         $    54,344
Labor                                            56,706                56,386              42,531
                                          -------------          ------------        ------------
                                          $     126,309          $    125,242         $    96,875
                                          -------------          ------------         -----------
Restaurant operating expenses -
Advertising                               $       8,869          $      9,448         $     7,310
Rent                                              7,675                 7,261               6,397
Utilities                                         7,915                 7,620               6,151
Maintenance and repairs                           5,301                 4,676               3,551
Other                                           102,648                12,368               9,362
                                          -------------          ------------        ------------
                                          $      42,408          $     41,373        $     32,771
                                          -------------          ------------        ------------
</TABLE>

8.   INCOME TAXES:

The provision (benefit) for income taxes was comprised of the following (amount
in 000's):

<TABLE>
<CAPTION>
                                            Year Ended            Year Ended           Year Ended
                                           September 28,         September 30,        September 24,
                                               1996                  1995                 1994
                                           -------------         -------------        -------------
<S>                                        <C>                    <C>                  <C>        
Federal:
  Current                                  $       2,927          $     68,857         $    54,344
  Deferred                                        (1,457)               (1,023)               (125)

State:
  Current                                            603                 1,034                 411
  Deferred                                          (300)                 (181)                585
                                           -------------          ------------         -----------

Provision for income taxes                 $       1,773          $      4,451         $     4,231
                                           -------------          ------------         -----------
</TABLE>


The difference between the recorded income tax provision and the "expected" tax
provision based on the statutory federal income tax rate is as follows (amounts
in 000's):


                                      F-13
<PAGE>

<TABLE>
<CAPTION>
                                            Year Ended            Year Ended           Year Ended
                                           September 28,         September 30,        September 24,
                                               1996                  1995                 1994
                                           -------------         -------------        -------------
<S>                                        <C>                    <C>                  <C>        

Computed federal tax provision
  (benefit) at statutory rate:              $       1,416          $      4,374         $     3,830
State income taxes (net of federal
  income tax effect)                                  329                   563                 297
Nondeductible expenses                                 15                     -                   3
Targeted jobs tax credit                              (10)                 (382)               (399)
Goodwill amortization                                 238                   238                 160
Reevaluation of deferred tax liability               (200)                 (383)                  -
Other, net                                            (15)                   41                 340
                                            --------------         ------------         -----------

Provision for income taxes                  $        1,773         $      4,451         $     4,231
                                            --------------         ------------         -----------
</TABLE>

As of September 28, 1996 and September 30, 1995, the Company had federal net
operating loss carry forwards for income tax purposes of approximately
$3,023,000 and $4,244,000, respectively, to offset against future taxable
income. Approximately $1,200,000 of net operating loss carryforwards are
utilizable per year. If not utilized, these carryforwards will expire through
2003. In addition the Company had state net operating loss carryforwards of
approximately $3,500,000 as of September 28, 1996.

Total deferred tax liabilities and deferred tax assets as of September 28, 1996
and September 30, 1995, and the sources of the differences between financial
accounting and tax bases of the Company's assets and liabilities which give rise
to the deferred tax liabilities and deferred tax assets and the tax effects of
each, are as follows (amounts in 000's):

<TABLE>
<CAPTION>
                                                          September 28, 1996               September 30, 1995
                                                          ------------------               ------------------
<S>                                                         <C>                               <C>           
Deferred tax liabilities:
     Property and equipment                                 $        1,958                    $        2,250
     Leased properties                                                 546                             1,845
     Franchise rights                                                  628                               770
     Other                                                             141                               392
                                                            --------------                    --------------
        Total                                               $        3,273                    $        5,257
                                                            --------------                    --------------

Deferred tax assets:
     Accrued expenses and reserves                          $        1,169                    $        1,197
     Covenants not to compete                                        2,396                             2,411
     Operating loss carryforwards
       and credits                                                   1,343                             1,787
     Capitalized development costs                                     278                               201
     Other                                                             247                                64
                                                            --------------                    --------------
        Total                                               $        5,433                    $        5,660
                                                            --------------                    --------------
</TABLE>


                                      F-14
<PAGE>

9.   LONG-TERM DEBT AND FINANCING ARRANGEMENTS:

Long-term debt consisted of the following (amounts in 000's):

<TABLE>
<CAPTION>
                                                                              Sept. 28, 1996         Sept. 30, 1995
                                                                              --------------         --------------
<S>                                                                              <C>                     <C>   
Installment promissory notes, interest ranging from 1% to 2% over the
     bank's prime rate, due in monthly principal installments plus
     interest through September 1999; secured by restaurant equipment,
     furniture and fixtures, leasehold improvements and inventory.             $    714                $  1,245

Installment promissory note, interest at 6%, due in quarterly
     installments through January 1996 and a lump-sum payment for
     equipment due January 1996, both secured by restaurant point of
     sale equipment                                                                   -                     618
Term loan from a bank, (as described below)                                      14,040                  16,600
                                                                               --------                --------
                                                                                 14,754                  18,463
Less: Current portion                                                           (3,055)                 (3,685)
                                                                               --------                --------
Long-term debt                                                                 $ 11,699                $ 14,778
                                                                               --------                --------
</TABLE>

Aggregate maturities of the Company's long-term debt as of September 28, 1996
are as follows:

              Maturing fiscal year:

              1997                                          $ 3,055
              1998                                            2,747
              1999                                            8,952
                                                            -------
                                                            $14,754
                                                            -------

Financing Arrangements

In September 1994, the Company modified its existing bank credit facilities and
created a new financing agreement. Under the new financing agreement, the
Company borrowed $18,250,000 (the "Term Loan") from a bank. The proceeds from
the Term Loan were used to consummate the acquisition of Southern Hospitality
Corporation (See Note 13). The Term Loan is secured by the common stock of
Southern Hospitality Corporation. The Term Loan provides for fixed principal
payments of approximately $152,000 per month plus interest beginning in November
1994 and ending with a balloon payment in September 1999. In addition, each year
the agreement requires the Company to repay against the Term Loan, a certain
percentage of excess cash flow, as defined, within 120 days of its fiscal year
end through 1998. Beginning with the first such additional payment, the
Company's monthly principal payment drops to approximately $146,000 for 12
months. After that period of time, the monthly payment reverts back to $152,000
unless 


                                      F-15
<PAGE>

there has been an additional excess cash flow payment. During 1995, the bank
adjusted the Term Loan's interest rate to either (1) a floating rate per annum
equal to 0.25% in excess of the higher of the prime rate or the average rate for
90 day commercial paper or (2) a fixed rate equal to 1.25% per annum in excess
of an adjusted LIBOR rate in effect for periods up to 180 days. In August 1995,
the Company fixed the interest rate at 7.47% on approximately half of the Term
Loan principal amount, through an interest rate swap arrangement with the bank.
In January 1996, the Company fixed the interest rate at 6.75% on the remainder
of the Term Loan principal amount, for the duration of the loan, through an
additional interest rate swap arrangement with the bank. As of September 28,
1996, the estimated fair market value of interest rate swap arrangements was
$93,000 based on a dealer quote.

During fiscal 1996, the Company established a $13,000,000 Revolving Credit
Facility, which replaced the $7,500,000 revolving and $2,500,000 fixed asset
facilities. The Revolving Credit Facility increased the sub-limit for letters of
credit from $5,000,000 to $7,000,000 and increased the amount available for
advances under an automated principal funding mechanism.

The Company's funding needs, up to $5,000,000, may be automatically advanced
into its commercial checking account. Advances under the automated system bear
interest at the aforementioned floating interest rate or a daily adjusting rate
equal to 1.5% per annum in excess of the one month LIBOR rate.

The interest rate on the Revolving Line of Credit is either (1) a floating rate
per annum equal to the bank's prime rate or the floating rate per annum equal to
an adjusted LIBOR rate for a 30 day interest period, determined and adjusted
daily, plus up to 155 basis points per annum or (2) a fixed rate equal to an
adjusted LIBOR rate for the period corresponding to the term of the interest
period selected, plus up to 155 basis points per annum. The weighted average
balance outstanding under the Revolving Line of Credit for the year ended
September 28, 1996 was $4,353,000. The weighted average interest rate under the
Revolving Line of Credit for the year ended September 28, 1996 was 7.03%. The
balance outstanding at September 28, 1996 was $6,768,000. The weighted average
balances outstanding for the year ended September 30, 1995 were $208,000 and $0
for the working capital line and the acquisition line, respectively.

In July 1996, the Company obtained a separate short-term $5,000,000 credit
facility. This facility may only be used to fund tax indemnifications
obligations and to repurchase common stock and will expire on January 18, 1997.
Any borrowings would bear interest at the same rates as the Revolving Credit
Facility. There have not been any borrowings under this facility to date.

The terms of the financing arrangements contain, among other provisions, certain
covenants for maintaining defined levels of tangible net worth and various
financial ratios, including cash flow coverage and total liabilities to tangible
net worth. As of September 28, 1996, the Company was in compliance with all
applicable covenants.


                                      F-16
<PAGE>

10.  LEASES:

The Company leases a substantial portion of the land and buildings used in the
operation of its restaurants. These leases generally provide for a
noncancellable term of 20 years and provide for additional renewal terms at the
Company's option. Certain leases contain provisions for percentage rentals on
sales above specified minimums. Expenses incurred under these provisions
aggregated approximately $579,000, $764,000 and $609,000 for the years ended
September 28, 1996, September 30, 1995, and September 24, 1994, respectively.

As of September 28, 1996, future minimum lease payments related to leases were
as follows: (amounts in 000's)

                                                Capital Leases  Operating Leases
                                                --------------  ----------------
1997                                                 $6,786        $   7,398
1998                                                  6,227            6,936
1999                                                  5,614            6,569
2000                                                  5,348            6,506
2001                                                  5,103            6,361
2002 and thereafter                                  24,869           47,662
                                                   --------         --------
                                                     53,947          $81,432
                                                                     -------
Less: amount representing interest                  (22,369)
                                                    ------- 
Present value of future minimum lease payments      $31,578
                                                    -------

Rent expense under operating leases, including percentage rentals based on
sales, was approximately $8,313,000, $7,895,000 and $6,319,000 for the years
ended September 28, 1996, September 30, 1995 and September 24, 1994,
respectively.

11.  COMMITMENTS AND CONTINGENCIES:

Litigation

The Company is party to several legal proceedings which are considered by
management to be customary and incidental to its business. In the opinion of
management, after consulting with legal counsel, the ultimate disposition of
these lawsuits will not have a material adverse effect on the Company's
financial position or results of operations.

Letters of Credit

At September 28, 1996, the Company was contingently liable for outstanding
letters of credit relating to liability insurance and Wendy s International,
Inc. current royalty requirements, aggregating approximately $4,070,000.


                                      F-17
<PAGE>

Other

During fiscal year 1997 and 1998, the Company will be required to pledge
additional collateral in the amount of approximately $600,000 and $1,000,000,
respectively, in connection with the Company's worker compensation insurance
policy.

12.  CAPITAL STOCK, WARRANTS AND OPTIONS:

Effective with the Initial Public Offering, the Company's authorized capital
stock consisted of 8,200,000 shares of voting Common Stock and 3,200,000 shares
of non-voting Common Stock. As of September 28, 1996 and September 30, 1995,
there were 6,587,628 shares of voting Common Stock outstanding and no shares of
non-voting Common Stock outstanding.

In connection with the Recapitalization, warrants to purchase 441,026 shares of
Common Stock at $.01 each, were issued and recorded at their estimated fair
value of $3,000,000 at date of issuance. These warrants expire February 10,
2003.

In fiscal 1993, the company granted stock options in conjunction with the
Recapitalization to management stockholders and certain affiliates of CVC.
Approximately 515,000 of these options vest over a five-year period. Of the
remaining 41,000 options, approximately 37,000 vest pro rata over a three-year
period and 4,000 vested upon grant.

In fiscal 1994, the Company adopted the 1994 Director Stock Option Plan and the
1994 Employee Stock Option Plan whereby certain named directors and officers
received options to purchase Common Stock. The option price equals the fair
market value of the Common Stock at the date of grant. The options expire ten
years from the date and vest 20% per year beginning with the first anniversary
of the date of grant.

During fiscal year 1996, the Company adopted the 1996 Director Stock Option Plan
and the 1996 Employee Stock Option Plan whereby certain named directors and
officers received options to purchase Common Stock. The option price equals the
fair market value of the Common Stock at the date of grant. The options expire
ten years from date of grant and vest 20% per year beginning with the first
anniversary of the date of grant.

Effective May 1,1996, the Company adopted a stock repurchase plan where up to
1,000,000 shares of the Company's common stock will be purchased over a two year
period, depending on price and market conditions. As of September 28, 1996, the
Company had repurchased 132,107 shares at an aggregate cost of $1,083,874.


                                      F-18
<PAGE>

The following table summarizes stock option activity:

                                               Number        Exercise Price
                                             of Shares         Per Share
                                             ---------       --------------
Outstanding, September 25, 1993
(235,000 Exercisable)                          555,618       $6.80-$12.00
Activity during fiscal 1994:
         Granted                                45,000       $16.13-$17.50
         Exercised                                  --                  --
         Cancelled                              (5,000)      $       16.13
                                              --------       -------------

Outstanding, September 24, 1994                595,618       $6.80-$17.50
(247,000 Exercisable)
Activity during fiscal 1995:
         Granted                                 5,000       $       13.81
         Exercised                                  --                  --
         Canceled                               (5,000)      $       16.13
                                              --------       -------------

Outstanding, September 30, 1995
(267,000 Exercisable)                          595,618       $6.80-$17.50
Activity during fiscal 1996:
         Granted                                48,000       $        8.50
         Exercised                                  --                  --
         Canceled                              (10,000)      $8.50-$16.13
                                              --------       -------------

Outstanding, September 28, 1996
(287,000 Exercisable)                          633,618       $6.80-$17.50
                                              --------       -------------

13.  ACQUISITION OF SOUTHERN HOSPITALITY CORPORATION

As of the close of business on September 24, 1994, the Company acquired Southern
Hospitality Corporation for approximately $17.5 million cash (net of cash
acquired) and the assumption of certain liabilities. The acquisition was
accounted for as a purchase. The excess of the purchase price over the net
assets acquired was allocated in accordance with "push-down" accounting to the
assets and liabilities based on their estimated fair values. This allocation
resulted in a $8.6 million increase to goodwill, a $435,000 increase to leased
properties and a $165,000 increase to deferred tax payable. The goodwill is
being amortized using the straight-line basis over 30 years.

The following unaudited pro forma summary consolidated results of operations
assumes the acquisition had occurred at the beginning of each of the fiscal
years presented. The pro forma results are based on historical information and
do not necessarily reflect the actual results that would have occurred, nor is
it necessarily indicative of future results of operations of the combined
entities (in 000's except per share data).


                                      F-19
<PAGE>

                                                  Fiscal Year Ended
                                                    Sept. 24, 1994
                                                      (Unaudited)
                                                     -------------
Restaurant sales                                     $     195,281
                                                     -------------
Net income before extraordinary item                 $       7,481
                                                     -------------
Net income                                           $       7,481
                                                     -------------

Per share data:
Net income before extraordinary item                 $        1.04
                                                     -------------
Net income                                           $        1.04
                                                     -------------

The significant pro forma adjustments reflected above relate to increases in
interest expense had the financing been obtained at the beginning of the year
and increases in amortization expense due to the creation of goodwill.


                                      F-20
<PAGE>

                             DAVCO RESTAURANTS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                        (in 000's except per share data)


<TABLE>
<CAPTION>
                                                   For the 13                          For the 39
                                                   weeks ended                         weeks ended
                                          -------------------------------    -------------------------------
                                          June 28, 1997     June 29, 1997    June 28, 1997     June 29, 1996

<S>                                          <C>              <C>               <C>               <C>     
Restaurant Sales                             $ 60,706         $  54,491         $ 163,185         $ 148,701

Cost and Expenses:
      Cost of restaurant sales                 35,895            32,706            99,404            91,323
      Restaurant operating expenses            11,724            10,872            33,038            30,890
      Franchise royalties                       2,432             2,179             6,536             5,950
      General and administrative                2,339             1,675             6,355             5,434
      Depreciation and amortization             2,179             2,236             6,527             6,565
                                               54,569            49,668           151,860           140,162

Operating Income                                6,137             4,823            11,325             8,539

Interest expense                               (1,196)           (1,295)           (3,710)           (3,862)
Interest income                                     9                 9                25                22
Other income, net                                 101               150               577               594

Income (Loss) before Provision for I            5,051             3,687             8,217             5,293

(Provision) Benefit for Income Taxes           (2,102)           (1,449)           (3,482)           (2,137)

Net Income (Loss)                            $  2,949         $   2,238         $   4,735         $   3,156

Earnings (Loss) per Common Share -
      Assuming Full Dilution (Note 2)        $   0.42         $    0.32         $    0.68         $    0.45

Weighted Average Shares Outstanding -
      Assuming Full Dilution (Note 2)           6,976             7,054             6,974             7,085
</TABLE>

           See notes to unaudited consolidated financial statements.


                                      F-21
<PAGE>

                             DAVCO RESTAURANTS, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (in 000's except per share data)


<TABLE>
<CAPTION>
                                                                    June 28, 1997
                                                                     (Unaudited)     September 28, 1996
                                                                     -----------     ------------------
<S>                                                                   <C>               <C>      
Current Assets:
   Cash and cash equivalents                                          $   1,003         $   1,948
   Receivables                                                              741               652
   Refundable income taxes                                                   12                12
   Inventories                                                            1,489             1,421
   Prepaid expenses                                                       1,211             1,377
   Deferred tax asset                                                     1,008             1,044
                                                                      ---------         ---------

Total Current Assets                                                      5,464             6,414
                                                                      ---------         ---------

Property and equipment, net                                              54,931            49,521
                                                                      ---------         ---------

Leased properties, net                                                   35,229            37,918
                                                                      ---------         ---------

Other Assets:
   Franchise rights, net                                                  3,323             3,551
   Goodwill, net                                                         18,210            18,730
   Deferred tax asset                                                     1,156             1,144
   Other                                                                    165               280

   Total Other Assets                                                    22,854            23,705

   Total Assets                                                       $ 118,478         $ 117,558

Current Liabilities:
   Accounts payable                                                   $   5,347         $   5,615
   Accrued advertising and royalty fees                                   2,337             2,588
   Accrued salaries and wages                                             3,340             2,732
   Accrued expenses                                                       9,024             7,997
   Short-term borrowings                                                  4,755             6,768
   Current portion of long-term debt                                      2,056             3,055
   Current portion of capital lease obligations                           3,085             3,174
   Income taxes payable                                                   1,880                --
                                                                      ---------         ---------

   Total Current Liabilities                                             31,824            31,929
</TABLE>


                                      F-22
<PAGE>

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

Long term debt, less current portion                                     10,544            11,699
Capital lease obligations, less current portion                          26,085            28,404
                                                                      ---------         ---------

   Total Liabilities                                                     68,453            72,032

Commitments and Contingencies

Stockholders' Equity:
   Common stock, $.001 par value; 11,400,000 shares authorized
      and 6,587,628 issued                                                    7                 7
   Treasury stock, at cost, 158,807 and 132,107 shares,
      respectively                                                       (1,320)           (1,084)
   Additional paid-in capital                                            31,101            31,101
   Warrants outstanding                                                   3,000             3,000
   Retained earnings                                                      7,237            12,502
                                                                      ---------         ---------

Total Stockholders' Equity                                               50,025            45,526

Total Liabilities and Stockholders' Equity                            $ 118,478         $ 117,558
</TABLE>

           See notes to unaudited consolidated financial statements.


                                      F-23
<PAGE>

                             DAVCO RESTAURANTS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                   (in 000's)


<TABLE>
<CAPTION>
                                                                                               For the 39
                                                                                              weeks ended
                                                                                -----------------------------------------
                                                                                  June 28, 1997         June 29, 1996
<S>                                                                                   <C>                   <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                            $  4,735              $  3,156
Adjustments to reconcile net income to net cash flows
    provided by operating activities--
    Depreciation and amortization                                                        6,527                 6,565
    Loss on disposition of assets                                                          145                    68
    Deferred tax (benefit) provision                                                       (16)                1,351
    Net change in assets and liabilities                                                 2,950                   628
         Net Cash Flows Provided By Operating Activities                                14,341                11,768

CASH FLOWS FROM INVESTING ACTIVITIES:
    Increase in other assets                                                               (13)                 (481)
    Property and equipment acquired and constructed                                     (8,462)              (11,651)
         Net Cash Flows Used In Investing Activities                                    (8,475)              (12,132)

CASH FLOWS FROM FINANCING ACTIVITIES:
    Repayments of capital lease obligations                                             (2,408)               (2,281)
    Repayments of long-term debt, net                                                   (2,154)               (3,003)
    Purchase of treasury stock                                                            (236)                 (890)
    Short-term borrowings, net                                                          (2,013)                8,644
       Net Cash Flows (Used In) Provided by Financing Act                               (6,811)                2,470

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
                                                                                          (945)                2,106

CASH AND CASH EQUIVALENTS, beginning of period                                           1,948                   331

CASH AND CASH EQUIVALENTS, end of period                                             $   1,003             $   2,437

Supplemental Cash Flow Information:
    Cash paid for interest                                                           $   3,710             $   4,117

    Cash paid for income taxes, net of refunds                                       $   1,619             $     239
</TABLE>


                                      F-24
<PAGE>

             DAVCO RESTAURANTS, INC. NOTES TO UNAUDITED CONSOLIDATED
                       FINANCIAL STATEMENTS June 28, 1997

1.   DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

         DavCo Restaurants, Inc., a Delaware corporation (the "Company"),
operates 229 "Wendy's Old Fashioned Hamburgers" restaurants, making it the
world's largest franchisee of Wendy's International, Inc. ("Wendy's"). The
Company maintains exclusive franchise territories in metropolitan Baltimore,
Washington, D.C., the eastern shore of Maryland and portions of northern
Virginia (the "Mid-Atlantic"), where it operates 138 Wendy's restaurants. The
Company also operates 53 Wendy's restaurants in metropolitan St. Louis and
central Illinois (the "Midwest") through a wholly-owned subsidiary, MDF, Inc.
and 38 Wendy's restaurants in metropolitan Nashville, Tennessee (the "South").
The Company does not maintain exclusive franchise territories in the Midwest or
the South.

         DavCo's wholly owned subsidiary FriendCo Restaurants, Inc ("FriendCo")
signed agreements, mainly a purchase and development agreement, with Friendly's
Ice Cream Corporation and Friendly's Restaurant Franchise, Inc. on July 10,1997,
effective July 14, 1997, hence there is no financial information related to
FriendCo included in this Form 10-Q. For further information relating to the
agreements reference Form 8-K filed on July 25, 1997.

         In management's opinion, the accompanying interim consolidated
financial statements of the Company include all adjustments, consisting only of
normal, recurring adjustments necessary for a fair presentation of the Company's
financial position at June 28, 1997 and the results of its operations and its
cash flows for the periods ended June 28, 1997 and June 29, 1996. These
statements are presented in accordance with the rules and regulations of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in the Company's annual consolidated financial statements have
been omitted from these statements, as permitted under the applicable rules and
regulations. Readers of these statements should refer to the consolidated
financial statements and notes thereto as of September 28, 1996 and for the year
then ended. The results of operations presented in the accompanying financial
statements are not necessarily representative of operations for an entire year.

         Certain reclassifications have been made to the prior year's balances
in order to conform to current year presentation.

         The Company maintains its accounts on a 52/53 week fiscal year. Both
the fiscal 1997 and 1996 periods contained 13 weeks and 39 weeks, respectively.

2.   EARNINGS PER COMMON SHARE

         Earnings per common share is computed based on the weighted average
number of common and common equivalent shares outstanding during the periods.
Common stock equivalents include options and warrants to purchase common stock
which are assumed to be 


                                      F-25
<PAGE>

exercised using the treasury stock method. The weighted average number of shares
reflected includes treasury stock acquired pursuant to the Stock Repurchase
Program.

         In March 1997, the Financial Accounting Standard Board released SFAS
128 "Earnings per Share". The new statement is effective December 15, 1997 and
early adoption is not permitted. When adopted, SFAS 128 will require the
restatement of prior periods and disclosure of basic and diluted earnings per
share and related computations. At the present time, management believes that
the adoption of SFAS 128 will not materially affect the Company's consolidated
financial statements.

3.   COMMITMENTS AND CONTINGENCIES

Litigation

         The Company is party to a number of legal proceedings which are
considered by management to be customary and incidental to its business. In the
opinion of management, after consulting with legal counsel, the ultimate
disposition of these lawsuits will not have a material adverse effect on the
Company's financial position or results of operations.

Letters of Credit

         As of June 28, 1997, the Company was contingently liable for
outstanding letters of credit relating to liability insurance, workers'
compensation collateral and Wendy's current royalty requirements, aggregating
approximately $4,670,000.

4.   GOODWILL

         The company's excess of cost over the fair value of net assets acquired
(or goodwill) is amortized on a straight-line basis over 30 years. The carrying
amount of goodwill is reviewed if facts and circumstances suggest that it may be
impaired. If this review indicates that goodwill will not be recoverable, as
determined based on the estimated undiscounted cash flows of the entity acquired
over the remaining amortization period, the carrying amount of the goodwill is
reduced by the estimated shortfall of cash flows.

5.   TREASURY STOCK

         On May 2, 1996, the Company announced that its Board of Directors had
authorized management to repurchase up to 1,000,000 shares of its common stock
on the open market and in privately negotiated transactions during the following
twenty four months. As of June 28, 1997, the Company had purchased 158,807
shares of its common stock for $1,319,505. The Company is accounting for the
treasury stock at cost.


                                      F-26
<PAGE>

                                                                         Annex A



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

                              AMENDED AND RESTATED

                          AGREEMENT AND PLAN OF MERGER

                          DATED AS OF OCTOBER 21, 1997

                                      AMONG

                         DAVCO ACQUISITION HOLDING INC.,

                              DAVCO MERGER SUB INC.

                                       AND

                             DAVCO RESTAURANTS, INC.

- --------------------------------------------------------------------------------
<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

ARTICLE I

THE MERGER.....................................................................2
  SECTION 1.1.  The Merger.....................................................2
  SECTION 1.2.  Closing........................................................2
  SECTION 1.3.  Effective Time.................................................2
  SECTION 1.4.  Effects of the Merger..........................................2
  SECTION 1.5.  Certificate of Incorporation; By-laws..........................3
  SECTION 1.6.  Directors......................................................3
  SECTION 1.7.  Officers.......................................................3

ARTICLE II

EFFECT OF THE MERGER ON THE SECURITIES OF THE CONSTITUENT
CORPORATIONS...................................................................3
  SECTION 2.1.  Effect on Capital Stock........................................3
  SECTION 2.2.  Stock Option Plans.............................................5
  SECTION 2.3.  Exchange of Certificates.......................................5

ARTICLE III

REPRESENTATIONS AND WARRANTIES.................................................8
  SECTION 3.1.  Representations and Warranties
                of the Company.................................................8
  SECTION 3.2.  Representations and Warranties
                       of Parent and Sub......................................13

ARTICLE IV

COVENANTS RELATING TO CONDUCT OF BUSINESS
PRIOR TO MERGER...............................................................16
  SECTION 4.1.  Conduct of Business of the Company............................16
  SECTION 4.2.  Other Actions.................................................18

ARTICLE V

ADDITIONAL AGREEMENTS.........................................................18
  SECTION 5.1.  Meeting of Stockholders.......................................18
  SECTION 5.2.  Proxy Statement; Schedule 13E-3...............................18
  SECTION 5.3.  Access to Information; Confidentiality........................19
  SECTION 5.4.  Commercially Reasonable Efforts...............................20
  SECTION 5.5.  Financing.....................................................20
  SECTION 5.6.  Indemnification; Directors' and
                Officers' Insurance...........................................20
  SECTION 5.7.  Public Announcements..........................................22
  SECTION 5.8.  Acquisition Proposals.........................................22
  SECTION 5.9.  Stockholder Litigation........................................23

                                      - i -
<PAGE>

  SECTION 5.10. Board Action Relating to Stock
                       Option Plans and Warrants..............................23

ARTICLE VI

CONDITIONS PRECEDENT..........................................................24
  SECTION 6.1.  Conditions to Each Party's Obligation
                to Effect the Merger..........................................24
  SECTION 6.2.  Conditions to Obligations of Parent
                and Sub.......................................................25
  SECTION 6.3.  Conditions to Obligations of
                       the Company............................................25

ARTICLE VII

TERMINATION, AMENDMENT AND WAIVER.............................................26
  SECTION 7.1.  Termination...................................................26
  SECTION 7.2.  Effect of Termination.........................................27
  SECTION 7.3.  Expenses......................................................28
  SECTION 7.4.  Amendment.....................................................28
  SECTION 7.5.  Extension; Waiver.............................................28
  SECTION 7.6.  Procedure for Termination,
                Amendment, Extension or Waiver................................28

ARTICLE VIII

GENERAL PROVISIONS............................................................29
  SECTION 8.1.  Nonsurvival of Representations
                and Warranties................................................29
  SECTION 8.2.  Fees and Expenses.............................................29
  SECTION 8.3.  Definitions...................................................29
  SECTION 8.4.  Notices.......................................................29
  SECTION 8.5.  Interpretation................................................30
  SECTION 8.6.  Counterparts..................................................30
  SECTION 8.7.  Entire Agreement;
                Third-Party Beneficiaries.....................................30
  SECTION 8.8.  Governing Law.................................................31
  SECTION 8.9.  Assignment....................................................31
  SECTION 8.10. Enforcement...................................................31
  SECTION 8.11. Severability..................................................31





                                     - ii -
<PAGE>

                              AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF MERGER
                          DATED AS OF OCTOBER 21, 1997
                                      AMONG
                         DAVCO ACQUISITION HOLDING INC.,
                       A DELAWARE CORPORATION ("PARENT"),
                             DAVCO MERGER SUB INC.,
             A DELAWARE CORPORATION AND A WHOLLY OWNED SUBSIDIARY OF
                                 PARENT ("SUB"),
                                       AND
                            DAVCO RESTAURANTS, INC.,
                     A DELAWARE CORPORATION (THE "COMPANY").


                              W I T N E S S E T H :

     WHEREAS,  the Board of Directors of each of Parent, Sub and the Company has
adopted  resolutions  approving this  Agreement,  pursuant to which Sub shall be
merged with and into the Company and the  Company  shall  become a wholly  owned
direct subsidiary of the Parent (the "Merger"); and

     WHEREAS,   Parent,   Sub   and  the   Company   desire   to  make   certain
representations,  warranties,  covenants and  agreements in connection  with the
Merger and also to prescribe various conditions to the Merger;

     WHEREAS,  as of the date hereof,  Ronald D. Kirstien,  Harvey Rothstein and
Citicorp Venture Capital, Ltd. (collectively, the "Affiliated Stockholders") own
or have the power to vote  3,996,578  shares of the common  stock of the Company
(representing approximately 57% of the total number of outstanding shares of the
Company's common stock as of the date hereof);

     WHEREAS,   in  accordance  with  applicable  law,  the  Company's  Restated
Certificate of  Incorporation  and the terms of this Agreement,  the affirmative
vote of the holders of a majority of the outstanding common stock of the Company
and the affirmative  vote of holders of a majority of the outstanding  shares of
common stock that are not beneficially  owned by the Affiliated  Stockholders or
by persons  that are  Affiliates  or  Associates  (as such terms are  defined in
Section 8.3) of the  Affiliated  Stockholders  are required to adopt and approve
this Agreement and the Merger and to consummate the Merger; and

     WHEREAS, as of November 4, 1997, the parties hereto determined to amend and
restate this Agreement in accordance herewith.
<PAGE>

     NOW,  THEREFORE,  in  consideration  of  the  representations,  warranties,
covenants  and  agreements  contained in this  Agreement,  the parties  agree as
follows:


                                    ARTICLE I

                                   THE MERGER

     SECTION 1.1. The Merger.  Upon the terms and subject to the  conditions set
forth in this Agreement and Plan of Merger (the "Agreement"),  and in accordance
with the Delaware General  Corporation Law (the "DGCL") Sub shall be merged with
and into the Company at the Effective Time (as  hereinafter  defined).  Upon the
Effective Time, the separate existence of Sub shall cease, and the Company shall
continue as the surviving corporation (the "Surviving Corporation").

     SECTION 1.2. Closing.  Unless this Agreement shall have been terminated and
the  transactions  herein  contemplated  shall have been  abandoned  pursuant to
Section 7.1, and subject to the  satisfaction  or waiver of the  conditions  set
forth in Article VI, the closing of the Merger (the  "Closing")  will take place
at 10:00 a.m. New York City time on the second  business day  following the date
on which  the last to be  fulfilled  or waived  of the  conditions  set forth in
Article VI shall be fulfilled or waived in accordance  with this  Agreement (the
"Closing Date"), at the offices of Dechert Price & Rhoads,  Bell Atlantic Tower,
1717 Arch Street, Philadelphia, Pennsylvania, unless another date, time or place
is agreed to in writing by the parties hereto.

     SECTION  1.3.  Effective  Time.  The  parties  hereto  will  file  with the
Secretary of State of the State of Delaware (the "Delaware  Secretary of State")
on the date of the  Closing (or on such other date as Parent and the Company may
agree) a  certificate  of merger or other  appropriate  documents,  executed  in
accordance with the relevant  provisions of the DGCL, and make all other filings
or recordings  required under the DGCL in connection with the Merger. The Merger
shall become  effective  upon the filing of the  certificate  of merger with the
Delaware  Secretary  of State,  or at such  later  time as is  specified  in the
certificate of merger (the "Effective Time").

     SECTION 1.4.  Effects of the Merger.  The Merger shall have the effects set
forth in  Section  259 of the  DGCL.  Without  limiting  the  generality  of the
foregoing,  and subject  thereto,  at the Effective  Time,  all the  properties,
rights,  privileges,  powers and franchises of the Company and Sub shall vest in
the Surviving Corporation,  and all debts, liabilities and duties of the Company
and Sub  shall  become  the  debts,  liabilities  and  duties  of the  Surviving
Corporation.


                                      - 2 -
<PAGE>

     SECTION 1.5.  Certificate of Incorporation;  By-laws.  (a) At the Effective
Time, the Company's Restated Certificate of Incorporation shall be amended so as
to read in its  entirety as set forth in Exhibit A to this  Agreement  and as so
amended  shall  become  the  certificate  of   incorporation  of  the  Surviving
Corporation.

     (b) The  By-Laws of Sub as in effect at the  Effective  Time shall be, from
and after the Effective  Time,  the By-Laws of the Surviving  Corporation  until
thereafter changed or amended as provided therein or by applicable law.

     SECTION 1.6.  Directors.  The directors of Sub at the Effective  Time shall
become,  from and after the  Effective  Time,  the  directors  of the  Surviving
Corporation,  until the earlier of their  resignation  or removal or until their
respective successors are duly elected and qualified, as the case may be.

     SECTION 1.7.  Officers.  At the Effective Time, the officers of the Company
shall become the  officers of the  Surviving  Corporation,  until the earlier of
their  resignation  or removal or until  their  respective  successors  are duly
elected and qualified, as the case may be.


                                   ARTICLE II

            EFFECT OF THE MERGER ON THE SECURITIES OF THE CONSTITUENT
                                  CORPORATIONS

     SECTION 2.1.  Effect on Capital Stock.  As of the Effective Time, by virtue
of the Merger and without any action on the part of any holder:

     (a)  Common  Stock of Sub.  Each  share of common  stock of Sub  issued and
outstanding  immediately prior to the Effective Time shall be converted into and
become one validly issued,  fully paid and nonassessable  share of Common Stock,
par value $0.001 per share, of the Surviving Corporation.

     (b) Cancellation of Treasury Stock and Parent - Owned Stock.  Each share of
the capital stock of the Company issued or outstanding  immediately prior to the
Effective  Time  that is owned  by the  Company  or by  Parent  or Sub  shall be
cancelled  automatically  and  shall  cease  to  exist,  and no  cash  or  other
consideration shall be delivered or deliverable in exchange therefor.

     (c) Conversion of Company Shares.  At the Effective Time, each share of the
common  stock,  par value $.001 per share,  of the Company (the "Common  Stock")
that is then issued and outstanding (such shares of Common Stock being

                                      - 3 -
<PAGE>

hereinafter  referred to  collectively  as the "Company  Shares") (in each case,
other than shares to be cancelled  pursuant to subsection 2.1(b) above and other
than shares held by Dissenting  Shareholders  (as  hereinafter  defined),  which
shares will not constitute "Company Shares" hereunder),  and, subject to Section
2.2 hereof, each Warrant (as defined in Section 2.2 hereof) that by its terms is
exercisable  from and after  the  Effective  Time only for the  amount of Merger
Consideration  that such Warrant  would have been  entitled to receive if it had
been  exercised  prior to the  Effective  Time, or that is amended in accordance
with Section 5.10, shall be converted into and become the right to receive, upon
surrender  of the  certificate  representing  such  Company  Share or Warrant in
accordance  with  Section 2.3,  $20.00 in cash,  without  interest  thereon (the
"Merger  Consideration"),  less,  in the case of any Warrant,  the amount of any
cash exercise price payable upon exercise of such Warrant.

     (d) Dissenting  Shares.  Notwithstanding  anything in this Agreement to the
contrary, shares of Common Stock issued and outstanding immediately prior to the
Effective  Time held by a holder (a "Dissenting  Shareholder")  (if any) who has
the right to demand,  and who properly  demands,  an appraisal of such shares in
accordance   with  Section  262  of  the  DGCL  (or  any  successor   provision)
("Dissenting  Shares") shall not be converted into a right to receive the Merger
Consideration  unless such Dissenting  Shareholder fails to perfect or otherwise
loses such Dissenting  Shareholder's right to such appraisal,  if any. If, after
the Effective Time, such  Dissenting  Shareholder  fails to perfect or loses any
such right to appraisal, each such share of such Dissenting Shareholder shall be
treated as a share that had been  converted  as of the  Effective  Time into the
right to receive the Merger  Consideration  in accordance with this Section 2.1.
The Company  shall give prompt  notice to Parent of any demands  received by the
Company for appraisal of any Company Shares,  and Parent shall have the right to
participate in and direct all  negotiations and proceedings with respect to such
demands. The Company shall not, except with the prior written consent of Parent,
make any  payment  with  respect  to,  or settle  or offer to  settle,  any such
demands.

     (e)  Cancellation and Retirement of Common Stock. As of the Effective Time,
all certificates  representing  shares of Common Stock,  other than certificates
representing  shares  to be  cancelled  in  accordance  with  Section  2.1(b) or
Dissenting  Shares,  issued and outstanding  immediately  prior to the Effective
Time,  shall no longer be outstanding and shall  automatically  be cancelled and
shall cease to exist,  and each holder of a  certificate  representing  any such
shares of Common  Stock  shall cease to have any rights  with  respect  thereto,
except the right to receive  the Merger  Consideration  upon  surrender  of such
certificate in accordance with Section 2.3.


                                      - 4 -
<PAGE>

     SECTION 2.2. Stock Option Plans.  For purposes of this Agreement,  the term
"Warrant"  means each  unexercised  option  (including  without  limitation  any
Company  Stock  Option,  as  hereafter  defined) or warrant to purchase  Company
Shares from the Company  (whether  such option or warrant is vested or not) that
is outstanding at the Effective Time. The term "Company Stock Option" means each
outstanding option to purchase shares of Common Stock (a "Company Stock Option")
issued under the Company's 1994 Employee Stock Option Plan,  1996 Employee Stock
Option Plan,  1997 Employee Stock Option Plan,  1994 Director Stock Option Plan,
1996  Director   Stock  Option  Plan  and  1997   Director   Stock  Option  Plan
(collectively,  the "Company Stock Option  Plans").  As of the date hereof,  the
unexercisable  portion of each Company  Stock  Option  shall become  immediately
exercisable for the amount of Merger  Consideration that would have been payable
in respect of any Company Shares issuable for any such Company Stock Option,  if
such Company Stock Option had been exercised  immediately prior to the Effective
Time,  subject to all  expiration,  lapse,  exercise  price and other  terms and
conditions thereof.  Each holder of Warrants that by their terms are exercisable
from and after the  Effective  Time only for the amount of Merger  Consideration
that  such  Warrants  would  have  been  entitled  to  receive  if they had been
exercised  prior to the Effective  Time, or that are amended in accordance  with
Section  5.10,  shall be entitled to receive an  aggregate  amount  equal to the
Merger  Consideration  multiplied  by the  aggregate  number of  Company  Shares
issuable upon the exercise in full of all Warrants held by such holder as of the
Effective  Time, less the aggregate cash exercise price payable upon exercise of
all Warrants held by such holder.

     SECTION  2.3.  Exchange  of  Certificates.  (a)  Paying  Agent.  As of  the
Effective  Time,  Sub (or  the  Company,  as the  Surviving  Corporation)  shall
deposit,  or shall cause to be  deposited,  with or for the account of a bank or
trust company  designated by Sub, which shall be reasonably  satisfactory to the
Company (the "Paying Agent"), for the benefit of the holders of shares of Common
Stock and the holders of the Warrants,  cash in an aggregate amount equal to (i)
the product of (x) the number of shares of Common Stock and Warrants  issued and
outstanding at the Effective Time (other than shares to be cancelled pursuant to
subsection 2.1(b) above and Dissenting Shares) and (y) Merger Consideration less
(ii) the  aggregate  cash  exercise  price payable upon exercise of all Warrants
(such amount being hereinafter referred to as the "Payment Fund").

     (b) Exchange  Procedures.  As soon as practicable after the Effective Time,
each holder of an outstanding  certificate or  certificates  which prior thereto
represented  Company  Shares or  Warrants  (other  than  shares to be  cancelled
pursuant to subsection 2.1(b) above and Dissenting Shares) shall, upon surrender
to the Paying Agent of such certificate or

                                      - 5 -
<PAGE>

certificates  and  acceptance  thereof by the Paying  Agent,  be entitled to the
amount  of cash  which  the  aggregate  number of  Company  Shares  or  Warrants
previously  represented by such  certificate or certificates  surrendered  shall
have been converted into the right to receive pursuant to subsection 2.1(c). The
Paying Agent shall accept such certificates upon compliance with such reasonable
terms  and  conditions  as the  Paying  Agent may  impose  to effect an  orderly
exchange  thereof  in  accordance  with  normal  exchange   practices.   If  the
consideration  to be  paid  in the  Merger  (or any  portion  thereof)  is to be
delivered  to any person  other  than the  person in whose name the  certificate
representing  Company  Shares or Warrants  surrendered  in exchange  therefor is
registered,  it shall be a condition to such  exchange that the  certificate  so
surrendered  shall be  properly  endorsed  or  otherwise  be in proper  form for
transfer and that the person  requesting  such exchange  shall pay to the Paying
Agent any  transfer  or other  taxes  required  by reason of the payment of such
consideration  to a person other than the registered  holder of the  certificate
surrendered,  or shall  establish to the  satisfaction  of the Paying Agent that
such tax has been paid or is not  applicable.  After the Effective  Time,  there
shall be no further transfer on the records of the Company or its transfer agent
of certificates representing Company Shares or Warrants and if such certificates
are  presented  to the Company for  transfer,  they shall be  cancelled  against
delivery of the Merger Consideration as hereinabove provided.  Until surrendered
as contemplated by this subsection 2.3(b), each certificate representing Company
Shares or Warrants (other than certificates  representing shares to be cancelled
in accordance with Section 2.1(b) or Dissenting Shares),  shall be deemed at any
time after the Effective  Time to represent  only the right to receive upon such
surrender  the  Merger   Consideration,   without  any  interest   thereon,   as
contemplated by Sections 2.1 and 2.2. No interest will be paid or will accrue on
any cash  payable as Merger  Consideration  to any  holder of Company  Shares or
Warrants.

     (c) Letter of  Transmittal.  Promptly  after the Effective  Time (but in no
event more than five days thereafter),  the Surviving  Corporation shall require
the Paying Agent to mail to each record holder of certificates  that immediately
prior to the Effective  Time  represented  Company Shares or Warrants which have
been  converted  pursuant to Section  2.1, a form of letter of  transmittal  and
instructions  for  use in  surrendering  such  certificates  and  receiving  the
consideration  to which such  holder  shall be  entitled  therefor  pursuant  to
Section 2.1.

     (d) No Further  Ownership  Rights in Common Stock or Preferred  Stock.  The
Merger  Consideration  paid upon the  surrender  for  exchange  of  certificates
representing  Company  Shares or Warrants in  accordance  with the terms of this
Article II shall be deemed to have been issued and paid in full

                                      - 6 -
<PAGE>

satisfaction  of  all  rights  pertaining  to the  Company  Shares  or  Warrants
theretofore represented by such certificates.

     (e)  Termination  of Payment  Fund.  Any portion of the Payment  Fund which
remains  undistributed to the holders of the certificates  representing  Company
Shares or Warrants for 120 days after the  Effective  Time shall be delivered to
the Surviving  Corporation,  upon demand,  and any holders of Company  Shares or
Warrants who have not theretofore complied with this Article II shall thereafter
look only to the Surviving Corporation and only as general creditors thereof for
payment of their claim for the Merger Consideration.

     (f) No Liability.  None of Parent,  Sub, the Surviving  Corporation  or the
Paying  Agent  shall be liable to any  person in  respect  of any cash,  shares,
dividends or  distributions  payable from the Payment Fund delivered to a public
official pursuant to any applicable abandoned property,  escheat or similar law.
If any certificates  representing Company Shares or Warrants shall not have been
surrendered  prior to five years after the Effective Time (or immediately  prior
to such  earlier  date on which the  Merger  Consideration  in  respect  of such
certificate   would  otherwise   escheat  to  or  become  the  property  of  any
Governmental  Entity (as  defined in Section  3.1(c))),  any such cash,  shares,
dividends or distributions  payable in respect of such certificate shall, to the
extent  permitted  by  applicable  law,  become the  property  of the  Surviving
Corporation,  free and clear of all claims or interest of any person  previously
entitled thereto.

     (g)  Investment of Payment Fund.  The Paying Agent shall invest the Payment
Fund, as directed by the Surviving Corporation, in (i) direct obligations of the
United States of America,  (ii)  obligations for which the full faith and credit
of the  United  States of America  is  pledged  to  provide  for the  payment of
principal  and interest,  (iii)  commercial  paper rated the highest  quality by
either Moody's Investors  Services,  Inc. or Standard & Poor's  Corporation,  or
(iv) certificates of deposit, bank repurchase agreements or bankers, acceptances
of commercial  banks with capital  exceeding $100 million,  and any net earnings
with respect  thereto  shall be paid to the  Surviving  Corporation  as and when
requested by the Surviving Corporation; provided that any such investment or any
such  payment  of  earnings  shall not delay the  receipt  by holders of Company
Shares or Warrants of the Merger Consideration or otherwise impair such holders'
respective rights hereunder.

     (h) Withholding Rights. The Surviving  Corporation,  Parent or Sub shall be
entitled  to  deduct  and  withhold  from the  consideration  otherwise  payable
pursuant to this  Agreement  to any holder of Company  Shares or  Warrants  such
amounts as the Surviving Corporation, Parent or Sub is required

                                      - 7 -
<PAGE>

to deduct and withhold with respect to the making of such payment under the Code
(as hereinafter  defined),  or any provision of state, local or foreign tax law,
including, without limitation, withholdings required in connection with payments
with respect to Company Stock  Options held by employees of the Company.  To the
extent that amounts are so withheld by the Surviving Corporation, Parent or Sub,
such  withheld  amounts  shall be treated for all purposes of this  Agreement as
having  been  paid  to the  holder  in  respect  of  which  such  deduction  and
withholding was made.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

     SECTION 3.1.  Representations  and  Warranties of the Company.  The Company
represents and warrants to Parent and Sub as follows:

     (a)   Organization,   Standing  and  Corporate  Power.  The  Company  is  a
corporation duly organized, validly existing and in good standing under the laws
of the State of Delaware and has the requisite  corporate power and authority to
carry on its business as now being  conducted.  The Company is duly qualified or
licensed to do business and is in good  standing in each  jurisdiction  in which
the nature of its business or the ownership or leasing of its  properties  makes
such  qualification  or licensing  necessary,  other than in such  jurisdictions
where  the  failure  to be so  qualified  or  licensed  (individually  or in the
aggregate) would not have a material  adverse effect on the business,  financial
condition  or results of  operations  of the  Company and the  Subsidiaries  (as
defined  in  subsection  3.1(b)  hereof)  taken  as a whole  ("Material  Adverse
Effect"). The Company has delivered to Parent complete and correct copies of its
Restated  Certificate of Incorporation (the "Certificate of Incorporation")  and
By-laws, as amended to the date of this Agreement.

     (b) Subsidiaries. Section 3.1(b) of the disclosure schedule attached hereto
(the "Disclosure Schedule") sets forth the name,  jurisdiction of incorporation,
capitalization  and number of shares of outstanding  capital stock of each class
owned,  directly or indirectly,  by the Company of each corporation of which the
Company owns,  directly or  indirectly,  a majority of the  outstanding  capital
stock (individually, a "Subsidiary" and, collectively, the "Subsidiaries").  All
the  issued  and  outstanding  shares of capital  stock of each  Subsidiary  are
validly issued, fully paid and nonassessable. All such shares owned, directly or
indirectly,  by the Company are owned by the Company beneficially and of record,
free and clear of all liens, pledges,  encumbrances or restrictions of any kind.
No Subsidiary has outstanding any

                                      - 8 -
<PAGE>

securities convertible into or exchangeable or exercisable for any shares of its
capital  stock,  there are no outstanding  options,  warrants or other rights to
purchase  or  acquire  any  capital  stock  of  any  Subsidiary,  there  are  no
irrevocable  proxies with respect to such  shares,  and there are no  contracts,
commitments,   understandings,   arrangements   or  restrictions  by  which  any
Subsidiary  or the  Company is bound to issue  additional  shares of the capital
stock of a Subsidiary.  Except for the Subsidiaries,  and as otherwise disclosed
in Section 3.1(b) of the Disclosure Schedule, the Company does not own, directly
or indirectly,  any capital stock or other equity  securities of any corporation
or have any direct or indirect equity interest in any business.  Each Subsidiary
(a) is a corporation duly organized, validly existing and in good standing under
the laws of its jurisdiction of incorporation;  (b) has all requisite  corporate
power and  authority and any  necessary  governmental  authority to carry on its
business  as it is now  being  conducted  and to  own,  operate  and  lease  its
properties;  and (c) is  qualified  or  licensed  to do  business  as a  foreign
corporation  and is in good standing in each of the  jurisdictions  in which (i)
the  ownership  or  leasing of real  property  or the  conduct  of its  business
requires such qualification or licensing and (ii) the failure to be so qualified
or licensed,  either singly or in the aggregate,  would have a Material  Adverse
Effect.  The Company has  previously  delivered  to Parent and Sub  complete and
correct copies of the Certificates or Articles of  Incorporation  and By-Laws of
each Subsidiary,  each as amended to date. All such  Certificates or Articles of
Incorporation and By-Laws are in full force and effect.

     (c) Capitalization.  As of the date hereof, the authorized capital stock of
the  Company  consists of  11,400,000  shares of Common  Stock.  At the close of
business on September 27, 1997, 6,428,821 shares of Common Stock were issued and
outstanding,  131,500 shares of Common Stock were reserved for issuance pursuant
to  outstanding  Company  Stock  Options,  996,644  shares of Common  Stock were
reserved for issuance  upon  conversion  of Warrants  (other than Company  Stock
Options),  and  158,807  shares of Common  Stock were held by the Company in its
treasury.  Except as set forth above,  at the close of business on September 27,
1997, no shares of capital stock or other equity  securities of the Company were
issued, reserved for issuance or outstanding.  All outstanding shares of capital
stock of the Company  are,  and all shares  which may be issued  pursuant to the
Company  Stock  Option  Plan or any other  outstanding  Warrants  will be,  when
issued,  duly authorized,  validly issued,  fully paid and nonassessable and not
subject to preemptive rights.  Except as set forth above or in Section 3.1(c) of
the  Disclosure  Schedule,  the  Company  has no  outstanding  option,  warrant,
subscription or other right,  agreement or commitment which either (i) obligates
the Company to issue, sell or transfer,  repurchase, redeem or otherwise acquire
or vote any shares of the capital stock of the

                                      - 9 -
<PAGE>

Company or (ii)  restricts the transfer of Common Stock.  Except as set forth in
Section 3.1(c) of the Disclosure Schedule,  the Company has no outstanding stock
appreciation rights,  phantom stock or stock equivalents.  Section 3.1(c) of the
Disclosure  Schedule accurately sets forth the number of Company Shares issuable
upon exercise of each  outstanding  Warrant,  and the applicable  exercise price
with respect to each such Warrant.

     (d)  Authority;  Enforceability;  Noncontravention.  The  Company  has  the
requisite  corporate  power and  authority  to enter  into this  Agreement  and,
subject to the approval of its  stockholders  as set forth in subsection  6.1(a)
with respect to the  consummation of the Merger,  to consummate the transactions
contemplated by this Agreement.  The execution and delivery of this Agreement by
the Company and the consummation by the Company of the transactions contemplated
hereby have been duly authorized by all necessary  corporate  action on the part
of the  Company,  subject to the  approval of its  stockholders  as set forth in
subsection  6.1(a).  This  Agreement has been duly executed and delivered by the
Company and, assuming this Agreement constitutes the valid and binding agreement
of Parent and Sub,  constitutes  a valid and binding  obligation of the Company,
enforceable  against the Company in accordance  with its terms,  except that the
enforceability hereof may be subject to bankruptcy, insolvency,  reorganization,
moratorium  or other  similar  laws  now or  hereafter  in  effect  relating  to
creditors'  rights  generally  and that the remedy of specific  performance  and
injunctive  and other  forms of  equitable  relief may be  subject to  equitable
defenses and to the discretion of the court before which any proceeding therefor
may be  brought.  Except  as  disclosed  in  Section  3.1(d)  of the  Disclosure
Schedule,  the  execution  and  delivery  of  this  Agreement  do  not,  and the
consummation of the  transactions  contemplated by this Agreement and compliance
with the  provisions  hereof will not, (i) violate any of the  provisions of the
Restated Certificate of Incorporation or By-laws of the Company, (ii) subject to
the  governmental  filings  and  other  matters  referred  to in  the  following
sentence,  conflict  with,  result in a breach of or  default  (with or  without
notice or lapse of time, or both) under, or give rise to a right of termination,
cancellation  or  acceleration  of any obligation or loss of a material  benefit
under,  or require  the  consent of any person  under,  any  indenture  or other
agreement,  permit,  concession,  franchise,  license or similar  instrument  or
undertaking  to which the  Company is a party or by which the  Company or any of
its assets is bound or affected,  or (iii) subject to the  governmental  filings
and other matters  referred to in the following  sentence,  contravene  any law,
rule or  regulation  of any  state  or of the  United  States  or any  political
subdivision  thereof or  therein,  or any  order,  writ,  judgment,  injunction,
decree,  determination  or award  currently  in  effect,  which,  in the case of
clauses (ii) and (iii) above, singly or in the aggregate,  would have a Material
Adverse Effect or prevent consummation of the transactions contemplated hereby.

                                     - 10 -
<PAGE>

No consent,  approval or  authorization  of, or  declaration  or filing with, or
notice to, any  governmental  agency or  regulatory  authority (a  "Governmental
Entity"), which has not been received or made, is required by or with respect to
the Company in connection  with the execution and delivery of this  Agreement by
the Company or the consummation by the Company of the transactions  contemplated
hereby,  except for (i) the requirements or the Securities Exchange Act of 1934,
as amended (the "Exchange  Act"),  (ii) the filing of the  certificate of merger
with the Delaware Secretary of State and appropriate documents with the relevant
authorities  of other  states in which the Company is  qualified to do business,
(iii) such other consents, approvals, authorizations,  filings or notices as are
set  forth  in  Section  3.1(d)(iii)  of the  Disclosure  Schedule  and (iv) any
applicable filings under state  antitakeover  laws, or filings,  authorizations,
consents or approvals  the failure to make or obtain  which,  in the  aggregate,
would  not  have a  Material  Adverse  Effect  or  prevent  consummation  of the
transactions contemplated hereby.

     (e) Financial Statements; SEC Reports. The Company has previously furnished
Parent and Sub with true and  complete  copies of (i) its Annual  Report on Form
10-K for the year ended  September 28, 1996 (the "Annual  Report")  filed by the
Company with the  Securities  and  Exchange  Commission  (the  "SEC"),  (ii) its
Quarterly  Reports on Form 10-Q for the quarters ended December 28, 1996,  March
29, 1997 and June 28, 1997 (collectively,  the "Quarterly Reports" and, together
with the Annual Report,  the "Reports") filed by the Company with the SEC, (iii)
proxy  statements  relating to all of the  Company's  meetings  of  shareholders
(whether  annual or special)  held or scheduled to be held since  September  28,
1996 and (iv) each other registration statement,  proxy or information statement
or current report on Form 8-K filed since September 28, 1996 by the Company with
the SEC.  Since  September  1, 1993,  the Company has  complied in all  material
respects with its SEC filing  obligations  under the Exchange Act. The financial
statements and related  schedules and notes thereto of the Company  contained in
the Reports (or  incorporated  therein by reference) were prepared in accordance
with generally  accepted  accounting  principles  applied on a consistent  basis
except as noted  therein,  and  fairly  present  in all  material  respects  the
consolidated financial position of the Company and its consolidated Subsidiaries
as of the dates thereof and the  consolidated  results of their  operations  and
cash flows for the periods then ended, subject (in the case of interim unaudited
financial  statements) to normal year-end audit adjustments,  and such financial
statements  complied as of their respective dates in all material  respects with
applicable rules and regulations of the SEC. Each such  registration  statement,
proxy statement and Report was prepared in accordance  with the  requirements of
the Securities Act of 1933, as amended (the  "Securities  Act"), or the Exchange
Act and did not, on the date

                                     - 11 -
<PAGE>

of effectiveness  in the case of such  registration  statements,  on the date of
mailing  in the case of such proxy  statements  and on the date of filing in the
case of such Reports, contain any untrue statement of a material fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

     (f) Absence of Certain Changes or Events. Except as may be disclosed in the
Reports or as otherwise disclosed in Section 3.1(f) of the Disclosure  Schedule,
since June 28, 1997 there has not been (a) any  material  adverse  change in the
business,  assets,  financial  condition  or  operations  of the Company and the
Subsidiaries  taken as a whole;  (b) any damage,  destruction  or loss,  whether
covered  by  insurance  or not,  having  a  material  adverse  effect  upon  the
properties or business of the Company and the Subsidiaries taken as a whole; (c)
any  declaration,  setting  aside or  payment  of any  dividend,  except for the
Company's regular dividend to stockholders,  or other distribution in respect of
the capital stock of the Company or any  redemption or other  acquisition by the
Company  of any of its  capital  stock;  (d) any  issuance  by the  Company,  or
commitment of the Company to issue, any shares of its Common Stock or securities
convertible  into or  exchangeable  for  shares  of its  Common  Stock;  (e) any
increase in the rate or terms of  compensation  payable or to become  payable by
the Company or any  Subsidiary  to its  directors,  officers  of key  employees,
except increases occurring in the ordinary course of business in accordance with
its  customary  past  practices;  (f) any  increase  in the rate or terms of any
bonus, insurance, pension or other employee benefit plan, payment or arrangement
made to, for or with any directors,  officers or key employees, except increases
occurring in the ordinary  course of business in  accordance  with its customary
past practices; (g) any change by the Company in accounting methods,  principles
or practices except as required by generally accepted accounting principles; (h)
an entry into any  agreement,  commitment or  transaction  by the Company or any
Subsidiary  which is material to the  Company  and its  Subsidiaries  taken as a
whole, except agreements,  commitments or transactions in the ordinary course of
business;  (i)  any  material  breach  by the  Company  of  any of its  material
obligations  under its franchise  agreements  with Wendy's  International,  Inc.
("Wendy's")  or,  to  the  Company's  knowledge,  by  Wendy's  of  its  material
obligations thereunder; (j) any incurrence, other than in the ordinary course of
business,  of material  indebtedness for money borrowed; or (k) any agreement or
commitment,  whether in writing or  otherwise,  to take any action  described in
this subsection  3.1(f).  Since June 28, 1997, the Company and the  Subsidiaries
have conducted their respective  businesses in all material respects only in the
ordinary   course,   consistent  with  past  custom  and  practice,   except  as
contemplated by this Agreement.


                                     - 12 -
<PAGE>

     (g) Company  Schedule  13E-3 and Proxy  Materials.  All of the  information
supplied by the Company for inclusion in the Rule 13e-3 Transaction Statement on
Schedule  13E-3 (the  "Schedule  13E-3")  referred to in Section 5.2 hereof will
not, on the date the Schedule 13E-3 is first filed,  and all of the  information
supplied by the Company for inclusion in the  definitive  proxy  statement  (the
"Definitive Proxy Statement") referred to in Section 5.2 hereof will not, on the
date when the  Definitive  Proxy  Statement  is first  mailed  to the  Company's
shareholders, and the Schedule 13E-3 and the Definitive Proxy Statement, as then
amended or  supplemented,  will not, on the date of the Company's  stockholders'
meeting  referred to in Section 5.1 hereof or on the Closing Date (as defined in
Section 1.2 hereof),  contain any statement  which is false or  misleading  with
respect to any material  fact or omit to state any material  fact required to be
stated therein or necessary in order to make the statements therein, in light of
the  circumstances  under which they were made, not misleading.  Notwithstanding
the  foregoing,  the  Company  makes no  representation  or  warranty  regarding
information  furnished by Parent or Sub for  inclusion in the Schedule  13E-3 or
the Definitive  Proxy  Statement (or any amendment or supplement  thereto).  The
Definitive  Proxy  Statement  will  comply  as to  form  and,  with  respect  to
information supplied or to be supplied in writing by or on behalf of the Company
for  inclusion  in the  Definitive  Proxy  Statement,  substance in all material
respects with the  requirements of the Exchange Act and the applicable rules and
regulations of the SEC thereunder.

     (h)  Board  Recommendation.  The  Board of  Directors  of the  Company  has
recommended  that the stockholders of the Company vote for approval and adoption
of this Agreement.

     (i)  Brokers.  No broker,  investment  banker,  financial  advisor or other
person, the fees and expenses of which will be paid by the Company,  is entitled
to  any  broker's,  finder's,  financial  advisor's  or  other  similar  fee  or
commission in connection with the transactions contemplated by this Agreement.


     SECTION 3.2.  Representations  and Warranties of Parent and Sub. Parent and
Sub represent and warrant to the Company as follows:

     (a)  Organization,  Standing and Corporate  Power.  Parent is a corporation
duly organized and validly  existing under the laws of the jurisdiction in which
it is incorporated.  Sub is a corporation duly organized,  validly existing, and
in good standing under the laws of the jurisdiction in which it is incorporated.
Each of Parent and Sub has the requisite  corporate power and authority to carry
on its business as now being conducted. Each of Parent and Sub is duly qualified
or licensed

                                     - 13 -
<PAGE>

to do business and is in good standing in each  jurisdiction in which the nature
of its  business  or the  ownership  or  leasing  of its  properties  makes such
qualification or licensing necessary, other than in such jurisdictions where the
failure to be so qualified or licensed  (individually or in the aggregate) would
not have a Material Adverse Effect.

     (b)  Capitalization.  As of the  date of  this  Agreement,  the  authorized
capital  stock of Parent  consists of 1,000  shares of Common  Stock,  par value
$0.01 per share, no shares of which are presently issued and outstanding.  As of
the date of this  Agreement,  the  authorized  capital  stock of Sub consists of
1,000 shares of Common Stock,  par value $0.01 per share,  1,000 shares of which
are presently  issued and outstanding,  which  constitutes all of the issued and
outstanding  capital stock of Sub. All of the issued and  outstanding  shares of
capital   stock  of  Parent  and  Sub  are  validly   issued,   fully  paid  and
nonassessable.  As of the Effective Time of the Merger,  the  capitalization  of
Parent  and Sub and the  ownership  of the  issued  and  outstanding  shares  of
Parent's and Sub's capital  stock will be in all material  respects as described
in the Definitive Proxy Statement.

     (c) Authority;  Enforceability;  Noncontravention.  Parent and Sub have all
requisite  corporate  power and  authority to enter into this  Agreement  and to
consummate the  transactions  contemplated by this Agreement.  The execution and
delivery of this Agreement by Parent and Sub and the  consummation by Parent and
Sub of the transactions contemplated by this Agreement have been duly authorized
by all necessary  corporate action on the part of Parent and Sub. This Agreement
has been duly executed and delivered by and, assuming this Agreement constitutes
the valid and binding agreement of the Company,  constitutes a valid and binding
obligation  of each of  Parent  and  Sub,  enforceable  against  such  party  in
accordance with its terms, except that the enforceability  hereof may be subject
to bankruptcy, insolvency, reorganization,  moratorium or other similar laws now
or hereafter in effect  relating to  creditors'  rights  generally  and that the
remedy of specific  performance  and  injunctive  and other  forms of  equitable
relief may be subject to equitable  defenses and to the  discretion of the court
before which any proceeding therefor may be brought.  The execution and delivery
of this Agreement do not, and the consummation of the transactions  contemplated
by this Agreement and compliance  with the provisions of this Agreement will not
(i) violate any of the  provisions  of the charter  documents of Parent,  or the
Certificate of  Incorporation or Bylaws of Sub, (ii) subject to the governmental
filings and other matters referred to in the following sentence,  conflict with,
result in a breach of or default  (with or without  notice or lapse of time,  or
both)  under,  or  give  rise  to  a  right  of  termination,   cancellation  or
acceleration  of any obligation or loss of a material  benefit under, or require
the consent of any person

                                     - 14 -
<PAGE>

under, any indenture, or other agreement, permit, concession, franchise, license
or similar  instrument or undertaking to which Parent or any of its subsidiaries
is a party or by which Parent or any of its  subsidiaries or any of their assets
is bound or affected,  or (iii)  subject to the  governmental  filings and other
matters  referred to in the  following  sentence,  contravene  any law,  rule or
regulation  of any state or of the United  States or any  political  subdivision
thereof  or  therein,  or  any  order,  writ,  judgment,   injunction,   decree,
determination  or award currently in effect,  which, in the case of clauses (ii)
and (iii)  above,  singly or in the  aggregate,  would have a  material  adverse
effect on the business,  financial  condition or results of operations of Parent
and  Sub  taken  as  a  whole  or  prevent   consummation  of  the  transactions
contemplated hereby. No consent, approval or authorization of, or declaration or
filing with, or notice to, any  Governmental  Entity which has not been received
or made is required by or with respect to Parent or Sub in  connection  with the
execution and delivery of this Agreement by Parent or Sub or the consummation by
Parent or Sub, as the case may be, of any of the  transactions  contemplated  by
this Agreement,  except for (i) the requirements or the Securities  Exchange Act
of 1934, as amended (the "Exchange Act"),  (ii) the filing of the certificate of
merger with the Delaware  Secretary of State and appropriate  documents with the
relevant  authorities  of other  states in which the Company is  qualified to do
business,  (iii)  such other  consents,  approvals,  authorizations,  filings or
notices as are set forth in Section  3.1(d)(iii) of the Disclosure  Schedule and
(iv)  any  applicable   filings  under  state  antitakeover  laws,  or  filings,
authorizations,  consents or approvals the failure to make or obtain  which,  in
the  aggregate,  would  not have a  material  adverse  effect  on the  business,
financial  condition or results of operations of Parent and Sub taken as a whole
or prevent consummation of the transactions contemplated hereby.

     (d)  Financing.  Parent  and Sub have  received a written  commitment  (the
"Commitment")  from Global Alliance Finance Company,  L.L.C. dated as of October
17, 1997, to provide debt financing on or prior to the Closing Date of an amount
not  less  than  $180  million  (the  "Financing").   Parent  has  accepted  the
Commitment,  which,  to the  knowledge  of Parent and Sub,  is valid and in full
force and  effect.  A true and  correct  copy of the  Commitment  is attached as
Exhibit 3.2(d) hereto.

     (e) No Undisclosed Material  Developments;  Sale of the Company.  Parent is
unaware of any  information  or plans  relating to the  Company,  its  business,
assets,  financial condition or prospects,  which would have a material positive
effect on the value of the Company or the Company Shares and which have not been
disclosed either in any filings of the Company, Parent or Sub under the Exchange
Act or to the  Board  of  Directors  of the  Company.  Parent  does not have any
present plan or present intention to sell, dispose of or otherwise transfer,

                                     - 15 -
<PAGE>

or  cause  to  be  sold,  disposed  of or  otherwise  transferred,  directly  or
indirectly,  (i) more than 50% of the  beneficial  ownership of the  outstanding
voting capital stock of the Surviving  Corporation  or (ii) assets  constituting
more than 50% of the earning power of the Company and its subsidiaries or with a
book value in excess of 50% of the book value of all assets of the  Company  and
its subsidiaries.

     (f)  Schedule  13E-3  and Proxy  Materials.  All of the  information  to be
furnished  by  Parent  or Sub  for  inclusion  in the  Schedule  13E-3  and  the
Definitive Proxy Statement (or any amendment or supplement thereto) will not, in
the case of the Schedule 13E-3,  on the date it is first filed,  and in the case
of the  Definitive  Proxy  Statement,  on the  date it is  first  mailed  to the
Company's shareholders, and in the case of the Schedule 13E-3 and the Definitive
Proxy Statement,  as then amended or supplemented,  on the date of the Company's
stockholders'  meeting referred to in Section 5.1 hereof or on the Closing Date,
contain any statement  which is false or misleading with respect to any material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary in order to make the statements therein, in light of the circumstances
under  which they were made,  not  misleading.  Notwithstanding  the  foregoing,
Parent  and  Sub  make  no  representation  or  warranty  regarding  information
furnished by the Company for  inclusion in the Schedule  13E-3 (or any amendment
or  supplement  thereto).  The Schedule  13E-3 will comply as to form and,  with
respect to information  supplied or to be supplied in writing by or on behalf of
Parent or Sub for  inclusion  in the Schedule  13E-3,  substance in all material
respects with the  requirements of the Exchange Act and the applicable rules and
regulations of the SEC thereunder.


     (g)  Brokers.  No broker,  investment  banker,  financial  advisor or other
person,  the fees  and  expenses  of which  will be paid by  Parent  of Sub,  is
entitled to any broker's,  finder's, financial advisor's or other similar fee or
commission in connection with the transactions contemplated by this Agreement.


                                   ARTICLE IV

                    COVENANTS RELATING TO CONDUCT OF BUSINESS
                                 PRIOR TO MERGER


     SECTION 4.1. Conduct of Business of the Company. (a) Except as contemplated
by this  Agreement,  during the period  from the date of this  Agreement  to the
Effective  Time, the Company shall operate,  and shall cause each  Subsidiary to
operate,  its business in the ordinary course of business.  Without limiting the
generality of the foregoing, during the

                                     - 16 -
<PAGE>

period  from  the  date of this  Agreement  to the  Effective  Time,  except  as
expressly  contemplated  by this Agreement,  the Company shall not,  without the
prior written consent of Parent:

          (i) (x) declare,  set aside or pay any dividends on, or make any other
     distributions  (whether in cash,  stock or  property) in respect of, any of
     the Company's  outstanding  capital stock, except for the Company's regular
     dividend  to  stockholders  (y)  split,  combine or  reclassify  any of its
     outstanding  capital  stock or issue or authorize the issuance of any other
     securities in respect of, in lieu of or in  substitution  for shares of its
     outstanding capital stock, or (z) purchase, redeem or otherwise acquire any
     shares of outstanding  capital stock or any rights,  warrants or options to
     acquire any such shares;

          (ii) issue,  sell, grant,  pledge or otherwise  encumber any shares of
     its  capital  stock,   any  other  voting   securities  or  any  securities
     convertible into, or any rights,  warrants or options to acquire,  any such
     shares,  voting  securities  or  convertible  securities,  except  for  the
     issuance of shares of Common  Stock upon  exercise of Warrants  outstanding
     prior to the date of this  Agreement  and disclosed in Section  3.1(c),  or
     take  any  action  that  would  make  the  Company's   representations  and
     warranties set forth in Section 3.1(c) not true and correct in all material
     respects;

          (iii) amend its Restated  Certificate of  Incorporation  or By-laws or
     other comparable charter or organizational documents;

          (iv)  acquire any  business  or any  corporation,  partnership,  joint
     venture, association or other business organization or division thereof (or
     any interest therein), or form any subsidiaries;

          (v) sell or otherwise dispose of any of its substantial assets, except
     in the ordinary course of business, or as disclosed in Section 4.1(a)(v) of
     the Disclosure Schedule;

          (vi)  make  any  capital  expenditures  or  commitments  with  respect
     thereto,   except  capital   expenditures   or  commitments  not  exceeding
     $20,000,000  in the aggregate as the Company may, in its  discretion,  deem
     appropriate;

          (vii) (x) incur any  indebtedness  for borrowed  money or guaranty any
     such  indebtedness  of another  person,  other than (A)  borrowings  in the
     ordinary course under

                                     - 17 -
<PAGE>

     existing lines of credit (or under any refinancing of such existing lines),
     (B)  indebtedness  owing to, or  guaranties of  indebtedness  owing to, the
     Company or (C) in connection  with the Financing,  or (y) make any loans or
     advances  to any other  person,  other than to the  Company  and other than
     routine  advances to employees,  except in the case of either (x) or (y) as
     disclosed in Section 4.1(a)(vii) of the Disclosure Schedule;

          (viii)  grant or agree to grant to any  employee any increase in wages
     or bonus,  severance,  profit sharing,  retirement,  deferred compensation,
     insurance  or  other  compensation  or  benefits,   or  establish  any  new
     compensation or benefit plans or  arrangements,  or amend or agree to amend
     any  existing  Company  Plans,  except as may be  required  under  existing
     agreements  or in the  ordinary  course of  business  consistent  with past
     practices;

          (ix) merge,  amalgamate  or  consolidate  with any other entity in any
     transaction,  sell all or substantially  all of its business or assets,  or
     acquire  all or  substantially  all of the  business or assets of any other
     Person;

          (x)  enter  into or amend any  employment,  consulting,  severance  or
     similar agreement with any individual;

          (xi) change its accounting policies in any material respect, except as
     required by generally accepted accounting principals; or

          (xii) commit or agree to take any of the foregoing actions.

     SECTION  4.2.  Other  Actions.  The Company  and Parent  shall not take any
action that would, or that could reasonably be expected to, result in (i) any of
the  representations  and  warranties of such party set forth in this  Agreement
that  are  qualified  as to  materiality  becoming  untrue,  (ii)  any  of  such
representations  and warranties that are not so qualified becoming untrue in any
material  respect  or (iii) any of the  conditions  of the  Merger  set forth in
Article VI not being satisfied.


                                    ARTICLE V

                              ADDITIONAL AGREEMENTS

     SECTION  5.1.  Meeting of  Stockholders.  The Company  will take all action
necessary in accordance with applicable law

                                     - 18 -
<PAGE>

and its Restated  Certificate of  Incorporation  and By-laws to duly call,  give
notice  of,  and  convene  a meeting  of its  stockholders  (the  "Stockholders'
Meeting") to consider and vote upon the adoption and approval of this  Agreement
and the Merger and all actions  contemplated  hereby which require  approval and
adoption by the Company's stockholders.

     SECTION 5.2. Proxy Statement; Schedule 13E-3. Parent will prepare and file,
and the Company will cooperate with Parent in the preparation and filing of, the
Schedule  13E-3 with the SEC with respect to the  transactions  contemplated  by
this Agreement. The Company shall pay the filing fee for such Schedule 13E-3. In
connection with the Stockholders'  Meeting contemplated hereby, the Company will
prepare and file, and Parent will cooperate with the Company in the  preparation
and  filing of, a  preliminary  Proxy  Statement  relating  to the  transactions
contemplated by this Agreement (the "Preliminary  Proxy Statement") with the SEC
and will use its commercially reasonable best efforts to respond to the comments
of the SEC and to cause  the  Definitive  Proxy  Statement  to be  mailed to the
Company's  stockholders,  in each case as soon as reasonably  practicable.  Each
party to this Agreement will notify the other parties promptly of the receipt of
the comments of the SEC, if any, and of any request by the SEC for amendments or
supplements  to the  Schedule  13E-3,  the  Preliminary  Proxy  Statement or the
Definitive  Proxy Statement or for additional  information,  and will supply the
others  with   copies  of  all   correspondence   between   such  party  or  its
representatives,  on the one hand,  and the SEC or members of its staff,  on the
other hand, with respect to the Schedule 13E-3, the Preliminary Proxy Statement,
the  Definitive  Proxy  Statement  or the  Merger.  If at any time  prior to the
Stockholders'  Meeting, any event should occur relating to the Company or any of
the  Subsidiaries  which should be set forth in an amendment of, or a supplement
to, the  Schedule  13E-3 or the  Definitive  Proxy  Statement,  the Company will
promptly inform Parent. If at any time prior to the Stockholders'  Meeting,  any
event  should  occur  relating  to  Parent  or Sub or  any of  their  respective
Associates or  Affiliates,  or relating to the plans of any such persons for the
Surviving Corporation after the Effective Time of the Merger, or relating to the
Financing,  that should be set forth in an amendment of, or a supplement to, the
Schedule  13E-3  or the  Definitive  Proxy  Statement,  the  Company,  with  the
cooperation of Parent, will, upon learning of such event, promptly prepare, file
and,  if  required,   mail  such   amendment  or  supplement  to  the  Company's
stockholders;  provided that,  prior to such filing or mailing the Company shall
consult  with Parent with  respect to such  amendment  or  supplement  and shall
afford Parent reasonable opportunity to comment thereon.  Parent will furnish to
the  Company  the  information  relating  to Parent  and Sub,  their  respective
Associates  and  Affiliates  and the  plans of such  persons  for the  Surviving
Corporation  after  the  Effective  Time  of the  Merger,  and  relating  to the
Financing, which is required to

                                     - 19 -
<PAGE>

be set forth in the  Schedule  13E-3,  the  Preliminary  Proxy  Statement or the
Definitive  Proxy Statement under the Exchange Act and the rules and regulations
of the SEC thereunder.

     SECTION 5.3.  Access to  Information;  Confidentiality.  From and after the
date hereof, the Company will provide to Parent complete access to the Company's
facilities,  books  and  records  and  shall  cause  the  directors,  employees,
accountants,    and   other    agents   and    representatives    (collectively,
"Representatives")  of the Company to  cooperate  fully with Parent and Parent's
Representatives  in connection with Parent's due diligence  investigation of the
Company and the Company's assets, contracts,  liabilities,  operations,  records
and other aspects of its business (including any environmental  investigation of
the companies  facilities).  Parent shall keep all information  supplied or made
available to Parent  hereunder in confidence  and shall not disclose the same to
any party  other than its  employees  or  advisors on a "need to know" basis and
only for purposes of evaluating the Merger. Parent will not use such information
except  for  evaluating  the  Merger,  in  connection  with  procurement  of the
Financing and in connection with Parent and Sub's filings under the Exchange Act
as  contemplated  by this  Agreement.  If the Merger is not consummated and this
Agreement is terminated in  accordance  with its terms,  Parent shall return any
information provided hereunder.

     SECTION 5.4. Commercially Reasonable Efforts. Upon the terms and subject to
the conditions and other  agreements  set forth in this  Agreement,  each of the
parties agrees to use  commercially  reasonable  efforts to take, or cause to be
taken, all actions,  and to do, or cause to be done, and to assist and cooperate
with the other parties in doing,  all things  necessary,  proper or advisable to
consummate and make effective,  in the most expeditious manner practicable,  the
Merger and the other transactions contemplated by this Agreement,  including the
satisfaction of the respective conditions set forth in Article VI.

     SECTION 5.5. Financing. Each of Parent and Sub shall use their commercially
reasonable  efforts to obtain the Financing on terms satisfactory to them and to
deliver  to the  Company  true and  correct  copies  of the fully  executed  and
delivered  Definitive Financing Agreements with respect thereto on or before the
Closing  Date.  Parent  and Sub shall use their  best  efforts  to satisfy on or
before the Closing Date all requirements of the Definitive  Financing Agreements
which are conditions to closing the transactions  constituting the Financing and
to drawing the cash proceeds  thereunder.  The obligations  contained herein are
not intended, nor shall they be construed,  to benefit or confer any rights upon
any person, firm or entity other than the Company.


                                     - 20 -
<PAGE>

     SECTION 5.6. Indemnification;  Directors' and Officers' Insurance. (a) From
and after the  Effective  Time,  Parent  shall,  and shall  cause the  Surviving
Corporation to,  indemnify and hold harmless each person who is now, at any time
has  been or who  becomes  prior  to the  Effective  Time a  director,  officer,
employee or agent of the Company or any of its  subsidiaries  (the  "Indemnified
Parties")  against  any and all losses,  claims,  damages,  liabilities,  costs,
expenses (including  reasonable fees and expenses of legal counsel),  judgments,
fines or amounts paid in settlement in connection with any claim,  action, suit,
proceeding or investigation (each a "Claim") arising out of the or pertaining to
any action or omission occurring prior to the Effective Time (including, without
limitation, any which arise out of or relate to the transactions contemplated by
this  Agreement),  regardless of whether such Claim is asserted or claimed prior
to, at or after the Effective Time, to the full extent  permitted under Delaware
law or the Surviving  Corporation's  Certificate of  Incorporation or By-laws in
effect as of the Effective Date or under any indemnification agreement in effect
as of the  date  of this  Agreement.  Without  limiting  the  generality  of the
preceding  sentence,  in the event any Indemnified Party becomes involved in any
Claim,  after the Effective  Time,  Parent shall,  and shall cause the Surviving
Corporation to,  periodically  advance to such  Indemnified  Party its legal and
other expenses (including the cost of any investigation and preparation incurred
in  connection  therewith),  subject to the  provisions of paragraph (b) of this
Section  5.6,  and  subject to the  providing  by such  Indemnified  Party of an
undertaking  to  reimburse  all  amounts so advanced in the event of a final and
non-appealable  determination  by a court of  competent  jurisdiction  that such
Indemnified Party is not entitled thereto.

     (b) The  Indemnified  Party  shall  control  the  defense of any Claim with
counsel  selected by the  Indemnified  Party,  which counsel shall be reasonably
acceptable to Parent,  provided that Parent and the Surviving  Corporation shall
be permitted to  participate  in the defense of such Claim at their own expense,
and provided  further that if any D&O  Insurance (as defined in paragraph (c) of
this Section 5.6) in effect at the time shall require the  insurance  company to
control such defense in order to obtain the full benefits of such  insurance and
such provision is consistent  with the provisions of the Company's D&O Insurance
existing as of the date of this  Agreement,  then the  provisions of such policy
shall govern.  Neither Parent nor the Surviving  Corporation shall be liable for
any settlement effected without its written consent,  which consent shall not be
withheld unreasonably.

     (c) For a period  of six  years  after the  Effective  Time,  Parent or the
Surviving Corporation shall provide officers' and directors' liability insurance
("D&O  Insurance")  covering each Indemnified  Party who is presently covered by
the Company's

                                     - 21 -
<PAGE>

officers'  and  directors'  liability  insurance  or will be so  covered  at the
Effective  Time with  respect  to actions or  omissions  occurring  prior to the
Effective  Time, on terms no less favorable  than such  insurance  maintained in
effect by the Company as of the date hereof in terms of  coverage  and  amounts,
provided that Parent and the Surviving  Corporation shall not be required to pay
in the  aggregate an annual  premium for D&O  Insurance in excess of 200% of the
last  annual  premium  paid  prior to the date  hereof,  but in such case  shall
purchase as much coverage as possible for such amount.

     (d)  The  Certificate  of  Incorporation   and  By-laws  of  the  Surviving
Corporation  shall contain the provisions  with respect to  indemnification  set
forth  in  the  Certificate  of  Incorporation  and  By-laws  of  the  Surviving
Corporation as of the Effective  Date,  which  provisions  shall not be amended,
repealed or otherwise modified after the Effective Time in any manner that would
adversely affect the rights thereunder of the Indemnified  Parties in respect of
actions or omissions  occurring at or prior to the  Effective  Time  (including,
without  limitation,  the transactions  contemplated by this Agreement),  unless
such modification is required by law. Parent, Sub and the Company agree that all
rights  existing in favor of any  Indemnified  Party  under any  indemnification
agreement  in effect as of the date  hereof  shall  survive the Merger and shall
continue in full force and effect,  without any amendment thereto.  In the event
any  Claim is  asserted  or made,  any  determination  required  to be made with
respect to whether an Indemnified  Party's  conduct  complies with standards set
forth under such  provisions of the Certificate of  Incorporation  or By-laws or
under the DGCL or any  indemnification  agreement,  as the case may be, shall be
made by  independent  legal  counsel  selected  by such  Indemnified  Party  and
reasonably  acceptable to Parent;  and provided that nothing in this Section 5.6
shall  impair any rights or  obligations  of any  current or former  director or
officer of the  Company or any of its  subsidiaries,  including  pursuant to the
respective  certificates  of  incorporation  or bylaws of Parent,  the Surviving
Corporation or the Company, or their respective subsidiaries,  under the DGCL or
otherwise.

     (e) The  provisions  of this Section 5.6 are intended to be for the benefit
of, and shall be enforceable  by, each of the  Indemnified  Parties,  his or her
heirs  and his or her  personal  representatives  and  shall be  binding  on all
successors   and  assigns  of  Parent,   Sub,  the  Company  and  the  Surviving
Corporation.

     SECTION 5.7. Public Announcements. Parent and Sub, on the one hand, and the
Company,  on the other hand,  will consult with each other before  issuing,  and
provide each other the opportunity to review and comment upon, any press release
or other public statements with respect to the transactions

                                     - 22 -
<PAGE>

contemplated  by this Agreement,  including the Merger,  and shall not issue any
such press release or make any such public statement prior to such consultation,
except as may be required by applicable  law,  court  process or by  obligations
pursuant to any listing agreement with any national securities exchange.

     SECTION 5.8.  Acquisition  Proposals.  The Company  shall not, nor shall it
authorize or permit any of its Representatives  to, directly or indirectly,  (i)
solicit,  initiate or encourage the submission of any  Acquisition  Proposal (as
hereinafter  defined) or (ii)  participate in any  discussions  or  negotiations
regarding,  or furnish to any person any non-public information with respect to,
or take any other  action  to  facilitate  any  inquiries  or the  making of any
proposal  that  constitutes,  or may  reasonably  be  expected  to lead to,  any
Acquisition Proposal;  provided,  however, that the foregoing shall not prohibit
the  Board of  Directors  of the  Company  from  furnishing  information  to, or
entering into discussions or negotiations with, any person in connection with an
unsolicited bona fide Acquisition  Proposal by such person if, and to the extent
that, the Board of Directors of the Company, after consultation with independent
legal  counsel  (which may  include  its  regularly  engaged  independent  legal
counsel), determines in good faith that such action is required for the Board of
Directors  of  the  Company  to  comply  with  its  fiduciary   obligations   to
stockholders  under  applicable  law. The Company shall provide  prompt  written
notice to Parent to the effect that it is furnishing information to, or entering
into  discussions  or  negotiations  with,  such person or entity,  such written
notice  shall  include the material  terms and  conditions  of such  Acquisition
Proposal or inquiry,  and the identity of the person making any such Acquisition
Proposal or inquiry;  provided that the Company shall not be required to provide
such notice of such terms or conditions  or identity if the  Company's  Board of
Directors,  after consultation with independent legal counsel (which may include
its regularly engaged independent legal counsel),  determines in good faith that
giving such notice  would be  inconsistent  with its  fiduciary  obligations  to
stockholders under applicable law. For purposes of this Agreement,  "Acquisition
Proposal"  means any  proposal  with respect to a merger,  consolidation,  share
exchange or similar transaction involving the Company, or any purchase of all or
any significant  portion of the assets of the Company, or any equity interest in
the Company, other than the transactions contemplated hereby.


                                     - 23 -
<PAGE>

     SECTION  5.9.  Stockholder  Litigation.  The Company  shall give Parent the
opportunity  to  participate  in the defense or  settlement  of any  stockholder
litigation  against the Company and its directors  relating to the  transactions
contemplated by this Agreement; provided, however, that no such settlement shall
be agreed to without Parent's  consent,  which consent shall not be unreasonably
withheld if such settlement would entail solely the payment of monetary relief.

     SECTION 5.10. Board Action Relating to Stock Option Plans and Warrants.  As
soon as practicable following the date of this Agreement, the Board of Directors
of the Company (or, if appropriate,  any committee administering a Company Stock
Option  Plan)  shall  adopt  such  resolutions  or take such  actions  as may be
required  to adjust  the  terms of all  outstanding  Company  Stock  options  in
accordance  with  Section  2.2 and shall make such other  changes to the Company
Stock  Option  Plans as it deems  appropriate  to give effect to the Merger.  In
addition,  prior to the  Effective  Time,  the Board of Directors of the Company
shall adopt such  resolutions  and take such actions as may be required to amend
the terms of all  outstanding  Warrants in accordance with Section 2.2 and shall
make such other changes to the Warrants as it deems  appropriate  to give effect
to the Merger.


                                   ARTICLE VI

                              CONDITIONS PRECEDENT

     SECTION 6.1.  Conditions  to Each Party's  Obligation to Effect the Merger.
The  respective  obligation of each party to effect the Merger is subject to the
satisfaction  or  waiver  on or  prior  to the  Closing  Date  of the  following
conditions:

     (a)  Stockholder  Approval.  This  Agreement and the Merger shall have been
adopted and  approved by (i) the  affirmative  vote of the  stockholders  of the
Company  as  required  under  the  laws of the  State of  Delaware  and (ii) the
affirmative  vote of holders of a majority of the  outstanding  shares of Common
Stock  that are not  beneficially  owned by the  Affiliated  Stockholders  or by
persons that are Affiliates or Associates of the Affiliated Stockholders.

     (b) Governmental and Regulatory  Consents.  All filings required to be made
prior to the  Effective  Time with,  and all  consents,  approvals,  permits and
authorizations  required  to be  obtained  prior  to the  Effective  Time  from,
Governmental Entities, including, without limitation, those set forth in Section
3.1(d)(iii) of the  Disclosure  Schedule,  in connection  with the execution and
delivery of this Agreement and the consummation of the transactions contemplated
hereby by the Company, Parent and Sub, and which, either individually or in the

                                     - 24 -
<PAGE>

aggregate, if not obtained would have a Material Adverse Effect or would prevent
consummation  of the Merger,  will have been made or  obtained  (as the case may
be).

     (c) No  Injunctions,  Restraints or  Litigation.  No temporary  restraining
order, preliminary or permanent injunction or other order issued by any court of
competent  jurisdiction or other legal  restraint or prohibition  preventing the
consummation  of the Merger  shall be in  effect;  provided,  however,  that the
parties  invoking this condition  shall use reasonable  efforts to have any such
order or  injunction  vacated.  There  shall not be  threatened,  instituted  or
pending any action, proceeding,  application or counterclaim by any Governmental
Entity before any court or  governmental  regulatory or  administrative  agency,
authority or tribunal (i) which if  adversely  determined  would have a material
adverse effect on the Surviving  Corporation or the ability of any party to this
Agreement to perform its obligations hereunder or (ii) which challenges or seeks
to challenge, restrain or prohibit the consummation of the Merger.

     SECTION 6.2.  Conditions to Obligations of Parent and Sub. The  obligations
of Parent  and Sub to effect the Merger  are  further  subject to the  following
conditions:

     (a) Representations  and Warranties.  The representations and warranties of
the Company set forth in Section 3.1 that are qualified by materiality  shall be
true and  correct and such  representations  and  warranties  of the Company set
forth in Section 3.1 that are not so qualified  shall be true and correct in all
material  respects,  in each case as of the date of this Agreement and as of the
Closing Date as though made on and as of the Closing Date,  except to the extent
such  representations  and warranties speak as of an earlier date and except for
changes  permitted  or  contemplated  by this  Agreement,  and Parent shall have
received an officers'  certificate  signed on behalf of Parent to the effect set
forth in this paragraph.

     (b)  Performance  of  Obligations  of the Company.  The Company  shall have
performed in all material  respects all obligations  required to be performed by
it under this  Agreement at or prior to the Closing Date,  and Parent shall have
received  an  officers'  certificate  signed on behalf  of the  Company  to such
effect.

     (c) Financing.  On or prior to the Effective Time,  Parent and/or Sub shall
have  completed  their  arrangements  for the  Financing  and  received the cash
proceeds thereof.

     (d) Dissenting  Shares.  Parent shall have received  evidence,  in form and
substance  reasonably  satisfactory to it, that the number of Dissenting  Shares
shall  constitute  no  greater  than 5% of the total  number of shares of Common
Stock

                                     - 25 -
<PAGE>

outstanding immediately prior to the Effective Time, on a fully diluted basis.

     SECTION 6.3.  Conditions to Obligations  of the Company.  The obligation of
the Company to effect the Merger is further subject to the following conditions:

     (a) Representations  and Warranties.  The representations and warranties of
Parent and Sub set forth in Section 3.2 that are qualified by materiality  shall
be true and correct and such  representations  and  warranties of Parent and Sub
set forth in Section 3.2 that are not so qualified  shall be true and correct in
all material  respects,  in each case as of the date of this Agreement and as of
the Closing  Date as though made on and as of the  Closing  Date,  except to the
extent  such  representations  and  warranties  speak as of an earlier  date and
except for changes permitted or contemplated by this Agreement,  and the Company
shall  have  received  a  certificate  signed  on  behalf of Parent by the chief
executive  officer and the chief  financial  officer of Parent to the effect set
forth in this paragraph.

     (b) Performance of Obligations of Parent and Sub. Parent and Sub shall have
performed in all material  respects all obligations  required to be performed by
them under this Agreement at or prior to the Closing Date, and the Company shall
have  received a certificate  signed on behalf of Parent by the chief  executive
officer and the chief financial officer of Parent to such effect.


                                   ARTICLE VII

                        TERMINATION, AMENDMENT AND WAIVER

     SECTION 7.1. Termination. This Agreement may be terminated and abandoned at
any time  prior to the  Effective  Time,  whether  before or after  approval  of
matters  presented  in  connection  with the Merger by the  stockholders  of the
Company:

     (a) by mutual written consent of Parent and the Company; or

     (b) by either Parent or the Company:

          (i) if, upon a vote at the  Stockholders  Meeting,  or any adjournment
     thereof,  the adoption and approval of this Agreement and the Merger by the
     stockholders  of the  Company  required  by  Delaware  law,  the  Company's
     Restated  Certificate of Incorporation or the terms of this Agreement shall
     not have been obtained; or


                                     - 26 -
<PAGE>

          (ii) if the Merger shall not have been  consummated on or before April
     1,  1998,  provided  that the  failure  to  consummate  the  Merger  is not
     attributable  to the  failure  of the  terminating  party  to  fulfill  its
     obligations pursuant to this Agreement; or

          (iii) if any Governmental Entity shall have issued an order, decree or
     ruling or taken any other  action  permanently  enjoining,  restraining  or
     otherwise  prohibiting the Merger and such order,  decree,  ruling or other
     action shall have become final and nonappealable; or

     (c) by the Company,  if the Board of  Directors  of the Company  shall have
approved an Acquisition  Proposal after  determining,  upon the basis of written
advice of outside counsel (who may be the Company's  regularly  retained outside
counsel)  that such  approval is  necessary  in the  exercise  of its  fiduciary
obligations under applicable law; or

     (d) by Parent,  if the Board of  Directors  of the  Company  shall have (i)
withdrawn  or  modified,  in a manner  adverse to Parent or Sub, the approval or
recommendation by the Board of Directors of the Company of this Agreement or the
Merger or (ii) approved another Acquisition Proposal; or

     (e) by Parent, if any of the conditions set forth in Section 6.2 shall have
become incapable of fulfillment, and shall not have been waived by Parent, or if
the Company  shall  breach in any material  respect any of its  representations,
warranties or obligations hereunder and such breach shall not have been cured in
all  material  respects  or  waived  and the  Company  shall  not have  provided
reasonable  assurance that such breach will be cured in all material respects on
or before the Closing Date, but only if such breach, singly or together with all
other such breaches, constitutes a failure of the condition contained in Section
6.2 as of the date of such termination; or

     (f) by the Company, if any of the conditions set forth in Section 6.3 shall
have  become  incapable  of  fulfillment,  and shall not have been waived by the
Company,  or if Parent or Sub shall breach in any material  respect any of their
respective representations,  warranties or obligations hereunder and such breach
shall not have been cured in all material  respects or waived and Parent or Sub,
as the case may be,  shall  not have  provided  reasonable  assurance  that such
breach will be cured in all material respects on or before the Closing Date, but
only  if  such  breach,  singly  or  together  with  all  other  such  breaches,
constitutes a failure of the  condition  contained in Section 6.3 as of the date
of such termination;


                                     - 27 -
<PAGE>

provided,  however, that the party seeking termination pursuant to clause (e) or
(f) hereof is not in breach of any of its material representations,  warranties,
covenants or agreements contained in this Agreement.

     SECTION 7.2.  Effect of  Termination.  In the event of  termination of this
Agreement  by either the  Company or Parent as  provided  in Section  7.1,  this
Agreement shall forthwith become void and have no effect,  without any liability
or  obligation  on the part of Parent,  Sub or the Company,  other than the last
three sentences of Section 5.3 and Sections 7.2, 7.3 and 8.2. Nothing  contained
in this Section shall relieve any party from any  liability  resulting  from any
material breach of the representations,  warranties, covenants or agreements set
forth in this Agreement.

     SECTION 7.3.  Expenses.  In the event that this  Agreement is terminated by
the Company  pursuant to subsection  7.1(c) or by Parent  pursuant to subsection
7.1(d),  Parent and Sub shall be  entitled to  reimbursement  by the Company for
their  out-of-pocket  expenses  incurred  in  connection  with the  negotiation,
execution,  delivery  and  performance  of this  Agreement  and  the  Financing,
provided that such reimbursement for expenses shall not exceed $1,000,000.

     SECTION 7.4. Amendment.  Subject to the applicable  provisions of the DGCL,
at any time prior to the Effective  Time, the parties hereto may modify or amend
this Agreement,  by written agreement  executed and delivered by duly authorized
officers of the respective parties;  provided,  however,  that after approval of
the Merger by the stockholders of the Company,  no amendment shall be made which
reduces the consideration  payable in the Merger or adversely affects the rights
of  the  Company's   stockholders   hereunder   without  the  approval  of  such
stockholders.  This  Agreement  may not be amended  except by an  instrument  in
writing' signed on behalf of each of the parties.

     SECTION 7.5.  Extension;  Waiver.  At any time prior to the Effective Time,
the  parties  may  (a)  extend  the  time  for  the  performance  of  any of the
obligations or other acts of the other parties,  (b) waive any  inaccuracies  in
the  representations  and  warranties  of the other  parties  contained  in this
Agreement or in any document delivered pursuant to this Agreement or (c) subject
to Section 7.3, waive compliance with any of the agreements or conditions of the
other parties contained in this Agreement.  Any agreement on the part of a party
to any  such  extension  or  waiver  shall  be  valid  only if set  forth  in an
instrument in writing  signed on behalf of such party.  The failure of any party
to this  Agreement to assert any of its rights under this Agreement or otherwise
shall not constitute a waiver of such rights.


                                     - 28 -
<PAGE>

     SECTION 7.6. Procedure for Termination,  Amendment,  Extension or Waiver. A
termination  of this  Agreement  pursuant to Section  7.1, an  amendment of this
Agreement  pursuant to Section 7.3 or an extension or waiver pursuant to Section
7.4  shall,  in  order  to be  effective  and in  addition  to  requirements  of
applicable law, require,  in the case of Parent,  Sub or the Company,  action by
its  Board  of  Directors  or the  duly  authorized  designee  of its  Board  of
Directors.


                                  ARTICLE VIII

                               GENERAL PROVISIONS

     SECTION 8.1.  Nonsurvival of  Representations  and Warranties.  None of the
representations and warranties in this Agreement or in any instrument  delivered
pursuant to this Agreement  shall survive the Effective  Time.  This Section 8.1
shall not limit any  covenant or  agreement  of the  parties  which by its terms
contemplates   performance   after  the  Effective  Time,   including,   without
limitation, Section 5.7.

     SECTION 8.2.  Fees and Expenses.  Except as provided  otherwise in Sections
5.2 and 7.3,  whether or not the Merger shall be consummated,  each party hereto
shall pay its own expenses incident to preparing for, entering into and carrying
out this Agreement and the consummation of the transactions contemplated hereby.

     SECTION 8.3. Definitions. For purposes of this Agreement:

     (a) "Affiliate" and "Associate" shall have the respective meanings ascribed
to such  terms in Rule  12b-2 of the  General  Rules and  Regulations  under the
Exchange Act;

     (b) "person" means an individual, corporation,  partnership, joint venture,
association, trust, unincorporated organization or other entity; and

     (c) a  "subsidiary"  of any person means  another  person 50% of the equity
securities  of which are owned  directly  or  indirectly  by such first  person;
provided,  however,  that joint ventures or partnerships engaged in the business
of real estate  development,  management or ownership  shall not be deemed to be
subsidiaries  unless such first person owns  directly or  indirectly  80% of the
equity securities of such joint venture or partnership.

     SECTION 8.4.  Notices.  All notices,  requests,  claims,  demands and other
communications  under this  Agreement  shall be in  writing  and shall be deemed
given if delivered personally or sent

                                     - 29 -
<PAGE>

by overnight courier (providing proof of delivery) or telecopy to the parties at
the  following  addresses  (or at such  other  address  for a party  as shall be
specified by like notice):

                      (a)  if to Parent or Sub, to

                           DavCo Acquisition Holding Inc.
                           1657 Crofton Boulevard
                           Crofton, Maryland 21114
                           Attention: Ronald D. Kirstien

                           with a copy to:

                           Kirkland & Ellis
                           Citicorp Center
                           153 East 53rd Street
                           New York, New York 10022
                           Attention: Kirk A. Radke


                      (b)  if to the Company, to

                           DavCo Restaurants, Inc.
                           1657 Crofton Boulevard
                           Crofton, Maryland 21114
                           Attention:  Board of Directors

                           with a copy to:

                           Dechert Price & Rhoads
                           Bell Atlantic Tower
                           40th Floor
                           1717 Arch Street
                           Philadelphia, Pennsylvania 19103
                           Attention:  G. Daniel O'Donnell

     SECTION 8.5. Interpretation.  When a reference is made in this Agreement to
a Section or Schedule,  such  reference  shall be to a Section of, or a Schedule
to,  this  Agreement  unless  otherwise  indicated.  The table of  contents  and
headings  contained in this Agreement are for reference  purposes only and shall
not affect in any way the meaning or interpretation of this Agreement.  Whenever
the words "include," "includes" or "including" are used in this Agreement,  they
shall be deemed to be followed by the words "without limitation."

     SECTION 8.6.  Counterparts.  This  Agreement may be executed in one or more
counterparts,  all of which shall be considered  one and the same  agreement and
shall become effective when one or more counterparts have been signed by each of
the parties and delivered to the other parties.


                                     - 30 -
<PAGE>

     SECTION 8.7. Entire Agreement;  Third-Party  Beneficiaries.  This Agreement
and the other agreements referred to herein constitute the entire agreement, and
supersede all prior agreements and understandings,  both written and oral, among
the parties with respect to the subject matter of this Agreement. This Agreement
is not intended to confer upon any person, other than the parties hereto and the
third party beneficiaries  referred to in the following sentence,  any rights or
remedies.  The parties hereto  expressly intend the provisions of Section 5.6 to
confer a benefit upon and be  enforceable  by, as third party  beneficiaries  of
this Agreement,  the third persons  referred to in, or intended to be benefitted
by, such provisions.

     SECTION  8.8.  Governing  Law.  This  Agreement  shall be governed  by, and
construed in accordance  with, the laws of the State of Delaware,  regardless of
the laws that might otherwise govern under applicable principles of conflicts of
laws thereof.

     SECTION  8.9.  Assignment.  Neither this  Agreement  nor any of the rights,
interests or obligations under this Agreement shall be assigned,  in whole or in
part,  by operation of law or otherwise by any of the parties  without the prior
written  consent  of the  other  parties,  and any such  assignment  that is not
consented  to shall  be null and  void,  except  that  Parent  may  assign  this
Agreement (i) to any wholly owned subsidiary of Parent or (ii) together with all
of the  outstanding  capital  stock of Sub,  to an  entity  organized  under the
corporate  or  limited  liability  laws of a  jurisdiction  of one of the United
States of America,  the  ownership  interests of which entity are  substantially
identical to the ownership interests of Parent and which entity specifically and
expressly  assumes by written  agreement  the  obligations  of Parent under this
Agreement;   in  either  case  without  Parent  being  released  from  liability
hereunder.  Subject to the preceding  sentence,  this  Agreement will be binding
upon,  inure to the  benefit  of, and be  enforceable  by, the parties and their
respective successors and assigns.

     SECTION 8.10. Enforcement.  The parties agree that irreparable damage would
occur  in the  event  that  any of the  provisions  of this  Agreement  were not
performed in accordance with their specific terms or were otherwise breached. It
is  accordingly  agreed that the parties  shall be entitled to an  injunction or
injunctions to prevent  breaches of this  Agreement and to enforce  specifically
(without requirement to post a bond) the terms and provisions of this Agreement,
this being in addition to any other  remedy to which they are entitled at law or
in equity.

     SECTION 8.11. Severability. Whenever possible, each provision or portion of
any  provision of this  Agreement  will be  interpreted  in such manner as to be
effective and valid under  applicable law but if any provision or portion of any
provision

                                     - 31 -
<PAGE>

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



                                     - 32 -
<PAGE>

     IN WITNESS WHEREOF,  Parent, Sub and the Company have caused this Agreement
to be signed by their respective  officers thereunto duly authorized,  all as of
the date first written above.

                                  DAVCO RESTAURANTS, INC.


                                  By: /s/ David J. Norman
                                     -----------------------------
                                     Name:   David J. Norman
                                     Title:  Secretary

                                  Attest:

                                  /s/ Richard H. Borchers
                                  --------------------------------
                                  Name:  Richard H. Borchers
                                  Title: Executive Vice President


                                  DAVCO ACQUISITION HOLDING INC.


                                  By: /s/ Ronald D. Kirstien
                                     -----------------------------
                                     Name:   Ronald D. Kirstien
                                     Title:  President


                                  Attest:


                                  /s/ Harvey Rothstein
                                  --------------------------------
                                  Name:  Harvey Rothstein
                                  Title: Vice President


                                  DAVCO MERGER SUB INC.


                                  By: /s/ Ronald D. Kirstien
                                     -----------------------------
                                     Name:   Ronald D. Kirstien
                                     Title:  President


                                  Attest:


                                  /s/ Harvey Rothstein
                                  --------------------------------
                                  Name:  Harvey Rothstein
                                  Title: Vice President


                                     - 33 -
<PAGE>

                               DISCLOSURE SCHEDULE


         Section 3.1(b)          -        Subsidiaries

         Section 3.1(c)          -        Capitalization

         Section 3.1(d)          -        Authority

         Section 3.1(d)(iii)     -        Consents

         Section 3.1(f)          -        Absence of Changes

         Section 4.1(v)          -        Conduct of Business: Assets

         Section 4.1(vii)        -        Conduct of Business: Indebtedness
<PAGE>

                                                                  Section 3.1(b)




                                  Subsidiaries


Name                  Jurisdiction    Capitalization      Ownership*


Southern Hospi-         Tennessee       100 shares         Company
tality Corporation                    common stock
                                      outstanding

MDF, Inc.               Delaware        100 shares         Company
                                      common stock
                                      outstanding

FriendCo Rest-          Maryland        100 shares         Company
aurants, Inc.                         common stock
                                      outstanding

Heron Realty            Maryland        100 shares         Company
Corporation                           common stock
("Heron")                             outstanding

DavCo Oil Company       Maryland        100 shares          Heron
                                      common stock
                                      outstanding



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

*  All shares are owned 100% by the entity shown.
<PAGE>

                                                                  Section 3.1(c)




                                 Capitalization


See "Stock Option Summary by Individual", attached hereto as Attachment A.
<PAGE>
                                                                    Attachment A


<TABLE>
<CAPTION>
                       Stock Option Summary by Individual

                  Option Price:     $16.125          $8.500            $9.875
                                    -------          ------            ------


Executives                          1994 Pool              1996 Pool             1997 Pool                               Totals
                                 ---------------        ---------------       --------------       ---------------    -----------
<S>               <C>            <C>                    <C>                   <C>                  <C>                <C>

R. Kirstien *     Orig. Issued                 0                  7,500               7,500                                15,000
                  Cancelled                    0                                                                                0
                                 ---------------        ---------------       --------------       ---------------   -----------
                  Remaining                    0                  7,500               7,500                                15,000

H. Rothstein *    Orig. Issued                 0                  7,500               7,500                                15,000
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                 ---------------        ---------------       --------------       ---------------    -----------
                  Remaining                    0                  7,500               7,500                                15,000

J. Cunnane        Orig. Issued             5,000                  3,000               3,000                                11,000
                  Cancelled                                                                                                     0
                                                                                                                                0
                                 ---------------        ---------------       --------------       ---------------    -----------
                  Remaining                5,000                  3,000               3,000                                11,000

R. Borchers       Orig. Issued             5,000                  3,000               3,000                                11,000
                  Cancelled                                                                                                     0
                                                                                                                                0
                                 ---------------        ---------------       --------------       ---------------   -----------
                  Remaining                5,000                  3,000               3,000                                11,000

P. Campisi        Orig. Issued                 0                  3,000                   0                                 3,000
                  Cancelled                4,000                  3,000                                                     7,000
                  Re-Issued                5,000                                                                            5,000
                                ----------------       ----------------       --------------       ---------------    -----------
                  Remaining                1,000                      0                   0                                 1,000

C. Graham         Orig. Issued             5,000                      0                   0                                 5,000
                  Cancelled                5,000                                                                            5,000
                                                                                                                                0
                                ----------------       ----------------       --------------       ---------------    -----------
                  Remaining                    0                      0                   0                                     0

P. Albright       Orig. Issued             5,000                      0                   0                                 5,000
                  Cancelled                3,000                                                                            3,000
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                2,000                      0                   0                                 2,000

C. McGuire        Orig. Issued                 0                  1,000               3,000                                 4,000
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                    0                  1,000               3,000                                 4,000
<PAGE>

R. Jacobs         Orig. Issued                 0                  1,500               1,500                                 3,000
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                    0                  1,500               1,500                                 3,000

D. Jones          Orig. Issued                 0                  1,500               2,000                                 3,500
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                    0                  1,500               2,000                                 3,500

D. Norman         Orig. Issued                 0                      0               2,000                                 2,000
                  Cancelled                                                                                                     0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                    0                      0               2,000                                 2,000

Total Exec.'s     Total Issued            20,000                 28,000              29,500                                77,500
                  Cancelled               12,000                  3,000                   0                                15,000
                  Re-Issued                5,000                      0                   0                                 5,000
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining               13,000                 25,000              29,500                                67,500
                                ================       ================       =============        ===============    ===========
<PAGE>

Directors                           1994 Pool              1996 Pool             1997 Pool                               Totals
                                ----------------       ----------------       -------------        ---------------    -----------

B. Winokur        Orig. Issued            10,000                 10,000               4,000                                24,000
                  Cancelled                                                                                                     0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining               10,000                 10,000               4,000                                24,000

G. Marchetti      Orig. Issued             5,000                  3,000               4,000                                12,000
                  Cancelled                                                                                                     0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                5,000                  3,000               4,000                                12,000

R. Habeck         Orig. Issued             2,500                  3,000               4,000                                 9,500
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                2,500                  3,000               4,000                                 9,500

E. Chambers       Orig. Issued             2,500                  3,000               4,000                                 9,500
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                2,500                  3,000               4,000                                 9,500

J. Farley *       Orig. Issued                 0                  1,000               4,000                                 5,000
                  Cancelled                    0                      0                                                         0
                  Re-Issued                    0                                                                                0
                                ----------------       ----------------      --------------       -------------      ------------
                  Remaining                    0                  1,000               4,000                                 5,000

H. Rosser         Orig. Issued                 0                      0               4,000                                 4,000
                  Cancelled                    0                                                                                0
                                                                                                                                0
                                ----------------       ----------------       -------------        ---------------    -----------
                  Remaining                    0                      0               4,000                                 4,000

Total Directors   Total Issued            20,000                 20,000              24,000                                64,000
                  Cancelled                    0                      0                   0                                     0
                  Re-Issued                    0                      0                   0                                     0
                                ----------------       ----------------      --------------       -------------      ------------
                  Remaining               20,000                 20,000              24,000                                64,000
                                ================       ================      ==============       =============      ============

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

Combined          Total Issued            40,000                 48,000              53,500                               141,500
                  Cancelled               12,000                  3,000                   0                                15,000
                  Re-Issued                5,000                      0                   0                                 5,000
                                ----------------       ----------------      --------------       -------------      ------------
                  Remaining               33,000                 45,000              53,500                               131,500
                                ----------------       ----------------      ==============       =============      ============
</TABLE>
<PAGE>

* Footnote:    The above does not include any options received as part of the 
               Companys' IPO. Those options are as follows:


                  R. Kirstien                            330,769
                  H. Rothstein                           184,274
                  J. Farley/S. Day                        40,575
                  Warrants: WEP                          441,026
                                                      ----------
                    Subtotal:                            996,644

                  Per Above                              131,500
                    Total Options/Warrants:            1,128,144
<PAGE>

                                                                  Section 3.1(d)




                                    Authority


None.
<PAGE>

                                                             Section 3.1(d)(iii)




                                    Consents


[Premerger  notification  and clearance  under the  Hart-Scott-Rodino  Antitrust
Improvements Act of 1976, as amended.]
<PAGE>

                                                                  Section 3.1(f)




                               Absence of Changes


1.   The  Company  has  entered  into  that  certain  Asset  Purchase  and  Sale
     Agreement,  dated as of September 24, 1997, by and among the Company,  MDF,
     and Western and Southern Food Services I, L.L.C., providing for the sale of
     certain MDF restaurants.
<PAGE>

                                                                  Section 4.1(v)




                           Conduct of Business: Assets


1.   The  Company  has  entered  into  that  certain  Asset  Purchase  and  Sale
     Agreement,  dated as of September 24, 1997, by and among the Company,  MDF,
     and Western and Southern Food Services I, L.L.C., providing for the sale of
     certain MDF restaurants.
<PAGE>

                                                                Section 4.1(vii)




                        Conduct of Business: Indebtedness


None.
<PAGE>

                                                                       Exhibit A






                              AMENDED AND RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                             DAVCO RESTAURANTS, INC.

                                   ARTICLE ONE

     The name of the corporation is DavCo Restaurants,  Inc. (hereinafter called
the "Corporation").

                                   ARTICLE TWO

     The address of the Corporation's registered office in the state of Delaware
is 1013 Centre Road,  Wilmington,  Delaware  19805,  in the City of  Wilmington,
County  of New  Castle.  The name of its  registered  agent at such  address  is
Corporation Service Company.

                                  ARTICLE THREE

     The purpose of the  Corporation  is to engage in any lawful act or activity
for which  corporations  may be organized  under the General  Corporation Law of
Delaware.

                                  ARTICLE FOUR

     The total number of shares which the  Corporation  shall have the authority
to issue is one thousand (1,000) shares,  all of which shall be shares of Common
Stock, with a par value of $0.001 per share.

                                  ARTICLE FIVE

     The Corporation is to have perpetual existence.

                                   ARTICLE SIX

     The  directors  shall  have the  power to adopt,  amend or repeal  By-Laws,
except as may be otherwise be provided in the By-Laws.

                                  ARTICLE SEVEN

     The Corporation  expressly  elects not to be governed by Section 203 of the
General Corporation Law of the State of Delaware.
<PAGE>

                                  ARTICLE EIGHT

     Section 1. Nature of  Indemnity.  Each person who was or is made a party or
is  threatened  to be made a party  to or is  involved  in any  action,  suit or
proceeding,   whether   civil,   criminal,   administrative   or   investigative
(hereinafter a "proceeding"), by reason of the fact that he (or a person of whom
he is  the  legal  representative),  is or  was a  director  or  officer  of the
Corporation  or is or  was  serving  at the  request  of  the  Corporation  as a
director, officer, employee,  fiduciary, or agent of another corporation or of a
partnership,  joint venture,  trust or other enterprise,  including service with
respect to  employee  benefit  plans,  whether the basis of such  proceeding  is
alleged  action  in an  official  capacity  as a  director,  officer,  employee,
fiduciary  or  agent or in any  other  capacity  while  serving  as a  director,
officer, employee, fiduciary or agent, shall be indemnified and held harmless by
the  Corporation  to the fullest  extent  which it is  empowered to do so by the
General  Corporation  Law of the State of  Delaware,  as the same  exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment  permits the Corporation to provide broader  indemnification
rights  than  said  law  permitted  the  Corporation  to  provide  prior to such
amendment)  against all expense,  liability and loss (including  attorneys' fees
actually  and  reasonably  incurred  by such  person  in  connection  with  such
proceeding  and such  indemnification  shall  inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 of this Article Eight,  the  Corporation  shall  indemnify any such
person seeking indemnification in connection with a proceeding initiated by such
person only if such  proceeding  was authorized by the Board of Directors of the
Corporation.  The right to indemnification conferred in this Article Eight shall
be a contract  right and,  subject to  Sections 2 and 5 of this  Article  Eight,
shall include the right to payment by the  Corporation of the expenses  incurred
in  defending  any such  proceeding  in  advance of its final  disposition.  The
Corporation may, by action of the Board of Directors, provide indemnification to
employees  and agents of the  Corporation  with the same scope and effect as the
foregoing indemnification of directors and officers.

     Section 2.  Procedure for  Indemnification  of Directors and Officers.  Any
indemnification  of a director or officer of the Corporation  under Section 1 of
this Article Eight or advance of expenses  under Section 5 of this Article Eight
shall be made  promptly,  and in any  event  within  30 days,  upon the  written
request of the director or officer.  If a determination  by the Corporation that
the director or officer is entitled to indemnification  pursuant to this Article
Eight is required,  and the Corporation  fails to respond within sixty days to a
written request for indemnity,  the Corporation shall be deemed to have approved
the request.  If the Corporation denies a written request for indemnification or
advancing of expenses,  in whole or in part,  or if payment in full  pursuant to
such  request  is not made  within  30 days,  the  right to  indemnification  or
advances as granted by this Article Eight shall be  enforceable  by the director
or officer  in any court of  competent  jurisdiction.  Such  person's  costs and
expenses  incurred in connection  with  successfully  establishing  his right to
indemnification,  in  whole  or in  part,  in any  such  action  shall  also  be
indemnified by the Corporation.  It shall be a defense to any such action (other
than an action brought to

                                        2
<PAGE>

enforce a claim for expenses  incurred in defending any proceeding in advance of
its final disposition where the required undertaking,  if any, has been tendered
to the Corporation) that the claimant has not met the standards of conduct which
make it permissible  under the General  Corporation Law of the State of Delaware
for the  Corporation to indemnify the claimant for the amount  claimed,  but the
burden of such defense shall be on the  Corporation.  Neither the failure of the
Corporation (including the Board of Directors, independent legal counsel, or its
stockholders)  to have made a  determination  prior to the  commencement of such
action  that  indemnification  of the  claimant  is proper in the  circumstances
because he or she has met the  applicable  standard  of conduct set forth in the
General Corporation Law of the State of Delaware, nor an actual determination by
the Corporation (including its Board of Directors, independent legal counsel, or
its  stockholders)  that the  claimant has not met such  applicable  standard of
conduct,  shall be a defense  to the  action or  create a  presumption  that the
claimant has not met the applicable standard of conduct.

     Section 3.  Nonexclusivity of Article Eight. The rights to  indemnification
and the payment of expenses incurred in defending a proceeding in advance of its
final disposition  conferred in this Article Eight shall not be exclusive of any
other right which any person may have or  hereafter  acquire  under any statute,
provision  of the  certificate  of  incorporation,  by-law,  agreement,  vote of
stockholders or disinterested directors or otherwise.

     Section 4. Insurance.  The Corporation may purchase and maintain  insurance
on its own behalf and on behalf of any person who is or was a director, officer,
employee,  fiduciary,  or agent of the Corporation or was serving at the request
of the  Corporation  as a  director,  officer,  employee  or  agent  of  another
corporation,  partnership,  joint venture, trust or other enterprise against any
liability  asserted  against  him or her and  incurred by him or her in any such
capacity,  whether or not the Corporation would have the power to indemnify such
person against such liability under this Article Eight.

     Section 5. Expenses. Expenses incurred by any person described in Section 1
of this Article Eight in defending a proceeding shall be paid by the Corporation
in advance of such proceeding's final disposition unless otherwise determined by
the Board of Directors in the specific case upon receipt of an undertaking by or
on behalf of the director or officer to repay such amount if it shall ultimately
be determined that he is not entitled to be indemnified by the Corporation. Such
expenses  incurred by other  employees and agents may be so paid upon such terms
and conditions, if any, as the Board of Directors deems appropriate.

     Section  6.  Employees  and  Agents.  Persons  who are not  covered  by the
foregoing  provisions  of this  Article  Eight and who are or were  employees or
agents of the  Corporation,  or who are or were  serving  at the  request of the
Corporation as employees or agents of another  corporation,  partnership,  joint
venture, trust or other enterprise, may

                                        3
<PAGE>

be indemnified to the extent  authorized at any time or from time to time by the
Board of Directors.

     Section 7. Contract  Rights.  The provisions of this Article Eight shall be
deemed to be a contract  right  between  the  Corporation  and each  director or
officer who serves in any such capacity at any time while this Article Eight and
the relevant  provisions of the General Corporation Law of the State of Delaware
or other  applicable law are in effect,  and any repeal or  modification of this
Article  Eight or any such law shall not affect any rights or  obligations  then
existing with respect to any state of facts or proceeding then existing.

     Section 8. Merger or  Consolidation.  For purposes of this  Article  Eight,
references  to "the  Corporation"  shall  include,  in addition to the resulting
corporation,  any  constituent  corporation  (including  any  constituent  of  a
constituent)  absorbed  in a  consolidation  or merger  which,  if its  separate
existence  had  continued,  would have had power and  authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director,  officer, employee or agent of such constituent corporation,  or is or
was  serving  at the  request of such  constituent  corporation  as a  director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust or other  enterprise,  shall stand in the same position under this Article
Eight with respect to the resulting or surviving  corporation as he or she would
have with respect to such constituent  corporation if its separate existence had
continued.

                                  ARTICLE NINE

     The  Corporation  reserves  the  right to amend or  repeal  any  provisions
contained in this Certificate of Incorporation from time to time and at any time
in the manner now or hereafter  prescribed by the laws of the State of Delaware,
and all rights conferred upon  stockholders and directors are granted subject to
such reservation.



                                        4
<PAGE>

                                                                         Annex B

November 6, 1997

Board of Directors
DavCo Restaurants, Inc.
1657 Crofton Boulevard
Crofton, MD  21114

Dear Sirs:

         We understand that DavCo Restaurants, Inc. ("DavCo" or the "Company")
is contemplating entering into a definitive agreement (the "Agreement") with
DavCo Acquisition Holding Inc. ("DAC" or "Newco"), a company formed by Citicorp
Venture Capital, Ltd. ("CVC") and certain of its affiliates and certain members
of management and their affiliates (collectively, the "Affiliated
Shareholders"), which together control approximately 55.3% of the total
fully-diluted shares outstanding of DavCo, under which DAC and a wholly-owned
subsidiary of DAC (the "Subsidiary"), will offer to purchase for $20.00 in cash
all issued and outstanding shares of common stock (the "Common Stock"), par
value $0.001, of the Company owned by shareholders other than CVC and certain
members of management (the "Proposed Transaction"). We additionally understand
that the consummation of the offer requires and will be conditioned on: (i) the
holders of a majority of the outstanding shares held by shareholders other than
CVC, certain members of management and their respective affiliates and
associates (the "Non-Affiliated Shareholders"), vote to approve the Proposed
Transaction, (ii) approval of the Proposed Transaction or the expiration of
waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act of 1976,
(iii) the holders of not more than 5.0% of the Company's fully-diluted shares
outstanding exercise their dissenters' rights with respect to the Proposed
Transaction and (iv) other conditions customary to transactions of this type. We
further understand that, pursuant to the Agreement, after receiving shareholder
approval, DAC and the Subsidiary will cause the Subsidiary to be merged with and
into the Company (the "Merger") with the Company surviving the Merger as a
direct wholly-owned subsidiary of DAC. We further understand that, pursuant to
the Agreement, the holders of any issued and outstanding shares of Common Stock
not tendered pursuant to the Proposed Transaction (other than DAC, the
Subsidiary and holders of shares of Common Stock who have validly exercised
appraisal rights under the Delaware General Corporate Law) will receive $20.00
per share in cash in the Merger.

         You have asked for our opinion as investment bankers (the "Opinion") as
to the fairness, from a financial point of view, of the cash consideration to be
paid to the Non-Affiliated Shareholders under the terms of the Proposed
Transaction.

         Equitable Securities Corporation ("Equitable"), as part of its
investment banking business, is regularly engaged in the valuation of businesses
and their securities in connection with mergers and acquisitions, negotiated
underwritings, secondary distributions of listed and unlisted securities,
private placements and valuations for estate, corporate and other purposes.
Equitable has received a fee for rendering this opinion; however, our fee was
not contingent upon the consummation of the Proposed Transaction. We do not
currently publish research reports or actively trade the Common Stock of the
Company.
<PAGE>

         For the purposes of the Opinion set forth herein, we have:

         1.   reviewed the audited and unaudited financial statements for the
              four most recent fiscal years and interim periods of DavCo;

         2.   discussed the past and current operations, the financial condition
              and the prospects of the Company with the management of DavCo and
              its subsidiaries;

         3.   reviewed with the management of DavCo and its subsidiaries certain
              business plans of the Company and certain financial projections
              prepared by the management of DavCo and pertaining to DavCo and
              its subsidiaries;

         4.   reviewed the terms of the Proposed Transaction with DavCo and its
              legal advisors;

         5.   reviewed the historical market prices and reported trading volumes
              of the Common Stock;

         6.   compared the price per share offered in the Proposed Transaction
              to historical market prices of the Common Stock;

         7.   compared the financial performance of DavCo with, and reviewed the
              prices and reported trading activity of the securities of, certain
              publicly traded companies whose operating characteristics and/or
              industry focus we believe resemble those of DavCo;

         8.   reviewed the financial terms of selected acquisitions of the
              remaining minority interest of other publicly-traded companies;

         9.   reviewed the financial terms of selected control acquisitions of
              companies whose operating characteristics and/or industry focus we
              believe resemble those of DavCo;

         10.  performed a discounted cash flow analysis of DavCo based upon the
              financial information and financial projections provided to us by
              the management of DavCo;

         11.  performed a stand-alone leveraged buyout analysis utilizing
              operating assumptions provided to us by the management of DavCo
              and the capital structure as outlined by the Company's lender;

         12.  performed a leveraged recapitalization analysis of DavCo based
              upon financial information provided to us by the management of
              DavCo; and

         13.  reviewed such other information and performed such other analyses
              as we have deemed appropriate.
<PAGE>

         In rendering this opinion, we have assumed and relied upon, without
assuming responsibility for independent verification, the accuracy and
completeness of the information reviewed by us or that was furnished to us by or
on behalf of the Company. With respect to the financial projections provided to
us, we have assumed that they have been reasonably prepared and reflect the best
currently available estimates and good faith judgments of the management of
DavCo as to the future financial performance of DavCo. We have also assumed,
based upon the information which has been provided to us and without assuming
responsibility for independent verification thereof, that no material
undisclosed or contingent liability (disclosed or undisclosed) exists with
respect to DavCo. Our opinion is based necessarily on the economic, market, and
other conditions as in effect on, and the information made available to us as
of, the date hereof. We have not made an independent evaluation or appraisal of
the assets or liabilities (contingent or otherwise) of DavCo, nor were we
furnished with such evaluations or appraisals. We have not been requested to,
and did not, solicit third party indications of interest in DavCo, and have
assumed with your permission that DAC has no present intention to sell the
Company after consummating the Proposed Transaction.

         DavCo acknowledges that the opinion and any advice or materials
provided by Equitable in connection with its engagement hereunder is intended
for the benefit and use of the Board of Directors in considering the Proposed
Transaction to which the opinion, advice or material relate and the Company
agrees that no such opinion, advice or material shall be used for any other
purpose or be reproduced, disseminated, quoted or referred to at any time, in
whole or in part, in any filing, report, document, release or other
communication used in connection with the Proposed Transaction (unless required
to be filed, quoted or referred to by applicable regulatory requirements), nor
shall this opinion be used for any other purposes, without Equitable's prior
written consent, which consent shall not be unreasonably withheld. This letter
does not constitute a recommendation to any shareholder of the Company as to how
such shareholder should vote at a shareholders' meeting that may be held in
connection with the Proposed Transaction.

         Based upon and subject to the foregoing, we are of the opinion that, as
of the date hereof, that the cash consideration to be received by the holders of
Common Stock (other than the Affiliated Shareholders) in the Proposed
Transaction is fair from a financial point of view to such holders.

Very Truly Yours,



Equitable Securities Corporation
<PAGE>
                                                                         Annex C

                        DELAWARE GENERAL CORPORATION LAW

SECTION 262.  APPRAISAL RIGHTS

(a) Any stockholder of a corporation of this State who holds shares of stock on
the date of the making of a demand pursuant to subsection (d) of this section
with respect to such shares, who continuously holds such shares through the
effective date of the merger or consolidation, who has otherwise complied with
subsection (d) of this section and who has neither voted in favor of the merger
or consolidation nor consented thereto in writing pursuant to sec. 228 of this
title shall be entitled to an appraisal by the Court of Chancery of the fair
value of stockholder's shares of stock under the circumstances described in
subsections (b) and (c) of this section. As used in this section, the word
"stockholder" means a holder of record of stock in a stock corporation and also
a member of record of a nonstock corporation; the words "stock" and "share" mean
and include what is ordinarily meant by those words and also membership or
membership interest of a member of a nonstock corporation; and the words
"depository receipt" mean a receipt or other instrument issued by a depository
representing an interest in one or more shares, or fractions thereof, solely of
stock of a corporation, which stock is deposited with the depository.

(b) Appraisal rights shall be available for the shares of any class or series of
stock of a constituent corporation in a merger or consolidation to be effected
pursuant to sec. 251 (other than a merger effected pursuant to sec. 251(g) of
this title), sec. 252, sec. 254, sec. 257, sec. 258 or sec. 263 of this title:

         (1) Provided, however, that no appraisal rights under this section
         shall be available for the shares of any class or series of stock,
         which stock, or depository receipts in respect thereof, at the record
         date fixed to determine the stockholders entitled to receive notice of
         and to vote at the meeting of stockholders to act upon the agreement of
         merger or consolidation, were either (i) listed on a national
         securities exchange or designated as a national market system security
         on an interdealer quotation system by the National Association of
         Securities Dealers, Inc. or (ii) held of record by more than 2,000
         stockholders; and further provided that no appraisal rights shall be
         available for any shares of stock of the constituent corporation
         surviving a merger if the merger did not require for its approval the
         vote of the stockholders of the surviving corporation as provided in
         subsection (f) of sec.
         251 of this title.

         (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
         under this section shall be available for the shares of any class or
         series of stock of a constituent corporation if the holders thereof are
         required by the terms of an agreement of merger or consolidation
         pursuant to secs. 251, 252, 254, 257, 258, 263 and 264 of this title to
         accept for such stock anything except:

                  a. Shares of stock of the corporation surviving or resulting
                  from such merger or consolidation, or depository receipts in
                  respect thereof;

                  b. Shares of stock of any other corporation, or depository
                  receipts in respect thereof, which shares of stock (or
                  depository receipts in respect thereof) or depository receipts
                  at the effective date of the merger or consolidation will be
                  either listed on a national securities exchange or designated
                  as a national market system security on an interdealer
                  quotation system by the National Association of Securities
                  Dealers, Inc. or held of record by more than 2,000 holders;
<PAGE>

                  c. Cash in lieu of fractional shares or fractional depository
                  receipts described in the foregoing subparagraphs a. and b. of
                  this paragraph; or

                  d. Any combination of the shares of stock, depository receipts
                  and cash in lieu of fractional shares described in the
                  foregoing subparagraphs a., b. and c. of this paragraph.

         (3) In the event all of the stock of a subsidiary Delaware corporation
         party to a merger effected under sec. 253 of this title is not owned by
         the parent corporation immediately prior to the merger, appraisal
         rights shall be available for the shares of the subsidiary Delaware
         corporation.

(c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

(d) Appraisal rights shall be perfected as follows:

         (1) If a proposed merger or consolidation for which appraisal rights
         are provided under this section is to be submitted for approval at a
         meeting of stockholders, the corporation, not less than 20 days prior
         to the meeting, shall notify each of its stockholders who was such on
         the record date for such meeting with respect to shares for which
         appraisal rights are available pursuant to subsections (b) or (c)
         hereof that appraisal rights are available for any or all of the shares
         of the constituent corporations, and shall include in such notice a
         copy of this section. Each stockholder electing to demand the appraisal
         of his shares shall deliver to the corporation, before the taking of
         the vote on the merger or consolidation, a written demand for appraisal
         of his shares. Such demand will be sufficient if it reasonably informs
         the corporation of the identity of the stockholder and that the
         stockholder intends thereby to demand the appraisal of his shares. A
         proxy or vote against the merger or consolidation shall not constitute
         such a demand. A stockholder electing to take such action must do so by
         a separate written demand as herein provided. Within 10 days after the
         effective date of such merger or consolidation, the surviving or
         resulting corporation shall notify each stockholder of each constituent
         corporation who has complied with this subsection and has not voted in
         favor of or consented to the merger or consolidation of the date that
         the merger or consolidation has become effective; or

         (2) If the merger or consolidation was approved pursuant to sec. 228 or
         sec. 253 of this title, each constituent corporation, either before the
         effective date of the merger or consolidation or within ten days
         thereafter, shall notify each of the holders of any class or series of
         stock of such constituent corporation who are entitled to appraisal
         rights of the approval of the merger or consolidation and that
         appraisal rights are available for any or all shares of such class or
         series of stock of such constituent corporation, and shall include in
         such notice a copy of this section; provided that, if the notice is
         given on or after the effective date of the merger or consolidation,
         such notice shall be given by the surviving or resulting corporation to
         all such holders of any class or series of stock of a constituent
         corporation that are entitled to appraisal rights. Such notice may,
         and, if given on or after the effective date of the merger or
         consolidation, shall, also notify such stockholders of the effective
         date of the merger or consolidation. Any stockholder entitled to
         appraisal rights may, within 20 days after the date of mailing of such
         notice, demand in writing from the surviving or resulting corporation
         the appraisal of such holder's shares. Such demand 


                                       2
<PAGE>

         will be sufficient if it reasonably informs the corporation of the
         identity of the stockholder and that the stockholder intends thereby to
         demand the appraisal of such holder's shares. If such notice did not
         notify stockholders of the effective date of the merger or
         consolidation, either (i) each such constituent corporation shall send
         a second notice before the effective date of the merger or
         consolidation notifying each of the holders of any class or series of
         stock of such constituent corporation that are entitled to appraisal
         rights of the effective date of the merger or consolidation or (ii) the
         surviving or resulting corporation shall send such a second notice to
         all such holders on or within 10 days after such effective date;
         provided, however, that if such second notice is sent more than 20 days
         following the sending of the first notice, such second notice need only
         be sent to each stockholder who is entitled to appraisal rights and who
         has demanded appraisal of such holder's shares in accordance with this
         subsection. An affidavit of the secretary or assistant secretary or of
         the transfer agent of the corporation that is required to give either
         notice that such notice has been given shall, in the absence of fraud,
         be prima facie evidence of the facts stated therein. For purposes of
         determining the stockholders entitled to receive either notice, each
         constituent corporation may fix, in advance, a record date that shall
         be not more than 10 days prior to the date the notice is given,
         provided, that if the notice is given on or after the effective date of
         the merger or consolidation, the record date shall be such effective
         date. If no record date is fixed and the notice is given prior to the
         effective date, the record date shall be the close of business on the
         day next preceding the day on which the notice is given.

(e) Within 120 days after the effective date of the merger or consolidation, the
surviving or resulting corporation or any stockholder who has complied with
subsections (a) and (d) hereof and who is otherwise entitled to appraisal
rights, may file a petition in the Court of Chancery demanding a determination
of the value of the stock of all such stockholders. Notwithstanding the
foregoing, at any time within 60 days after the effective date of the merger or
consolidation, any stockholder shall have the right to withdraw his demand for
appraisal and to accept the terms offered upon the merger or consolidation.
Within 120 days after the effective date of the merger or consolidation, any
stockholder who has complied with the requirements of subsections (a) and (d)
hereof, upon written request, shall be entitled to receive from the corporation
surviving the merger or resulting from the consolidation a statement setting
forth the aggregate number of shares not voted in favor of the merger or
consolidation and with respect to which demands for appraisal have been received
and the aggregate number of holders of such shares. Such written statement shall
be mailed to the stockholder within 10 days after his written request for such a
statement is received by the surviving or resulting corporation or within 10
days after expiration of the period for delivery of demands for appraisal under
subsection (d) hereof, whichever is later.

(f) Upon the filing of any such petition by a stockholder, service of a copy
thereof shall be made upon the surviving or resulting corporation, which shall
within 20 days after such service file in the office of the Register in Chancery
in which the petition was filed a duly verified list containing the names and
addresses of all stockholders who have demanded payment for their shares and
with whom agreements as to the value of their shares have not been reached by
the surviving or resulting corporation. If the petition shall be filed by the
surviving or resulting corporation, the petition shall be accompanied by such a
duly verified list. The Register in Chancery, if so ordered by the Court, shall
give notice of the time and place fixed for the hearing of such petition by
registered or certified mail to the surviving or resulting corporation and to
the stockholders shown on the list at the addresses therein stated. Such notice
shall also be given by 1 or more publications at least 1 week before the day of
the hearing, in a newspaper of general circulation published in the City of
Wilmington, Delaware or such publication as the Court deems advisable. The forms
of the notices by mail and by publication shall be approved by the Court, and
the costs thereof shall be borne by the surviving or resulting corporation.


                                       3
<PAGE>

(g) At the hearing on such petition, the Court shall determine the stockholders
who have complied with this section and who have become entitled to appraisal
rights. The Court may require the stockholders who have demanded an appraisal
for their shares and who hold stock represented by certificates to submit their
certificates of stock to the Register in Chancery for notation thereon of the
pendency of the appraisal proceedings; and if any stockholder fails to comply
with such direction, the Court may dismiss the proceedings as to such
stockholder.

(h) After determining the stockholders entitled to an appraisal, the Court shall
appraise the shares, determining their fair value exclusive of any element of
value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion, permit discovery
or other pretrial proceedings and may proceed to trial upon the appraisal prior
to the final determination of the stockholder entitled to an appraisal. Any
stockholder whose name appears on the list filed by the surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates of stock to the Register in Chancery, if such is required, may
participate fully in all proceedings until it is finally determined that he is
not entitled to appraisal rights under this section.

(i) The Court shall direct the payment of the fair value of the shares, together
with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

(j) The costs of the proceeding may be determined by the Court and taxed upon
the parties as the Court deems equitable in the circumstances. Upon application
of a stockholder, the Court may order all or a portion of the expenses incurred
by any stockholder in connection with the appraisal proceeding, including,
without limitation, reasonable attorney's fees and the fees and expenses of
experts, to be charged pro rata against the value of all the shares entitled to
an appraisal.

(k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection (d)
of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation, either within 60
days after the effective date of the merger or consolidation as provided in
subsection (e) of this section or thereafter with the written approval of the
corporation, then the right of such stockholder to an appraisal shall cease.
Notwithstanding the foregoing, no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.


                                       4
<PAGE>

(l) The shares of the surviving or resulting corporation to which the shares of
such objecting stockholders would have been converted had they assented to the
merger or consolidation shall have the status of authorized and unissued shares
of the surviving or resulting corporation.


                                       5
<PAGE>

                                   SCHEDULE I

                          PURCHASES OF SHARES BY DAVCO
                              SINCE AUGUST 31, 1995

                                              Number of           Price Paid
                                          Shares Purchased         Per Share
                                          ----------------         ---------
Year Ended September 28, 1996
June 5, 1996                                    38,600              $ 8
June 5, 1996                                    51,000                7 15/16
June 12, 1996                                    2,100                8 5/16
June 19,1996                                     9,800                8 9/16
June 21, 1996                                    8,500                8 7/16
July 1, 1996                                     1,700                8 7/16
July 15, 1996                                    1,300                8 5/8
July 16, 1996                                    6,000                8 5/8
July 23, 1996                                    8,000                8 15/16
July 24, 1996                                    1,600                8 13/16
August 13, 1996                                  2,107                8 13/16
August 29, 1996                                  1,400                8 15/16
September 25, 1996                                 700                8 15/16



                                              Number of           Price Paid
                                          Shares Purchased         Per Share
                                          ----------------         ---------
Year Ended September 27, 1997
December 11, 1996                               25,000              $ 8 3/4


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