UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   SCHEDULE TO

            TENDER OFFER STATEMENT UNDER SECTION 14(D)(L) OR 13(E)(L)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                            ELMER'S RESTAURANTS, INC.
                       (NAME OF SUBJECT COMPANY (ISSUER))

                                 BRUCE N. DAVIS
                               LINDA ELLIS-BOLTON
                                 KAREN K. BROOKS
                               RICHARD P. BUCKLEY
                                 DAVID D. CONNOR
                               STEPHANIE M. CONNOR
                                THOMAS C. CONNOR
                             CORYDON H. JENSEN, JR.
                              DEBRA A. WOOLLEY-LEE
                                 DOUGLAS A. LEE
                                  DAVID C. MANN
                               SHEILA J. SCHWARTZ
                                 GERALD A. SCOTT
                               WILLIAM W. SERVICE
                                DENNIS M. WALDRON
                                  GARY N. WEEKS
                                  GREG W. WENDT
                               RICHARD C. WILLIAMS
                                DOLLY W. WOOLLEY
                              DONALD W. WOOLLEY AND
                           DONNA P. WOOLLEY, TOGETHER
                     WITH ERI ACQUISITION CORP., AS OFFEROR
            (NAMES OF FILING PERSONS (IDENTIFYING STATUS AS OFFEROR,
                            ISSUER OR OTHER PERSON))

                           COMMON STOCK, NO PAR VALUE
                         (TITLE OF CLASS OF SECURITIES)

                                     289393
                      (CUSIP NUMBER OF CLASS OF SECURITIES)

                           JEFFREY C. WOLFSTONE, ESQ.
                            GREGORY L. ANDERSON, ESQ.
                         LANE POWELL SPEARS LUBERSKY LLP
                        601 SW SECOND AVENUE, SUITE 2100
                             PORTLAND, OREGON 97204
                                 (503) 778-2100

      (NAME, ADDRESS, AND TELEPHONE NUMBERS OF PERSON AUTHORIZED TO RECEIVE
             NOTICES AND COMMUNICATIONS ON BEHALF OF FILING PERSONS)









                            Calculation of Filing Fee
--------------------------------------------------------------------------------
Transaction valuation*                                    Amount of filing fee**
         $6,019,091                                              $708.45
--------------------------------------------------------------------------------
*Estimated for purposes of  calculating  the filing fee only.  This  calculation
assumes the purchase of 756,601  shares of common stock of Elmer's  Restaurants,
Inc.  at the  tender  offer  price  of $7.50  per  share of  common  stock.  The
transaction  value also  includes the offer price of $7.50 less $4.81,  which is
the average exercise price of outstanding  options,  multiplied by 128,098,  the
estimated  number of options  outstanding  not held by the Filing Persons listed
above.

**The  amount of filing  fee,  calculated  in  accordance  with Rule 0-11 of the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act"), and Fee Rate
Advisory No. 6 for fiscal year 2005,  equals  $117.70 per million of transaction
value, or $708.45.

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

                  Amount Previously Paid:   ________________________________
                  Form or Registration No.: ________________________________
                  Filing Party: Date Filed: ________________________________

[  ]     Check  the  box  if  the   filing   relates   solely   to   preliminary
         communications made before the commencement of a tender offer.

Check the  appropriate  boxes below to designate any  transactions  to which the
statement relates:

                  [X]   third-party tender offer subject to Rule 14d-l. 
                  [ ]   issuer tender offer subject to Rule 13e-4.   
                  [X]   going-private transaction subject to Rule 13e-3.  
                  [X]   amendment to Schedule 13D under Rule 13d-2.

Check the following box if the filing is a final amendment reporting the results
of the tender offer: [ ]

This Tender Offer  Statement and Rule 13e-3  Transaction  Statement  filed under
cover of  Schedule  TO relates to the offer by ERI  Acquisition  Corp.,  a newly
formed  Oregon  corporation  ("Purchaser"),  to purchase all of the  outstanding
shares of common  stock,  no par value per  share  (the  "Shares"),  of  Elmer's
Restaurants, Inc., an Oregon corporation ("Elmer's"), not currently owned by the
Continuing  Shareholders  (as defined  below),  at a purchase price of $7.50 per
Share,  in cash,  upon the terms and subject to the  conditions set forth in the
Offer to Purchase dated  December 20, 2004 (the "Offer to Purchase"),  a copy of
which is attached  hereto as Exhibit  (a)(1)(i),  and in the  related  Letter of
Transmittal  (which,  together  with  the  Offer  to  Purchase,  constitute  the
"Offer"), a copy of which" is attached hereto as Exhibit (a)(l)(ii).

ITEM 1. SUMMARY TERM SHEET

Reference  is made to the  information  set forth under  Summary  Term Sheet and
Questions and Answers About the Tender Offer in the Offer to Purchase, which is
incorporated herein by reference.

ITEM 2. SUBJECT COMPANY INFORMATION

(a) Reference is made to the  information set forth under The  Offer--Section  7
("Certain Information  Concerning the Company") in the Offer to Purchase,  which
is incorporated herein by reference.

(b) Reference is made to the  information set forth under  Introduction  and The
Offer--Section 7 ("Certain Information  Concerning the Company") in the Offer to
Purchase, which is incorporated herein by reference.

                                        2

(c) Reference is made to the  information set forth under The  Offer--Section  6
("Price Range of Shares; Dividends; Ownership of and Transactions in Shares") in
the Offer to Purchase, which is incorporated herein by reference.

ITEM 3. IDENTITY AND BACKGROUND OF FILING PERSON

(a) Reference is made to the  information set forth under The  Offer--Section  8
("Certain Information Concerning Purchaser and the Continuing  Shareholders") in
the Offer to Purchase, which is incorporated herein by reference.

(b) Reference is made to the  information set forth under The  Offer--Section  8
("Certain Information Concerning Purchaser and the Continuing  Shareholders") in
the Offer to Purchase, which is incorporated herein by reference.

(c) Reference is made to the  information set forth under The  Offer--Section  8
("Certain Information Concerning Purchaser and the Continuing  Shareholders") in
the Offer to Purchase, which is incorporated herein by reference.

ITEM 4. TERMS OF THE TRANSACTION

(a)  Reference is made to the  information  set forth under  Summary Term Sheet;
Questions   and  Answers   About  the  Tender   Offer;   Introduction;   Special
Factors--Sections 2 ("Purpose and Structure of the Offer and the Merger; Reasons
of the Purchaser and the Continuing  Shareholders  for the Offer and the Merger;
Alternatives  Considered");  and The  Offer--Sections  1 ("Terms  of the  Offer;
Expiration  Date"),  2  ("Acceptance  for Payment and  Payment for  Shares"),  3
("Procedures for Tendering  Shares), 4 ("Rights of Withdrawal") and 14 ("Certain
Effects  of the  Offer  and the  Merger")  in the  Offer to  Purchase,  which is
incorporated herein by reference.

ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.

(a)   Reference   is  made  to  the   information   set  forth   under   Special
Factors--Section  1  ("Background  of  the  Offer");  Section  2  ("Purpose  and
Structure  of the  Offer  and  the  Merger;  Reasons  of the  Purchaser  and the
Continuing Shareholders for the Offer and the Merger; Alternatives Considered");
Section  6  ("Conflicts  of  Interests")  and  The  Offer--Section  8  ("Certain
Information  Concerning the Purchaser and the Continuing  Shareholders")  in the
Offer to Purchase,  which is incorporated herein by reference.  

(b)   Reference   is  made  to  the   information   set  forth   under   Special
Factors--Section  1  ("Background  of  the  Offer");  Section  2  ("Purpose  and
Structure  of the  Offer  and  the  Merger;  Reasons  of the  Purchaser  and the
Continuing Shareholders for the Offer and the Merger; Alternatives Considered");
Section  6  ("Conflicts  of  Interests")  and  The  Offer--Section  7  ("Certain
Information  Concerning  the  Company")  and  Section  8  ("Certain  Information
Concerning  the  Purchaser  and the  Continuing  Shareholders")  in the Offer to
Purchase, which is incorporated herein by reference.

ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS

(a) and (c)(l)-(7)  Reference is made to the information set forth under Summary
Term Sheet, Questions and Answers about the Tender Offer, Introduction,  Special
Factors--Sections  1 ("Background  of the Offer"),  2 ("Purpose and Structure of
the  Offer  and  the  Merger;  Reasons  of  the  Purchaser  and  the  Continuing
Shareholders  for  the  Offer  and  the  Merger;   Alternatives  Considered),  5
("Purchaser's  Plans for the Company") and 7 ("Conduct of Company's  Business if
the Offer is not Completed or if Purchaser waives the Minimum Tender Condition")
and  The  Offer--Section  9  ("Merger;  Dissenters'  Rights;  Rule  13e-3"),  14
("Certain  Effects  of the  Offer  and the  Merger")  and  Schedule  A  ("Oregon
Dissenters'  Rights  Statutes") in the Offer to Purchase,  which is incorporated
herein by reference.

ITEM 7. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION

(a),  (b) and (d)  Reference  is made to the  information  set  forth  under The
Offer--Section 10 ("Source and Amount of Funds") in the Offer to Purchase, which
is incorporated herein by reference.

ITEM 8. INTEREST IN SECURITIES OF SUBJECT COMPANY

(a) and  (b)  Reference  is made to the  information  set  forth  under  Special
Factors--Sections 1 ("Background of the Offer") and 6 ("Conflicts of Interests")
and The  Offer--Section 6 ("Price Range of Shares;  Dividends;  Ownership of and
Transactions  in Shares")  and Section 8 ("Certain  Information  Concerning  the
Purchaser and the Continuing  Shareholders") in the Offer to Purchase,  which is
incorporated herein by reference.

                                        3

ITEM 9. PERSONS / ASSETS, RETAINED, EMPLOYED, COMPENSATED OR USED

(a) Reference is made to the  information set forth under  Introduction  and The
Offer--Section  15 ("Fees  and  Expenses")  in the Offer to  Purchase,  which is
incorporated herein by reference.

ITEM 10. FINANCIAL STATEMENTS

(a) The financial  statements of Elmer's are not material to the Offer.  (b) The
pro forma financial statements of Elmer's are not material to the Offer.

ITEM 11. ADDITIONAL INFORMATION

(a)(l)   Reference  is  made  to  the   information   set  forth  under  Special
Factors--Section  1  ("Background  of the Offer") and Section 6  ("Conflicts  of
Interests") in the Offer to Purchase, which is incorporated herein by reference.

(a)(2)  Reference is made to the information set forth under  Introduction,  The
Offer--Sections  2  ("Acceptance  for  Payment  and  Payment  for  Shares"),   3
("Procedures  for  Tendering  Shares"),  9 ("Merger;  Dissenters'  Rights;  Rule
13e-3"),  11 ("Certain  Conditions of the Offer"),  13 ("Certain Legal Matters")
and Schedule A ("Oregon  Dissenters' Rights Statutes") in the Offer to Purchase,
which is incorporated herein by reference.

(a)(3)  Reference is made to the information set forth under The  Offer--Section
13 ("Certain  Legal Matters ") in the Offer to Purchase,  which is  incorporated
herein by reference.

(a)(4)  Reference is made to the information set forth under The  Offer--Section
13 ("Certain Legal  Matters") and Section 14 ("Certain  Effects of the Offer and
the  Merger")  in the  Offer  to  Purchase,  which  is  incorporated  herein  by
reference.

(a)(5) None.

(b) The information set forth in the Offer to Purchase is incorporated herein by
reference.

ITEM 12. EXHIBITS

  EXHIBIT                    DESCRIPTION

(a)(l)(i)       Offer to Purchase dated December 20, 2004.
(a)(l)(ii)      Letter of Transmittal.
(a)(l)(iii)     Notice of Guaranteed Delivery.
(a)(l)(iv)      Letter of  Information  from the  Information  Agent to Brokers,
                Dealers, Commercial Banks, Trust Companies and Other Nominees.
(a)(l)(v)       Letter to Clients for use by Brokers, Dealers, Commercial Banks,
                Trust Companies and Other Nominees.
(a)(l)(vi)      Guidelines for Certification of Taxpayer  Identification  Number
                on Substitute Form W-9.
(a)(l)(vii)     Notice of Offer to Purchase for Cash.
(a)(l)(viii)    Text  of  Press  Release  issued  by ERI  Acquisition  Corp.  on
                December 20, 2004.
(a)(l)(ix)*     Proposal  Letter to Elmer's  Restaurants,  Inc.  dated August 5,
                2004.
(a)(1)(x)       Letter to the Shareholders of Elmer's Restaurants, Inc. from ERI
                Acquisition Corp., dated December 20, 2004.
(b)(i)          Financing Proposal from GE Capital Franchise Finance Corporation
                dated October 5, 2004.
(b)(ii)         Loan Commitment from GE Capital  Franchise  Finance  Corporation
                dated December 3, 2004.
(c)             Report of Veber Partners, LLC dated September 17, 2004.
(d)             Exchange Agreement dated December 20, 2004.

*  Previously  filed with the SEC as an exhibit to that  certain  Schedule  TO-C
dated August 9, 2004. 

                                        4

ITEM 13. INFORMATION REQUIRED BY SCHEDULE 13E-3

 ITEM 2. SUBJECT COMPANY INFORMATION

(a) Reference is made to the  information set forth under The  Offer--Section  7
("Certain Information  Concerning the Company") in the Offer to Purchase,  which
is incorporated herein by reference.

(b) Reference is made to the  information set forth under  Introduction  and The
Offer--Section 7 ("Certain Information  Concerning the Company") in the Offer to
Purchase, which is incorporated herein by reference.

(c) Reference is made to the  information set forth under The  Offer--Section  6
("Price Range of Shares; Dividends; Ownership of and Transactions in Shares") in
the Offer to Purchase, which is incorporated herein by reference.

(d) Reference is made to the  information set forth under The  Offer--Section  6
("Price Range of Shares;  Dividends;  Ownership of and  Transactions in Shares")
and Section 7 ("Certain  Information  Concerning  the  Company") in the Offer to
Purchase, which is incorporated herein by reference.

(e) Not Applicable.

(f)   Reference   is  made  to  the   information   set  forth   under   Special
Factors--Section  6 ("Conflicts of Interests") and The  Offer--Section 6 ("Price
Range of Shares;  Dividends;  Ownership  of and  Transactions  in  Shares")  and
Section 8 ("Certain  Information  Concerning  the Purchaser  and the  Continuing
Shareholders")  in the  Offer to  Purchase,  which  is  incorporated  herein  by
reference.

 ITEM 4. TERMS OF THE TRANSACTION

(c) None.

(d) Reference is made to the  information set forth under The  Offer--Section  9
("Merger;  Dissenters' Rights;  Rule 13e-3" and Schedule A ("Oregon  Dissenters'
Rights  Statutes")  in the Offer to Purchase,  which is  incorporated  herein by
reference.
(e) None.
(f) Not applicable.

 ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS

(c) Reference is made to the information set forth under  Introduction,  Special
Factors--Sections  1 ("Background of the Offer"),  and 2 ("Purpose and Structure
of the  Offer  and the  Merger;  Reasons  of the  Purchaser  and the  Continuing
Shareholders  for the Offer and the  Merger;  Alternatives  Considered")  in the
Offer to Purchase, which is incorporated herein by reference.

(e) Reference is made to the information set forth under  Introduction,  Special
Factors--Section 1 ("Background of the Offer") and The Offer--Sections 1 ("Terms
of the Offer;  Expiration  Date"),  2  ("Acceptance  for Payment and Payment for
Shares"), 3 ("Procedures for Tendering Shares"), 4 ("Rights of Withdrawal"),  10
("Source and Amount of Funds"),  and 11 ("Certain  Conditions  of the Offer") in
the Offer to Purchase, which is incorporated herein by reference.

 ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS

(b)   Reference   is  made  to  the   information   set  forth   under   Special
Factors--Section 2 ("Purpose and Structure of the Offer and the Merger;  Reasons
of the Purchaser and the Continuing  Shareholders  for the Offer and the Merger;
Alternatives  Considered") and The  Offer--Sections  14 ("Certain Effects of the
Offer  and  Merger")  and 10  ("Source  and  Amount of  Funds")  in the Offer to
Purchase, which is incorporated by reference.

(c)(8)   Reference  is  made  to  the   information   set  forth  under  Special
Factors--Sections   4  ("Certain  Effects  of  the  Offer  and  Merger")  and  5
("Purchaser's  Plans  for the  Company")  in the  Offer  to  Purchase,  which is
incorporated herein by reference.

                                        5

 ITEM 7. PURPOSES, ALTERNATIVES, REASONS AND EFFECTS

(a),  (b)  and  (c)  Reference  is  made  to the  information  set  forth  under
Introduction,  Special Factors--Sections 1 ("Background of the Offer; Expiration
Date"),  2 ("Purpose and  Structure of the Offer and the Merger;  Reasons of the
Purchaser  and the  Continuing  Shareholders  for  the  Offer  and  the  Merger;
Alternatives  Considered"),  and 4 ("Position  of Purchaser  and the  Continuing
Shareholders  Regarding  the  Fairness  of the  Offer and the  Merger")  and The
Offer--Section  14  ("Certain  Effects of the Offer and Merger") in the Offer to
Purchase, which is incorporated herein by reference.

(d)  Reference  is made to the  information  set forth under  Introduction,  The
Offer--Section  14  ("Certain  Effects of the Offer and  Merger")  and Section 9
("Merger and Dissenters' Rights; Rule 13e-3") in the Offer to Purchase, which is
incorporated herein by reference.

 ITEM 8. FAIRNESS OF THE TRANSACTION

(a), (b), (c), (d), (e) and (f) Reference is made to the  information  set forth
under Summary Term Sheet,  Questions and Answers about the Tender Offer, Special
Factors--Sections  1 ("Background  of the Offer"),  2 ("Purpose and Structure of
the  Offer  and  the  Merger;  Reasons  of  the  Purchaser  and  the  Continuing
Shareholders  for the Offer and the  Merger;  Alternatives  Considered"),  and 4
("Position of Purchaser and the Continuing  Shareholders  Regarding the Fairness
of the Offer and the  Merger") in the Offer to Purchase,  which is  incorporated
herein by reference.

 ITEM 9. REPORTS, OPINIONS, APPRAISALS AND NEGOTIATIONS

(a), (b) and (c)  Reference is made to the  information  set forth under Special
Factors--Sections  1  ("Background  of  the  Offer;   Expiration  Date")  and  3
("Analysis  of  Veber  Partners,  LLC")  in the  Offer  to  Purchase,  which  is
incorporated herein by reference.

 ITEM 10. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION

(c) Reference is made to the information set forth under The  Offer--Section  15
("Fees  and  Expenses")  in the  Offer to  Purchase,  which is  incorporated  by
reference.

 ITEM 12. THE SOLICITATION OR RECOMMENDATION

(d)  Reference  is made to the  information  set forth  under  Introduction  and
Special Factors--Section 5 ("Purchaser's Plans for the Company") of the Offer to
Purchase, which is incorporated herein by reference.

(e) The filing  persons are not aware of any  officer,  director or affiliate of
Elmer's who has made a recommendation either in support of or against the Offer.

 ITEM 13. FINANCIAL INFORMATION.

(a) and (b)  Reference  is made to The  Offer--Section  7 ("Certain  Information
Concerning the Company") of the Offer to Purchase,  which is incorporated herein
by reference. The financial statements included in Elmer's Annual Report on Form
10-K for the fiscal year ended March 29, 2004 and Quarterly  Report on Form 10-Q
for the period ended October 11, 2004,  are hereby  incorporated  herein by this
reference.  Copies of such  reports and other  documents  may be  inspected  and
copies  obtained  from the SEC as  provided  in The  Offer--Section  7 ("Certain
Information  Concerning  the  Company")  in the  Offer  to  Purchase,  which  is
incorporated herein by reference.

 ITEM 14. PERSONS/ASSETS RETAINED, EMPLOYED, COMPENSATED OR USED

(b)  Reference  is made to the  information  set forth  under  Introduction  and
Special  Factors--Section  6 ("Conflicts of Interest") of the Offer to Purchase,
which is incorporated herein by reference.

 ITEM 16. EXHIBITS. (C) ANALYSIS OF VEBER PARTNERS, LLC TO PURCHASER, DATED 
          SEPTEMBER 17, 2004.

(f) Oregon Business Corporation Act (included as Schedule A ("Oregon Dissenters'
Rights Statutes") of the Offer to Purchase filed herewith as Exhibit (a)(l)(i)).

                                        6

                                    SIGNATURE

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


Dated: December 20, 2004                      ERI ACQUISITION CORP.

                                              By: /s/ BRUCE N. DAVIS
                                                  ------------------------------
                                              Name:  Bruce N. Davis
                                              Title:  President            


/s/ LINDA ELLIS-BOLTON                      /s/ GERALD A. SCOTT
--------------------------------------      ------------------------------------
Linda Ellis-Bolton                          Gerald A. Scott

/s/ KAREN K. BROOKS                         /s/ SHEILA J. SCHWARTZ
--------------------------------------      ------------------------------------
Karen K. Brooks                             Sheila J. Schwartz

/s/ RICHARD P. BUCKLEY                      /s/ WILLIAM W. SERVICE
--------------------------------------      ------------------------------------
Richard P. Buckley                          William W. Service

/s/ DAVID D. CONNOR                         /s/ DENNIS M. WALDRON
--------------------------------------      ------------------------------------
David D. Connor                             Dennis M. Waldron

/s/ STEPHANIE M. CONNOR                     /s/ GARY N. WEEKS
--------------------------------------      ------------------------------------
Stephanie M. Connor                         Gary N. Weeks

/s/ THOMAS C. CONNOR                        /s/ GREGORY W. WENDT
--------------------------------------      ------------------------------------
Thomas C. Connor                            Gregory W. Wendt

/s/ BRUCE N. DAVIS                          /s/ RICHARD C. WILLIAMS
--------------------------------------      ------------------------------------
Bruce N. Davis                              Richard C. Williams

/s/ CORYDON H. JENSEN, JR.                  /s/ DOLLY W. WOOLLEY
--------------------------------------      ------------------------------------
Corydon H. Jensen, Jr.                      Dolly W. Woolley

/s/ DEBORAH A. WOOLLEY-LEE                  /s/ DONALD W. WOOLLEY
--------------------------------------      ------------------------------------
Debra A. Woolley-Lee                        Donald W. Woolley

/s/ DOUGLAS A. LEE                          /s/ DONNA P. WOOLLEY
--------------------------------------      ------------------------------------
Douglas A. Lee                              Donna P. Woolley

/s/ DAVID C. MANN
--------------------------------------      
David C. Mann

                                        7

                                  EXHIBIT INDEX


  EXHIBIT                   DESCRIPTION

(a)(l)(i)       Offer to Purchase dated December 20, 2004.
(a)(l)(ii)      Letter of Transmittal.
(a)(l)(iii)     Notice of Guaranteed Delivery.
(a)(l)(iv)      Letter of  Information  from the  Information  Agent to Brokers,
                Dealers, Commercial Banks, Trust Companies and Other Nominees.
(a)(l)(v)       Letter to Clients for use by Brokers, Dealers, Commercial Banks,
                Trust Companies and Other Nominees.
(a)(l)(vi)      Guidelines for Certification of Taxpayer  Identification  Number
                on Substitute Form W-9.
(a)(l)(vii)     Notice of Offer to Purchase for Cash.
(a)(l)(viii)    Text  of  Press  Release  issued  by ERI  Acquisition  Corp.  on
                December 20, 2004.
(a)(l)(ix)*     Proposal  Letter to Elmer's  Restaurants,  Inc.  dated August 5,
                2004.
(a)(1)(x)       Letter to the Shareholders of Elmer's Restaurants, Inc. from ERI
                Acquisition Corp., dated December 20, 2004.
(b)(i)          Financing Proposal from GE Capital Franchise Finance Corporation
                dated October 5, 2004.
(b)(ii)         Loan Commitment from GE Capital  Franchise  Finance  Corporation
                dated December 3, 2004.
(c)             Report of Veber Partners, LLC dated September 17, 2004.
(d)             Exchange Agreement dated December 20, 2004.


*  Previously  filed with the SEC as an exhibit to that  certain  Schedule  TO-C
dated August 9, 2004.


























                                        8

                                                               EXHIBIT (a)(1)(i)

                           OFFER TO PURCHASE FOR CASH
                     ALL OUTSTANDING SHARES OF COMMON STOCK
                                       OF
                            ELMER'S RESTAURANTS, INC.
             NOT OWNED BY THE SHAREHOLDERS OF ERI ACQUISITION CORP.
                                       AT
                                 $7.50 PER SHARE
                                       BY
                              ERI ACQUISITION CORP.

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT,  EASTERN STANDARD
TIME, ON FEBRUARY 2, 2005, UNLESS THE OFFER IS EXTENDED.

         ERI Acquisition Corp., a newly formed Oregon corporation  ("Purchaser")
currently  controlled  by Bruce N. Davis,  Chairman of the Board,  President and
Chief  Executive  Officer of Elmer's  Restaurants,  Inc., an Oregon  corporation
("Elmer's" or "Company"), hereby offers to purchase (the "Offer"), at a price of
$7.50 per share (the "Offer  Price"),  in cash,  all  outstanding  shares of the
Company's no par value common stock (the  "Shares") not  currently  owned by the
Continuing  Shareholders  (as  defined  below),  on the terms and subject to the
conditions  specified  in this  Offer to  Purchase  and the  related  Letter  of
Transmittal.  Upon the closing of the Offer, Purchaser will be owned by Bruce N.
Davis,  William W. Service, a director and the former Chief Executive Officer of
the  Company,  Thomas C.  Connor,  Corydon H. Jensen,  Jr.,  Dennis M.  Waldron,
Richard  C.  Williams,  and Donald W.  Woolley,  each of whom is a member of the
Company's board of directors,  Linda Ellis-Bolton,  Karen K. Brooks,  Richard P.
Buckley, David D. Connor, Stephanie M. Connor, Debra A. Woolley-Lee,  Douglas A.
Lee, David C. Mann, Sheila J. Schwartz, Gerald A. Scott, a Vice President of the
Company, Gary N. Weeks, Gregory W. Wendt, Dolly W. Woolley, and Donna P. Woolley
(each referred to herein as a "Continuing  Shareholder"  and  collectively,  the
"Continuing Shareholders").  Together, the Continuing Shareholders currently own
approximately 59% of the outstanding common stock of Elmer's.  As of December 8,
2004, 756,601 Shares are being sought in the Offer. In addition,  as of December
8, 2004 there were outstanding  options to acquire up to 419,162 Shares that had
an exercise  price less than the Offer Price,  of which  outstanding  options to
acquire up to 128,098 Shares were held by individuals  other than the Continuing
Shareholders.  Shares  issued  upon  exercise  of such  options and prior to the
expiration  of  the  Offer  will  also  be  subject  to  this  Offer.  See  "The
Offer--Section 8. Certain  Information  Concerning  Purchaser and the Continuing
Shareholders."

         The Offer is  conditioned  on, among other things,  there being validly
tendered and not  withdrawn  (i) at least a majority of the  outstanding  Shares
that are not beneficially owned by the Continuing Shareholders and the executive
officers of the Company (the "Majority of the Minority  Condition"),  and (ii) a
sufficient  number of Shares such that, after the Shares are purchased  pursuant
to the Offer,  Purchaser  would own at least 90% of the  Company's  Shares  (the
"Minimum  Tender  Condition").  In no event  may the  Majority  of the  Minority
Condition be 










waived.  However,  Purchaser  reserves  the  right to waive the  Minimum  Tender
Condition.  This Offer is also subject to certain other conditions  described in
"The Offer--Section 11. Certain Conditions of the Offer."

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR  DISAPPROVED  OF THIS  TRANSACTION OR PASSED UPON THE
MERITS OR FAIRNESS OF SUCH  TRANSACTION  OR PASSED UPON THE ADEQUACY OR ACCURACY
OF THE  INFORMATION  CONTAINED  IN  THIS  DOCUMENT.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.




















































                                    IMPORTANT

A summary of the principal  terms of the Offer,  and Questions and Answers About
the Tender Offer, appears on pages 1-14 hereof. Any Elmer's shareholder desiring
to tender all or any portion of such shareholder's Shares should, as applicable:

  o      Complete and sign the Letter of Transmittal (or a facsimile thereof) in
         accordance  with  the   instructions  in  the  Letter  of  Transmittal,
         including any required  signature  guarantees,  and mail or deliver the
         Letter of Transmittal (or a facsimile  thereof) with such shareholder's
         certificate(s) for the tendered Shares and any other required documents
         to the Depositary (as defined herein); or

  o      Request such  shareholder's  broker,  dealer,  commercial  bank,  trust
         company or other nominee to tender the Shares for such  shareholder.  A
         shareholder  whose  Shares  are  registered  in the  name of a  broker,
         dealer,  commercial  bank, trust company or other nominee must ask such
         broker, dealer, commercial bank, trust company or other nominee, as the
         shareholder  of record,  to tender Shares that he, she or it desires to
         tender.

A  shareholder  who  desires to tender  Shares and whose  certificates  for such
Shares are not  immediately  available  may tender such Shares by following  the
procedure for guaranteed delivery set forth in "The Offer--Section 3.
Procedures for Tendering Shares."

Questions  and  requests  for  assistance  may be  directed  to OTR,  Inc.,  the
Information  Agent for this Offer, at its address and telephone number set forth
in this  Offer to  Purchase.  Requests  for  additional  copies of this Offer to
Purchase and the Letter of Transmittal may be directed to the Information  Agent
or, if applicable,  to the broker,  dealer,  commercial  bank,  trust company or
other nominee holding your Shares.

            THE DATE OF THIS OFFER TO PURCHASE IS DECEMBER 20, 2004.



























                                TABLE OF CONTENTS

                                                                          Page
SUMMARY TERM SHEET.............................................................1
INTRODUCTION..................................................................15
SPECIAL FACTORS...............................................................18
      1.    BACKGROUND OF THE OFFER...........................................18
      2.    PURPOSE AND STRUCTURE OF THE OFFER AND THE MERGER;
            REASONS FOR THE OFFER AND THE MERGER; ALTERNATIVES
            CONSIDERED........................................................27
      3.    ANALYSIS OF VEBER PARTNERS, LLC...................................30
      4.    POSITION OF PURCHASER AND THE CONTINUING SHAREHOLDERS
            REGARDING THE FAIRNESS OF THE OFFER AND THE MERGER................37
      5.    PURCHASER'S PLANS FOR THE COMPANY.................................42
      6.    CONFLICTS OF INTERESTS............................................43
      7.    CONDUCT OF THE  COMPANY'S  BUSINESS IF THE OFFER IS NOT 
            COMPLETED OR IF PURCHASER WAIVES THE MINIMUM TENDER
            CONDITION.........................................................45
THE OFFER.....................................................................46
      1.    TERMS OF THE OFFER; EXPIRATION DATE...............................46
      2.    ACCEPTANCE FOR PAYMENT AND PAYMENT FOR SHARES.....................49
      3.    PROCEDURES FOR TENDERING SHARES...................................50
      4.    RIGHTS OF WITHDRAWAL..............................................53
      5.    MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE OFFER.............54
      6.    PRICE RANGE OF SHARES; DIVIDENDS; OWNERSHIP OF AND
            TRANSACTIONS IN SHARES............................................55
      7.    CERTAIN INFORMATION CONCERNING THE COMPANY........................57
      8.    CERTAIN INFORMATION CONCERNING PURCHASER AND THE
            CONTINUING SHAREHOLDERS...........................................62
      9.    MERGER; DISSENTERS' RIGHTS; RULE 13E-3............................70
      10.   SOURCE AND AMOUNT OF FUNDS........................................74
      11.   CERTAIN CONDITIONS OF THE OFFER...................................77
      12.   DIVIDENDS AND DISTRIBUTIONS.......................................79
      13.   CERTAIN LEGAL MATTERS.............................................80
      14.   CERTAIN EFFECTS OF THE OFFER AND THE MERGER.......................83
      15.   FEES AND EXPENSES.................................................84
      16.   MISCELLANEOUS.....................................................85

SCHEDULE A - Oregon Dissenters' Rights Statute (ORS 60.551 through ORS 60.594)
SCHEDULE B - Plan of Merger (Short-Form)



















                                        i

                               SUMMARY TERM SHEET

         This summary highlights important and material information contained in
this Offer,  but is intended to be an overview  only.  To fully  understand  the
Offer and for a more complete  description of the terms of the Offer, you should
read  carefully  this entire Offer,  the schedules to this Offer,  the documents
incorporated  by reference or otherwise  referred to herein and in the Letter of
Transmittal. Section and heading references are included to direct you to a more
complete  description  of the  topics  contained  in  this  summary.  Purchaser,
together with the  Continuing  Shareholders,  are sometimes  referred to in this
Offer to Purchase as "we" or "us."

         o    Purchaser was formed by Bruce N. Davis on behalf of the Continuing
              Shareholders  for  purposes  of making the Offer,  taking  Elmer's
              private and removing the Shares from the public  trading  markets.
              We are  proposing  to  acquire  all of the  Shares  that we do not
              already  own at a price of $7.50 per  Share,  subject to the terms
              and conditions set forth in this Offer. See "Questions and Answers
              About the Tender  Offer" and "The  Offer--Section  1. Terms of the
              Offer;  Expiration  Date"  for a  description  of the terms of the
              Offer.

         o    We currently own  approximately  1,086,344 Shares or approximately
              59% of the outstanding Shares (the "Purchaser Shares"),  excluding
              stock  options  we hold to  acquire  up to an  additional  254,664
              Shares. The Purchaser Shares (together with any Shares issued upon
              the  exercise  of our  options  prior to the closing of the Offer)
              will be contributed to Purchaser upon the  satisfaction  or waiver
              of all  conditions  to the  Offer.  Using the  calculation  method
              required  under  Section 13(d) of the  Securities  Exchange Act of
              1934,  as  amended  (the  "Exchange  Act"),  we  beneficially  own
              approximately  63% of  the  Shares.  See  "The  Offer--Section  8.
              Certain  Information   Concerning  Purchaser  and  the  Continuing
              Shareholders."

         o    The Offer is conditioned on, among other things:

                o  The valid  tender in this Offer of at least a majority of the
                   Shares (that are not withdrawn) outstanding as of December 8,
                   2004  that  are  not  already  owned  by us  or by  executive
                   officers  of the  Company  (the  "Majority  of  the  Minority
                   Condition"). Based on information Elmer's provided to us, the
                   tender of  approximately  378,301 Shares held by shareholders
                   other  than the  Continuing  Shareholders  will  satisfy  the
                   Majority of the Minority Condition; and

                o  The valid  tender  in this  Offer of a  sufficient  number of
                   Shares  (that are not  withdrawn)  such that after the Shares
                   are  purchased  pursuant to the Offer,  we would own at least
                   90%  of  the   outstanding   Shares  (the   "Minimum   Tender
                   Condition").  We may, however, elect to waive this condition,
                   in our sole discretion, if it is not satisfied.  According to
                   information  Elmer's  provided to us, as of December 8, 2004,
                   approximately 1,842,945 Shares were outstanding. Based on the
                   foregoing,   if  we  purchase  approximately  572,207  Shares
                   pursuant to the Offer,  the Minimum Tender Condition would be
                   met.



                                        1

                   In addition, the Continuing  Shareholders hold vested options
                   (which were issued,  outstanding and exercisable prior to the
                   public   announcement  of  our  interest  in  taking  Elmer's
                   private) to acquire up to an additional 254,664 Shares which,
                   if exercised,  would reduce the number of Shares that we need
                   to  purchase  in the tender to  satisfy  the  Minimum  Tender
                   Condition to 546,840 Shares.  If the Minimum Tender Condition
                   is  satisfied,  the Majority of the Minority  Condition  also
                   will be satisfied.

              See "The Offer--Section 10. Certain Conditions of the Offer" for a
              complete description of all of the conditions to the Offer.

         o    If all of the conditions to the Offer are satisfied (including the
              Majority  of  the  Minority   Condition  and  the  Minimum  Tender
              Condition) and we acquire the Shares  tendered,  but less than all
              of the outstanding Shares (including Shares issuable upon exercise
              of stock  options  with an  exercise  price of $7.50 or less)  are
              tendered,  then we will  effect a  merger  between  Purchaser  and
              Elmer's  without a vote of the board of directors or  shareholders
              of Elmer's under the "short form" merger  provision (the "Merger")
              of the Oregon Business  Corporation Act (the "OR Business Act"). A
              copy of the plan of  merger,  which  our  board of  directors  has
              adopted but may not implement  unless the Minimum Tender Condition
              is satisfied, is attached as Schedule B to this Offer to Purchase.
              See "The Offer--Section 9. Merger; Dissenters' Rights; Rule 13e-3"
              and Schedule B for more information regarding the Merger.

         o    This is a "going  private"  transaction.  As a result of the Offer
              and, if necessary, the Merger:

                o  Purchaser  would own directly all of the equity  interests in
                   Elmer's;

                o  Elmer's  current   shareholders  would  no  longer  have  any
                   interest in Elmer's future  earnings or growth except for the
                   Continuing  Shareholders  who would thus maintain an interest
                   in Elmer's future earnings and growth;

                o  Elmer's  would  no  longer  be  a  public  company,  and  its
                   financial  statements and periodic reports would no longer be
                   publicly available;

                o  The  Shares  would no  longer  trade on the  Nasdaq  SmallCap
                   Market; and

                o  Elmer's  will be  highly  leveraged  with  debt  incurred  to
                   finance the Offer and Merger.

              See "Special Factors--Section 5. Purchaser's Plan for the Company"
              and "The  Offer--Section  14. Certain Effects of the Offer and the
              Merger" for more  information  on the effects of the Offer and the
              Merger.

         o    The  principal  advantages  of the Offer and the Merger to Elmer's
              shareholders and Elmer's are:



                                        2

                o  Shareholders  will have immediate  liquidity for their Shares
                   at  a  premium  to  trading   prices   prior  to  the  public
                   announcement of our interest in taking Elmer's private;

                o  Shareholders  would not have to bear the risk of any  decline
                   in the value of Elmer's;

                o  The elimination of the additional costs and expenses, as well
                   as the burdens on management associated with public reporting
                   and  other  tasks,  resulting  from  Elmer's  public  company
                   status,  including,  for example,  elimination of independent
                   accounting  firm  fees for  audit  services  and  legal  fees
                   associated  with filing  quarterly,  annual or other periodic
                   reports with the Securities and Exchange  Commission ("SEC"),
                   the expense of publishing and distributing annual reports and
                   proxy  statements  to   shareholders,   the  increased  costs
                   anticipated   as  a   result   of   the   enactment   of  the
                   Sarbanes-Oxley  Act of 2002 and the rules  promulgated by the
                   SEC  thereunder,  and the dedication of time and resources by
                   Elmer's  management  and  board  of  directors  necessary  to
                   prepare required securities  filings,  respond to shareholder
                   and analyst inquiries, and maintain investor relations.

              See  "Special  Factors--Section  2.  Purpose and  Structure of the
              Offer  and the  Merger;  Reasons  for the  Offer  and the  Merger;
              Alternatives  Considered"  and  "The  Offer--Section  14.  Certain
              Effects  of  the  Offer  and  the  Merger"  for  more  information
              regarding the effect of the Offer and the Merger.

         o    The principal disadvantages of the Offer and the Merger to Elmer's
              shareholders and Elmer's are:

                o  Shareholders   will  no  longer  have  the   opportunity   to
                   participate  in any future  earnings,  profits  and growth of
                   Elmer's  and will not  have  the  right to vote on  corporate
                   matters relating to Elmer's;

                o  Elmer's  common  stock  will cease to be quoted on the Nasdaq
                   SmallCap Market,  which could adversely affect the market for
                   the Shares;

                o  Elmer's  will  cause  the  Shares  to  be   terminated   from
                   registration  under the Exchange Act,  which could  adversely
                   affect the market for the Shares,  would reduce the amount of
                   public  information  available  concerning  Elmer's,  and the
                   Shares would no longer be eligible for quotation on Nasdaq or
                   for continued  inclusion on the Federal  Reserve Board's list
                   of "margin securities;"

                o  Elmer's may lose access to future capital; and

                o  Elmer's may not be able to use its  securities as acquisition
                   consideration.






                                        3

              See  "Special  Factors--Section  2.  Purpose and  Structure of the
              Offer  and the  Merger;  Reasons  for the  Offer  and the  Merger;
              Alternatives  Considered"  and  "The  Offer--Section  14.  Certain
              Effects  of  the  Offer  and  the  Merger"  for  more  information
              regarding the effect of the Offer and the Merger.

         o    Our interests in the Offer and the Merger are:

                o  If the Offer and the Merger are  completed,  we will own 100%
                   of the Shares,  a 100% interest in the net book value and net
                   earnings of Elmer's and will benefit from any increase in the
                   value of Elmer's  as well as bear the burden of any  decrease
                   in the value of Elmer's;

                o  We will have the complete power to control Elmer's;

                o  If the Merger occurs,  the Continuing  Shareholders will have
                   the  choice:  (a) to  receive  for  Shares  underlying  their
                   options  cash in an amount up to  $799,515  in the  aggregate
                   representing  the difference  between the Offer Price and the
                   respective  exercise  prices  of  the  options  held  by  the
                   Continuing  Shareholders,  (b) to retain the existing options
                   to  acquire  up to  291,064  shares  of  common  stock in the
                   surviving  corporation in the Merger,  or (c) to receive some
                   cash and to retain some options,  in such  combination as may
                   be determined  by each of the  Continuing  Shareholders  with
                   respect to their options; and

                o  The current directors and officers of Elmer's will remain the
                   directors and officers of Elmer's following completion of the
                   Offer and the Merger.

              See "Special  Factors--Section  6. Conflicts of Interest" and "The
              Offer--Section 14. Certain Effects of the Offer and the Merger."

         o    We commenced the Offer without obtaining the prior approval of the
              Offer from Elmer's board of directors or shareholders, and neither
              of  such   approvals   is  required  for  the   commencement   and
              consummation  of  the  Offer.  See  "Special  Factors--Section  2.
              Purpose and Structure of the Offer and the Merger; Reasons for the
              Offer and the Merger; Alternatives Considered."

         o    Shareholders  who tender  their  Shares in the Offer will,  if the
              Offer is  completed,  receive  cash for their  Shares  sooner than
              shareholders who wait for the Merger, if any, but shareholders who
              tender will not be entitled to a judicial  proceeding to determine
              the fair value of their  Shares  under the OR Business Act as will
              be  available  to those  shareholders  who elect to dissent to the
              Merger. Should the Offer be completed, any shareholders who do not
              tender  their  Shares may  exercise  their  dissenters'  rights in
              accordance  with Section 60.551  through  Section 60.591 of the OR
              Business   Act   following   notice  of  the   Merger.   See  "The
              Offer--Section  8.  Merger;  Dissenters'  Rights;  Rule 13e-3" and
              Schedule A (containing the relevant statutory provisions) for more
              information on dissenters' rights.





                                        4

         In this  document,  references to "dollars" or "$" are to United States
dollars unless noted otherwise.

QUESTIONS AND ANSWERS ABOUT THE TENDER OFFER

Who is offering to buy my Shares?

         Our name is ERI Acquisition Corp., an Oregon corporation formed for the
purpose of acquiring all of the Shares that the Continuing  Shareholders  do not
already own.  After the closing of the Offer,  this  corporation  will be wholly
owned  by  the  Continuing  Shareholders.  As of  December  8,  2004,  we  owned
approximately 59% of the Company's  outstanding Shares. All of these Shares will
be  contributed  to  Purchaser  upon  the  satisfaction  or  waiver  of all  the
conditions to the Offer. See "Introduction"  and "The  Offer--Section 8. Certain
Information Concerning Purchaser and the Continuing Shareholders" for additional
information about Purchaser and the Continuing Shareholders.

Why are you making the Offer?

         We are making this Offer to acquire all of the outstanding  Shares that
we do not already own. We believe that it is in the best  long-term  interest of
the  Company to  consummate  the Offer  because,  among other  reasons,  being a
private  company  will  allow the  Company's  management  to focus on  long-term
business goals and eliminate  increased  disclosure  burdens and increased costs
associated with being a public company subject to applicable  federal securities
laws and regulations.  See "Special Factors--Section 2. Purpose and Structure of
the Offer and the Merger;  Reasons  for the Offer and the  Merger;  Alternatives
Considered" and "Special Factors--Section 5. Purchaser's Plans for the Company."

What Shares are being sought in the Offer?

         We  are  seeking  to  purchase  all of the  outstanding  shares  of the
Company's no par value common stock that we do not currently own. As of December
8, 2004,  1,842,945  Shares were  outstanding,  of which we  beneficially  owned
1,086,344  Shares.  In  addition,  as of  December  8,  2004,  options  held  by
individuals  other  than the  Continuing  Shareholders  to acquire up to 128,098
Shares were  outstanding  and had an exercise  price less than the Offer  Price.
Shares  issued upon  exercise of such options will also be subject to the Offer.
The Company's  common stock is the only class of its capital stock  outstanding.
See  "Introduction"  and "The  Offer--Section 1. Terms of the Offer;  Expiration
Date."

How much are you offering to pay for my Shares?  What is the form of payment?

         We are  offering to pay $7.50 per Share in cash,  without  interest and
less any required  withholding taxes. See "Introduction" and "The Offer--Section
1. Terms of the Offer; Expiration Date."












                                        5

Will I have to pay any fees or commissions?

         If you are the record  owner of your  Shares and you tender your Shares
in the Offer,  you will not have to pay brokerage fees or similar  expenses.  If
you own your Shares through a broker or other nominee and your broker or nominee
tenders your Shares on your behalf,  they may charge you a fee for doing so. You
should  consult  your broker or nominee to  determine  whether any charges  will
apply. See "The Offer--Section 3. Procedures for Tendering Shares."

Do you have the financial resources to make payment?

         We will need approximately  $6.95 million to purchase all of the Shares
that we do not already own pursuant to the Offer and to provide  funding for the
Merger which may be necessary following the successful  completion of the Offer,
exclusive of any related transaction fees and expenses. The $6.95 million amount
includes  monies that may be  necessary  to  purchase  in the Merger  vested but
unexercised  options  to  acquire  Shares  held by  individuals  (including  the
Continuing Shareholders, at their discretion). We expect to obtain nearly all of
these funds from the $6.5 million financing  commitment discussed below for this
purpose.  Although  we do not  have  financing  arrangements  for the  remaining
$450,000  required to purchase all of the Shares in the Offer,  the Offer is not
conditioned upon a financing condition. To the extent any amounts are due or may
be  paid  by  Purchaser  or  the  surviving  corporation  in  the  Merger  after
consummation  of the Merger (for  example,  funds  necessary to  consummate  the
Merger--including  amounts necessary to cash out vested but unexercised  options
held  by   individuals,   including  the  Continuing   Shareholders,   at  their
discretion--and certain transaction fees and expenses), such amounts may be paid
from generally  available  working  capital of the surviving  corporation in the
Merger.  See  "Special  Factors--Section  6.  Conflicts  of  Interest"  and "The
Offer--Section 10. Source and Amount of Funds."

         Subject to certain  conditions,  Purchaser  has obtained a $6.5 million
financing commitment from General Electric Capital Franchise Finance Corporation
("GE Capital") to provide funds for the Offer and the Merger.  The loans from GE
Capital will  initially be secured by a pledge of the  Continuing  Shareholders'
Shares  and $2 million  in cash  collateral  to be  provided  by the  Continuing
Shareholders.  Should the  Majority of the  Minority  Condition  and the Minimum
Tender  Condition be satisfied,  and the Merger  occurs,  the financing  will be
secured  by the  assets  of the  Company  upon  completion  of the Offer and the
Merger.  Although we do not have alternative financing plans in place should the
loans from GE Capital be unavailable for any reason,  we believe we could obtain
replacement financing on commercially  reasonable terms. See "The Offer--Section
10. Source and Amount of Funds."

Is your financial condition relevant to my decision to tender shares?

         We do not think our  financial  condition is material to your  decision
whether to tender Shares in the Offer because:

     o   The Offer is being made for all of the Shares solely for cash;

     o   The Offer is not subject to any financing condition; and






                                        6

     o   If we consummate the Offer and not all Shares are tendered and accepted
         for  payment,  in the Merger we will acquire all Shares not tendered in
         the Offer for the same purchase price paid in the Offer.

See "The Offer--Section 10. Source and Amount of Funds."

What are the most significant conditions to the Offer?

         The Offer is conditioned,  among other things,  on (i)  satisfaction of
the Majority of the Minority Condition,  which requires the tender of at least a
majority  of the  outstanding  Shares  that  are not  beneficially  owned by the
Continuing  Stockholders  and the executive  officers of the Company who are not
Continuing  Stockholders,  and  (ii)  the  satisfaction  of the  Minimum  Tender
Condition, which requires the tender of a sufficient number of Shares such that,
after the Shares are purchased  pursuant to the Offer, we would own at least 90%
of the  outstanding  Shares,  which  would  also mean that the  Majority  of the
Minority  Condition  had been  satisfied.  In no event may the  Majority  of the
Minority Condition be waived.  However,  we have reserved the right, in our sole
discretion,  to waive the Minimum Tender Condition.  See "Introduction" and "The
Offer--Section 11. Certain  Conditions of the Offer" for a complete  description
of all of the conditions to which the Offer is subject.

How long do I have to decide whether to tender my Shares in the initial offering
period?

         You may  tender  your  Shares  under the Offer  until  12:00  midnight,
Eastern  Standard Time, on February 2, 2005,  which is the scheduled  expiration
date of the offering period, unless we decide to extend the offering period. See
"The  Offer--Section  3. Procedures for Tendering  Shares" for information about
tendering your Shares.

Can the Offer be extended? How will I be notified if the Offer is extended?

         Yes. We may elect to extend the Offer.  We can do so by issuing a press
release no later than 9:00 a.m.,  Eastern  Standard  Time,  on the  business day
following  the  scheduled  expiration  date of the Offer,  stating the  extended
expiration date and the approximate  number of Shares tendered to date. See "The
Offer--Section  1. Terms of the Offer;  Expiration  Date" for information  about
extension of the expiration date of the Offer.

Will there be a subsequent offering period?

         Following the satisfaction or waiver of all the waivable  conditions to
the Offer and the  acceptance of and payment for all the tendered  Shares during
the  initial  offering  period,  we may elect to provide a  subsequent  offering
period of at least three (3) business days, during which time shareholders whose
Shares have not  previously  been  tendered and accepted for payment may tender,
but not  withdraw,  their  Shares and  receive  the Offer  consideration.  Under
federal  securities  laws,  we are not allowed to provide a subsequent  offering
period of more than twenty (20) business days. See "The  Offer--Section 1. Terms
of the Offer;  Expiration Date" and "The Offer--Section 4. Rights of Withdrawal"
for more information concerning any subsequent offering period.








                                        7

How do I tender my Shares?

         If you hold the certificates  for your Shares,  you should complete the
enclosed  Letter of  Transmittal  and enclose all the documents  required by it,
including  your  stock  certificates,  and send  them to the  Depositary  at the
address  listed in this Offer to Purchase.  If your broker holds your Shares for
you in "street  name," (i.e.  with a brokerage  such as Merrill  Lynch,  Charles
Schwab,  or  Ameritrade)  you must inform your broker of your decision to tender
your Shares and instruct  your broker to tender your Shares on your  behalf.  In
any case,  the  Depositary  must  receive  all  required  documents  before  the
expiration date of the Offer, which is February 2, 2005, unless extended. If you
cannot comply with any of these procedures, you still may be able to tender your
Shares by using the guaranteed delivery  procedures  described in this document.
See "The Offer--Section 3. Procedures for Tendering Shares" for more information
on the procedures for tendering your Shares.

Until when can I withdraw previously tendered Shares?

         You can withdraw previously tendered Shares at any time until the Offer
has  expired  and,  if we have not agreed to accept  your  shares for payment by
12:00  midnight,  Eastern  Standard  Time, on February 2, 2005, you can withdraw
them at any time  after such date until we do accept  your  Shares for  payment.
This right to withdraw will not apply to any  subsequent  offering  period if we
elect  to  establish  one.  See  "The  Offer--Section  1.  Terms  of the  Offer;
Expiration Date" and "The Offer--Section 4. Rights of Withdrawal."

How do I withdraw previously tendered Shares?

         You (or your  broker,  if your  Shares are held in  "street  name") may
withdraw  any Shares that you have  tendered  by sending a written or  facsimile
transmission  notice of withdrawal to the Depositary at the address or facsimile
number  listed in this Offer to  Purchase  at any time  before  12:00  midnight,
Eastern  Standard  Time,  on February 2, 2005 or, if the Offer is extended,  the
extended  expiration  date. The notice must include the name of the  shareholder
that  tendered  the  Shares,  the  number  of  Shares to be  withdrawn  and,  if
certificates  for the Shares to be  withdrawn  have been  delivered or otherwise
identified  to the  Depositary,  the  name in  which  the  tendered  Shares  are
registered  if different  from that of the person who  tendered the Shares.  For
complete  information  about the  procedures  for  withdrawing  your  previously
tendered Shares, see "The Offer--Section 4. Rights of Withdrawal."

Will the  Company's  board of directors  make a  recommendation  concerning  the
Offer?

         Under SEC rules,  the Company's  board of directors will be required to
(i) make a recommendation, (ii) state that it is neutral, or (iii) state that it
is unable to take a position with respect to the Offer,  and file with the SEC a
solicitation/recommendation statement on Schedule 14D-9 describing its position,
if any, and related matters,  no later than ten (10) business days from the date
of this Offer to Purchase. The Company is also required to send to you a 





                                        8

copy of its Schedule 14D-9.  In evaluating the Offer and the Merger,  you should
be aware that all of the members of the  Company's  board of  directors  and its
President  and  Chief  Executive  Officer  are  Continuing  Shareholders.   They
therefore  have  conflicts of interest with respect to the Offer and the Merger.
For these reasons, we believe the Company's board of directors will be unable to
take a  position  with  respect  to the Offer  and the  Merger.  For  additional
information on interests that the Company's board members and executive officers
may have in the Offer and the Merger, see "Special Factors--Section 6. Conflicts
of Interest."

         We urge you to make your own  decision as to the  acceptability  of the
Offer,  including  the  adequacy  of the  Offer  Price,  in  light  of your  own
investment objectives,  your views as to the Company's prospects and outlook and
any other  factors  that you deem  relevant  to your  investment  decision.  See
"Special  Factors--Background  of the Offer" and  "Special  Factors--Section  4.
Position of Purchaser and the Continuing  Shareholders Regarding the Fairness of
the Offer and the Merger" for more detailed information.

Have you  negotiated  or sought  the  approval  of the terms of the Offer or the
Merger with the Company?

         No. We have not  negotiated  the terms of the Offer or the Merger  with
the Company,  its board of  directors  or any special  committee of its board of
directors.

Has the Company's board of directors  formed a special  committee of independent
directors to evaluate the Offer?

         No.  All of the  members  of  the  Company's  board  of  directors  are
Continuing  Shareholders.   Accordingly,  there  are  currently  no  independent
directors of the Company who could serve as a special  committee of  independent
directors of its board to evaluate the Offer. See "Special  Factors--Section  6.
Conflicts of Interests."

Have you received a financial  analysis  regarding the fairness of the Offer and
the Merger?

         Although  we have  received a  valuation  analysis  from our  financial
advisor,  Veber Partners,  LLC,  neither we nor the Company  obtained a fairness
opinion  regarding  the fairness of the Offer Price,  from a financial  point of
view, to shareholders of Elmer's unaffiliated with us. Our financial advisor has
delivered to us an analysis  concluding  that,  as of August 5, 2004,  $6.57 per
Share constitutes fair value for such Shares from a financial point of view. You
should be aware,  however,  that  Veber  Partners'  conclusion  was based on and
subject to important assumptions,  limitations and qualifications.  See "Special
Factors--Section  3.  Analysis  of Veber  Partners,  LLC"  for more  information
regarding  the  analysis  and  Exhibit (c) to Schedule TO for a full copy of the
analysis.

If I decide not to tender, how will the Offer affect my Shares?

         If you do not tender your Shares, the Offer might not be consummated if
the Majority of the Minority  Condition  and/or the Minimum Tender Condition are
not be satisfied.  We will not acquire any Shares  through this Offer if (i) the
Majority of the Minority Condition is not 




                                        9

satisfied,  or (ii) the Minimum Tender  Condition is not satisfied and we do not
waive this  condition.  See "The  Offer--Section  10. Certain  Conditions to the
Offer." If the Offer is not  consummated,  you will remain a shareholder  of the
Company.  If you do not tender your Shares and we consummate the Offer and, as a
result we own at least 90% of the  outstanding  Shares of the  Company,  we will
effect  the  Merger  without  the vote or  approval  of the  Company's  board of
directors or shareholders.  In the Merger, you will be entitled to receive $7.50
per  Share  in cash or to seek  dissenters'  rights  in  accordance  with the OR
Business Act. See "The Offer--Section 9. Merger; Dissenters' Rights; Rule 13e-3"
and Schedule A.

         Even if we do not own at  least  90% of the  outstanding  Shares  after
consummating the Offer, shareholders who did not tender their Shares will remain
shareholders of the Company.  There can be no assurances that we will be able to
consummate  an  alternative  transaction  to the Merger to acquire the remaining
Shares and it might take considerably longer for the shareholders of the Company
to receive any  consideration  for their Shares than if they had tendered  their
Shares in the Offer.  Any such  transaction  may result in proceeds per Share to
the  remaining  shareholders  of the Company that are more or less than,  or the
same as, the Offer Price.  See "Questions and Answers About the Tender Offer--If
Purchaser  Consummates the Tender Offer,  What are Its Plans with Respect to All
of the Shares that are Not Tendered in the Offer?" and "Special Factors--Section
7.  Conduct  of the  Company's  Business  if the  Offer is Not  Completed  or if
Purchaser Waives the Minimum Tender Condition."

How will U.S. taxpayers be taxed for U.S. federal income tax purposes?

         If you are a U.S.  taxpayer,  your  receipt  of cash for  Shares in the
Offer or the Merger will be a taxable  transaction  for U.S.  federal income tax
purposes.  You will  generally  recognize gain or loss in an amount equal to the
difference  between (i) the cash you receive in the Offer and (ii) your adjusted
tax basis in the Shares you sell in the Offer or the  Merger.  That gain or loss
will be a capital gain or loss if the Shares are a capital  asset in your hands,
and will be  long-term  capital gain or loss if the Shares have been held by you
for more than one year at the time the Offer or the Merger is completed. You are
urged to consult your own tax advisor as to the particular tax  consequences  of
the Offer or the Merger to you.  See "The  Offer--Section  5.  Material  Federal
Income Tax Consequences of the Offer."

If my tendered Shares are accepted in the Offer, when will I get paid?

         If the  conditions to the Offer are  satisfied  and we  consummate  the
Offer and accept your Shares for payment, you will receive a check for an amount
equal to the  product  of the number of Shares  you have  tendered  in the Offer
multiplied  by  $7.50  per  Share,   without  interest  and  less  any  required
withholding  taxes.  The  checks  will be  mailed  out  promptly  following  our
acceptance  of  Shares  in the  Offer  but in any  event  no  earlier  than  the
Expiration Date. See "The  Offer--Section  2. Acceptance for Payment and Payment
for Shares."  Generally,  taxes will be withheld from any amounts payable to you
as a result of the Offer only if you do not complete and remit to the Depositary
Substitute Form W-9.








                                       10

         In all  cases,  payment  for  tendered  Shares  will be made only after
timely receipt by us of certificates for such Shares,  a properly  completed and
duly executed  Letter of Transmittal  and any other required  documents for such
Shares.

What are your plans with respect to the Company's employees?

         We believe the Company's  employees are important to the success of the
Company's business and operations and do not currently anticipate that the Offer
and the Merger would be disruptive to the Company's  current ongoing  operations
or would result in the need to terminate any of the Company's employees.

What are your plans with respect to the business of the Company?

         We do not  contemplate  any changes in the  day-to-day  management  and
operation of the business of the Company.  However,  if the Offer and the Merger
are consummated,  the Continuing Shareholders intend to make an election (the "S
Election") to be treated as an electing  small business  corporation  within the
meaning of Section 1361 of the Internal  Revenue  Code of 1986,  as amended.  We
retain  the right to change the  business  plan of the  Company  based on future
developments.  Nonetheless,  aside from the S Election, we have no current plans
that would involve a material change in the corporate  structure,  management or
business of the Company. See "Special  Factors--Section 5. Purchaser's Plans for
the Company."

Is this the first step in a going-private transaction?

         Yes.  Assuming that the Minimum Tender Condition is satisfied,  we will
acquire  the Shares that were not  tendered in the Offer  pursuant to the Merger
between Purchaser and the Company.  Following the Merger, the Company will cease
to be a public company.  See "Special  Factors--Section 5. Purchaser's Plans for
the Company" and "The Offer--Section 9. Merger; Dissenters' Rights; Rule 13e-3."

Will the  Offer be  followed  by the  Merger if not all of the  publicly  traded
Shares of the Company are tendered in the Offer?

         Assuming that the Minimum Tender Condition is satisfied, we will effect
the Merger and acquire all of the Shares that were not  tendered in the Offer at
a price equal to that paid in the Offer.  Section  60.491 of the OR Business Act
provides that if we own at least 90% of the  outstanding  shares of the Company,
we may merge with and into the Company  without the approval or any other action
on the part of the  shareholders of either Purchaser or the Company or the board
of directors of Elmer's.  If the Offer and Merger are  consummated  as intended,
all of the remaining  shareholders  (other than the Continuing  Shareholders) of
the Company who did not tender their Shares in the Offer will receive either the
Offer Price or, if they exercise their  dissenters'  rights  pursuant to Section
60.551  through  60.591 of the OR Business  Act, the fair value of their Shares.
See "The Offer--Section 9. Merger;  Dissenters' Rights; Rule 13e-3" and Schedule
A.










                                       11

If you consummate the Offer, what are your plans with respect to Shares that are
not tendered in the Offer?

         If the  Majority  of the  Minority  Condition  and the  Minimum  Tender
Condition  are  satisfied,  we will cause  Purchaser  to merge with and into the
Company and pay to the Company's shareholders who have not tendered their Shares
or exercised dissenters' rights the same consideration we paid for Shares in the
Offer.  Shareholders  of the Company who do not tender their Shares in the Offer
will have a right to demand  payment of the fair value of their Shares under the
OR Business  Act.  In no event will we complete the Offer unless the Majority of
the Minority Condition is satisfied.

         If only the Majority of the Minority  Condition  is  satisfied,  we may
still consummate the Offer if we waive the Minimum Tender Condition,  subject to
our  determination  that  such  purchase  is  financially  prudent.  Whether  we
determine that such a purchase would be financially prudent will be based on our
consideration of:

           o  The number and percentage of Shares actually tendered;
           o  Our  perception of the costs and burdens of there being a minority
              stock ownership in the Company; and
           o  The  financial   resources   and   liquidity  of  the   Continuing
              Shareholders to support the ability to make such a purchase.

In such  event,  we may,  among  other  things:  (a)  engage  in open  market or
privately  negotiated purchases of Shares to increase our aggregate ownership of
the  Shares to at least 90% of the then  outstanding  Shares  and then  effect a
short-form  merger;  (b) cause the Continuing  Shareholders to exercise  options
held by the Continuing Shareholders to acquire the Company's common stock, which
are vested and exercisable,  to increase Purchaser's  aggregate ownership of the
Shares to at least  90% of the then  outstanding  Shares  and then  effecting  a
short-form  merger;  or (c) propose that  Purchaser and the Company enter into a
merger agreement to effect a long-form merger,  which would require the approval
of the Company's  board of directors and the vote of the Company's  shareholders
in favor of the  long-form  merger.  In  addition,  if there are fewer  than 300
shareholders who own at least 100 Shares,  or if the Company is unable to comply
with another  requirement for continued listing on the Nasdaq SmallCap Market as
a result of the purchase of such tendered Shares, the Company's common stock may
be delisted from the Nasdaq SmallCap Market. The Company's common stock may also
be deregistered from the reporting requirements of the Exchange Act if there are
less than 300  remaining  shareholders.  In any event,  any Shares not  tendered
would  remain  outstanding.  We  currently  do not know  whether  a  second-step
transaction,  such as a long-form merger, or open market or privately negotiated
purchases  of Shares  would be viable in the event we were to waive the  Minimum
Tender Condition.  See "The  Offer--Section 9. Merger;  Dissenters' Rights; Rule
13e-3" and Schedule A for more information  concerning the Merger and exercising
dissenters' rights and "The  Offer--Section 11. Certain Conditions of the Offer"
for a  complete  description  of all of the  conditions  to which  the  Offer is
subject.  See "Special  Factors--Section  5.  Purchaser's Plan for the Company,"
"Special  Factors--Section  7. Conduct of the Company's Business if the Offer is
Not Completed or if Purchaser  Waives the Minimum  Tender  Condition,"  and "The
Offer--Section 11. Certain  Conditions of the Offer" for a complete  description
of our plans if the Minimum Tender Condition is waived.









                                       12

What affect does the Offer have on outstanding options to purchase Shares?

         Option holders (other than the Continuing  Shareholders  who are option
holders)  who  exercise  their  options  and tender the Shares  issued upon such
exercise  will  receive the Offer  Price for such  Shares.  With  respect to the
Continuing Shareholders who are also option holders, any options exercised prior
to the Merger will be  contributed  to  Purchaser.  Pursuant to the terms of the
Company's  stock  option  plan,  the  vesting  schedules  of  options  have been
accelerated  to permit  their  exercise  prior to the Offer and the Merger.  The
vesting  schedules  of options  held by the  Continuing  Shareholders  have been
accelerated  (consisting  of  currently  unvested  options to  purchase up to an
addition  36,400  Shares),  but the  Continuing  Shareholders  are waiving their
rights to exercise such accelerated options in connection with the Offer. Option
holders (other than the Continuing Shareholders) whose options are not exercised
prior to the Merger will receive the amount by which the Offer Price exceeds the
exercise price in cash in the Merger in exchange for the  cancellation  of their
options.  See "The  Offer--Section 1. Terms of the Offer;  Expiration Date," and
"The  Offer--Section  9.  Merger;  Dissenters'  Rights;  Rule  13e-3"  for  more
information on the treatment of options in the Offer and the Merger.

         Certain of the Continuing  Shareholders  hold options to purchase up to
291,064 Shares with exercise prices below $7.50. These individuals will have the
choice:  (a) to receive for each Share issuable upon exercise of such option the
amount  by which the  Offer  Price  exceeds  the  exercise  price in cash in the
Merger; (b) to retain the option, on the same terms and conditions,  to purchase
shares of the surviving  corporation's common stock; or (c) to receive some cash
and to retain some options,  in such combination as may be determined by each of
the Continuing  Shareholders with respect to their options.  As a result, in the
event the Merger occurs,  the Continuing  Shareholders may elect to receive cash
in an amount up to  $799,515  in the  aggregate  for the Shares  underlying  the
options  if all of the  Continuing  Shareholder  opt to cash  out  all of  their
options.  See "Special  Factors--Section  6.  Conflicts  of  Interest"  for more
information  on the  treatment of the  Continuing  Shareholders'  options in the
Offer and the Merger.

When do you expect to complete the Offer and the Merger?

         We hope to  complete  the Offer on  midnight,  Eastern  Standard  Time,
February 2, 2005, the initial scheduled  expiration date. However, we may extend
the  Offer  if the  conditions  to the  Offer  have not  been  satisfied  at the
scheduled expiration date or if we are required to extend the Offer by the rules
of the SEC. If the Minimum Tender Condition is satisfied,  we expect to complete
the Merger as soon as reasonably  practicable  following  the  completion of the
Offer. See "The Offer--Section 1. Terms of the Offer;  Expiration Date" and "The
Offer--Section 9. Merger; Dissenters' Rights; Rule 13e-3."

Will I have the ability to assert dissenters' rights for my Shares?

         If you do not  tender  your  Shares  in the  Offer  and the  Merger  is
consummated, you will have a statutory right to demand payment of the fair value
of your Shares plus  accrued  interest,  if any,  from the date of the Merger in
accordance with the OR Business Act. If you tender your 





                                       13

Shares in the Offer and we purchase  them,  you will not be entitled to exercise
statutory  dissenters'  rights  and  demand  payment  of the fair value for your
Shares  under  the  OR  Business  Act.  The  value  received  upon  exercise  of
dissenters'  rights  may be  more  than,  less  than  or the  same  as the  cash
consideration  paid in the Offer  and the  Merger.  The  costs of the  appraisal
proceeding  may be determined by Oregon courts and assessed  against the parties
as  the  Oregon  courts  deems   equitable  in  the   circumstances.   See  "The
Offer--Section 9. Merger; Appraisal Rights; Rule 13e-3" and Schedule A.

What is the market value of my Shares as of a recent date?

         On  August  5,  2004,  the last full  trading  day prior to the  public
announcement  of the  Continuing  Shareholders'  expression  of interest to take
Elmer's  private,  the reported  closing price on the Nasdaq SmallCap Market was
$6.25 per share of Elmer's  common  stock.  On December 17, 2004,  the last full
trading  day prior to this  Offer,  the  reported  closing  price on the  Nasdaq
SmallCap  Market  was $7.50 per share of  Elmer's  common  stock.  The  weighted
average  closing price on the Nasdaq SmallCap Market between January 1, 2004 and
August 5, 2004 was $6.58 per share of Elmer's common stock. The weighted average
closing  price for the  twelve-month  period  ended August 5, 2004 was $6.46 per
share of Elmer's common stock.  You should obtain a recent market  quotation for
the common stock of Elmer's in deciding whether to tender your Shares.  See "The
Offer--Section   6.  Price  Range  of  Shares;   Dividends;   Ownership  of  and
Transactions in Shares" for recent high and low sales prices for the Shares.

Who can I talk to if I have questions about the Offer?

         If you have questions or you need  assistance,  you should contact OTR,
Inc.,  who is acting as the  Information  Agent for the Offer,  at the following
address and telephone number:

                                    OTR, Inc.
                               Attn: Robert Roach
                           1000 SW Broadway, Suite 920
                             Portland, Oregon 97205
                            Telephone (503) 225-0375
                               Fax (503) 273-9168





















                                       14

          TO THE HOLDERS OF COMMON STOCK OF ELMER'S RESTAURANTS, INC.:

                                  INTRODUCTION

         ERI Acquisition Corp., a newly formed Oregon corporation  ("Purchaser")
currently  controlled  by Bruce N. Davis,  Chairman of the Board,  President and
Chief  Executive  Officer of Elmer's  Restaurants,  Inc., an Oregon  corporation
("Elmer's" or the  "Company"),  hereby offers to purchase  (the  "Offer"),  at a
price of $7.50 per share (the "Offer Price"), in cash, all outstanding shares of
the Company's no par value common stock (the  "Shares")  not currently  owned by
the Continuing  Shareholders (as defined below), on the terms and subject to the
conditions  specified  in this  Offer to  Purchase  and the  related  Letter  of
Transmittal.  Upon the closing of the Offer, Purchaser will be owned by Bruce N.
Davis,  William W. Service, a director and the former Chief Executive Officer of
the  Company,  Thomas C.  Connor,  Corydon H. Jensen,  Jr.,  Dennis M.  Waldron,
Richard  C.  Williams,  and Donald W.  Woolley,  each of whom is a member of the
Company's board of directors,  Linda Ellis-Bolton,  Karen K. Brooks,  Richard P.
Buckley, David D. Connor, Stephanie M. Connor, Debra A. Woolley-Lee,  Douglas A.
Lee, David C. Mann, Sheila J. Schwartz, Gerald A. Scott, a Vice President of the
Company, Gary N. Weeks, Gregory W. Wendt, Dolly W. Woolley, and Donna P. Woolley
(each referred to herein as a "Continuing  Shareholder"  and  collectively,  the
"Continuing Shareholders").  Together, the Continuing Shareholders currently own
approximately 59% of the outstanding common stock of Elmer's.  As of December 8,
2004, 756,601 Shares are being sought in the Offer. In addition,  as of December
8, 2004 there were a total of 419,162 outstanding options to acquire Shares that
had an exercise price less than the Offer Price, of which outstanding options to
acquire  128,098  Shares  were held by  individuals  other  than the  Continuing
Shareholders.  Shares  issued  upon  exercise  of such  options and prior to the
expiration  of  the  Offer  will  also  be  subject  to  this  Offer.  See  "The
Offer--Section 8. Certain  Information  Concerning  Purchaser and the Continuing
Shareholders."

         The Offer  represents a 20% premium  over the closing  price of Elmer's
common  stock on August 5,  2004,  the last full  trading  day before the public
announcement of the Continuing  Shareholders'  interest to take Elmer's private.
The following  table  reflects the premium  relative to the Offer Price measured
over the  period(s)  indicated  (all of which are for  periods  ending as of the
close of trading on August 5, 2004):

                   Period(s)                         Price              Premium
                   ---------                         -----              -------
Prior Day Closing (August 5, 2004)                   $6.25                20.0%
5-Day Weighted Average                               $6.39                17.5%
30-Day Weighted Average                              $6.38                17.3%
13-Week Weighted Average                             $6.49                15.5%
52 Week High                                         $7.00                 7.1%
52 Week Low                                          $5.94                26.3%

         If you are a record  owner of Shares,  you will not be  required to pay
brokerage  fees or  commissions  or, except as described in Instruction 6 of the
Letter of  Transmittal,  stock transfer taxes on the transfer and sale of Shares
in the Offer.  Shareholders  who hold their  Shares  through  bankers or brokers
should check with such  institutions  as to whether they charge any service fee.






                                       15

However,  if you do not  complete  and  sign  the  Substitute  Form  W-9 that is
included in the Letter of  Transmittal,  you may be subject to a required backup
U.S.  federal income tax withholding at applicable  rates (currently 28%) of the
gross  proceeds  payable to you.  Purchaser will pay all charges and expenses of
OTR, Inc., who will act as both the Depositary and the Information Agent for the
Offer, incurred in connection with the Offer.

         THE OFFER IS CONDITIONED  ON, AMONG OTHER THINGS,  (1) THE TENDER OF AT
LEAST A MAJORITY OF THE TOTAL  OUTSTANDING  SHARES OF ELMER'S,  EXCLUDING SHARES
BENEFICIALLY OWNED BY THE CONTINUING  SHAREHOLDERS AND THE EXECUTIVE OFFICERS OF
ELMER'S WHO ARE NOT  CONTINUING  SHAREHOLDERS  (THE  "MAJORITY  OF THE  MINORITY
CONDITION");  AND (2) THE TENDER OF A  SUFFICIENT  NUMBER OF SHARES  PURSUANT TO
THIS OFFER SUCH THAT,  AFTER THE SHARES ARE  PURCHASED  PURSUANT  TO THIS OFFER,
PURCHASER  WOULD OWN AT LEAST 90% OF THE THEN  OUTSTANDING  ELMER'S COMMON STOCK
(THE "MINIMUM TENDER  CONDITION").  IN NO EVENT MAY THE MAJORITY OF THE MINORITY
CONDITION BE WAIVED. HOWEVER,  PURCHASER RESERVES THE RIGHT TO WAIVE THE MINIMUM
TENDER CONDITION.

         THIS OFFER TO PURCHASE AND THE RELATED  LETTER OF  TRANSMITTAL  CONTAIN
IMPORTANT  INFORMATION  AND SHOULD BE READ IN THEIR ENTIRETY BEFORE ANY DECISION
IS MADE WITH RESPECT TO THE OFFER.

         This Offer is also  subject to certain  other  conditions  described in
"The Offer--Section 11. Certain Conditions to the Offer."

         Together,  the Continuing  Shareholders currently own approximately 59%
of the Company's outstanding common stock.  According to information provided by
Elmer's to  Purchaser,  as of  December  8, 2004,  there were  1,842,945  Shares
outstanding,  of which  756,601  Shares  were  held by  persons  other  than the
Continuing  Shareholders  and  executive  officers  of the  Company  who are not
Continuing  Shareholders.  Based on the foregoing, if Purchaser were to purchase
572,307 Shares pursuant to the Offer,  both the Minimum Tender Condition and the
Majority of the Minority  Condition would be met. Based on information  provided
by Elmer's to  Purchaser,  as of December  8, 2004,  the  executive  officers of
Elmer's  (other than the  Continuing  Shareholders),  as a group held options to
purchase  up to 9,100  Shares.  As of the date  hereof,  Purchaser  is not aware
whether these executive  officers will exercise their options to purchase Shares
and, if they do, whether they intend to tender their Shares in the Offer.

         The  purpose of the Offer is to acquire as many  outstanding  Shares as
possible as a first step in the  acquisition  of the entire  equity  interest in
Elmer's.  If the  Majority of the  Minority  Condition  and the  Minimum  Tender
Condition  are  satisfied,  Purchaser  will merge with and into the Company in a
short-form  merger  (the  "Merger"),  and  the  Company  will  be the  surviving
corporation in the Merger.  In the Merger,  each  outstanding  Share (other than
Shares held by shareholders of the Company who perfect their dissenters'  rights
under the OR Business  Act) will be converted  into the right to receive in cash
an amount  equal to the Offer  Price,  without  interest  and less any  required
withholding tax.










                                       16

Under the OR Business  Act, if  Purchaser  owns at least 90% of the  outstanding
Shares,  Purchaser can  consummate  the Merger without any action or vote by the
Company's Board of Directors or shareholders. See "The Offer--Section 9. Merger;
Dissenters'  Rights;  Rule 13e-3." As a result of the Offer and the Merger,  the
Continuing  Shareholders  will wholly own the  Company,  the common stock of the
Company will be de-listed from the Nasdaq SmallCap Market,  and the Company will
de-register  from,  and will no longer be subject to, the reporting  obligations
under the Exchange Act.

         Under SEC rules,  Elmer's  board of  directors  will be required to (i)
make a recommendation,  (ii) state that it is neutral, or (iii) state that it is
unable to take a position  with  respect  to the Offer,  and file with the SEC a
solicitation/recommendation statement on Schedule 14D-9 describing its position,
if any, and related matters,  no later than ten (10) business days from the date
of this Offer to Purchase. Elmer's is also required to send to you a copy of its
Schedule 14D-9. In evaluating the Offer and the Merger, you should be aware that
all of the members of the  Company's  board of directors  and its  President and
Chief  Executive  Officer  are  Continuing  Shareholders.  They  therefore  have
conflicts  of  interest  with  respect  to the Offer and the  Merger.  For these
reasons,  we believe the Company's  board of directors  will be unable to take a
position with respect to the Offer and the Merger. See "Special Factors--Section
6. Conflicts of Interest."

         We urge you to make your own  decision as to the  acceptability  of the
Offer,  including the adequacy of the Offer Price,  in light of your  investment
objectives,  your views as to the Company's  prospects and outlook and any other
factors  that  you deem  relevant  to your  investment  decision.  See  "Special
Factors--Section  1. Background of the Offer" and "Special  Factors--Section  4.
Position of Purchaser and the Continuing  Shareholders Regarding the Fairness of
the Offer and the Merger" for more detailed  information.  We also encourage you
to review carefully the Schedule 14D-9.

         This Offer to Purchase and the documents  incorporated  by reference in
this  Offer  to  Purchase  include  certain  forward-looking  statements.  These
statements  appear  throughout  this Offer to Purchase  and  include  statements
regarding  the  intent,  belief or current  expectations  of  Purchaser  and the
Continuing  Shareholders,  including  the  information  under the  caption  "The
Offer--Section   7.  Certain   Information   Concerning   the   Company."   Such
forward-looking  statements are not  guarantees of future  performance or events
and involve risks and  uncertainties.  Actual results may differ materially from
those  described  in such  forward-looking  statements  as a result  of  various
factors.  Factors that might  affect such  forward-looking  statements  include,
among other things:

    o    Competitive factors in the industries in which Elmer's operates;
    o    The ability to execute fully Purchaser's business strategy after taking
         Elmer's private;
    o    The ability to realize estimated expense savings;
    o    The ability to repay the debt financing  incurred to complete the Offer
         and the Merger and to  operate  the  business  in  compliance  with the
         operating covenants of the bank loan agreements;
    o    The ability to attract and retain qualified employees;
    o    The ability to  implement  the  controls  necessary to reduce costs and
         improve revenues;





                                       17

    o    General economic, capital market and business conditions;
    o    War and acts of terrorism;
    o    Changes in government regulation;
    o    Changes in Nasdaq listing requirements;
    o    Changes in tax law requirements, include tax rate changes, new tax laws
         and revised tax law interpretations; and
    o    The risks and uncertainties described in Elmer's SEC filings.

         There may also be other factors that are currently not  identifiable or
quantifiable,  but may  arise or  become  known in the  future.  Forward-looking
statements  speak only as of the date the statement  was made.  Purchaser is not
obligated to publicly update or revise any forward-looking statement, whether as
a result of new information,  future results, or for any other reason, except as
may be required by federal securities laws.

         The information  contained in this Offer to Purchase concerning Elmer's
was obtained from  publicly  available  sources or made  available by Elmer's to
Purchaser and the Continuing Shareholders.  Neither Purchaser nor the Continuing
Shareholder takes any responsibility for the accuracy of such information.

         THE  OFFER  IS  CONDITIONED  UPON THE  SATISFACTION  OR  WAIVER  OF THE
CONDITIONS  DESCRIBED  IN "THE  OFFER--SECTION  11.  CERTAIN  CONDITIONS  OF THE
OFFER." THE OFFER WILL  EXPIRE AT 12:00  MIDNIGHT,  EASTERN  STANDARD  TIME,  ON
FEBRUARY 2, 2005, UNLESS PURCHASER EXTENDS IT.

         THIS OFFER TO PURCHASE AND THE RELATED  LETTER OF  TRANSMITTAL  CONTAIN
IMPORTANT  INFORMATION  THAT  YOU  SHOULD  READ  CAREFULLY  BEFORE  YOU MAKE ANY
DECISION WITH RESPECT TO THE OFFER.

                                 SPECIAL FACTORS

1. BACKGROUND OF THE OFFER

         At various times in recent years, Bruce N. Davis and William W. Service
have discussed informally between among themselves, and with other directors and
certain members of Company management, the merits of a going private transaction
involving the Company. The factors that prompted these discussions were:

    o    The small market capitalization of the Company;

    o    The  small  size  of  the  "public  float"  and  limited  institutional
         following of the Company's common stock;

    o    The low trading volume of the Company's common stock;

    o    The lack of  research  attention  being  given to Elmer's  from  market
         analysts;












                                       18

    o    The lack of liquidity and the Continuing  Shareholders' perception that
         the  liquidity of the  Company's  common stock would not improve in the
         future;

    o    The significant and increasing cost of being a public company; and

    o    The  Company's  focus on growth  through  franchising,  which  does not
         require additional capital.

         These discussions intensified commencing in late 2002 as certain of the
Continuing  Shareholders  became aware of the additional  expenses that would be
associated  with  continuing to be a publicly  traded company and the additional
burdens  that  would be placed on  management  and the board of  directors  as a
result of the  Sarbanes-Oxley  Act of 2002,  as amended  ("Sarbanes-Oxley")  and
various rules  promulgated by the SEC  thereunder.  The Continuing  Shareholders
ultimately  concluded that such a transaction would be appropriate at this time.
Following is a more detailed discussion of events leading up to the Offer.

         The Company, located in Portland,  Oregon, is a franchisor and operator
of  full-service,  family  oriented  restaurants  under the names  "Elmer's" and
"Mitzel's  American  Kitchen," and operates  delicatessen  restaurants under the
names "Ashley's Cafe," "Richard's Deli and Pub" and "Cooper's Deli and Pub." The
Company is an Oregon  corporation  and was  incorporated  in 1983.  Walter Elmer
opened the first Elmer's  restaurant in Portland,  Oregon in 1960, and the first
franchised   restaurant  opened  in  1966.  The  Company  acquired  the  Elmer's
franchising  operation  in January 1984 from the Elmer  family.  The Company now
owns and  operates  10  Elmer's  restaurants,  five  Mitzel's  American  Kitchen
restaurants, and 13 Delis, and franchises 23 Elmer's restaurants in five western
states.  The Company reports on a fiscal year,  which ends on the Monday nearest
March 31st.

         The Company's initial public offering,  completed in 1985, involved the
issuance  by the  Company of 441,004  shares of its  common  stock  representing
approximately  18% of its capital stock at such time.  The Company  received net
proceeds of $1,187,684.

         On August 25, 1998,  CBW Inc.  ("CBW")  acquired  705,000 shares of the
Company's  common  stock,  representing  a  controlling  interest in the Company
(approximately 53.8% of its then outstanding common stock) in a transaction with
Anita Goldberg and Rudolph Maurosky (Ms. Goldberg's  brother).  CBW was owned by
Ms. Linda Ellis-Bolton,  Ms. Karen K. Brooks, Mr. Thomas C. Connor, Mr. Bruce N.
Davis,  Mr.  Corydon H. Jensen,  Jr., Ms.  Sheila J.  Schwartz,  Mr.  William W.
Service,  Mr.  Gregory W.  Wendt and,  Mr.  Donald W.  Woolley,  all of whom are
Continuing  Shareholders.  CBW's purpose in acquiring the shares was to build on
the  Company's  strong  product  and  reputation  and pursue both  internal  and
external growth opportunities,  with an initial focus on improving the growth of
Company-owned restaurants.

         On February 18, 1999,  CBW merged with and into the Company in exchange
for  shares  of  the  Company's  common  stock  (along  with   contribution  and
cancellation  of the shares of the  Company's  common  stock then owned by CBW).
Through the merger,  the Company  became the owner and operator of five Ashley's
delis,  all of which were owned by CBW prior to the  merger.  In  addition,  the
Company acquired an option (the "GVL Option") held by CBW to



                                       19

purchase  four  Richard's  Deli and  Pub's  that,  at the time,  were  owned and
operated by Grass Valley Limited,  Inc., an Oregon corporation ("GVL") which was
owned  by Mr.  Richard  P.  Buckley  and Mr.  Gary N.  Weeks,  each of whom  are
Continuing Shareholders.

         On March 31, 1999,  the Company  exercised the GVL Option and purchased
all of its issued and  outstanding  capital stock in exchange for a cash payment
in the amount of $110,000 and the  Company's  issuance of 209,620  shares of the
Company's  common  stock to the two  shareholders  of GVL,  Mr.  Buckley and Mr.
Weeks.

         Over the past several years, a number of circumstances  both inside the
Company  and  external  to  the  Company,   discussed   further  under  "Special
Factors--Section  2. Purpose and  Structure of the Offer and Merger;  Reasons of
Purchaser  and the  Continuing  Shareholders  for  the  Offer  and  the  Merger;
Alternatives  Considered,"  have  occurred  that have caused  Purchaser  and the
Continuing Shareholders to undertake the Offer and the Merger at this time.

         In 2001, the Company's  management and board of directors believed that
the future growth of the Company would result primarily  through  franchising of
Elmer's  restaurants,   rather  than  increasing  growth  through  Company-owned
restaurants (which require  significant  capital investments on a per restaurant
basis).  Conversely,  growth through  franchising  required  significantly  less
capital while providing additional revenue,  which can be accretive to earnings.
Accordingly,   the  Company  decided  to  focus  efforts  on  new  and  existing
franchisees, with an emphasis on experienced single and multi-unit operators and
locations  in the Western  United  States  where the Company has an  established
presence.  In 2001, the board of directors  approved the  re-franchising  of the
Company-owned   Elmer's   restaurants  in  Southern  Oregon  to  an  experienced
restaurant group, which agreed to open two additional Elmer's  restaurants.  The
transaction was part of a strategy to concentrate  Company operated  restaurants
along Interstate 5 between Eugene, Oregon and Seattle,  Washington. In 2004, the
Company refranchised the Elmer's Restaurant in Palm Springs, California.

         With the passage of Sarbanes-Oxley, the Company encountered significant
and  continuing  increases  in the cost of  maintaining  its  status as a public
company,  both through  increased  hard-dollar  compliance  costs as well as the
soft-dollar costs of management time,  energy and resources for compliance.  For
many years,  the Company's stock has suffered from low trading  volume,  limited
interest from institutional buyers, and a lack of research coverage. The average
trading  volume (i) for the year ending  August 5, 2004 is 1,620  Shares per day
(the last full trading day before the original announcement of the going private
proposal);  (ii) for the year ending  December 8, 2004 is 1,808  Shares per day;
and (iii) for the four years ended December 8, 2004 is 1,504 Shares per day. The
median  number of trades  per day in the same  period  is one.  Throughout  this
period, the Company has had only one significant  institutional investor holding
slightly less than 5% of the  Company's  outstanding  stock.  The Company is not
aware of any  meaningful  analyst  coverage  of the  Company  since the  current
management team arrived in August 1998. From time to time,  however,  there have
been  quantitative  reports on the Company  available  from third parties (e.g.,
Value  Line),  but  these  reports  have  not,  to the  best  of the  Continuing
Shareholders'   knowledge,    provided   the   earnings   estimates,    buy/sell
recommendations  or  significant  narrative  commonly  associated  with  analyst
coverage.

         From time to time, the Company has explored various means of maximizing
the shareholder value both informally and formally. In addition,  several of the
Company's  


                                       20

shareholders,  including Mr. David C. Mann (one of the Continuing Shareholders),
periodically  suggested that a going private  transaction was a logical response
to the Company's situation.

         In June 2003,  Mr.  Davis and Mr.  Service,  on behalf of the  Company,
began to  consider  strategic  alternatives  for the  Company,  including  going
private,  because  they  believed  that public  ownership  made the Company less
efficient and added to its costs without providing  corresponding benefits often
available to public  companies.  In particular,  they recognized that the Shares
were  thinly  traded and that the Company  had not had the  opportunity  usually
available  to  publicly  held  corporations  to take  advantage  of the  capital
markets. Mr. Davis and Mr. Service concluded that a strategic  transaction (such
as a sale or a going  private  transaction)  would  eliminate  both the need for
management  to focus on the  requirements  imposed on public  companies  and the
costs attendant to those requirements.

         In June 2003,  Mr.  Davis and Mr.  Service,  on behalf of the  Company,
contacted  Mr.  Gary Cole,  who  previously  served as the  Company's  principal
outside  counsel  from 1998  through  the summer of 2001 as a partner at the law
firm of Ball Janik LLP.  Although Mr. Cole no longer  provided  legal counsel to
the Company (and had since left Ball Janik), he had gained knowledge of both the
Company and its strategic planning objectives and had substantial  experience in
arranging  business  combinations.  On June 24,  2003,  Mr.  Davis and Mr.  Mike
Chamberlin,  Finance  Manager of the Company,  met with Mr. Cole and  informally
discussed the concept of a going private  transaction.  Subsequently,  Mr. Davis
and Mr. Service concluded that the interests of the Company and its shareholders
would be best served through a sale of the Company to a strategic  buyer and, if
they could maximize shareholder value through an acquisition  transaction in the
near term,  such a course of action  would be  desirable.  Alternatively,  if an
acquisition on financially  attractive terms was not a likely alternative,  they
believed a going private  transaction  would provide an  opportunity to maximize
shareholder value before increasing public company costs adversely  impacted the
Company's financial performance and, in turn, the value of its stock.

         Based on these  discussions,  on June 26, 2003, the Company engaged Mr.
Cole to assist  the  Company  in  exploring  available  strategic  alternatives,
including the sale of the Company.  Mr. Davis and Mr.  Service,  in consultation
with Mr.  Peter  Sirkin (a  restaurant  consultant  who has  consulted  with the
Company for the past several years advising on strategic  positioning) and based
on their extensive  knowledge of the Company's  industry,  identified  potential
candidates to purchase the Company.  The criteria used in determining  potential
candidates  included,  among other things,  experience in the family  restaurant
category, a demonstrated record of successful  acquisitions,  and the likelihood
of a strong  strategic  and  operational  fit with the  Company's  profile.  The
Company  identified  existing family  restaurant chains as well as three private
equity  firms with  experience  in the family  restaurant  business as potential
acquirers.

         From July 2003  through  October  1,  2003,  Mr.  Cole and the  Company
engaged in  preliminary  discussions  and  meetings  with a number of parties to
determine the level of interest in acquiring the Company. Four family restaurant
chains were contacted in conjunction with private equity firms with interests in
these chains.  Several  potential  candidates  expressed an interest in learning
more  about  the  Company  and  the  Company,   after   entering   into  various
confidentiality agreements, provided information to these parties. However, none
of the potential  


                                       21

candidates conducted meaningful due diligence of, or submitted a formal proposal
to, the Company.  Several  candidates  indicated that based on the  then-current
market  price of the Shares,  and allowing  for the  Company's  deferred tax and
stock option liabilities, they would be unable to make an offer in excess of the
then-current  market price of the Shares.  By October 1, 2003, it became evident
that the options for strategic transactions involving the sale of the Company to
maximize  shareholder  value were limited.  Between June 26, 2003 and October 1,
2003,  the closing  price of the Shares  fluctuated  between $5.50 and $6.50 per
Share,  with an  average  closing  price of $6.15 per  Share.  From time to time
during the  engagement,  Mr. Davis  informally  updated  various board  members,
including Mr.  Connor,  Mr.  Service,  and Mr.  Woolley,  on the progress of Mr.
Cole's efforts.  By the October 22, 2003 board meeting,  Mr. Davis,  Mr. Service
and Mr. Cole had concluded  that unless there was a  significant  decline in the
Share price, or a meaningful  increase in the appetite of private equity buyers,
a third party acquisition was unlikely.

         On January 16, 2004, the Company  completed an issuer  self-tender  for
204,205 Shares at a price of $6.43 per share. The purpose of the self-tender was
the board of directors'  conclusion  that,  in light of the Company's  available
cash,  anticipated  cash  needs  and  possible  alternative  uses  of its  cash,
investing  in the  Company's  shares  was an  efficient  and  prudent  means  of
providing value to the Company's shareholders.  The issuer self-tender offer was
over-subscribed by approximately  300,000 shares, which suggested to Mr. Service
that some of the Company's shareholders were interested in additional liquidity.

         In February 2004, Mr. Chamberlin,  Mr. Davis and Mr. Dennis Miller, the
Company's  Controller,  met with representatives from the Company's  independent
auditor,  Moss Adams, LLP to discuss recent changes in the audit requirements as
a result of  Sarbanes-Oxley  (and various SEC rules promulgated in its wake) and
Moss Adams'  expectations for substantially  increased audit fees going forward.
After that meeting,  the Company  solicited bids from two other accounting firms
and found no  meaningful  savings.  Mr. Davis  directed Mr.  Chamberlin  and Mr.
Miller to prepare a  presentation  for the May board  meeting on public  company
costs.

         As a result of these circumstances,  between March 2004 and April 2004,
Mr. Davis and Mr.  Service  began to consider  seriously  the  possibility  of a
transaction in which they, with other directors,  officers and shareholders with
whom  they had  relationships,  would  purchase  all of the  outstanding  equity
securities of the Company.

         On April 22, 2004, Mr. Davis,  Mr. Service and Mr.  Chamberlin met with
representatives  of the law  firm of Lane  Powell  Spears  Lubersky  LLP  ("Lane
Powell") to further their understanding of going private alternatives,  explored
with Lane  Powell the  various  legal  issues  associated  with a going  private
transaction and considered the costs and desirability of such a transaction.

         After  meeting with Lane Powell,  Mr.  Davis and Mr.  Chamberlin  had a
preliminary  meeting  with  representatives  of  Veber  Partners,   LLC  ("Veber
Partners"),  a Portland,  Oregon based  investment  banking firm, to discuss the
financial analysis that may be involved as part of a going private transaction.








                                       22

         At the May 27, 2004,  meeting of the Company's Board of Directors,  the
directors  discussed the costs and other  challenges of being a public  company.
Mr. Chamberlin and Mr. Miller presented information on the Company's current and
prospective  public  company  costs.  The  Company's  external  costs for FY2004
totaled $190,803.  Mr. Chamberlin and Mr. Miller estimated  internal staff costs
of $75,150,  for total public  company costs of  approximately  $266,000,  which
represents  approximately  14% of the  Company's  FY 2004  pre-tax  income.  Mr.
Chamberlin  and Mr. Miller  presented a forecast of FY 2005 public company costs
based on  their  discussions  with  Moss  Adams  and the two  other  prospective
accounting  firms.  External public company costs were expected to increase from
$170,000 to $363,050,  principally due to increases in the cost of the Company's
financial audit and the  Sarbanes-Oxely  requirement for an additional  audit of
internal  controls.  Internal  costs  were  estimated  to  rise  $30,000  due to
additional  staff time required to support the audit of internal  controls.  The
total estimated  public company costs for FY 2005 were  approximately  $468,200,
which represents approximately 25% of the Company's FY2004 pre-tax income.

         The  board  of  directors  then   discussed  the  Company's   strategic
situation,  including:  (i) lack of liquidity  for the  shareholders  due to the
small size of the "public float," lack of significant institutional shareholders
and  absence  of  analyst  coverage;  (ii)  significant  legal,  accounting  and
insurance costs; (iii) significant  administrative  and reporting burdens;  (iv)
the increase in such burdens following enactment of Sarbanes-Oxley; and (v) lack
of any  material  business  benefit  to the  Company  resulting  from its public
company  status.  The board of directors  then discussed  three broad  strategic
options:

    o    Maintaining the status quo;

    o    De-registration/de-listing; or

    o    A sale of the Company, either to an independent third party or in a
         going private transaction.

The  board  of  directors  concluded  that  maintaining  the  status  quo  would
ultimately be harmful to the  Company's  shareholders  as rising public  company
costs would adversely effect operating margins and revenues and, ultimately, its
stock price.  They further  concluded  that  de-registration  or de-listing  was
likely to be harmful to the Company's shareholders.  While de-registration would
substantially  alleviate the cost concerns resulting from public company status,
it would  severely  restrict or eliminate  altogether the liquidity of its stock
and the ability of its  shareholders to liquidate their  investments.  To become
eligible for de-registration  would require a transaction (a reverse stock split
for example) to reduce the number of  shareholders by  approximately  one third.
Simply   de-listing  the  stock  from  the  Nasdaq  SmallCap  Market  would  not
significantly reduce public company costs. It would, however, further reduce the
liquidity of the Company's stock. Finally, given the clear lack of interest from
potential  buyers on the market as a result of the Company's  efforts to explore
interest in selling the Company  during the prior 12 month period,  the board of
directors  reluctantly viewed a going private  transaction as the most realistic
alternative available.








                                       23

         From May 5, 2004 through July 20, 2004, Mr. Davis,  Mr. Service and Mr.
Chamberlin  participated in eleven substantive conference calls with Lane Powell
in which they continued discussions regarding various legal issues in connection
with the structuring and implementation of a going private transaction.

         On June 24,  2004,  Mike  Chamberlin  met with a  representative  of GE
Electric  Capital  Franchise  Finance  Corporation ("GE Capital") to discuss the
debt capacity  available to support financing a going private  transaction.  Mr.
Chamberlin  provided GE Capital with publicly available  financial  information,
and discussed  expected  changes to the  Company's  cash flows.  These  expected
changes are the basis for the earnings  before  income taxes,  depreciation  and
amortization  ("EBITDA")  "run-rate"  analysis  provided to GE Capital and Veber
Partners.  See "The  Offer--Section  3.  Analysis  of Veber  Partners,  LLC." GE
Capital  indicated  several  days  later  that  they  may be  prepared  to  lend
approximately $6.3 million in additional debt, with the proceeds used to support
the purchase of Company stock.

         On July 13, 2004,  Mr. Davis met  informally  with Thomas C. Connor and
Donald W.  Woolley,  principals  in  Franklin  Holdings,  LLC.  In response to a
question from Mr. Davis,  Messrs.  Connor and Woolley  indicated  that they were
inclined  to  support  an  effort  to take the  Company  private,  and  would be
interested  in  exploring  whether  there was  sufficient  interest.  Based this
discussion,  Mr.  Davis and Mr.  Service  considered  a variety  of  factors  in
determining  individuals  suitable to  participate  in any possible  transaction
including,   but  not  limited  to,  past  business   relationships,   financial
wherewithal to provide equity financing (if necessary) on a going-forward basis,
status as an "accredited  investor" within the meaning of Regulation D under the
Securities Act of 1933, as amended,  business or operational expertise regarding
the Company's  business and industry,  and the ability to satisfy the regulatory
requirements  imposed by the Oregon Lottery  Commission on the owners of private
corporations providing Oregon Lottery products.

         From July 14, 2004 through August 5, 2004, Mr. Davis obtained  informal
expressions of interest from the remaining Continuing Shareholders,  all of whom
satisfied at least a majority of the above described  criteria.  A number of the
Continuing   Shareholders,   including  Mssrs.  Service,   Connor  and  Woolley,
conditioned  their  interest on  including  shareholders  owning  enough  Shares
(thereby reducing the number of Shares that needed to be purchased in the Offer)
to allow funding of the transaction with third party debt that could be serviced
with the Company's  cash flow. The final contact was a phone call Mr. Davis made
to Mr. Mann on August 5, 2004. Mr. Mann owns 89,062 Shares or approximately 4.9%
of the outstanding  Shares.  With Mr. Mann's  expression of interest,  Mr. Davis
concluded that the group was substantially complete.

         From July 27, 2004 through August 5, 2004,  Mr. Davis,  Mr. Service and
Mr.   Chamberlin   participated  in  four  substantive   conference  calls  with
representatives  of Lane Powell in which they  continued  discussions  regarding
various legal issues in connection with the structuring and  implementation of a
going private transaction.

         On August 4, 2004, Mr. Davis, on behalf of the Continuing Shareholders,
engaged Veber Partners to undertake a financial  analysis of the Offer.  Between
August 2 and September 17, 2004,  Gayle Veber and Roger Adams of Veber  Partners
had several telephone conversations






                                       24

with Mr.  Chamberlin  to  discuss  various  aspects of the  Company's  financial
situation.  These included discussion of the EBITDA "run rate" analysis prepared
by Mr.  Chamberlin.  On September 17, 2004, Mr. Veber and Mr. Adams  interviewed
Mr. Davis and Mr.  Chamberlin  regarding the  existence any material  non-public
information.  Mr. Davis and Mr.  Chamberlin  responded that they were unaware of
any material undisclosed information.

         On August 5, 2004, Mr. Davis, on behalf of the Continuing Shareholders,
sent a non-binding  proposal to the Board of Directors indicating an interest in
pursuing  a going  private  transaction  through a tender  offer and  short-form
merger  to  acquire  the   outstanding   Shares  not  owned  by  the  Continuing
Shareholders  at a price of $7.50  per  Share,  subject  to  certain  conditions
(including  the  Majority  of the  Minority  Condition  and the  Minimum  Tender
Condition).  The  Continuing  Shareholders  considered  a variety  of factors in
determining  the Offer Price,  including  the Company's  operating  performance,
current and past market  prices of the Shares,  their views on the  prospects of
the  Company  in  light  of  various  risk  factors,  uncertainties  and  trends
identified  in the  Company's  Exchange Act reports,  the ability to finance the
Offer and the Merger  based on the  Company's  anticipated  cash  flow,  and the
maximum  consideration  they were  willing to pay for the Shares in light of the
foregoing factors.

         On August 6, 2004,  Purchaser and the Continuing  Shareholders  filed a
Schedule  13D  regarding  their  interest  as  a  group  in  pursuing  a  tender
offer/short form merger  transaction to acquire the outstanding Shares not owned
by the  Continuing  Shareholders.  Also on August 6, 2004,  the Company issued a
press release,  which was filed with the SEC on Form 8-K,  disclosing receipt of
the  proposal.  On August 10, 2004,  Purchaser and the  Continuing  Shareholders
filed an amended Schedule 13D that included certain  signatures omitted from the
initial  filing,  but which in all other material  respects was identical to the
original filing.

         On  October  13,  2004,  the  Company's  outside  counsel  advised  the
Company's  board of  directors  regarding  the  anti-takeover  provisions  of OR
Business Act,  specifically the loss of voting rights with respect to the Shares
owned by the Continuing  Shareholders under the Oregon Control Share Act and the
prohibition against consummating the Merger, if necessary, for a period of three
years   following  the  acquisition  of  Shares  in  the  Offer  under  Business
Combination Act. See "The  Offer--Section  13. Certain Legal Matters" for a more
detailed   explanation  of  the  Oregon  Control  Share  Act  and  the  Business
Combination Act.

         Under  general  corporate  law,  the board of directors  has  fiduciary
obligations  to  act  in  the  best  interest  of  the  Company  and  all of its
shareholders.  Because of the relationship  between the Continuing  Shareholders
and the board of directors,  however, any action taken (or required to be taken)
by the  board of  directors  relating  to the  Offer  and the  Merger  presented
inherent conflicts of interest. Given the structure of the Offer and the Merger,
particularly the Majority of the Minority Condition (which, if satisfied,  meant
a majority of the Company's  shareholders  unaffiliated  with  Purchaser and the
Continuing Shareholder approved of the Offer and that would result in taking the
Company  private),   any  action  by  the  board  of  directors   regarding  the
anti-takeover  provisions  that was predicated on satisfaction of this condition
would merely be in furtherance of the shareholder's approval of the Offer by the
Continuing Shareholders and Purchaser to take the Company private.




                                       25

         On  October  25,  2004,  the  Company's  board  of  directors  met  via
teleconference to discuss the anti-takeover  provisions with its outside counsel
and among themselves.  After careful  consideration and deliberation,  the board
adopted  resolutions  authorizing  the formation of Purchaser by the  Continuing
Shareholders. This action eliminated application of the Business Combination Act
provision  which would permit the Purchaser and  Continuing  Shareholders  to go
forward with the Merger and complete the going private  transaction in the event
the Majority of the Minority Condition was satisfied. See "The Offer--Section 9.
Merger;  Dissenters'  Rights;  Rule 13e-3 " for more  information  regarding the
Merger and "The  Offer--Section  13. Certain Legal Matters" for more information
regarding  the Oregon  Control  Share Act and  Purchaser's  plans  with  respect
thereto if the Minimum  Tender  Condition  is not  satisfied.  In  adopting  the
resolutions described above, the board of directors specifically  disclaimed any
approval of, or  recommendation  to, the Company's  shareholders with respect to
the merits of the Offer and the Merger.

         Meanwhile,  since June 24,  2004,  Mr.  Chamberlin  had been engaged in
discussions  with GE Capital,  in an effort to secure financing for the proposed
going private  transaction.  GE Capital is the primary  lender for the Company's
existing term debt. Mr. Chamberlin responded to multiple requests from GE credit
review  personnel for standard due  diligence  items.  These items  included the
EBITDA "run rate" analysis  provided to Veber  Partners.  On October 5, 2004, GE
Capital provided a proposal letter to the Continuing Shareholder outlining basic
loan terms.  The group  discussed with GE Capital the requirement for a separate
business  valuation  analysis and a  continuing  stock pledge after the proposed
merger with Elmer's. In October,  Mr. Chamberlin reached an agreement with Wells
Fargo Bank,  which holds mortgages on three of the Company's four pieces of real
estate.  Upon  completion  of the proposed  Merger,  Wells Fargo would relax the
existing debt covenants to conform to the GE Capital agreement,  extend the term
of one of the Company's  real estate  mortgages to ten (10) years and permit the
Company to draw an additional $500,000 on such mortgage. On December 3, 2004, GE
Capital  issued  a loan  commitment  for up to $6.5  million  dollars.  See "The
Offer--Section  10.  Source  and  Amount of Funds"  for  additional  information
regarding the financing arrangements.

         On November 19, 2004,  Purchaser and the Continuing  Shareholders filed
an amended  Schedule  13D that  disclosed  certain  changes in  ownership of the
Shares,  certain  changes  in the  composition  of the  Continuing  Shareholders
(Daniel A. Woolley withdrew from the proposed  transaction after considering the
terms and conditions of participation,  such as the shareholder agreement all of
the  Continuing   Shareholders  would  be  expected  to  sign  as  part  of  the
transaction,  and the regulatory  requirements  that would be imposed on each of
the Continuing Shareholders by the Oregon Lottery Commission following the Offer
and the Merger), and revisions to Item 4 regarding source of funds.

         Between   August  10,  2004  and  December  3,  2004,   the  Continuing
Shareholders  finalized  negotiations  regarding  the loans  from GE  Capital in
contemplation  of the  Offer and the  Merger,  and  retained  OTR,  Inc.  as the
Information  Agent and  Depositary.  From December 3, 2004 through  December 19,
2004, the Continuing Shareholders prepared the appropriate documents required by
the SEC in order for Purchaser and the Continuing Shareholder to make the Offer.

         On December 20, 2004, Purchaser commenced the Offer.






                                       26

2.       PURPOSE  AND  STRUCTURE  OF THE OFFER AND THE  MERGER;  REASONS FOR THE
         OFFER AND THE MERGER; ALTERNATIVES CONSIDERED

         PURPOSE AND  STRUCTURE.  The purpose of the Offer and the Merger is for
Purchaser and the Continuing Shareholders to increase their beneficial ownership
of the  outstanding  Shares  from  their  current  level  of 59%  to  100%.  The
Continuing Shareholders formed Purchaser for the purpose of acquiring the Shares
not already owned by the Continuing Shareholders.  No cash consideration will be
paid for  Shares  beneficially  owned by the  Continuing  Shareholders,  but the
Continuing  Shareholders  receive  one  share  of  Purchaser's  common  stock in
exchange  for each of the  Shares  contributed  to  Purchaser.  Upon  successful
completion of the Offer (including satisfaction of the Minimum Tender Condition,
unless waived by Purchaser),  each of the Continuing  Shareholders will transfer
his or her  Shares to  Purchaser  in order to  permit  Purchaser  to effect  the
Merger. Upon consummation of the Merger,  Purchaser will merge into Elmer's with
Elmer's being the surviving corporation.  The acquisition of Shares not owned by
the Continuing  Shareholders has been structured as a cash tender offer followed
by a cash merger in order to effect a prompt and orderly  transfer of  ownership
of Elmer's from the public  shareholders  to Purchaser and provide  shareholders
with cash for all of their Shares as quickly as possible.

         REASONS  FOR THE OFFER AND THE  MERGER.  Purchaser  and the  Continuing
Shareholders decided to pursue the Offer and the Merger at this time because, as
owners of 59% of the Company's  common stock,  they believe that the anticipated
costs of  remaining a public  company  far exceed any  resulting  benefits.  The
Company's  business is characterized by relatively  narrow profit margins in its
core business and its earnings depend significantly on its abilities to minimize
costs and increase  revenues through adding new franchises and generating income
from business  activities other than profits generated from restaurant sales and
franchising  revenues,  particularly  revenue  generated from the sale of Oregon
Lottery  products.  As a result,  any  condition  that causes an increase in the
costs of operations may materially and adversely affect the Company's  financial
performance.  The Continuing  Shareholders pro rata share of the expected public
company  costs for FY 2005 is  approximately  $276,000,  reflecting an estimated
total cost of approximately $468,000.  These are ongoing expenses as long as the
Company remains public. In the view of the Continuing Shareholders,  this is the
equivalent of paying $0.25 per share per year as a (pretax) fee to remain public
(which is determined  by dividing  $468,200 in estimated  annual public  company
costs by 1,842,945 Shares outstanding). $468,200 represents approximately 25% of
the Company's FY2004 pre-tax income. Accordingly, in light of the Company's need
to focus on public  company  costs,  the  ultimate  impact of such  costs on the
Company's  market  performance  and the limited  benefits to the Company and its
shareholders   of  being  a  public   company,   Purchaser  and  the  Continuing
Shareholders considered the following factors:

    o    The  elimination of costs  associated with being a public company (such
         as independent  accounting  firm fees for audit services and legal fees
         associated with filing quarterly, annual or other periodic reports with
         the SEC, the expense of publishing and distributing  annual reports and
         proxy statements to shareholders,  and the increased costs  anticipated
         as  a  result  of  the  enactment  of  Sarbanes-Oxley   and  the  rules
         promulgated by the SEC thereunder);







                                       27

    o    The elimination of the additional burdens on management associated with
         public  reporting and other tasks resulting from Elmer's public company
         status, including, for example, the dedication of time and resources by
         Elmer's management and board of directors necessary to prepare periodic
         reports  under  the  Exchange  Act and  maintain  investor  and  public
         relations;

    o    The  relatively  low volume of trading in the Elmer's common stock (the
         average daily  trading  volume for 2004  year-to-date  ending August 5,
         2004, the last full trading day before the original announcement of the
         going-private  proposal,  was 1,620 shares), and the determination that
         the  consummation of the Offer and the Merger would result in immediate
         liquidity   at  a  premium  to  recent   trading   prices  for  Elmer's
         shareholders  that are  unaffiliated  with Purchaser and the Continuing
         Shareholders;

    o    Public capital market trends adversely  affecting  companies of similar
         size to the  Company,  including  Purchaser's  belief  that the  trends
         indicate that: (i) small companies with small amounts of publicly owned
         shares have been unable to issue additional stock as a means of raising
         capital;  and  (ii) the  common  stock of many  smaller  companies  has
         struggled to gain greater market acceptance and analyst coverage; and

    o    The  ineffectiveness  of Elmer's common stock as a form of currency for
         acquisitions.

         Purchaser  and the  Continuing  Shareholders  considered  the potential
benefits in the form of costs  savings and  reduction  of  management  time that
could be  immediately  realized  upon ceasing to be a publicly  held company and
that the longer the Company  remained a public  reporting  company,  incremental
accounting  and  related  costs  would be  incurred  in order to comply with the
requirements  of  Sarbanes-Oxley  and  various  rules  promulgated  by  the  SEC
thereunder.  In light of the Company's  operating  performance,  eliminating  or
avoiding such costs would be of immediate  value.  Purchaser and the  Continuing
Shareholders  also  considered  that the limited  trading volume was unlikely to
improve  significantly  in the future  because of the lack of "public float" and
analyst coverage and believed the consummation of the Offer and the Merger would
result in immediate  liquidity for shareholders  that are unaffiliated  with the
Continuing Shareholders at a premium to trading prices of the Share prior to the
announcement  of  Purchaser's  and  the  Continuing  Shareholders'  interest  in
pursuing a "going private" transaction. In light of these factors, Purchaser and
the  Continuing  Shareholders  believe  that it is in the best  interest  of the
Company and its shareholders to effect the Offer and the Merger at this time.

         Purchaser and the Continuing Shareholders also considered the following
factors,  each of which they considered to be negative,  in their  deliberations
concerning whether to effect the Offer and the Merger at this time:

    o    Following  the  successful  completion  of the  Offer  and the  Merger,
         Elmer's  shareholders  (other than the Continuing  Shareholders)  would
         cease to have the  opportunity to participate in the future earnings or
         growth, if any, of Elmer's or to benefit from increases, if any, in the
         value of their holdings in Elmer's.






                                       28

    o    The financial  interests of Purchaser and the  Continuing  Shareholders
         with regard to the Offer Price are adverse to the  financial  interests
         of the shareholders being asked to tender their Shares.

         ALTERNATIVE   STRUCTURE   CONSIDERED.   Purchaser  and  the  Continuing
Shareholders   considered   alternatives  to  the  proposed   structure  of  the
transaction  as a tender  offer  followed by a  short-form  merger,  including a
long-form  merger that would require the solicitation of proxies pursuant to the
provisions  of the Exchange Act and the vote of the majority of the Shares.  The
approval of the Continuing Shareholders,  who own in excess of a majority of the
then outstanding  shares of Elmer's common stock,  would  constitute  sufficient
approval  to effect a  long-form  merger  under the OR  Business  Act  (absent a
majority of the minority condition). In determining to structure the transaction
as a tender  offer  followed by a short-form  merger,  as opposed to a long-form
merger, the Continuing Shareholders considered the following:

    o    In  the  Offer,  each  unaffiliated   shareholder  would   individually
         determine  whether  to  accept  cash in  exchange  for his,  her or its
         Shares;

    o    Unless a  majority  of the  outstanding  Shares,  excluding  the Shares
         beneficially  owned by the  Continuing  Shareholders  and the executive
         officers of Elmer's who are not  Continuing  Shareholders,  are validly
         tendered and not withdrawn,  Purchaser would not purchase any Shares in
         the Offer;

    o    Unless the  number of Shares are  validly  tendered  and not  withdrawn
         necessary to satisfy the Minimum Tender Condition,  Purchaser would not
         purchase  any  Shares  in  the  Offer  (unless  Purchaser  waives  such
         condition);

    o    Purchaser's promise to effect the Merger, providing to shareholders the
         same  consideration  as in the Offer,  promptly if the  Minimum  Tender
         Condition is satisfied;

    o    The lack of any  independent  directors  (and,  thus,  the absence of a
         special  committee)  and the  lack of any  individual  to  negotiate  a
         long-form  merger on behalf of the shareholders  unaffiliated  with the
         Continuing Shareholders;

    o    A tender offer followed by a short-form  merger would permit  Purchaser
         to acquire the remaining minority interest in Elmer's on an expeditious
         basis and  provide  the  shareholders  that are  unaffiliated  with the
         Continuing  Shareholders  with a prompt  opportunity to receive cash in
         exchange for their Shares; and

    o    Unaffiliated  shareholders  who do not tender their Shares in the Offer
         could  preserve  their  dissenters'  rights in the Merger under Section
         60.551 through Section 60.591 of the OR Business Act.

         After  reviewing  the various  structures  for  acquiring  the minority
shareholder  interest  in the  Company,  including  the  alternative  method  of
acquiring such interest through a long-form merger, Purchaser and the Continuing
Shareholders  decided to structure the  transaction as a tender offer for all of
the shares of the Company not already owned by the Continuing  




                                       29

Shareholders,  to be followed by a short-form merger,  subject to, amongst other
conditions,  the Minimum  Tender  Condition  and the  Majority  of the  Minority
Condition.

3. ANALYSIS OF VEBER PARTNERS, LLC

         Bruce Davis  retained  Veber  Partners on behalf of  Purchaser  and the
Continuing Shareholders to perform a financial analysis of the value of a single
share  of  common  stock  held  by  the  public  shareholders  of  Elmer's  (the
"Analysis").  Veber Partners is an investment  banking firm that, as part of its
investment  banking  business,   regularly  is  engaged  in  the  evaluation  of
businesses and their  securities in connection with mergers,  acquisitions,  and
private  placements.  Purchaser  selected Veber Partners based on its reputation
and  experience  as  well  as  prior  experiences  of  some  of  the  Continuing
Shareholders with Veber Partners.  In 1998, Veber Partners was engaged by CBW to
assist in its purchase of 705,000  Shares from Anita  Goldberg.  In 1999,  Veber
Partners was engaged by a special  committee of the Company's board of directors
to provide a fairness  opinion as to the  fairness,  from a  financial  point of
view,  to the  Company's  shareholders  of the  consideration  to be paid by the
Company in connection with the merger of CBW with and into the Company.

         On September 17, 2004,  Veber Partners  delivered its Analysis  setting
forth its financial  analysis with  supporting  assumptions  and which concluded
that,  as of August 5, 2004  (the day prior to the  public  announcement  of the
Continuing  Shareholders'  interest in a "going  private"  transaction),  a fair
value for each Share would be $6.57, which is an average of the values set forth
in the Analysis.

         The Analysis  was prepared  solely for the use and benefit of Purchaser
and  the  Continuing  Shareholders  and  is not  intended  to be  and  does  not
constitute  a  recommendation  to any  Elmer's  shareholder  as to whether  such
shareholder  should take any action,  such as voting on any matter or  tendering
any Shares,  in connection  with the Offer or any other  potential  transaction.
Veber  Partners  was not  requested  to opine as to, and its  Analysis  does not
address,  Purchaser's underlying business decision to proceed with or effect the
Offer.  Veber Partners does not express any opinion as to the future performance
of  Elmer's  or the price at which  the  Shares  would  trade at any time in the
future.

         Veber  Partners took into account its  assessment of general  economic,
market and  financial  conditions as well as its  experience in connection  with
similar transactions and securities valuations generally. Veber Partners was not
asked to consider, and the Analysis does not address, the relative merits of the
Offer as compared to any alternative  business strategy that might exist for the
Company. In arriving at its conclusions, Veber Partners, among other things: (i)
reviewed publicly available financial information and other data with respect to
Elmer's, including a Form 10-K for the year ended March 29, 2004, a 10-Q for the
sixteen  weeks ended July 19, 2004,  and certain  other  relevant  financial and
operating  data  relating to Elmer's;  (ii)  reviewed and analyzed the financial
terms of certain  transactions that Veber Partners deemed significant  involving
companies  comparable to Elmer's;  (iii) reviewed and analyzed certain financial
characteristics  of companies that Veber Partners deemed  comparable to Elmer's;
(iv)  interviewed  the Company's  CEO and Finance  Manager;  (vi)  requested the
Company provide any current  financial  projections (the Company  responded that
there were no current projections 




                                       30

other than the "run-rate" analysis discussed below);  (vi) reviewed  Purchaser's
recasting of results for the year ended March 29, 2004 that reflect  Purchaser's
impression of the Company's  current  financial  "run-rate" (which Purchaser has
defined as the fiscal  year 2004  EBITDA  results,  modified  based on  expected
changes to these results from certain events which have occurred or are expected
to occur in fiscal year 2005); (vii) considered the historical financial results
and present  financial  condition of Elmer's;  (viii) reviewed  certain publicly
available information concerning the trading of, and the trading market for, the
common stock of Elmer's;  (ix) inquired  about and discussed the Offer and other
matters related thereto with Purchaser's  legal counsel;  and (x) performed such
other analyses and examinations as Veber Partners deemed appropriate.  Purchaser
imposed no  limitations  on the scope of Veber  Partners'  investigation  or the
procedures to be followed by Veber Partners in performing the Analysis.

         In arriving at its conclusions,  Veber Partners relied upon and assumed
the accuracy and completeness of all of the financial and other information that
was  used  by  it  without  assuming  any  responsibility  for  any  independent
verification  of any such  information and further relied upon the assurances of
the  Continuing   Shareholders  that  they  were  not  aware  of  any  facts  or
circumstances  that would make any such  information  inaccurate or  misleading.
With  respect  to  Purchaser's  recasting  of 2004  results to reflect a current
"run-rate," Veber Partners assumed that such recasts were reasonably prepared on
a basis  reflecting the best currently  available  estimates and judgments,  and
those recasts  provide a reasonable  basis upon which it could form a conclusion
in its  discounted  cash flow  analysis.  In arriving at its  conclusion,  Veber
Partners did not make a physical  inspection of the properties and facilities of
Elmer's,  and had not made or obtained  any  evaluations  or  appraisals  of the
assets and  liabilities  (contingent  or otherwise) of Elmer's.  Veber  Partners
assumed  that a  transaction  arising  from the Offer will be  consummated  in a
manner that  complies in all  respects  with the  applicable  provisions  of the
Exchange  Act and all other  applicable  federal  and state  statues,  rules and
regulations.  The Analysis was necessarily based upon market, economic and other
conditions  as they  exist on,  and could be  evaluated  as of,  August 5, 2004.
Although subsequent developments may affect the Analysis, Veber Partners has not
assumed any obligation to update, review or reaffirm the Analysis.

         Veber Partners prepared the Analysis using the following methodologies:
(a) selected comparable company analysis;  (b) selected  comparable  transaction
analysis; and (c) discounted cash flow analysis. These methodologies represent a
market-based  and  income-based  approach to valuation.  Veber  Partners did not
perform individual  analyses of liquidation value or net book value as these are
usually  inappropriate  methodologies for valuing an ongoing business enterprise
that is  dependent  upon the  future  earnings  of the  enterprise.  Each of the
analyses  conducted by Veber Partners was carried out  independently in order to
provide a different perspective on, and to enhance the quality of, the Analysis.
Veber Partners did not form a conclusion as to whether any individual  analysis,
considered  in  isolation,  supported or failed to support the  Analysis.  Veber
Partners  did not  place any  particular  reliance  or weight on any  individual
analysis,  but instead concluded that its analyses,  taken as a whole, supported
its determination.  Accordingly,  Veber Partners believes that the Analysis must
be  considered  as a whole and that  selecting  portions of its  analyses or the
factors  it   considered,   without   considering   all   analyses  and  factors
collectively,  could create an  incomplete  view of the process  underlying  the
analyses  performed by Veber Partners in connection  with the preparation of the
Analysis.




                                       31

         SELECTED  COMPARABLE COMPANY ANALYSIS.  The selected comparable company
analysis  involves the review of 34 publicly traded companies deemed  comparable
to  Elmer's  (the  "Comparable  Companies").  Veber  Partners  reviewed  certain
financial  information  relating to Elmer's in the context of the  corresponding
financial  information,  ratios and public market  multiples for the  Comparable
Companies.  No  company  used in  Veber  Partners'  analysis  was  deemed  to be
identical to Elmer's;  accordingly,  Veber  Partners  considered  the  multiples
derived from the Comparable  Companies to be more relevant than the multiples of
any single company.

         Out of 73 public  companies with the SIC code 5812 (Eating Places) that
Veber  Partners  identified as relevant,  certain  companies  were  partially or
completely  eliminated  based on the following  criteria to yield the Comparable
Companies.

         o    Companies with Revenues over $600 million were excluded;
         o    Companies with revenue growth in excess of 15% were excluded;
         o    Companies  with EBITDA (as defined  below)  margins less than 4.0%
              were not used for EBITDA comparables;
         o    Companies with EBIT (as defined below) margins less than 3.0% were
              not used for EBIT comparables.

Based  on  publicly  available  information,  Veber  Partners  reviewed  various
financial  information  for each of the Comparable  Companies  including,  among
other things, market capitalization, revenue, earnings before interest and taxes
("EBIT"),   earnings  before  interest,  taxes,  depreciation  and  amortization
("EBITDA"), and appropriate balance sheet information. Subsequent to such review
and based on the  respective  market value or  enterprise  value as of August 5,
2004, Veber Partners calculated and compared the following multiples for each of
the Comparable  Companies grouped into two categories:  (i) Comparable Companies
with  an  enterprise  value  below  $100  million  were  applied  directly  as a
comparable to Elmer's;  (ii) Comparable  Companies with  enterprise  values from
$100  million to $600  million  were used after  applying a 25%  discount to the
multiples  to account for a size  premium  relative to Elmer's.  The  Comparable
Company Analysis yielded the following results:

All Comparable Companies
------------------------                     Mean           High           Low
                                             ----           ----           ---

    LTM (Last Twelve Months) Revenues        0.54 X         1.01 X        0.23 X
    LTM EBITDA                               6.34 X        11.30 X        4.08 X
    LTM EBIT                                11.05 X        18.17 X        6.78 X
    Book Value                               2.02 X         4.67 X        0.50 X

For each of the groups set forth above,  utilizing Elmer's' historical financial
data, Veber Partners derived Elmer's implied  enterprise  value, with respect to
the mean values for the selected multiples noted above.

                                       32

Elmer's  Implied  Enterprise  Value as of  August  5,  2004  (based  on  Elmer's
--------------------------------------------------------------------------------
Financial Statement as of March 29, 2004):
-----------------------------------------

(000's)

         LTM Revenue:       $ 33,490 times a multiple of 0.54   =      $18,201
         LTM EBITDA:        $  3,150 times a multiple of 6.34   =      $19,942
         LTM EBIT:          $  2,310 times a multiple of 11.05  =      $25,513
         Book Value:        $  9,620 times a multiple of 2.02   =      $19,457

A weighted  average of the above  values  yielded a Company  implied  enterprise
value of $20,128,000.  For purposes of determining the weighted  average,  Veber
Partners attributed an equal weight to three measures: (i) LTM Revenue, (ii) the
average of LTM EBITDA and LTM EBIT, and (iii) Book Value.

         In order to derive the implied  market  value of the common  stock from
the implied  enterprise value,  Veber Partners  subtracted the Company's outside
bank debt as of March 29, 2004,  subtracted the deferred income tax liability as
of March 29, 2004,  and deducted the cost of cashing out all  outstanding  stock
options.

         The following  table set forth the implied  market value share value of
Elmer's.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
-------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value            $  20,128
         Less:    Total Outside Debt                    (5,332)
         Deferred Income Tax Liability                  (1,396)
         Cost of Option Exercise                        (1,221)
                                                        -------
         Elmer's Implied Value of Common Stock       $  12,179

The implied market value of Elmer's common stock is $12,179,000. Therefore, with
1,816,335 shares  outstanding,  the implied market value of Elmer's common stock
using Comparable Companies is $6.69.

         Veber  Partners  made no  adjustments  to the implied  market  value to
account for Elmer's  real estate  assets.  Real estate  values are assumed to be
subsumed in the going-concern  value of the Comparable  Companies,  in that as a
whole, the Comparable  Companies are assumed to be optimizing the value of their
real  estate  assets.  In  addition,  Comparable  Companies  are  assumed  to be
optimizing their working capital assets, including receivables, cash, inventory,
payables  and  accruals.  Specifically  with  respect  to cash,  the  Comparable
Companies  have,  on average,  17 turn-days of cash at the latest  balance sheet
date prior to the Valuation Date.  Elmer's has 21 turn-days of cash on its March
29,  2004  balance  sheet,  based  on  normalized  revenues  of  $42.9  million.
Normalized  revenues are $9.4 million higher than actual  revenues,  because the
effective  



                                       33

cash  turnover  from  lottery  sales is $13.6  million  rather  than the revenue
recognition  of $4.2  million  based on lottery  revenues  net of prizes and the
State of Oregon's share of proceeds.  The difference  between the cash turn-days
of Elmer's and the cash turn-days of the Comparable  Companies is not considered
to be significant, especially in the context of the assumption made with respect
to the entire working capital positions of Elmer's and the Comparable Companies.
It should  also be noted that since a portion of Elmer's  revenues  are  lottery
revenues,  the resulting risk that comes from  regulatory  and lottery  contract
uncertainties changes Elmer's risk profile relative to the Comparable Companies.

         None of the  Comparable  Companies,  or any of the  sets of  Comparable
Companies  noted above,  is identical to Elmer's.  Accordingly,  Veber  Partners
considered  the  multiples  for  such  companies  to be more  relevant  than the
multiples  of any  single  company.  Further,  an  analysis  of  publicly-traded
comparable  companies is not entirely  mathematical,  rather it involves complex
consideration  and judgments  concerning  differences in financial and operating
characteristics of the Comparable  Companies and other factors that could affect
the public trading of the Comparable Companies.

         SELECTED COMPARABLE  TRANSACTION ANALYSIS.  The comparable  transaction
analysis   involves  a  review  of  merger,   acquisition   and  asset  purchase
transactions  involving companies that are in related industries to Elmer's (the
"Comparable   Transactions").   Information   is  typically  not  disclosed  for
transactions  involving  a  private  seller,  even  when  the  buyer is a public
company,  unless the acquisition is deemed to be "material" for the acquirer. As
a  result,  the  selected   comparable   transaction   analysis  is  limited  to
transactions involving the acquisition of a public company, or substantially all
of its assets,  or the acquisition of a large private company,  or substantially
all of its assets, by a public company.

         Veber  Partners  located  4  transactions  over  the past  three  years
involving  companies in a business  similar to Elmer's,  where financial data of
the  acquired  company  and the terms of the  transaction  were  disclosed.  The
Comparable Transactions are as follows:

                ACQUIRER                           TARGET
                --------                           ------
           Castle Harlan Inc                  Morton's Restaurant
           CKE Restaurants                    Santa Barbara Restaurant Group
           Interfoods Acquisition Group       Interfoods of America
           Investor Group                     Blimpie International

Based on the information  disclosed in the each of the Comparable  Transactions,
Veber  Partners  calculated  and compared  multiples for each of the  Comparable
Transactions  based on  Revenue,  and  EBITDA.  The  multiples  were  derived by
dividing price paid for equity plus interest  bearing debt assumed by Revenue or
EBITDA.  The  multiples  derived from EBIT and Book Value were not  sufficiently
meaningful to include as measures.

All Comparable Transactions
---------------------------
                                      Mean              High             Low
         LTM Revenues                0.60 X            0.86 X          0.46 X
         LTM EBITDA                  6.42 X            7.47 X          4.82 X





                                       34

         Following the calculation of such multiples with respect to each of the
Comparable Transactions,  and utilizing Elmer's historical financial data, Veber
Partners  derived Elmer's implied  enterprise  value,  implied market value, and
implied market value per share with respect to the mean values for the multiples
relating  to LTM  Revenue and LTM  EBITDA.  The  following  tables set forth the
implied per share value of Elmer's based upon such multiples.

Elmer's  Implied  Enterprise  Value as of  August  5,  2004  (based  on  Elmer's
--------------------------------------------------------------------------------
Financial Statement as of March 29, 2004):
------------------------------------------

(000's)

         LTM Revenue:        $ 33,490 times a multiple of .60    =      $20,070
         LTM EBITDA:         $  3,150 times a multiple of 6.42   =      $20,226

A weighted average of the above values yields a Company implied enterprise value
of $20,148,000.

         In order to derive the implied  market  value of the common  stock from
the implied  enterprise value,  Veber Partners  subtracted the Company's outside
bank debt as of March 29, 2004,  subtracted the deferred income tax liability as
of March 29, 2004,  and deducted the cost of exercising  all  outstanding  stock
options.

         The following  table sets forth the implied market value share value of
Elmer's.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
--------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value             $ 20,148
         Less:    Total Outside Debt                    (5,332)
         Deferred Income Tax Liability                  (1,396)
         Cost of Option Exercise                        (1,221)
                                                      ---------
         Elmer's Implied Value of Common Stock        $ 12,199

The  implied  market  value  of  Elmer's  common  stock  using  this  method  is
$12,199,000.  Therefore,  with 1,816,335 shares outstanding,  the implied market
value of Elmer's common stock using Comparable Transactions is $6.70.

         Veber  Partners made the same  assumptions  with respect to real estate
and working capital assets for Comparable  Transactions as it did for Comparable
Companies.

         None  of the  Comparable  Transactions  are  identical  to  the  Offer.
Accordingly,   an  analysis  of   comparable   business   combinations   is  not
mathematical; rather it involves complex 



                                       35

considerations and judgments  concerning  differences in financial and operating
characteristics  of the  Comparable  Transactions  and other  factors that could
affect the respective acquisition values.

         DISCOUNTED CASH FLOW ANALYSIS.  Veber Partners was advised that Elmer's
does not have any  current  financial  projections  and  accordingly,  it cannot
perform  a  traditional  Discounted  Cash  Flow  analysis  of the  Company.  The
Continuing  Shareholders  have provided to Veber Partners a recast  statement of
cash flows that  updates  the "run rate" as of fiscal year 2004,  with  expected
changes  for fiscal  year 2005.  The recast  EBITDA  run-rate  is expected to be
$3,048,000  (which does not include  $266,000 in reduced public company expenses
as set forth in the  recast  EBITDA  run rate  provided  by  Purchaser  to Veber
Partners).  Using an EBITDA  multiple of 6.38 times (the average  mean  multiple
from the Comparable  Companies and Comparable  Transaction  methods used above),
would yield an enterprise value of $19,446,000.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
-------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value             $ 19,446
         Less:    Total Outside Debt                    (5,330)
         Deferred Income Tax Liability                  (1,400)
         Cost of Option Exercise                        (1,220)
                                                      ---------
         Elmer's Implied Value of Common Stock        $ 11,496

The  implied  market  value  of  Elmer's  common  stock  using  this  method  is
$11,496,000.  Therefore,  with 1,816,335 shares outstanding,  the implied market
value of Elmer's common stock using Comparable Transactions is $6.33.

         HISTORICAL  FINANCIAL  DATA  ANALYSIS.   Veber  Partners  reviewed  and
analyzed  certain  financial  information  for Elmer's as reported in its annual
filings on Form 10-K and its quarterly  filings on Form 10-Q,  including audited
and unaudited  financial  statements.  Further,  Veber Partners reviewed certain
supportive information as provided by the Continuing Shareholders.

         SUMMARY.  Based on the foregoing,  Veber Partners  believes that a fair
value for each Share of common stock would be $6.57,  which is an average of the
values set forth in the Analysis.

         Veber  Partners  performed  a  variety  of  financial  and  comparative
analyses  for the  purpose  of  rendering  its  Analysis.  While  the  foregoing
describes all material  analyses and factors reviewed by Veber Partners with the
Continuing Shareholders, it does not purport to be a complete description of the
presentations by Veber Partners to Purchaser or the analyses  performed by Veber
Partners  in  arriving  at the  Analysis.  The  preparation  of an analysis is a
complex  process  and is not  necessarily  susceptible  to partial  analysis  or
summary  description.   Veber  Partners  believes  that  its  analyses  must  be
considered  as a whole and that  selecting  portions of its  analyses and of the
factors  considered by it, without  considering all analyses and factors,  could
create a misleading view of the processes underlying the Analysis.  In addition,




                                       36

Veber  Partners may have given  various  analyses more or less weight than other
analyses,  and may have deemed  various  assumptions  more or less probable than
other assumptions, so that the range of valuations resulting from any particular
analysis  described  above should not be taken to be Veber Partners' view of the
actual  value of Elmer's.  In  performing  its  analyses,  Veber  Partners  made
numerous assumptions with respect to industry performance,  general business and
economic  conditions and other matters,  many of which are beyond the control of
Elmer's. The analyses performed by Veber Partners are not necessarily indicative
of actual values or actual future results,  which may be  significantly  more or
less favorable than suggested by such analyses.  In addition,  analyses relating
to the value of  businesses  or assets do not  purport  to be  appraisals  or to
necessarily  reflect the prices at which  businesses  or assets may  actually be
sold. The Analysis was prepared  solely as part of  Purchaser's  analysis of the
fairness  of  the  consideration,  from  a  financial  point  of  view,  to  the
shareholders of the Elmer's,  and was provided by Veber Partners to Purchaser in
that context.

         Veber  Partners is  receiving a fee in  connection  with its  financial
advisory services to Purchaser and the Continuing  Shareholders and its issuance
of the Analysis.  See "The  Offer--Section  15. Fees and Expenses." In addition,
Purchaser  and the  Continuing  Shareholders  have  agreed  to  indemnify  Veber
Partners  for certain  liabilities  that may arise out of the  rendering  of the
Analysis.

         THE FULL TEXT OF THE  ANALYSIS OF VEBER  PARTNERS AS OF AUGUST 5, 2004,
IS  SUBSTANTIALLY IN THE FORM ATTACHED TO THE SCHEDULE TO, FILED ON DECEMBER 20,
2004 IN CONNECTION WITH THE OFFER AS EXHIBIT (c) AND IS  INCORPORATED  HEREIN BY
REFERENCE.  COPIES  OF THE  ANALYSIS  MAY BE  OBTAINED  FROM THE  SEC.  SEE "THE
OFFER---SECTION  7. CERTAIN  INFORMATION  CONCERNING  THE  COMPANY."  HOLDERS OF
SHARES  ARE URGED TO,  AND  SHOULD,  READ SUCH  ANALYSIS  IN ITS  ENTIRETY.  THE
ANALYSIS DOES NOT CONSTITUTE A RECOMMENDATION AS TO WHETHER ANY HOLDER OF SHARES
SHOULD TENDER THEIR SHARES IN THE OFFER.

         Copies of the Analysis are also available for inspection and copying at
the principal  executive  offices of Purchaser  during regular business hours by
any  Elmer's  shareholder  or its  representative  who has  been  designated  in
writing,  and will be provided to any such  shareholder or  representative  upon
written request at the expense of the requesting party.  Shareholders interested
in obtaining a copy of the Analysis should contact Purchaser at 363 High Street,
Eugene, Oregon 97401, ATTN: Bruce N. Davis (telephone (541) 465-3966).

4.       POSITION OF PURCHASER  AND THE  CONTINUING  SHAREHOLDERS  REGARDING THE
         FAIRNESS OF THE OFFER AND THE MERGER

         Rule 13e-3 and related  rules under the Exchange Act require  Purchaser
and the Continuing Shareholders,  as affiliates of the Company, to express their
reasonable belief as to the fairness of the Offer to the Company's  shareholders
who are not affiliated with Purchaser and the Continuing Shareholders.











                                       37

         Purchaser and the  Continuing  Shareholders  believe that the Offer and
the  Merger  are  both  substantively  and  procedurally  fair to the  Company's
shareholders   who  are  not  affiliated   with  Purchaser  and  the  Continuing
Shareholders.  Purchaser and the  Continuing  Shareholders  base their belief on
their observations of the following  factors,  each of which, in their judgment,
supports their views as to the fairness of the Offer and the Merger:

    o    Each shareholder of the Company can individually  determine  whether to
         tender  Shares  in  the  Offer,   and  Purchaser  and  the   Continuing
         Shareholders believe that each shareholder is capable of evaluating the
         fairness of the Offer, supporting the procedural fairness of the Offer.

    o    The  Offer  represents  a 20%  premium  over the  closing  price of the
         Company's  common  stock on August 5, 2004,  the last full  trading day
         before the public announcement of the Continuing Shareholders' original
         expression of interest in taking the Company  private,  a 17.5% premium
         over the weighted  average closing price of the Company's  common stock
         over the 5 trading days prior to August 5, 2004,  a 17.3%  premium over
         the weighted  average closing price of the Company's  common stock over
         30  trading  days  prior to August 5, 2004,  a 15.5%  premium  over the
         weighted  average closing price of the Company's  common stock over the
         13 weeks prior to August 5, 2004,  a 7.1% premium over the 52 week high
         prior to August 5, 2004, and a 26.3% premium over the 52 week low prior
         to  August  5,  2004.  The  premiums  over  historical  trading  prices
         represented by the Offer support the substantive fairness of the Offer.

    o    The Offer is conditioned, subject to waiver by Purchaser, on the tender
         of at least a sufficient  number of Shares such that,  after the Shares
         are purchased  pursuant to the Offer,  Purchaser would own at least 90%
         of the Company's  then  outstanding  common stock.  In addition,  in no
         event  will  Purchaser  purchase  Shares  in the  Offer if less  than a
         majority of the outstanding  Shares,  excluding the Shares beneficially
         owned by the  Continuing  Shareholders  and the executive  officers and
         directors  of the  Company,  are validly  tendered  and not  withdrawn.
         Accordingly,  approximately  378,301 Shares not owned by the Continuing
         Shareholders  would need to be validly  tendered  and not  withdrawn to
         satisfy the Majority of the Minority Condition. Acceptance of the Offer
         by the  Company's  unaffiliated  shareholders  holding  such  number of
         Shares  provides  meaningful  procedural  protection  for the Company's
         shareholders, supporting the procedural fairness of the Offer.

         Further,  if  approximately  572,307  of the  Shares  not  owned by the
         Continuing  Shareholders are validly  tendered and not withdrawn,  both
         the Majority of the Minority Condition and the Minimum Tender Condition
         would be satisfied,  further supporting the procedural  fairness of the
         Offer.

    o    Shareholders of the Company who elect not to tender their Shares in the
         Offer will receive the same  consideration in the Merger that Purchaser
         pays in the Offer,  subject to their right to assert dissenters' rights
         and demand  payment of the fair value of their  Shares  pursuant to the
         dissenters' right provisions of OR Business Act (Section 60.551 through
         Section  60.594 of the OR Business Act). See Schedule A for the text of
         the  





                                       38

         dissenters' rights provisions. Thus, because shareholders would receive
         the same  consideration  in the  Merger or have the  ability  to assert
         dissenters'  rights and seek payment of the fair value of their Shares,
         shareholders  would not be coerced to tender their Shares in the Offer,
         further supporting the procedural fairness of the Offer.

    o    The Analysis by Veber  Partners  providing  that a fair value was $6.57
         per Share, supporting the substantive fairness of the Offer.

    o    Purchaser and the Continuing Shareholders believe the Offer Price to be
         fair  considering  the  Analysis  and the  Company's  recent  financial
         performance, profitability and uncertain growth prospects. In addition,
         the risk factors and uncertainties identified in the Company's Exchange
         Act reports  represent  factors  that could  materially  limit  Elmer's
         growth and  profitability.  As a result,  Purchaser and the  Continuing
         Shareholders  believe  the  fair  value of the  stock  to be $6.57  and
         therefore  believe  that the  Offer  Price,  which  represents  a 14.2%
         premium, is substantively fair.

    o    The Offer and the Merger  would shift the risk of the future  financial
         performance  of the Company  from the public  shareholders,  who do not
         have the power to control decisions made as to the Company's  business,
         entirely to the  Continuing  Shareholders,  who would have the power to
         control  Company's  business and have the  resources to manage and bear
         the risks inherent in the business over the long term.

    o    Purchaser and the Continuing  Shareholders  considered the terms of the
         Offer  and  the   Merger,   including   the  amount  and  form  of  the
         consideration,  the tender  offer  structure,  which  would  provide an
         expeditious  means for the Company's  shareholders  not affiliated with
         Purchaser or the  Continuing  Shareholders  to receive the Offer Price,
         and the Minimum  Tender  Condition  and the  Majority  of the  Minority
         Condition, as all supporting the procedural and substantive fairness of
         the Offer.

    o    The Offer,  particularly  when considered in light of the average daily
         trading  volume of (i) 1,620 Shares for the year ending  August 5, 2004
         (the last full  trading  day before the  original  announcement  of the
         going private  proposal) (ii) 1,808 Shares for the year ending December
         8, 2004,  and (iii) 1,504 Shares for the four years ending  December 8,
         2004,  provides the  opportunity  for the  Company's  shareholders  not
         affiliated with Purchaser or the Continuing Shareholders to sell all of
         their Shares without the risk of fluctuation in the sale price that may
         otherwise  be  associated  with  such  a  sale  and  without  incurring
         brokerage and other costs typically associated with market sales (other
         than fees that may be charged by a broker or nominee for Shares held in
         "street name").

    o    The small size of  Elmer's  "public  float"  and its small  shareholder
         base,  as  indicated  by the  approximately  157 holders of record plus
         approximately 450 beneficial owners, decrease the likelihood that there
         will be a  significant  active  trading  market  for the  Shares in the
         foreseeable future.

    o    Elmer's has never paid a cash  dividend and there is no intention to do
         so in the foreseeable future.





                                       39

    o    The Offer provides  Elmer's  shareholders an opportunity to sell all of
         their Shares at a premium in a market that has  consistently  evidenced
         limited liquidity.

         The Offer price  represents a 34% premium relative to the Company's net
book  value  as  reported  on the  Company's  most  recent  Form  10-Q  for  the
twenty-eight  weeks  ended  October  11,  2004 filed  with the SEC,  and a 44.6%
premium  relative to the  Company's  net book value as reported on the Company's
Form 10-K for the fiscal year ended March 29, 2004 filed with the SEC.  However,
Purchaser  and  the  Continuing  Shareholders  believe,  based  in  part  on the
Analysis,  that net book value is not a reliable valuation  methodology when the
going concern value exceeds the net book value.  Accordingly,  Purchaser and the
Continuing  Shareholders  did not give this factor  significant  weight in their
determination  of  the  substantive   fairness  of  the  Offer  to  shareholders
unaffiliated with Purchaser and the Continuing Shareholders.

         Purchaser and the Continuing  Shareholders  do not believe that Elmer's
liquidation  value is  materially  relevant to the market value of the Company's
business  based  upon  their  understanding  of the  restaurant  and  restaurant
franchising industries,  their general business knowledge that liquidation sales
generally result in proceeds substantially less than the sale of a going concern
business,   and  the  Analysis.   Accordingly,   Purchaser  and  the  Continuing
Shareholders did not undertake an analysis of liquidation value.

         The Continuing Shareholders also considered the following factors, each
of which  they  considered  negative,  in  their  deliberations  concerning  the
fairness of the terms of the Offer and the Merger:

    o    Following  the  successful  completion  of the  Offer  and the  Merger,
         shareholders  of the Company (other than the  Continuing  Shareholders)
         would  cease to have  the  opportunity  to  participate  in the  future
         earnings or growth,  if any, of the Company or benefit from  increases,
         if any, in the value of their holdings of the Company.

    o    The structure of the transaction does not provide Company  shareholders
         with an opportunity to approve or disapprove the Offer or the Merger by
         means of a  shareholder  vote (but does  provide  each  shareholder  an
         opportunity to decide whether to participate in the Offer).

    o    The financial  interests of the Continuing  Shareholders with regard to
         the  Offer  Price  are  adverse  to  the  financial  interests  of  the
         shareholders being asked to tender their Shares. In addition,  officers
         and  directors of the Company have  conflicts of interest in connection
         with the  Offer  and the  Merger.  See  "Schedule  14D-9--Item  3. Past
         Contacts,  Transactions,  Negotiations  and  Agreements" to be filed by
         Elmer's within ten (10) days after the date of this Offer to Purchase.

    o    Although  Purchaser  and the  Continuing  Shareholders  have received a
         valuation analysis from Veber Partners supporting their views as to the
         fairness  of  the  Offer  to  shareholders   not  affiliated  with  the
         Continuing Shareholders, the Offer Price may be less than what would be
         obtained if Elmer's was actually  sold to an  independent  third party.
         However,  in  light of  Purchaser's  and the  Continuing  Shareholders'
         perception (based on their prior

                                       40

         activities in pursuing a sale of the Company,  the absence of inquiries
         to the  Company  and their  significant  collective  experience  in the
         restaurant  industry) of a continued lack of interest from  independent
         third parties in the market in actually  acquiring  Elmer's,  Purchaser
         and the Continuing Shareholders did not give this factor much weight in
         their determination of the fairness of the Offer.

    o    The  financing  for the Offer and the  Merger  will be  secured  by the
         assets of Elmer's.

    o    The absence of any  independent  directors  or an  independent  special
         committee  to act solely on behalf of  shareholders  unaffiliated  with
         Purchaser   and  the   Continuing   Shareholders   and   the   fact  no
         representative   unaffiliated   with   Purchaser  and  the   Continuing
         Shareholders  was  retained  to act  solely on  behalf of  shareholders
         unaffiliated with Purchaser and the Continuing Shareholders.

    o    The absence of a fairness opinion.

         The Purchaser and the Continuing  Shareholders believe that the current
trading  prices of the Shares at or near the Offer  Price  should not impact the
substantive  fairness of the Offer Price  because they believe that the price of
the Shares  immediately  increased,  and remained fairly constant following such
increase,  after the August 6, 2004 announcement of their interest in taking the
Company private. Purchaser and the Continuing Shareholders believe the increased
trading price of the Shares resulted from a relatively small number of buyers of
the  Company's   common  stock   attempting  to  take   advantage  of  arbitrage
opportunities  in the time  period  immediately  following  the  August  6, 2004
announcement.  In addition,  Purchaser and the Continuing  Shareholders  believe
that because the Shares are thinly traded,  the price of the Shares can increase
substantially in response to a small number of purchases,  which is in fact what
occurred shortly after such public announcement.  Accordingly, Purchaser and the
Continuing  Shareholders believe that the price of the Shares has not accurately
reflected its fair value since the  announcement on August 6, 2004, and that the
Offer Price remains substantively fair.

         The foregoing  discussion of the information and factors  considered by
Purchaser and the Continuing  Shareholders  is not intended to be exhaustive but
includes  all  material  factors  considered.  In view of the variety of factors
considered  in  connection  with their  evaluation  of the Offer and the Merger,
Purchaser and the Continuing  Shareholders  did not find it practicable  to, and
did not,  quantify or otherwise  assign relative weights to the specific factors
considered  in  reaching  their  determination  and   recommendation.   However,
considering  these  factors  as a  whole  and in the  context  of the  Company's
financial position, and the belief of Purchaser and the Continuing  Shareholders
that individual  shareholders are best able to determine for themselves  whether
to  tender  their  Shares  and  obtain  cash  in the  Offer,  Purchaser  and the
Continuing  Shareholders  believe  the  Offer  and the  Merger  are in the  best
interests  of the  Company  and  its  shareholders  and  are  substantively  and
procedurally fair.

         Purchaser and the Continuing  Shareholders have not requested or sought
to obtain any report, opinion or appraisal from an outside party relating to the
consideration  or fairness of the  consideration  offered to the shareholders of
Elmer's unaffiliated with Purchaser or the Continuing Shareholders. The decision
not to seek such a report, opinion or appraisal poses



                                       41

certain risks to shareholders in determining  whether to tender their shares. In
particular,  shareholders  would not have the  benefit of having an  independent
analysis of the Offer Price performed by a party that does not have conflicts of
interest   in  the   transaction,   such  as   those   described   in   "Special
Factors--Section 6. Conflicts of Interest."

         THE  VIEWS  OF  PURCHASER  AND THE  CONTINUING  SHAREHOLDERS  AS TO THE
FAIRNESS OF THE OFFER AND THE MERGER SHOULD NOT BE CONSTRUED AS A RECOMMENDATION
AS TO WHETHER OR NOT YOU SHOULD TENDER YOUR SHARES.

5. PURCHASER'S PLANS FOR THE COMPANY

         If the Minimum  Tender  Condition is satisfied and Purchaser  purchases
the Shares pursuant to the Offer,  Purchaser will effect the Merger. As a result
of the  consummation  of the Offer and the Merger,  the  Company  will be wholly
owned  by  the  Continuing  Shareholders.  The  Continuing  Shareholders  do not
contemplate any material  changes in the day-to-day  management and operation of
the business of the Company.

         Following  the  completion  of the  Offer and the  consummation  of the
Merger,  Purchaser and the Continuing  Shareholders expect that the Company will
promptly  cause the shares to be de-listed from the Nasdaq  SmallCap  Market and
de-registered  under the Exchange  Act and the Company will be a privately  held
corporation.  Accordingly, shareholders who are not affiliated with Purchaser or
the Continuing  Shareholders  will no longer have an equity  interest in Elmer's
and will not have the  opportunity  to  participate  in the future  earnings and
growth of Elmer's. In addition, current shareholders who are not affiliated with
Purchaser or the  Continuing  Shareholders  will not be entitled to share in any
premium that might be payable by an unrelated acquirer for all of the issued and
outstanding  Shares  in  a  sale  transaction,   if  any,  occurring  after  the
consummation of the Merger.  No such transactions are pending or contemplated at
this time and there have been no formal discussions regarding such a transaction
in recent years. Similarly,  after completion of the Merger, former shareholders
will not face the risk of losses  resulting from Elmer's  operations or from any
decline in the value of Elmer's.

         The  shares are  currently  registered  under the  Exchange  Act.  Such
registration  may be  terminated by Elmer's upon  application  to the SEC if the
outstanding  shares  of  Elmer's  common  stock  are not  listed  on a  national
securities  exchange and if there are fewer than 300 holders of record of shares
of Elmer's  common stock.  As a result of  termination  of  registration  of the
shares of Elmer's  common stock under the Exchange Act,  Elmer's would no longer
be  obligated  to file  reports  with  the SEC  under  the  Exchange  Act.  Such
termination  of  registration  would  reduce  the  information  required  to  be
furnished by Elmer's to its shareholders.  The Continuing Shareholders intend to
seek to cause Elmer's to apply for  termination of registration of the shares as
soon as possible after completion of the Offer and the Merger.

         Except for the plans of Purchaser and the  Continuing  Shareholders  to
make an election (the "S Election") to be treated as an electing  small business
corporation ("S corporation") within the meaning of Section 1361 of the Internal
Revenue Code of 1986, as amended, Purchaser and the Continuing Shareholders have
no current plans or proposals or negotiations which relate to or






                                       42

would result in: (i) an extraordinary  corporate  transaction,  such as a merger
(other than the Merger),  reorganization or liquidation involving Elmer's or any
of its subsidiaries; (ii) any purchase, sale or transfer of a material amount of
assets of  Elmer's  or any of its  subsidiaries;  (iii) any  material  change in
Elmer's present dividend policy (other than  distributions  following the Merger
to the Continuing  Shareholders  of amounts  sufficient to cover tax liabilities
result from its status as an S corporation),  indebtedness  (other than the debt
to be incurred in connection with the financing of the Offer and the Merger,  as
more fully described in "The  Offer--Section 10. Source and Amount of Funds") or
capitalization;  (iv) any change in the management of Elmer's;  or (v) any other
material change in Elmer's  corporate  structure or business.  Purchaser and the
Continuing Shareholders expressly reserve the right to change the business plans
with respect to Elmer's based on future developments.

         As a result of the Offer and Merger,  the Continuing  Shareholders will
be  entitled  to all the  benefits  resulting  from 100%  ownership  of Elmer's,
including all income generated by Elmer's  operations and any future increase in
Elmer's value.  According to the Elmer's  Quarterly  Report on Form 10-Q for the
quarterly  period  ended  October  11,  2004,  the net book value of Elmer's was
$10,239,888,  and its net income for the twenty  eight  weeks of its fiscal year
ending March 28, 2005 was $523,953. As a result of the consummation of the Offer
and  Merger  (in  which  the  Continuing   Shareholders  will  become  the  only
shareholders of Elmer's), the Continuing  Shareholders' interest in the net book
value of Elmer's (as of October 11, 2004) will  increase  from 59% or $6,041,534
to 100% or  $10,239,888,  and its  interest in Elmer's net income (as of October
11, 2004) will increase from 59% or $314,442 to 100% or $523,953.  However, debt
to be incurred to finance the Offer and the Merger will reduce both the net book
value  and  the net  income  of the  Company  following  the  Merger.  See  "The
Offer--Section 7. Certain Information Concerning the Company" for information on
the pro forma effects of the Offer and the Merger.

         In sum,  following  the  consummation  of the  Offer  and  Merger,  the
Continuing  Shareholders  will be solely  entitled  to any income  generated  by
Elmer's  operations and any future  increase in Elmer's  value,  and will solely
bear any risk of losses generated by Elmer's  operations and any future decrease
in Elmer's  value.  Upon  consummation  of the  Merger,  Elmer's  will  become a
privately held corporation.  Accordingly,  former shareholders of Elmer's (other
than the Continuing  Shareholders)  will not have the opportunity to participate
in the  earnings  and any growth of Elmer's  after the Offer and Merger and will
not have any right to vote on corporate matters.  Similarly, former shareholders
of Elmer's (other than the Continuing  Shareholders) will not face any risk of a
decline in Elmer's  stock value after the Offer and the  Merger.  Following  the
consummation  of the Merger,  Elmer's Shares will not be publicly  traded on the
Nasdaq SmallCap Market. As soon as possible following the Merger, the Continuing
Shareholders  will cause the Company to terminate the registration of the Shares
under the Exchange Act, thereby reducing the amount of information about Elmer's
(including its financial statements) that must be disclosed to the public.

6. CONFLICTS OF INTEREST

         PURCHASER AND  CONTROLLING  SHAREHOLDERS.  The  financial  interests of
Purchaser and the Continuing  Shareholders,  with regard to the Offer Price, are
adverse to the financial interests of






                                       43

the  shareholders  being asked to tender their Shares.  Further,  if the Minimum
Tender  Condition is  satisfied,  and  Purchaser  consummates  the Offer and the
Merger, the financing for the Offer and the Merger will be secured by the assets
of the Company.

         CONTROL OF ELMER'S. The Continuing Shareholders have substantial voting
control  over  the  Company.   Collectively,  the  Continuing  Shareholders  own
1,086,344 Shares, which represent approximately 59% of the Company's outstanding
common stock. As a result of their voting interest, the Continuing  Shareholders
have the power to control the vote regarding such matters as the election of the
Company's  directors,  amendments to the Company's articles of incorporation and
other fundamental corporate transactions.

         OPTION SHARES.  Certain of the Continuing  Shareholders hold options to
purchase  291,064 Shares with exercise  prices below $7.50.  Under the Company's
1999 Stock Option Plan (the "Plan"), the Offer and the Merger will result in the
acceleration of vesting of all outstanding  options,  including  options held by
the Continuing Shareholder.  However, the Continuing Shareholders have agreed to
waive their right to exercise  options in the Offer that vest as a result of the
Offer  and the  Merger.  With  respect  to all  options  held by the  Continuing
Shareholders,  the  Continuing  Shareholders  will have the choice in connection
with the Merger:  (a) to receive for each Share  issuable  upon exercise of such
options the amount by which the Offer Price  exceeds the exercise  price in cash
in the  Merger;  (b) to retain the options on the same terms and  conditions  in
effect  prior to the Offer and the  Merger;  or (c) to receive  some cash and to
retain some  options,  in such  combination  as may be determined by each of the
Continuing Shareholders with respect to their options. As a result, in the event
the Merger occurs, the Continuing  Shareholders may receive cash in an amount up
to $799,514.91 in the aggregate for the Shares  underlying the options if all of
the Continuing Shareholder elected to cash out all their options.

The  following  table  sets  forth  the  total  number  of  options  held by the
Continuing  Shareholders and the total cash consideration each of the Continuing
Shareholders would receive if they all opted to cash out of their options in the
Merger.



Name of the Continuing          Number of Current      Total Cash Consideration
----------------------          -----------------      ------------------------
    Shareholder                     Options             Payable in the Merger*
    -----------                     -------             ----------------------
Thomas C. Connor                    22,638                     $66,453.04
Bruce N. Davis                      78,829                    $207,465.90
Corydon H. Jensen, Jr.              22,638                     $66,453.04
Gerald A. Scott                     26,854                     $86,090.94
William W. Service                  82,829                    $213,885.90
Dennis M. Waldron                   12,000                     $26,260.00
Richard C. Williams                 22,638                     $66,453.04
Donald W. Woolley                   22,638                     $66,453.04
Total                               291,064                   $799,514.91

         *Total  cash  consideration  is equal to the  amount by which the Offer
Price exceeds the exercise price for the Continuing  Shareholders'  options. The
exercise prices of such options range from $3.92 to $6.77.




                                       44

The above described  financial and equity  interests  present these  individuals
with actual or potential  conflicts of interest in  determining  the fairness of
the Offer to the Company's  shareholders  not  affiliated  with Purchaser or the
Continuing Shareholders.

         DIRECTORS,  OFFICERS  AND  EMPLOYEES  OF  THE  COMPANY.  The  following
Continuing  Shareholders  hold the following  positions  with Elmer's:  Bruce N.
Davis  serves as  President  and  Chairman of the Board of Elmer's and Gerald A.
Scott is a Vice  President.  Thomas C.  Connor,  Corydon H.  Jensen,  William W.
Service,  Dennis M. Waldron,  Richard C. Williams and Donald W. Woolley serve as
directors of the Company. Mr. Service is also the former Chief Executive Officer
of the  Company.  See "The  Offer--Section  8.  Certain  Information  Concerning
Purchaser and the Continuing Shareholders" for information about Shares owned by
the Continuing Shareholders.  These positions and equity interests present these
individuals  with actual or potential  conflicts of interest in determining  the
fairness  of the  Offer  to  the  Company's  shareholders  not  affiliated  with
Purchaser or the Continuing Shareholders.

         Following  consummation of the Offer and the Merger,  both the Board of
Directors  and the  executive  officers of the  Company  will remain the same as
prior to the Offer and the  Merger.  In  addition,  all  other  officers  of the
Company who are not Continuing  Shareholders will continue in their positions as
officers of the surviving corporation following the consummation of the Merger.

         USE OF COMPANY EMPLOYEES. Mike Chamberlin,  Finance Manager, and Kristi
Dunlap,  Administrative Assistant,  have assisted Purchaser,  Bruce N. Davis and
the other  Continuing  Shareholders  in the  preparation of the proposal for the
Offer  and  Merger,   including   assisting  in  the  procurement  of  financing
arrangements with GE Capital,  facilitating and reviewing  information  required
from the  Continuing  Shareholder  in  connection  with the Offer and Merger and
performing  certain other tasks related to the Offer and Merger.  The Continuing
Shareholders  have  agreed to  reimburse  the  Company for the fair value of the
services Mr. Chamberlin and Ms. Dunlap provided.

7.       CONDUCT OF THE  COMPANY'S  BUSINESS IF THE OFFER IS NOT COMPLETED OR IF
         PURCHASER WAIVES THE MINIMUM TENDER CONDITION

         If the  Offer  is not  completed  because  either  the  Minimum  Tender
Condition or the Majority of the Minority Condition is not satisfied, or another
condition is not satisfied or waived,  the Continuing  Shareholders  expect that
Elmer's  current  management  will  continue to operate the  business of Elmer's
substantially  as presently  operated.  However,  in that event, or in the event
that the Majority of the Minority  Condition is satisfied and  Purchaser  waives
the Minimum Tender Condition in order to consummate the Offer,  Purchaser or the
Continuing Shareholders may consider:

                o  Engaging in open market or privately  negotiated purchases of
                   Shares to  increase  Purchaser's  aggregate  ownership  to at
                   least 90% of the then outstanding Shares and then effecting a
                   short-form merger; and/or



















                                       45

                o  Exercising options held by the Continuing Shareholders, which
                   were vested and exercisable prior to the public  announcement
                   of Purchaser's original proposal to take the Company private,
                   to increase  Purchaser's  aggregate ownership to at least 90%
                   of  the  then   outstanding   Shares  and  then  effecting  a
                   short-form merger; or

                o  Proposing  that Purchaser and the Company enter into a merger
                   agreement and effect a long-form merger,  which would require
                   approval of the Company's  board of directors and the vote of
                   the shareholders of the Company in favor of the merger.

         Pursuing a long-form merger would require the approval of the Company's
Board  of  Directors  and a  majority  vote  of the  outstanding  shares  of the
Company's  common  stock in favor of the merger.  Whether  Purchaser  waives the
Minimum Tender Condition is subject to Purchaser's determination that purchasing
Shares in the absence of the Minimum Tender  Condition is  financially  prudent,
which  will be  based  on  Purchaser's  consideration  of:  (a) the  number  and
percentage of Shares actually tendered;  (b) Purchaser's perception of the costs
and burdens of there being a minority  stock  ownership in the Company;  and (c)
the financial resources and liquidity of the Continuing  Shareholders to support
the ability to make such a purchase.

         In addition,  if there are less than 300  shareholders  owning at least
100 Shares,  or if the Company is unable to comply with another  requirement for
continued  listing on the Nasdaq SmallCap Market, as a result of the purchase of
the  tendered  Shares in the Offer,  the Shares may be delisted  from the Nasdaq
SmallCap  Market.  The  Shares  may  also be  deregistered  from  the  reporting
requirements  of  the  Exchange  Act  if  there  are  less  than  300  remaining
shareholders. In any event, any Shares not tendered would remain outstanding.

         If Purchaser elects to pursue an alternative  transaction,  there is no
assurance such a transaction would be consummated or at what price, and it might
take  considerably  longer for the  shareholders  of the  Company to receive any
consideration  for their Shares  (other than  through  sales in the open market)
than if they had tendered their Shares in the Offer.  Any such  transaction  may
result in proceeds per Share to the shareholders of the Company that are more or
less  than or the same as the Offer  Price.  Purchaser  currently  does not know
whether a second-step transaction, such as a long-form merger, or open market or
privately negotiated purchases of Shares, would be viable in the event Purchaser
were to waive the Minimum Tender Condition. In the event that Purchaser does not
own at least 90% of the outstanding  Shares after  consummating the Offer and if
such a second-step  transaction  does not occur, the market for Shares that were
not tendered in the Offer would be adversely affected.

                                    THE OFFER

1.       TERMS OF THE OFFER; EXPIRATION DATE

         This  Offer is for the  purchase  of all of the  outstanding  shares of
Elmer's common stock excluding shares owned by the Continuing  Shareholders.  As
of December 8, 2004,  756,601 







                                       46

Shares are being sought in the Offer. In addition, as of December 9, 2004, there
were outstanding  options to acquire up to a total of 419,162 Shares that had an
exercise  price  less than the Offer  Price,  of which  options to acquire up to
128,098 Shares were held by individuals other than the Continuing  Shareholders.
Shares issued upon exercise of such options (other than options exercised by any
of the Continuing Shareholders) will also be subject to this Offer.

         Upon the terms and  subject  to the  conditions  set forth in the Offer
(including the terms and conditions set forth in "The Offer--Section 11. Certain
Conditions of the Offer," and if the Offer is extended or amended, the terms and
conditions of such extension or amendment (the "Offer  Conditions")),  Purchaser
will accept for payment, and pay for, Shares validly tendered on or prior to the
Expiration  Date (as defined  herein) and not withdrawn as discussed  under "The
Offer--Section  4. Rights of Withdrawal." The term "Expiration Date" means 12:00
midnight, Eastern Standard Time, on February 2, 2005, unless and until Purchaser
shall have  extended the period for which the Offer is open,  in which event the
term  "Expiration  Date" shall mean the latest time and date on which the Offer,
as so extended by  Purchaser,  shall  expire.  The period until 12:00  midnight,
Eastern  Standard Time, on February 2, 2005, as it may be extended,  is referred
to as the "Offering Period."

         Subject to the applicable  rules and regulations of the SEC,  Purchaser
expressly  reserves the right, in its sole discretion,  at any time or from time
to time, to extend the Offering  Period by giving oral or written notice of such
extension to the Depositary and making a public announcement  thereof as further
described below.  During any such extension of the Offering  Period,  all Shares
previously tendered and not withdrawn will remain subject to the Offer,  subject
to the right of a tendering shareholder to withdraw such shareholder's Shares.
See "The Offer--Section 4. Rights of Withdrawal."

         Subject  to the  applicable  regulations  of the  SEC,  Purchaser  also
expressly  reserves the right, in its sole discretion,  at any time or from time
to time prior to the Expiration Date:

    o    To delay  acceptance  for  payment of or  (regardless  of whether  such
         Shares were theretofore accepted for payment) payment for, any tendered
         Shares,  or to  terminate  or amend the Offer as to any Shares not then
         accepted and paid for, on the occurrence of any of the events specified
         in "The Offer--Section 11. Certain Conditions of the Offer;" and

    o    To  waive  any  condition  other  than  the  Majority  of the  Minority
         Condition  and to set forth or change any other term and  condition  of
         the Offer except as  otherwise  specified  in "The  Offer--Section  11.
         Certain  Conditions  of the  Offer,"  in each case,  by giving  oral or
         written  notice  of  such  delay,   termination  or  amendment  to  the
         Depositary and by making a public  announcement  thereof.  If Purchaser
         accepts any Shares for payment  pursuant to the terms of the Offer,  it
         will accept for payment all Shares validly tendered during the Offering
         Period  and  not  withdrawn,  and,  on the  terms  and  subject  to the
         conditions  of the  Offer,  including  but  not  limited  to the  Offer
         Conditions,  it will  promptly  pay  for all  Shares  so  accepted  for
         payment.  Purchaser confirms that its reservation of the right to delay
         payment for Shares that it has  accepted for payment is limited by Rule
         l4e-l(c)  under the Exchange Act which  requires that a tender  offeror
         pay  the  consideration  offered  




                                       47

         or return the tendered  securities  promptly  after the  termination or
         withdrawal of a tender offer.

         Any  extension,  delay,  termination  or amendment of the Offer will be
followed  as  promptly  as  practicable  by public  announcement  thereof,  such
announcement  in the case of an  extension  to be issued no later than 9:00 a.m.
Eastern  Standard Time, on the next business day after the previously  scheduled
Expiration Date.  Subject to applicable law (including Rules 14d-4(d),  14d-6(c)
and 14e-1 under the Exchange Act, which require that any material  change in the
information  published,  sent or given to  shareholders  in connection  with the
Offer be promptly  disseminated to shareholders in a manner reasonably  designed
to inform shareholders of such change), and without limiting the manner in which
Purchaser may choose to make any public  announcement,  Purchaser  shall have no
obligation  to  publish,  advertise  or  otherwise  communicate  any such public
announcement other than by issuing a press release or other announcement.

         If,  during the Offering  Period,  Purchaser,  in its sole  discretion,
shall decrease the percentage of Shares being sought or increase or decrease the
consideration  offered to holders of Shares,  such increase or decrease shall be
applicable to all holders whose Shares are accepted for payment  pursuant to the
Offer and, if at the time notice of any increase or decrease is first published,
sent or given to holders of Shares, the Offer is scheduled to expire at any time
earlier than the tenth (10th) business day from and including the date that such
notice is first so published,  sent or given,  the Offer will be extended  until
the expiration of such ten (10) business day period.  Purchaser confirms that if
it  makes a  material  change  in the  terms  of the  Offer  or the  information
concerning  the  Offer,  or if it  waives a  material  condition  of the  Offer,
Purchaser  will  extend  the Offer to the  extent  required  by Rules  14d-4(d),
14d-6(c) and 14e-1 under the Exchange  Act. The minimum  period during which the
Offer must remain open  following any material  change in the terms of the Offer
or information  concerning the Offer,  other than a change in price or change in
percentage  of  securities  sought,  will  depend  upon the  relevant  facts and
circumstances then existing,  including the relative  materiality of the changed
terms or information.  In a public release, the SEC has stated its views that an
offer must remain open for a minimum period of time following a material  change
in the terms of the Offer and that waiver of a material  condition is a material
change in the terms of the Offer. The release states that an offer should remain
open for a minimum of five (5) business days from the date a material  change is
first  published  or sent or given to  security  holders  and that,  if material
changes are made with respect to information that approaches the significance of
price and  percentage  of Shares  sought,  a minimum of ten business days may be
required  to allow for  adequate  dissemination  to  shareholders  and  investor
response. For purposes of the Offer, a "business day" means any day other than a
Saturday,  Sunday or federal  holiday and consists of the time period from 12:01
a.m. through 12:00 midnight, Eastern Standard Time.

         The Continuing Shareholders have exercised their rights as shareholders
of the Company to request the Company's  shareholder list and security  position
listings for the purpose of disseminating the Offer to shareholders. The Company
has provided the Continuing Shareholders with the Company's shareholder list and
security  position  listings  for such  purpose.  This Offer to Purchase and the
related  Letter of  Transmittal  will be mailed to record  holders of Shares and
will be  furnished to brokers,  banks and similar  persons  whose names,  or the
names of 





                                       48

whose nominees, appear on the shareholder list or, if applicable, who are listed
as participants in a clearing  agency's security position listing for subsequent
transmittal to beneficial owners of Shares.

2.       ACCEPTANCE FOR PAYMENT AND PAYMENT FOR SHARES

         Upon the terms and subject to the  conditions  of the Offer  (including
the Offer  Conditions  and, if the Offer is  extended or amended,  the terms and
conditions  of any such  extension  or  amendment),  Purchaser  will  accept for
payment, and will pay for, Shares validly tendered and not withdrawn as promptly
as  practicable  after  the  expiration  of  the  Offering  Period.  Subject  to
applicable  rules of the SEC,  Purchaser  expressly  reserves the right to delay
acceptance for payment of or payment for Shares in order to comply,  in whole or
in part, with any applicable law. See "The Offer--Section 11. Certain Conditions
of the  Offer." In all cases,  payment  for Shares  tendered  and  accepted  for
payment  pursuant  to the Offer  will be made only after  timely  receipt by the
Depositary of:

    o    Certificates evidencing such Shares;

    o    A  properly  completed  and duly  executed  Letter of  Transmittal  (or
         facsimile thereof), with any required signature guarantees; and

    o    Any other required documents.

         For purposes of the Offer,  Purchaser  will be deemed to have  accepted
for payment  Shares validly  tendered and not  withdrawn,  if and when Purchaser
gives oral or written  notice to the Depositary of its acceptance for payment of
such Shares  pursuant  to the Offer.  Payment  for Shares  accepted  for payment
pursuant  to the Offer will be made by deposit of the  purchase  price  therefor
with the Depositary,  which will act as agent for the tendering shareholders for
the purpose of receiving  payments from Purchaser and transmitting such payments
to the tendering shareholders. Upon the deposit of funds with the Depositary for
the purpose of making payments to tendering shareholders, Purchaser's obligation
to make  such  payment  shall be  satisfied,  and  tendering  shareholders  must
thereafter  look solely to the Depositary for payment of amounts owed to them by
reason of the acceptance for payment of Shares  pursuant to the Offer.  UNDER NO
CIRCUMSTANCES  WILL INTEREST ON THE PURCHASE PRICE FOR TENDERED  SHARES BE PAID,
REGARDLESS OF ANY DELAY IN MAKING SUCH PAYMENT.

         If any tendered  Shares are not  accepted  for payment  pursuant to the
terms and  conditions  of the  Offer  for any  reason,  or if  certificates  are
submitted for more Shares than are tendered,  certificates  for such unpurchased
Shares will be returned, without expense to the tendering shareholder,  promptly
following expiration or termination of the Offer.

         Purchaser reserves the right to transfer or assign, in whole or in part
and from time to time,  to one or more of its  affiliates  the right to purchase
all or any portion of the Shares  tendered  pursuant to the Offer,  but any such
transfer or assignment will not relieve  Purchaser of its 








                                       49

obligations under the Offer and will in no way prejudice the rights of tendering
shareholders  to receive  payment for Shares  validly  tendered and accepted for
payment pursuant to the Offer.

3.       PROCEDURES FOR TENDERING SHARES

         VALID TENDER. To tender Shares pursuant to the Offer:

    o    A properly  completed and duly  executed  Letter of  Transmittal  (or a
         facsimile thereof) in accordance with the instructions in the Letter of
         Transmittal,  with any required signature guarantees,  certificates for
         Shares to be tendered and any other documents required by the Letter of
         Transmittal, must be received by the Depositary prior to the Expiration
         Date at its  address  set  forth  on the back  cover  of this  Offer to
         Purchase; or

    o    The  tendering  shareholder  must comply with the  guaranteed  delivery
         procedures set forth below.

         SIGNATURE GUARANTEES. Signatures on a Letter of Transmittal need not be
guaranteed (i) if the Letter of Transmittal is signed by the registered  holders
of Shares tendered  therewith and such  registered  holder has not completed the
box  entitled  "Special  Payment  Instructions"  or the  box  entitled  "Special
Delivery  Instructions"  on the Letter of Transmittal or (ii) if such Shares are
tendered  for the account of an Eligible  Institution  (as defined  below).  See
Instructions 1 and 5 of the Letter of Transmittal.  Otherwise, all signatures on
a Letter of Transmittal must be guaranteed by a financial institution (including
most commercial banks,  savings and loan associations and brokerage houses) that
is a participant in the Security Transfer Agents Medallion Program, the New York
Stock  Exchange  Medallion  Signature  Guarantee  Program or the Stock  Exchange
Medallion Program or by any other "Eligible Guarantor Institution," as such term
is  defined  in  Rule  17d-15  under  the  Exchange  Act  (each,   an  "Eligible
Institution").  If the  certificates  for Shares are registered in the name of a
person other than the signer of the Letter of  Transmittal,  or if payment is to
be made, or certificates for Shares not tendered or not accepted for payment are
to be returned, to a person other than the registered holder of the certificates
surrendered,  then the tendered  certificates must be endorsed or accompanied by
appropriate  stock powers, in either case signed exactly as the name or names of
the registered holders or owners appear on the certificates, with the signatures
on the certificates or stock powers guaranteed as described above. If the Letter
of  Transmittal  or stock  powers are signed or any  certificate  is endorsed by
trustees, executors, administrators,  guardians, attorneys-in-fact,  officers of
corporations or others acting in a fiduciary or  representative  capacity,  such
persons should so indicate when signing and, unless waived by Purchaser,  proper
evidence  satisfactory  to  Purchaser  of  their  authority  to so act  must  be
submitted. See Instructions 1 and 5 of the Letter of Transmittal.

         GUARANTEED  DELIVERY.  A  shareholder  who  desires  to  tender  Shares
pursuant  to the Offer and whose  certificates  for Shares  are not  immediately
available or who cannot deliver all required  documents to the Depositary  prior
to  the  Expiration  Date,  may  tender  such  Shares  by  following  all of the
procedures set forth below:

    o    Such tender is made by or through an Eligible Institution;





                                       50

    o    A properly  completed and duly executed Notice of Guaranteed  Delivery,
         substantially  in the form  provided by  Purchaser,  is received by the
         Depositary, as provided below, prior to the Expiration Date; and

    o    The certificates for all tendered Shares,  in proper form for transfer,
         together  with  a  properly  completed  and  duly  executed  Letter  of
         Transmittal  (or  facsimile  thereof),   with  any  required  signature
         guarantees,  and any other  required  documents,  are  received  by the
         Depositary within three (3) trading days after the date of execution of
         such Notice of Guaranteed Delivery. A "trading day" is any day on which
         the Nasdaq SmallCap Market is open for business.

         The Notice of  Guaranteed  Delivery may be delivered by hand or mail to
the  Depositary  or  transmitted  by telegram or facsimile  transmission  to the
Depositary  and must include a guarantee by an Eligible  Institution in the form
set forth in such Notice of Guaranteed Delivery.

         THE METHOD OF DELIVERY OF THE SHARES, THE LETTER OF TRANSMITTAL AND ALL
OTHER  REQUIRED  DOCUMENTS  IS  AT  THE  ELECTION  AND  RISK  OF  THE  TENDERING
SHAREHOLDER.  SHARES WILL BE DEEMED DELIVERED ONLY WHEN ACTUALLY RECEIVED BY THE
DEPOSITARY.  IF DELIVERY IS BY MAIL, IT IS RECOMMENDED  THAT THE SHAREHOLDER USE
PROPERLY INSURED  REGISTERED MAIL WITH RETURN RECEIPT  REQUESTED.  IN ALL CASES,
SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

         OTHER REQUIREMENTS. Upon the terms and subject to the conditions of the
Offer  (including the Offer Conditions and, if the Offer is extended or amended,
the terms and  conditions of any such  extension or  amendment),  Purchaser will
accept for payment,  and will pay for, Shares validly tendered and not withdrawn
as promptly as practicable after the expiration of the Offering Period.  Payment
for Shares tendered and accepted for payment  pursuant to the Offer will be made
only after timely receipt by the Depositary of: (i) certificates evidencing such
Shares, (ii) a Letter of Transmittal (or facsimile thereof),  properly completed
and duly executed,  with any required signature guarantees,  and (iii) any other
documents  required by the Letter of  Transmittal  or  Depositary.  Accordingly,
tendering  shareholders  may be paid at  different  times  depending  upon  when
certificates  for Shares  are  actually  received  by the  Depositary.  UNDER NO
CIRCUMSTANCES WILL INTEREST ON THE PURCHASE PRICE OF THE TENDERED SHARES BE PAID
BY  PURCHASER,  REGARDLESS  OF ANY EXTENSION OF THE OFFER OR ANY DELAY IN MAKING
SUCH PAYMENT.

         BINDING  AGREEMENT.  The  Purchaser's  acceptance for payment of Shares
tendered in response to the Offer will  constitute  a binding  agreement  by the
tendering shareholder to sell, and by Purchaser to purchase, the tendered Shares
on the terms and subject to the conditions of the Offer.

         APPOINTMENT  OF PROXIES.  By executing a Letter of  Transmittal  as set
forth above subject to the right of withdrawal  discussed  below,  the tendering
shareholder  irrevocably  appoints  designees of Purchaser as such shareholder's
attorneys-in-fact and proxies, each with full power











                                       51

of substitution, to the full extent of such shareholder's rights with respect to
the Shares  tendered by such  shareholder  and accepted for payment by Purchaser
(and with  respect  to any and all other  Shares or other  securities  issued or
issuable  in  respect  of such  Shares  on or after  the  date of this  Offer to
Purchase).  All such powers of attorney and proxies will be  considered  coupled
with an interest in the tendered Shares. Such appointment is effective when, and
only to the extent that, Purchaser deposits the payment for such Shares with the
Depositary.  Upon the  effectiveness  of such  appointment,  all prior powers of
attorney, proxies and consents given by such shareholder will be revoked, and no
subsequent powers of attorney, proxies and consents may be given (and, if given,
will not be deemed effective).  Purchaser's  designees will, with respect to the
Shares for which the  appointment  is  effective,  be  empowered to exercise all
voting and other rights of such  shareholders as they, in their sole discretion,
may deem proper at any annual,  special or adjourned meeting of the shareholders
of  Elmer's,  by  written  consent  in lieu of any such  meeting  or  otherwise.
Purchaser  reserves the right to require  that, in order for Shares to be deemed
validly  tendered,   immediately  upon  Purchaser's  payment  for  such  Shares,
Purchaser  must be able to  exercise  full voting  rights  with  respect to such
Shares.

         DETERMINATION  OF VALIDITY.  All  questions as to the  validity,  form,
eligibility  (including  time of receipt) and acceptance of any tender of Shares
will be determined by Purchaser in its sole discretion, which determination will
be final and binding.  Purchaser  reserves the absolute  right to reject any and
all  tenders  determined  by it not to be in proper form or the  acceptance  for
payment of or payment for which may, in the opinion of Purchaser's  counsel,  be
unlawful.  Purchaser  also  reserves the  absolute  right to waive any defect or
irregularity in the tender of any Shares of any particular  shareholder  whether
or not  similar  defects  or  irregularities  are  waived  in the  case of other
shareholders. No tender of Shares will be deemed to have been validly made until
all defects and irregularities relating thereto have been cured or waived to the
satisfaction of Purchaser.  None of Purchaser,  the Depositary,  the Information
Agent or any other  person  will be under any duty to give  notification  of any
defects or  irregularities in tenders or incur any liability for failure to give
any such notification. Purchaser's interpretation of the terms and conditions of
the Offer (including the Letter of Transmittal and Instructions thereto) will be
final and binding.

         BACKUP WITHHOLDING.  In order to avoid "backup  withholding" of Federal
income tax on payments of cash pursuant to the Offer, a shareholder surrendering
Shares in the Offer must,  unless an exemption  applies,  provide the Depositary
with such  shareholder's  correct  taxpayer  identification  number ("TIN") on a
Substitute  Form W-9 and certify  under  penalties  of perjury  that such TIN is
correct and that such  shareholder  is not subject to backup  withholding.  If a
shareholder does not provide such shareholder's  correct TIN or fails to provide
the certifications described above, the Internal Revenue Service (the "IRS") may
impose a penalty on such  shareholder  and  payment of cash to such  shareholder
pursuant to the Offer may be subject to backup  withholding at applicable  rates
(currently 28%).  Backup  withholding is not an additional tax. Rather,  the tax
liability of persons subject to backup withholding will be reduced by the amount
of tax withheld. If withholding results in an overpayment of taxes, a refund may
be obtained by filing a tax return with the IRS. All shareholders who are United
States persons  surrendering  Shares  pursuant to the Offer should  complete and
sign the main signature form and the Substitute Form W-9 included as part of the
Letter of Transmittal to provide the information and certification  necessary to
avoid backup withholding (unless an applicable exemption exists and is proved in
a manner  satisfactory to Purchaser and the  Depositary).  Certain  shareholders


                                       52

(including,  among others, all corporations and certain foreign  individuals and
entities)  are  not  subject  to  backup  withholding.   Non-corporate   foreign
shareholders  should  complete and sign the main signature form and a statement,
signed under penalties of perjury, attesting to that shareholder's exempt status
in order to avoid backup  withholding.  Forms of such  statement may be obtained
from the Depositary. See Instruction 8 to the Letter of Transmittal.

4.       RIGHTS OF WITHDRAWAL

         Tenders of Shares  made  pursuant to the Offer are  irrevocable  except
that Shares tendered pursuant to the Offer may be withdrawn at any time prior to
midnight,  Eastern  Standard  Time on February 2, 2005,  the  expiration  of the
Offering  Period,  unless extended  pursuant to "The Offer --Section 1. Terms of
the Offer;  Expiration  Date" and,  unless  theretofore  accepted for payment by
Purchaser  pursuant to the Offer,  may also be  withdrawn at any time until such
Shares are accepted for payment.

         For a withdrawal to be effective,  a written or facsimile  transmission
notice of withdrawal must be timely received by the Depositary at its address or
facsimile number set forth on the back cover of this Offer to Purchase. Any such
notice of  withdrawal  must specify the name of the person  having  tendered the
Shares to be  withdrawn,  the number of Shares to be withdrawn  and the names in
which the  certificate(s)  evidencing the Shares to be withdrawn are registered,
if different from that of the person who tendered such Shares.  The signature(s)
on the notice of  withdrawal  must be  guaranteed  by an  Eligible  Institution,
unless  such  Shares  have  been  tendered  for  the  account  of  any  Eligible
Institution.  If certificates  for Shares to be withdrawn have been delivered or
otherwise  identified to the Depositary,  the name of the registered  holder and
the serial  numbers of the particular  certificates  evidencing the Shares to be
withdrawn  must also be furnished to the  Depositary  as aforesaid  prior to the
physical release of such certificates.

         All questions as to the form and validity  (including  time of receipt)
of any  notice  of  withdrawal  will be  determined  by  Purchaser,  in its sole
discretion,  which determination shall be final and binding.  None of Purchaser,
the Continuing Shareholders,  the Depositary, the Information Agent or any other
person  will  be  under  any  duty  to  give  notification  of  any  defects  or
irregularities in any notice of withdrawal or incur any liability for failure to
give such notification.

         Withdrawals  of tenders of Shares may not be rescinded,  and any Shares
properly withdrawn will be deemed not to have been validly tendered for purposes
of the Offer.  However,  withdrawn Shares may be re-tendered by following one of
the  procedures  described in "The  Offer--Section  3.  Procedures for Tendering
Shares," at any time prior to the Expiration Date.

         If  Purchaser  extends  the Offer,  is delayed  in its  acceptance  for
payment of Shares,  or is unable to accept for  payment  Shares  pursuant to the
Offer for any reason,  then,  without prejudice to Purchaser's rights under this
Offer, the Depositary may, nevertheless, on behalf of Purchaser, retain tendered
Shares, and such Shares may not be withdrawn except to the extent that tendering
shareholders  are entitled to withdrawal  rights as set forth in this Section 4.
Any such delay will be  accompanied  by an  extension of the Offer to the extent
required by law.





                                       53

5.       MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE OFFER

         The following is a summary of material United States federal income tax
consequences of the Offer and the Merger to holders of Shares  ("Holders") whose
Shares are purchased  pursuant to the Offer or whose Shares are  converted  into
the right to receive cash in the Merger.  The summary is based on the provisions
of the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  applicable
current and proposed  United  States  Treasury  Regulations  issued  thereunder,
judicial  authority and  administrative  rulings and practice,  all of which are
subject to change, possibly with retroactive effect, at any time and, therefore,
the  following  statements  and  conclusions  could be altered or modified.  The
discussion  does not  address  Holders in whose  hands  Shares  are not  capital
assets,  nor does it  address  Holders  who hold  Shares  as part of a  hedging,
"straddle," conversion or other integrated  transaction,  or who received Shares
upon conversion of securities or exercise of warrants or other rights to acquire
Shares or pursuant to the  exercise of employee  stock  options or  otherwise as
compensation or to Holders who are in special tax situations  (such as insurance
companies,  tax-exempt  organizations,  financial  institutions,  United  States
expatriates or non-U.S. persons).  Furthermore,  the discussion does not address
the tax treatment of Holders who exercise  appraisal rights in the Merger or who
are related to any shareholder of Purchaser or any Continuing  Shareholder,  nor
does it address  any aspect of state,  local or foreign  taxation  or estate and
gift  taxation.  Holders should consult their own tax advisors to assist them in
determining whether they are related to any shareholder of Purchaser.

         The  following  summary  does not  purport to  consider  all aspects of
United  States  federal  income  taxation that might be relevant to each Holder.
BECAUSE  INDIVIDUAL  CIRCUMSTANCES  MAY  DIFFER,  EACH  HOLDER OF SHARES  SHOULD
CONSULT  SUCH  HOLDER'S OWN TAX ADVISOR TO DETERMINE  THE  APPLICABILITY  OF THE
RULES DISCUSSED BELOW TO SUCH  SHAREHOLDER AND THE PARTICULAR TAX EFFECTS ON THE
HOLDER OF THE OFFER AND THE  MERGER,  INCLUDING  THE  APPLICATION  AND EFFECT OF
STATE, LOCAL AND OTHER TAX LAWS.

         The receipt of cash by a Holder in exchange for Shares  pursuant to the
Offer or the Merger  will be a taxable  transaction  for United  States  federal
income tax  purposes  (and also may be a taxable  transaction  under  applicable
state,  local,  and foreign tax laws).  In general,  for United  States  federal
income  tax  purposes,  a  Holder  will  recognize  gain  or loss  equal  to the
difference  between the Holder's  adjusted tax basis in the Shares sold pursuant
to the Offer or converted to cash in the Merger and the amount of cash  received
therefor.  Gain or loss must be determined  separately  for each block of Shares
(i.e.,  Shares acquired at the same cost in a single  transaction) sold pursuant
to the  Offer  or  converted  to cash in the  Merger.  If the  Shares  exchanged
constitute capital assets in the hands of the shareholder,  gain or loss will be
capital gain or loss. In general, capital gains recognized by an individual will
be  subject to a maximum  United  States  federal  income tax rate of 15% if the
Shares were held for more than one year on the date of sale (or, if  applicable,
the date of the  Merger),  and if held for one year or less they will be subject
to tax at ordinary income tax rates. Certain limitations may apply to the use of
capital losses.









                                       54

         The receipt of cash pursuant to the exercise by a Holder of dissenters'
rights  under the OR  Business  Act will be a taxable  transaction.  Any  Holder
considering  the exercise of appraisal  rights  should  consult a tax advisor to
determine the tax consequence of exercising such appraisal rights.

         Payments in  connection  with the Offer or the Merger may be subject to
"backup  withholding" at applicable rates (currently  28%).  Backup  withholding
generally applies if a Holder (a) fails to furnish its social security number or
other taxpayer  identification  number ("TIN"),  (b) furnishes an incorrect TIN,
(c) fails properly to include a reportable  interest or dividend  payment on its
United States  federal  income tax return,  or (d) under certain  circumstances,
fails to provide a certified statement,  signed under penalties of perjury, that
the TIN  provided is its  correct  number and that such Holder is not subject to
backup  withholding.  Backup  withholding is not an additional tax but merely an
advance  payment,  which  may  be  refunded  to  the  extent  it  results  in an
overpayment  of tax.  Certain  persons  generally are entitled to exemption from
backup withholding,  including corporations,  financial institutions and certain
foreign  shareholders if such foreign  shareholders  submit a statement,  signed
under penalties of perjury,  attesting to their exempt status. Certain penalties
apply for  failure to furnish  correct  information  and for  failure to include
reportable  payments in income. Each Holder should consult such Holder's own tax
advisor as to its  qualification  for exemption from backup  withholding and the
procedure for obtaining such exemption.

         All Holders who are United States persons  surrendering Shares pursuant
to the Offer should complete and sign the main signature form and the Substitute
Form  W-9  included  as  part  of the  Letter  of  Transmittal  to  provide  the
information and certification  necessary to avoid backup withholding  (unless an
applicable  exemption exists and is proved in a manner satisfactory to Purchaser
and the Depositary). Non-corporate foreign shareholders should complete and sign
the main  signature  form and a statement,  signed  under  penalties of perjury,
attesting to that  shareholder's  exempt status (such forms can be obtained from
the Depositary), in order to avoid backup withholding.

         THE INCOME TAX  DISCUSSION  SET FORTH  ABOVE MAY NOT BE  APPLICABLE  TO
HOLDERS IN SPECIAL SITUATIONS SUCH AS HOLDERS WHO RECEIVED THEIR SHARES UPON THE
EXERCISE OF EMPLOYEE STOCK OPTIONS OR OTHERWISE AS COMPENSATION  AND HOLDERS WHO
ARE NOT UNITED STATES  PERSONS.  HOLDERS  SHOULD  CONSULT THEIR OWN TAX ADVISORS
WITH  RESPECT  TO THE  SPECIFIC  TAX  CONSEQUENCES  TO THEM OF THE OFFER AND THE
MERGER,  INCLUDING THE  APPLICATION  AND EFFECT OF FEDERAL,  STATE,  LOCAL,  AND
FOREIGN TAX LAWS.

6.       PRICE RANGE OF SHARES; DIVIDENDS; OWNERSHIP OF AND TRANSACTIONS IN 
         SHARES

         PRICE RANGE OF SHARES.  The Company's  common stock is currently listed
and traded on the Nasdaq  SmallCap Market under the symbol "ELMS." The following
table sets  forth,  for the fiscal  quarters  indicated,  the high and low sales
prices for the Company's common stock based upon public sources:











                                       55

                    FISCAL QUARTER HIGH AND LOW SALES PRICES

    QUARTER                                                  HIGH       LOW
    ----------------------------------------------------- ---------- ---------
    Fiscal Year Ended March 31, 2003
             First Quarter                                  $7.51      $4.74
             Second Quarter                                 $6.04      $4.90
             Third Quarter                                  $5.42      $4.97
             Fourth Quarter                                 $6.50      $5.00
    Fiscal Year Ended March 29, 2004
             First Quarter                                  $8.00      $4.83
             Second Quarter                                 $6.49      $5.91
             Third Quarter                                  $6.75      $6.00
             Fourth Quarter                                 $7.50      $6.40
    Fiscal Year Ending March 28, 2005
             First Quarter                                  $7.35      $6.16
             Second Quarter*                                $7.75      $6.07
             Third Quarter through December 16, 2004**      $7.55      $7.40

                  *On  August 5,  2004,  the last full  trading  day  before the
         public announcement of Purchaser's  proposal to acquire the Shares, the
         reported  closing  price was $6.25  per  share on the  Nasdaq  SmallCap
         Market. 
                  **On  December  17,  2004,  the last full trading day prior to
         this  Offer,  the  reported  closing  price  was $7.50 per share on the
         Nasdaq SmallCap Market.

         DIVIDENDS.  To date,  Elmer's has never declared or paid cash dividends
on the Shares. In March 2002 the Elmer's declared a five-percent stock dividend.
Elmer's  is  subject to certain  debt  covenants  that limit its  ability to pay
dividends.

         TRANSACTIONS IN SHARES.  In the past two years,  neither  Purchaser nor
any of the Continuing Shareholders has acquired any Shares except:



  Name of Reporting     Amount of Securities
      Person                  Purchased          Range of Prices Paid     Average Purchase Price Per Quarter
--------------------- ------------------------ ------------------------ --------------------------------------
                                                                
Thomas C. Connor                   20,000*                    $5.38           First Quarter 2003 - $5.38
David C. Mann                      12,000              $5.308-$6.428          Third Quarter 2004 - $6.297
                                                                              First Quarter 2003 - $5.417
Gregory W. Wendt                    5,000                     $5.25           First Quarter 2004 - $5.25
Donald W. Woolley                  20,000*                    $5.38           First Quarter 2003 - $5.38


         *Franklin  Holdings,  LLC  purchased  80,000  shares of common stock on
March 4,  2003 at a per share  purchase  price of $5.38.  Thomas C.  Connor  and
Donald W. Woolley each owned 25% of Franklin  Holdings,  LLC and, on November 4,
2004,  Franklin Holdings,  LLC distributed all of its Shares on a pro rata basis
to the members of Franklin Holdings, LLC.






                                       56

7.       CERTAIN INFORMATION CONCERNING THE COMPANY

         The  information  concerning  the  Company  contained  in this Offer to
Purchase  has been taken from or based upon  publicly  available  documents  and
records on file with the SEC and other  public  sources and is  qualified in its
entirety by reference thereto. Purchaser and the Continuing Shareholders have no
knowledge that would indicate that any statements contained herein based on such
documents  and records are untrue,  or of any failure by the Company to disclose
events that may have occurred or may affect the  significance or accuracy of any
such information but are unknown to Purchaser or the Continuing Shareholders.

         Shareholders  are  urged  to  review  publicly  available   information
concerning the Company before acting on the Offer.

         GENERAL.  Elmer's is an Oregon corporation with its principal corporate
offices located at 11802 S.E. Stark Street,  Portland,  Oregon 97216  (telephone
number (503) 252-1485). Elmer's has described its business as follows:

         Elmer's is a franchisor and operator of  full-service,  family oriented
restaurants  under  the  names  "Elmer's  Breakfast  o  Lunch o  Dinner(R)"  and
"Mitzel's American  Kitchen",  and operates  delicatessen  restaurants under the
names "Ashley's Cafe", "Richard's Deli and Pub" and "Cooper's Deli and Pub." The
Company is an Oregon  corporation  and was  incorporated  in 1983.  Walter Elmer
opened the first Elmer's  restaurant in Portland,  Oregon in 1960, and the first
franchised   restaurant  opened  in  1966.  The  Company  acquired  the  Elmer's
franchising  operation  in January 1984 from the Elmer  family.  The Company now
owns  and  operates  10  Elmer's   restaurants,   5  Mitzel's  American  Kitchen
restaurants, and 13 Delis, and franchises 23 Elmer's restaurants in five western
states.  The Company reports on a fiscal year,  which ends on the Monday nearest
March 31st.

         INTENT TO TENDER.  As of the date hereof,  Purchaser and the Continuing
Shareholders are not aware whether the executive  officers of the Company (other
than the Continuing Shareholders) believe the Offer is fair, will exercise their
options to purchase  Shares and, if they do,  whether they intend to tender such
Shares in the Offer.

         AVAILABLE  INFORMATION.  Elmer's  is  subject  to the  information  and
reporting  requirements  of the  Exchange  Act and in  accordance  therewith  is
obligated  to file  reports and other  information  with the SEC relating to its
business,  financial condition and other matters.  Information, as of particular
dates,  concerning  Elmer's directors and officers,  their  remuneration,  stock
options  granted to them,  the  principal  holders of  Elmer's  securities,  any
material  interests  of such  persons in  transactions  with  Elmer's  and other
matters is required to be disclosed in proxy  statements  distributed to Elmer's
shareholders  and filed with the SEC. Such reports,  proxy  statements and other
information  should be available for inspection at the public  reference room at
the SEC's offices at 450 Fifth Street, N.W., Washington,  D.C. 20549. Copies may
be obtained, by mail, upon payment of the SEC's customary charges, by writing to
its principal office at 450 Fifth Street,  N.W.,  Judiciary  Plaza,  Washington,
D.C.  20549  and  can  be  obtained  electronically  on  the  SEC's  website  at
http://www.sec.gov.







                                       57

         SELECTED CONSOLIDATED FINANCIAL  INFORMATION.  The following table sets
forth summary historical  consolidated  financial data for Elmer's as of and for
each of the fiscal years ended March 31, 2003 and March 29, 2004,  respectively,
and for the  twenty-eight  week periods  ended  October 11, 2004 and October 13,
2003, respectively.

         This  data and the  comparative  per  share  data set  forth  below are
extracted from, and should be read in conjunction with, the audited consolidated
financial statements and other financial information contained in or filed as an
exhibit to Elmer's  Annual Reports on Form 10-K for the fiscal years ended March
29, 2004 and March 31, 2003 and  Quarterly  Reports on Form 10-Q for the periods
ended October 11, 2004 and October 13, 2003, including the notes thereto.  These
documents, including the exhibits filed therewith, are incorporated by reference
in this Offer to Purchase.  More comprehensive financial information is included
in such reports  (including  management's  discussion  and analysis of financial
condition and results of operation)  and other  documents  filed by Elmer's with
the SEC, and the following  summary is qualified in its entirety by reference to
such reports and other documents and all of the financial  information and notes
contained therein. Copies of such reports and other documents may be examined at
or obtained from the SEC in the manner set forth above.



                                                       ------------------------------- -------------------------------
                                                            TWENTY-EIGHT WEEKS 
                                                                  ENDED                          YEAR ENDED
                                                               (unaudited) 
                                                       -------------- ---------------- --------------- ---------------
                                                        OCTOBER 11,     OCTOBER 13,       MARCH 29,       MARCH 31,
                                                           2004            2003             2004            2003
                                                       -------------- ---------------- --------------- ---------------
                                                                  (AMOUNTS IN 000s, EXCEPT PER SHARE DATA)
------------------------------------------------------ ---------------------------------------------------------------
STATEMENTS OF OPERATIONS DATA:
------------------------------------------------------ -------------- ---------------- --------------- ---------------
                                                                                              
Revenues                                                      17,638           17,895          33,492          31,984
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Income (loss) before income taxes                                784            1,046           1,902           2,318
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Net income (loss)                                                533              694           1,277           1,558
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Basic (loss) earnings per share                                 0.29             0.34            0.64            0.76
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Diluted (loss) earnings per share                               0.27             0.32            0.62            0.74
------------------------------------------------------ -------------- ---------------- --------------- ---------------
BALANCE SHEET DATA (At End of Period):
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Total current assets                                           4,110            4,608           3,843           4,083
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Property and equipment, net                                    8,873            6,998           9,325           7,076
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Total assets                                                  18,917           18,967          19,045          17,389
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Total current liabilities                                      2,532            2,628           3,076           2,252
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Total liabilities                                              8,695            8,468           9,421           7,639
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Shareholders' equity                                          10,240           10,500           9,624           9,750
------------------------------------------------------ -------------- ---------------- --------------- ---------------
Book value per share                                           $5.59            $5.14           $5.30           $4.78
------------------------------------------------------ -------------- ---------------- --------------- ---------------

         The Company  historically has not reported a ratio of earnings to fixed
charges. Nonetheless, the Company's ratio of earnings to fixed charges, computed
in a manner  consistent  with Item 503(d) of  Regulation  S-K,  for the two most
recent fiscal years and the interim periods reported above, are as follows:

                                       58



                                        TWENTY-EIGHT WEEKS ENDED                           YEAR ENDED
                                              (unaudited)
                                ---------------------------------------       ------------------------------------
                                OCTOBER 11, 2004       OCTOBER 13, 2003       MARCH 29, 2004        MARCH 31, 2003
Ratio of  Earnings  to Fixed
                                                                                         
Charges                               1.79                   2.07                  1.92                  2.04


         COMPANY PRO FORMAS; PURCHASER'S FINANCIAL PROJECTIONS. The Company does
not as a matter of course make public forecasts as to future revenues,  earnings
or  other  financial  information  nor has  the  Company  historically  prepared
internal  budget  forecasts  beyond the upcoming fiscal year. Set forth below is
certain pro forma information as if the Offer and the Merger had occurred at the
beginning of the periods presented.



                                                   ------------------------- ----------------------
                                                        Twenty-Eight 
                                                        Weeks Ended               Year Ended
                                                        (Pro Forma)               (Pro Forma)
                                                   ------------------------- ----------------------
                                                   OCTOBER 11, 2004          MARCH 29, 2004
                                                   ------------------------------------------------
                                                   (AMOUNTS IN 000S, EXCEPT PER SHARE DATA)
---------------------------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS DATA:
-------------------------------------------------- ------------------------- ----------------------
                                                                          
Revenues                                                            17,638                 33,492
-------------------------------------------------- ------------------------- ----------------------
Income (loss) before income taxes                                      520                  1,432
-------------------------------------------------- ------------------------- ----------------------
Net income (loss)                                                      353                    950
-------------------------------------------------- ------------------------- ----------------------
Basic (loss) earnings per share                                       0.33                   0.87
-------------------------------------------------- ------------------------- ----------------------
Diluted (loss) earnings per share                                     0.33                   0.87
-------------------------------------------------- ------------------------- ----------------------
BALANCE SHEET DATA (At End of Period):
-------------------------------------------------- ------------------------- ----------------------
Total current assets                                                 3,777                  3,510
-------------------------------------------------- ------------------------- ----------------------
Property and equipment, net                                          8,873                  9,325
-------------------------------------------------- ------------------------- ----------------------
Total assets                                                        18,602                 18,712
-------------------------------------------------- ------------------------- ----------------------
Total current liabilities                                            2,852                  3,396
-------------------------------------------------- ------------------------- ----------------------
Total liabilities                                                   14,302                 16,421
-------------------------------------------------- ------------------------- ----------------------
Shareholders' equity                                                 2,907                  2,291
-------------------------------------------------- ------------------------- ----------------------
Book value per share                                                 $2.68                  $2.11
-------------------------------------------------- ------------------------- ----------------------


         Purchaser did,  however,  prepare an informal analysis that it provided
to GE Capital and Veber Partners,  in connection with the proposed  transaction.
The analysis set forth below is included in this  document  solely  because such
information  was requested by and,  therefore,  provided to GE Capital and Veber
Partners.

         The  analysis  set forth  below was  intended  to be a snap shot of the
Company's  financial  performance  at the time it was prepared and to assess the
impact of certain known or expected  events on such  performance.  Purchaser did
not attempt to forecast  overall  revenues or operating  costs of the  Company's
business.  The  analysis  was not  prepared by the Company with a view to public
disclosure or compliance  with  published  guidelines of the SEC or the American
Institute  of  Certified  Public  Accountants  regarding  prospective  financial
information.  In addition,  the analysis was not prepared with the assistance of
or reviewed,  compiled or examined by  independent  accountants.  While prepared
with numerical specificity, the analysis was not 

                                       59

prepared  in the  ordinary  course  and is,  therefore,  inherently  subject  to
significant business,  economic and competitive uncertainties and contingencies,
all of which are difficult to predict and many of which are beyond the Company's
control.  Accordingly,  there can be no assurance that the  assumptions  made in
preparing  the analysis  set forth below will prove to be  accurate,  and actual
results may be  materially  different  from those  contained in the analysis set
forth below.

         In light of the uncertainties  inherent in forward-looking  information
of any kind,  and the  simplistic  nature of the  analysis,  Purchaser  cautions
against undue reliance on this  information.  The inclusion of this  information
should  not  be  regarded  as  an  indication  that  anyone  who  received  this
information  considered  it a  reliable  predictor  of future  events,  and this
information  should not be relied on as such.  While Purchaser has prepared this
analysis with numerical  specificity and has provided it to GE Capital and Veber
Partners in connection with the Offer and the Merger,  neither Purchaser nor the
Continuing  Shareholders has made, and does not make, any  representation to any
person that the analysis will reflect the future results of the Company. Neither
Purchaser  nor the  Continuing  Shareholders  intends  to update  or revise  the
analysis to reflect circumstances  existing after the date they were prepared or
to reflect the occurrence of future events, unless required by law.

         Set forth below is a summary of this analysis.  This analysis should be
read together with the  historical  financial  statements of the Company and the
cautionary  statements  set forth  below.  In preparing  the cash flow  run-rate
analysis,  the purchaser used the Company's  earnings  before  interest,  taxes,
depreciation and  amortization  ("EBITDA") for the year ended March 29, 2004. FY
2004 EBITDA was then adjusted to reflect the expected  effects of certain recent
or anticipated events. These events were:

o    The impact of the new  Oregon  Lottery  contract.  On March 31,  2004,  the
     Oregon  Lottery  adopted a new six-year  retailer  contract  that went into
     effect June 27, 2004. The new contract reduced the commission rates paid to
     retailers on the sale of video  lottery  products.  If the new contract had
     been in place for the year ended March 29,  2004,  commissions  paid to the
     Company would have been $430,000 less than those  actually  received by the
     Company.

o    The Company assumed that the $430,000  decrease would be mitigated by an 8%
     increase in lottery  sales.  An 8% sales increase is  significantly  higher
     than the state's  recent  growth rate and reflects  the expected  effect of
     additional  terminals and updated games offered by the lottery. An 8% sales
     increase,  if achieved,  would  restore  $213,000 of the $430,000  decrease
     noted above.

o    At the time the analysis was prepared, the Company had three new franchised
     and  re-franchised  restaurants open or expected to open within six months.
     The restaurant in Corvallis,  Oregon opened March 15, 2004, and as such did
     not have a full year of franchise  revenues reflected in the March 29, 2004
     results. The restaurant in Pocatello, Idaho was to be re-franchised at a 4%
     royalty rate. The restaurant in Eugene,  Oregon was under  construction and
     expected  to open in  September  2004.  The  expected  annual  increase  in
     franchise fees as a result of these events is $140,000.






                                       60

o    If (and  only  if)  the  Company  completes  a  going  private  transaction
     (including the Merger),  the Company expects to be able to eliminate public
     company  costs of  approximately  $266,000 for the fiscal year ending March
     29, 2004. Absent a going private transaction,  the Company expects to incur
     approximately $170,000 in additional expenses.

o    The  Company  has  leased   operating   equipment  for  its  restaurant  in
     Springfield,  Oregon.  The lease  expires in February  2005 and the Company
     expects to  exercise  its  purchase  option.  The  Company  expects to save
     $60,000 in annual  equipment  lease payments as a result of the purchase of
     such equipment.

o    The Company  opened a restaurant in Cornell Oaks,  Oregon in December 2004.
     The Company  will not incur  start up costs of $127,000 on a going  forward
     basis.

o    In April  2004,  the Company  re-franchised  the Palm  Springs,  California
     restaurant. Purchaser estimates the impact of this on the Company's EBITDA,
     net of franchise fees paid by the franchisee, to be a loss of approximately
     $81,000 on an annual basis.



                                     CASH FLOW RUN-RATE
                                     ------------------
                                                                                                        
FY 2004 EBITDA (as reported on Form 10-K for
the fiscal year ended March 29, 2004)                                                               $3,019,311

Expected changes for FY 2005:
---------------------------------------------------------------------------------------------------------------
Impact of lottery contract based on FY 2004 sales                                                    (430,000)
8% year over year increase in lottery sales                                                            213,000
Franchise revenue (Corvallis 3/15/04, Eugene 9/7/04 & Pocatello 7/1/04)                                140,000
Reduced public company expense (excluding expected increases)                                          266,000
Springfield capital lease expense                                                                       60,000
No restaurant start up expenses                                                                        127,000
Palm Springs EBITDA net of franchise fees                                                             (81,000)
---------------------------------------------------------------------------------------------------------------
CASH FLOW (EBITDA) RUN-RATE                                                                         $3,314,311


         The  analysis  assumes  cash flows (as  measured  by  EBITDA)  from the
Company's  existing  assets will  remain  unchanged  except for the  adjustments
described above. This is a radical  simplification of the Company's  operations,
and while it provides a convenient starting point, actual results will certainly
vary  and may be  materially  different.  Due to the  Company's  relatively  low
operating  margins,  cash flow and profitability are highly sensitive to changes
in  expense  levels.  EBITDA  for the  year  ended  March  29,  2004 was 9.4% of
revenues.  In December  2004, the Oregon's  governor  announced his intention to
seek the  addition of lottery  line games 








                                       61

and the further  reduction of lottery retailer  commission rates. As of the date
of this Offer to Purchase,  Purchaser is not aware of any specific proposal, and
has no information  regarding the governor's  proposals or intentions other than
as reported by the media.  The  analysis  was prepared in June 2004 prior to the
governor's  announcement  and no adjustment  has been made to the  analysis,  in
part,  because there is currently  insufficient  information  on which to make a
reliable adjustment).

8.       CERTAIN INFORMATION CONCERNING PURCHASER AND THE CONTINUING 
         SHAREHOLDERS

         GENERAL.  Purchaser is a newly formed Oregon corporation that currently
does not own any Shares or conduct any business. Upon the satisfaction or waiver
of all conditions to the Offer, pursuant to the terms of the Exchange Agreement,
each of the Continuing  Shareholders  will exchange his or her Shares for shares
of  Purchaser's  common  stock,  after  which  Purchaser  will be  owned  by the
Continuing Shareholders in the same proportion as their current ownership in the
Company.  The Continuing  Shareholders have agreed to enter into, as a condition
of the Exchange Agreement, a shareholder agreement pursuant to which they desire
to  promote  their  respective   interests  in  Purchaser  by  imposing  certain
restrictions  on the transfer of shares in the surviving  corporation  following
the Merger,  by creating  certain  obligations  and options with respect to such
shares upon the occurrence of certain events, and by entering into certain other
arrangements   governing   their  affairs  as   shareholders  in  the  surviving
corporation  in the Merger.  The  principal  executive  offices of Purchaser are
located at 363 High St., Eugene,  Oregon 97401.  Purchaser's telephone number is
(541) 465-3966.

         Currently,  Thomas C. Connor,  Bruce N. Davis,  Corydon H. Jensen, Jr.,
William W. Service, Dennis M. Waldron, Richard C. Williams and Donald W. Woolley
serve as directors of Purchaser (as well as directors of the Company). Following
the Offer and the Merger, the directors of the surviving corporation will be the
same. Mr. Davis is the President and Secretary of Purchaser.

         INFORMATION REGARDING THE CONTINUING  SHAREHOLDERS.  Set forth below is
information  concerning  each  of the  Continuing  Shareholders,  including  the
present   principal   occupation,   and  address  of  each  of  the   Continuing
Shareholders:

    o    Linda  Ellis-Bolton,   a  United  States  citizen,  is  an  independent
         investor.  The business address for Ms.  Ellis-Bolton is 125 Tom Morris
         Lane,  Enterprise,  Alabama  36330.  The  business  telephone  for  Ms.
         Ellis-Bolton is (334) 393-0032.

    o    Karen K. Brooks, a United States citizen,  is an independent  investor.
         The business address for Ms. Brooks is 700 Delany Woods, Nicholasville,
         Kentucky  40356.  The  business  telephone  for  Ms.  Brooks  is  (859)
         296-2668.

    o    Richard P. Buckley,  a United States  citizen,  is an independent  real
         estate investor. From 1999 to 2002, Mr. Buckley served as the President
         of Cooper's Inc., an Oregon  corporation.  The business address for Mr.
         Buckley is 14450 Quaker Hill Cross Road, Nevada City, California 95959.
         The business telephone for Mr. Buckley is (530) 265-3966.






                                       62

    o    David D. Connor,  a United States citizen,  is a real estate  executive
         and  independent  investor.  Since 1976,  Mr. Connor has served as Vice
         President of 5 C's Properties, Inc. Mr. Connor is the brother of Thomas
         C.  Connor.  The  business  address  for  Mr.  Connor  is c/o  Franklin
         Holdings,  LLC,  1399 Franklin  Boulevard,  Eugene,  Oregon 97403.  The
         business telephone for Mr. Connor is (541) 683-0771.

    o    Stephanie  M.  Connor,  a  United  States  citizen,  is an  independent
         investor.  Mrs. Connor is the spouse of Thomas C. Connor.  The business
         address for Ms.  Connor is c/o Franklin  Holdings,  LLC,  1399 Franklin
         Boulevard,  Eugene, Oregon 97403. The business telephone for Ms. Connor
         is (541) 683-0771.

    o    Thomas C.  Connor,  a United  States  citizen,  has been a real  estate
         investor since 1974, with investments in several  companies  engaged in
         the hospitality or real estate development businesses.  Since 1996, Mr.
         Connor has served as President of Connor  Enterprises,  Inc., an Oregon
         corporation.  He has served as a director of Elmer's  since 1998. He is
         also a director of Purchaser.  Mr. Connor is the spouse of Stephanie M.
         Connor and the brother of David D. Connor. The business address for Mr.
         Connor is c/o  Elmer's  Restaurant,  Inc.,  11802  S.E.  Stark  Street,
         Portland,  Oregon 97216. The business telephone for Mr. Connor is (503)
         252-1485.

    o    Bruce N. Davis,  a United States  citizen,  has served as the President
         and Chairman of Board of Directors of Elmer's  since August 1998 and as
         Chief  Executive  Officer of Elmer's since November 2002. For more than
         five years prior to joining Elmer's, Mr. Davis has served and continues
         to serve as the  president of two companies  engaged in the  restaurant
         business: Jaspers Food Management, Inc. (1993-present), and Oregon Food
         Management,  Inc.  (1996-present).  From 1995 until its merger into the
         Company in 1999, he was also  President of another  company  engaged in
         the restaurant business,  CBW, Inc. (1995-1999).  He is also a director
         of  Purchaser.  The  business  address  for Mr.  Davis  is c/o  Elmer's
         Restaurant,  Inc., 11802 S.E. Stark Street, Portland, Oregon 97216. The
         business telephone for Mr. Davis is (503) 252-1485.

    o    Corydon H. Jensen,  Jr., a United States citizen,  is the president and
         owner of several multi-unit restaurant and lounge operations, including
         Station  Masters,  Inc. and McKenzie Brewing Co. Mr. Jensen served as a
         director  of  Centennial  Bancorp  for over  twenty  years prior to its
         merger with Umpqua Holding, Inc. He has served as a director of Elmer's
         since 1998.  He is also a director of Purchaser.  The business  address
         for Mr.  Jensen is c/o  Elmer's  Restaurant,  Inc.,  11802  S.E.  Stark
         Street,  Portland,  Oregon 97216. The business telephone for Mr. Jensen
         is (503) 252-1485.

    o    Douglas A. Lee, a United States citizen, is a real estate executive and
         independent  investor.  Since 1986, Mr. Lee has served as the president
         and director of Lee Construction  Company, an Oregon  corporation.  Mr.
         Lee is the spouse of Debra  Woolley-Lee.  The business  address for Mr.
         Lee is c/o Franklin  Holdings,  LLC, 1399 Franklin  







                                       63

         Boulevard,  Eugene, Oregon 97405. The business telephone for Mr. Lee is
         (541) 683-0771.

    o    David C. Mann, a United States citizen, is an independent investor. The
         business address for Mr. Mann is 1980 Indian Trail, Lake Oswego, Oregon
         97034. The business telephone for Mr. Mann is (503) 636-1899.

    o    Sheila  J.  Schwartz,  a  United  States  citizen,  is  an  independent
         investor.  The business  address for Mrs.  Schwartz is 2390 Lariat Dr.,
         Eugene,  Oregon 97405. The business telephone for Ms. Schwartz is (541)
         726-6221.

    o    Gerald A. Scott, a United States citizen,  has served as Vice President
         of Elmer's since August 1998.  Prior to that,  and since November 1995,
         Mr.  Scott  served as Vice  President  of  Operations  for Jaspers Food
         Management,  Inc.  The  business  address for Mr.  Scott is c/o Elmer's
         Restaurant,  Inc., 11802 S.E. Stark Street, Portland, Oregon 97216. The
         business telephone for Mr. Scott is (503) 252-1485.

    o    William  W.  Service,  a United  States  citizen,  has  been the  Chief
         Executive  Officer of Jasper's  Food  Management,  Inc.  since 1993 and
         served as the Chief  Executive  Officer of  Elmer's  from 1998 until he
         resigned in November 2002. Mr. Service is the Chief  Executive  Officer
         of two  companies  engaged in the  restaurant  business:  Jaspers  Food
         Management,  Inc,  (1993-present),  and Oregon  Food  Management,  Inc.
         (1996-present). From 1995 until its merger into the Company in 1999, he
         was also Chief  Executive  Officer of  another  company  engaged in the
         restaurant business, CBW, Inc. (1995-1999). Mr. Service has served as a
         director of Elmer's since 1998. He is also a director of Purchaser. The
         business  address  for Mr.  Service is c/o Elmer's  Restaurants,  Inc.,
         11802 S.E. Stark Street, Portland, Oregon 97216. The business telephone
         for Mr. Service is (503) 252-1485.

    o    Dennis M. Waldron, a United States citizen,  has served as president of
         Ruby's  Northwest  LLC, the  Seattle-based  multi-unit  franchisee  for
         Ruby's Diner in  Washington  state since 1999.  From 1987 to 1997,  Mr.
         Waldron  served as  President  of Cinnabon  International,  Inc. He has
         served as a director of Elmer's  since  2003.  He is also a director of
         Purchaser.  The  business  address  for  Mr.  Waldron  is  c/o  Elmer's
         Restaurants, Inc., 11802 S.E. Stark Street, Portland, Oregon 97216. The
         business telephone for Mr. Waldron is (503) 252-1485.

    o    Gary N. Weeks, a United States citizen,  is an entrepreneur  from Grass
         Valley,  California.  The  business  address  for Mr.  Weeks  is  12966
         Pinewoods Road, Nevada City,  California 95959. The business  telephone
         for Mr. Weeks is (530) 477-0343.

    o    Gregory W. Wendt, a United States citizen, is an independent  investor.
         The  business  address  for Mr.  Wendt is 1 Muir Loop,  San  Francisco,
         California  94129.  The  business  telephone  for Mr.  Wendt  is  (415)
         793-7161.








                                       64

    o    Richard C. Williams, a United States citizen, is a retired banker. From
         June 2000 to November  2002,  Mr.  Williams was chairman of  Centennial
         Bancorp.  He has served as a director of Elmer's since 1998. He is also
         a director of Purchaser.  The business  address for Mr. Williams is c/o
         Elmer's Restaurants,  Inc., 11802 S.E. Stark Street,  Portland,  Oregon
         97216. The business telephone for Mr. Williams is (503) 252-1485.

    o    Debra Woolley-Lee,  a United States citizen, is a real estate executive
         and  independent  investor.  Since 1977, Ms.  Woolley-Lee has served as
         assistant  secretary  and,  since  1986,  has served as a  director  of
         Eagle's View Management Company,  Inc. Ms. Woolley-Lee is the spouse of
         Douglas  A. Lee and the  daughter  of Donna P.  Woolley.  The  business
         address  for  Ms.  Woolley-Lee  is c/o  Franklin  Holdings,  LLC,  1399
         Franklin  Boulevard,  Eugene,  Oregon 97403. The business telephone for
         Ms. Woolley-Lee is (541) 683-0771.

    o    Dolly W. Woolley, a United States citizen, is an independent  investor.
         Ms.  Woolley is the spouse of Donald W. Woolley.  The business  address
         for Ms. Woolley is c/o Franklin Holdings, LLC, 1399 Franklin Boulevard,
         Eugene,  Oregon 97403. The business  telephone for Ms. Woolley is (541)
         683-0771.

    o    Donald W. Woolley, a United States citizen,  is a real estate executive
         and  independent  investor.  Since 1984,  Mr. Woolley has served as the
         Executive  Vice  President  and  director  of Eagle's  View  Management
         Company,  Inc.  Mr.  Woolley  has also served as a director of numerous
         privately held companies  engaged in the  hospitality,  timber and real
         estate development  industries.  He has served as a director of Elmer's
         since 1998.  He is also a director  of  Purchaser.  Mr.  Woolley is the
         spouse  of Dolly W.  Woolley  and is the son of Donna P.  Woolley.  The
         business  address  for Mr.  Woolley is c/o Elmer's  Restaurants,  Inc.,
         11802 S.E. Stark Street, Portland, Oregon 97216. The business telephone
         for Mr. Woolley is (503) 252-1485.

    o    Donna P. Woolley,  a United States citizen,  is a real estate executive
         and  independent  investor.  Since  1980,  Ms.  Woolley  has  served as
         President of Eagle's View Management  Company,  Inc. Ms. Woolley is the
         mother of Debra A.  Woolley-Lee  and Donald W.  Woolley.  The  business
         address for Ms.  Woolley is c/o Franklin  Holdings,  LLC, 1399 Franklin
         Boulevard, Eugene, Oregon 97403. The business telephone for Ms. Woolley
         is (541) 683-0771.


















                                       65

The following table sets forth each of the Continuing  Shareholders'  beneficial
ownership of Shares.



                                   Amount                                    Shared Voting       Sole          Shared
Name of Continuing Shareholder  Beneficially  Percentage of    Sole Voting       Power        Dispositive   Dispositive
                                  Owned(1)       Class(2)         Power                          Power         Power
                                                                                          
Linda Ellis-Bolton                    84,847           4.60%         84,847             -0-         84,847           -0-
Karen K. Brooks                       91,062           4.94%         91,062             -0-         91,062           -0-
Richard P. Buckley                    84,278           4.57%         84,278             -0-         84,278           -0-
David D. Connor                       78,423           4.26%         78,423             -0-         78,423           -0-
Stephanie M. Connor                   39,212           2.13%         39,212             -0-         39,212           -0-
Thomas C. Connor                      56,150           3.02%         56,150             -0-         56,150           -0-
Bruce N. Davis                       145,603           7.58%        145,603             -0-        145,603           -0-
Corydon H. Jensen                    101,785           5.47%        101,785             -0-        101,785           -0-
Douglas A. Lee                        16,595           0.90%         16,595             -0-         16,595           -0-
Debra A. Woolley-Lee                  16,594           0.90%         16,594             -0-         16,594           -0-
David C. Mann                         89,062           4.83%         89,062             -0-         89,062           -0-
Sheila J. Schwartz                    84,847           4.60%         84,847             -0-         84,847           -0-
Gerald A. Scott                       41,374           2.21%         41,374             -0-         41,374           -0-
William W. Service                   148,992           7.75%        148,992             -0-        148,992           -0-
Dennis M. Waldron                      2,000           0.11%          2,000             -0-          2,000           -0-
Gary N. Weeks                        108,421           5.88%        108,421             -0-        108,421           -0-
Gregory W. Wendt                       5,000           0.27%          5,000             -0-          5,000           -0-
Richard C. Williams                   34,554           1.86%         34,554             -0-         34,554           -0-
Dolly W. Woolley                      39,212           2.13%         39,212             -0-         39,212           -0-
Donald W. Woolley                     56,149           3.02%         56,149             -0-         56,149           -0-
Donna P. Woolley                      15,685           0.85%         15,685             -0-         15,685           -0-


                  (1)      The  Shares   beneficially   owned  by  each  of  the
         Continuing  Shareholders  are held by the  Continuing  Shareholders  as
         members of a group.  Under Rule  13d-5(a) of the Exchange Act, when two
         or more  persons  agreed to act  together  for the purpose of acquiring
         equity  securities  of an issuer,  the group  formed  thereby  shall be
         deemed to have acquired beneficial  ownership,  for purposes of Section
         (13(d) and 13(g) of the Exchange Act, of all equity  securities of that
         issuer beneficially owned by any such person.

                  (2)      Includes  Shares  issuable  upon  exercise of options
         held by  certain  of the  Continuing  Shareholders  within 60 days from
         December  20,  2004.  The number of Shares that each of the  Continuing
         Shareholders  has a right to acquire  within 60 days from  December 20,
         2004 is as follows:  Mr. Thomas C. Connor,  16,938; Mr. Davis,  78,829;
         Mr.  Jensen,  16,938;  Mr. Scott,  25,691;  Mr.  Service,  79,229;  Mr.
         Waldron,  2,000;  Mr.  Williams,  16,938;  and Mr.  Donald W.  Woolley,
         16,938.

                  (3)      Based on  1,842,945  shares  of Common  Stock  deemed
         outstanding  as of  December  8, 2004 (as  reported  by the  Company to
         Purchaser  and  the  Continuing  Shareholders)  as  adjusted  for  each
         Continuing  Shareholder to include  outstanding  options exercisable by
         such Continuing Shareholder (and not any other Continuing  Shareholder)
         within sixty days of December 20, 2004.



                                       66

The following table sets forth each of the Continuing  Shareholders'  beneficial
ownership of Shares based on vested options.



                                     Amount
                                  Beneficially                                                                              Shares
                                     Owned                             Beneficial                         Shares         Outstanding
                                   (excluding     Percentage of         Ownership      Percentage of      Outstanding     (including
                                     vested       Class (excluding     (including     Class (including    (excluding        vested
Name of Continuing Shareholder    options)(1)     vested options)    vested options)   vested options)  vested options)    options)
------------------------------    ------------    ----------------   ---------------  ----------------  ---------------  -----------
                                                                                                        
Linda Ellis-Bolton                      84,847             4.60%           84,847           4.60%          1,842,945      1,842,945
Karen K. Brooks                         91,062             4.94%           91,062           4.94%          1,842,945      1,842,945
Richard P. Buckley                      84,278             4.57%           84,278           4.57%          1,842,945      1,842,945
David D. Connor                         78,423             4.26%           78,423           4.26%          1,842,945      1,842,945
Stephanie M. Connor                     39,212             2.13%           39,212           2.13%          1,842,945      1,842,945
Thomas C. Connor                        39,212             2.13%           56,150           3.02%          1,842,945      1,859,883
Bruce N. Davis                          66,774             3.62%          145,603           7.58%          1,842,945      1,921,774
Corydon H. Jensen                       84,847             4.60%          101,785           5.47%          1,842,945      1,859,883
Douglas A. Lee                          16,595             0.90%           16,595           0.90%          1,842,945      1,842,945
Debra A. Woolley-Lee                    16,594             0.90%           16,594           0.90%          1,842,945      1,842,945
David C. Mann                           89,062             4.83%           89,062           4.83%          1,842,945      1,842,945
Sheila J. Schwartz                      84,847             4.60%           84,847           4.60%          1,842,945      1,842,945
Gerald A. Scott                         15,683             0.85%           41,374           2.21%          1,842,945      1,868,636
William W. Service                      69,763             3.79%          148,992           7.75%          1,842,945      1,922,174
Dennis M. Waldron                            0             0.00%            2,000           0.11%          1,842,945      1,844,945
Gary N. Weeks                          108,421             5.88%          108,421           5.88%          1,842,945      1,842,945
Gregory W. Wendt                         5,000             0.27%            5,000           0.27%          1,842,945      1,842,945
Richard C. Williams                     17,616             0.96%           34,554           1.86%          1,842,945      1,859,883
Dolly W. Woolley                        39,212             2.13%           39,212           2.13%          1,842,945      1,842,945
Donald W. Woolley                       39,211             2.13%           56,149           3.02%          1,842,945      1,859,883
Donna P. Woolley                        15,685             0.85%           15,685           0.85%          1,842,945      1,842,945


Except as indicated  otherwise  in the table below or as otherwise  specified in
this Offer to Purchase, neither Purchaser nor any of the Continuing Shareholders
has effected any transaction in the Shares during the past 60 days.



   Name of Continuing        Date of       Amount of Securities   Price Per   Where/How the Transaction was Effected
      Shareholder          Transaction           Involved           Share

                                                                  
Thomas C. Connor         November 4, 2004               39,212         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Stephanie M. Connor      November 4, 2004               39,212         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
David D. Connor          November 4, 2004               78,423         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Debra A. Woolley-Lee     November 4, 2004               15,684         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Douglas A. Lee           November 4, 2004               15,685         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Donald W. Woolley        November 4, 2004               39,212         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Donna P. Woolley         November 4, 2004               15,685         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC
Dolly W. Woolley         November 4, 2004               39,212         N/A    Pro-rata   distribution   by   Franklin Holdings, LLC


         CRIMINAL PROCEEDINGS. During the last five years, neither Purchaser nor
any of the Continuing  Shareholders has been convicted in a criminal  proceeding
(excluding traffic violations or similar misdemeanors), nor has any of them been
a  party  to any  judicial  or  administrative  proceeding  that  resulted  in a
judgment,  decree or final order enjoining future  violations of, or prohibiting
activities  subject to,  federal or state  securities  laws, or a finding of any
violation with respect to such laws.

         PAST TRANSACTIONS. Except as set forth in this Offer to Purchase, there
have been no transactions  during the past two years between Purchaser or any of
the Continuing  Shareholders  and Elmer's or any of Elmer's  affiliates that are
not natural persons where the aggregate value of the  transactions was more than
1% of Elmer's  consolidated  revenues  for the fiscal year ended 


                                       67

2002 for  transactions  that  occurred in fiscal  2002,  and for the fiscal year
ended 2003 for transactions that occurred in fiscal 2003.

         Except as set forth below,  there have been no transactions  during the
past two years between:  Purchaser (or any of the Continuing  Shareholders)  and
Elmer's (or any  executive  officer,  director or  affiliate of Elmer's who is a
natural  person)  where  the  aggregate  value of the  transaction  or series of
similar transactions with that person exceeded $60,000.

         Donald W. Woolley, Thomas C. Connor, Bruce N. Davis, Corydon H. Jensen,
Jr.,  William W. Service,  Richard C.  Williams,  each a director of Elmer's and
Purchaser,  along  with  certain  other  of  the  Continuing  Shareholders,  are
investors in several real estate companies and restaurant businesses,  including
Eagle's View  Management  Company,  Inc.,  Nova  Industries,  Inc.,  Jenova Land
Company,  Spring Properties,  Inc., Spring Holdings,  Inc.,  Evergreen Portland,
LLC, Evergreen  Associates,  Evergreen EP, LLC, Evergreen  Hospitality,  LLC and
Steelhead  Brewery & Cafe.  The  Continuing  Shareholders  have  engaged  in the
following  transactions  with an  executive  officer,  director or  affiliate of
Elmer's during the past two years where the aggregate value of such  transaction
exceeded $60,000:

    o    William W. Service,  a director and former Chief  Executive  Officer of
         Elmer's,  sold  40,000  shares of Elmer's in a private  transaction  on
         March 4, 2003 to Franklin Holdings, LLC for $215,2000. Mr. Service also
         participated  in Elmer's  issuer tender offer on January 14, 2004 where
         he sold 39,665 shares of Elmer's at $6.43 per share.

    o    Bruce N. Davis,  Chairman of the Board,  President and Chief  Executive
         Officer  of  Elmer's,  sold  40,000  shares  of  Elmer's  in a  private
         transaction on March 4, 2003 to Franklin  Holdings,  LLC for $215,2000.
         Mr. Davis also  participated  in Elmer's issuer tender offer on January
         14, 2004 where he sold 37,254 shares of Elmer's at $6.43 per share.

    o    Jaspers  Food  Management,  Inc.,  owned by Bruce N. Davis,  William W.
         Service,   Corydon  H.  Jensen,  Gerald  A.  Scott  and  certain  other
         Continuing Shareholders provided administrative and accounting services
         to  Elmer's   during   the  past  two  years  for  which  it   received
         approximately $433,000 in fees during that period.

    o    In a private  transaction,  on  November  7, 2003,  pursuant to Elmer's
         Stock Repurchase Plan,  Elmer's  repurchased 12,500 shares from Richard
         P. Buckley at $6.07 per share.

    o    In a private  transaction,  on  November  7, 2003,  pursuant to Elmer's
         Stock Repurchase Plan,  Elmer's  repurchased 12,500 shares from Gary N.
         Weeks at $6.07 per share.

    o    Corydon  H.  Jensen,  Jr.,  a  director  of  Elmer's,  received  annual
         management fees of $60,000 from Steelhead  Breweries and affiliates for
         his  service as  President  and Chief  Financial  Officer of  Steelhead
         Breweries and affiliates.








                                       68

    o    Station Masters,  Inc., owned principally by Corydon H. Jensen,  Jr., a
         director of Elmer's, leases restaurant,  catering and office space from
         Jenova  Land  Company  with a  combined  annual  rent of  approximately
         $270,000.

    o    Certain of the Continuing  Shareholders,  including  Donald W. Woolley,
         Thomas C. Connor,  Bruce N. Davis,  Corydon H. Jensen,  Jr., William W.
         Service and Richard C. Williams,  are members of an investor group that
         have  invested  in  leases  of  real  estate  and  related  investments
         aggregating approximately $4,000,000.

    o    Lee Construction Company,  owned by Debra A. Woolley-Lee and Douglas A.
         Lee, has provided general  construction  services in excess of $500,000
         to certain real estate investment  companies owned in part by Thomas C.
         Connor and Donald W. Woolley, directors of Elmer's.

    o    Evergreen  Hospitality,  LLC,  owned in part by  Thomas C.  Connor  and
         Donald W.  Woolley,  directors of Elmer's,  provides  hotel  management
         services  in excess of $200,000  to real  estate  investment  companies
         owned by certain other of the Continuing Shareholders.

    o    Eagle's View  Management  Company,  Inc.,  owned by Donald W.  Woolley,
         Debra A.  Woolley-Lee and Donna P. Woolley,  leases office space from a
         partnership owned in party by Donald W. Woolley in the annual amount of
         approximately $144,000.

    o    A trust of Donna P. Woolley  redeemed a membership  interest in Lincoln
         Properties,  LLC for $1,815,000.  Lincoln  Properties,  LLC is owned in
         part by Thomas C. Connor and Donald W. Woolley.

    o    The following  Continuing  Shareholders  have provided  loans up to the
         following amounts to Northfork Financial,  LLC, a company owned in part
         by Thomas C. Connor, Donald W. Woolley during the past two years:

         o      Trust of Donna P. Woolley  -  $4,030,000
         o      Donald W. & Dolly W. Woolley  -  $4,054,000
         o      Debra A. Woolley-Lee & Douglas A. Lee  -  $3,775,000
         o      David D. Connor  -  $1,200,000
         o      Eagle's View Management, Co.  -  $8,150,000
         o      Richard C. Williams  -  $3,150,000
         o      Corydon H. Jensen, Jr. - $450,000
 
  o      Northfork  Financial,  LLC has provided loans to the following entities
         in the indicated amounts during the past two years:

         o      Jenova/Nova affiliates -                    $6,800,000
         o      Evergreen affiliates -                      $9,100,000
         o      Steelhead Breweries & Affiliates -          $4,200,000
         o      Spring Affiliates -                         $5,200,000










                                       69

         PAST  CONTACTS,   NEGOTIATIONS  AND  AGREEMENTS  REGARDING  SIGNIFICANT
CORPORATE EVENTS. Except as set forth in this Offer to Purchase, there have been
no  negotiations,  agreements  or  material  contacts  during the past two years
between Purchaser and any of the Continuing  Shareholders,  on the one hand, and
the  Company  or its  affiliates,  on  the  other  hand,  concerning  a  merger,
consolidation or acquisition,  a tender offer or other  acquisition of any class
of the Company's securities,  an election of the Company's directors,  or a sale
or other  transfer of a material  amount of assets of the  Company,  nor, to the
best knowledge of Purchaser and the Continuing Shareholders, have there been any
negotiations or material  contacts  between (i) any affiliates of the Company or
(ii) the Company or any of its affiliates and any person not affiliated with the
Company who would have a direct interest in such matters. Except as set forth in
this Offer to Purchase, neither Purchaser nor any of the Continuing Shareholders
has had any  transaction  with the  Company  or any of its  executive  officers,
directors  or  affiliates  that  would  require  disclosure  under the rules and
regulations of the SEC applicable to the Offer.

         AGREEMENTS INVOLVING THE COMPANY'S  SECURITIES.  Each of the Continuing
Shareholders  has  executed an Exchange  Agreement  in which he or she agreed to
exchange  their Shares (and any Shares  issued upon the exercise of options held
by the Continuing Shareholders prior to the closing of the Offer) in the Company
for  shares of common  stock in  Purchaser  upon  satisfaction  or waiver of the
conditions to the Offer. Except as set forth in this Offer to Purchase,  neither
Purchaser nor any of the Continuing Shareholders has any agreement, arrangement,
understanding  or  relationship  with  any  other  person  with  respect  to any
securities  of  the  Company,  including,  without  limitation,  any  agreement,
arrangement, understanding or relationship concerning the transfer or the voting
of any securities of the Company,  joint ventures,  loan or option arrangements,
puts or calls,  guaranties  of loans,  guaranties  against loss or the giving or
withholding of proxies, consents or authorizations.

         Except as set forth in this Offer to Purchase,  neither  Purchaser  nor
any of the  Continuing  Shareholders  has any  security of the  Company  that is
pledged or otherwise subject to a contingency that would give another person the
power to direct the voting or disposition of such security.

         INTENT  TO  TENDER.  Purchaser  has been  advised  that  all  executive
officers  of the  Company  (other than the  Continuing  Shareholders)  intend to
tender their Shares in the Offer.

9.       MERGER; DISSENTERS' RIGHTS; RULE 13E-3

         MERGER.  If,  pursuant to the Offer,  Purchaser  acquires  Shares that,
together  with the Shares owned by the  Continuing  Shareholders,  constitute at
least 90% of the  outstanding  Shares,  Purchaser  will  consummate a short-form
merger  pursuant  to Section  60.491 of the OR  Business  Act.  Pursuant  to the
Merger,  each  of  the  outstanding  Shares  (other  than  Shares  owned  by the
Continuing Shareholders or Shares, if any, that are held by shareholders who are
entitled to and who properly exercise  dissenters'  rights under the OR Business
Act)  would be  converted  pursuant  to the terms of the  Merger to the right to
receive the same amount of cash  consideration paid for each Share in the Offer.
In addition,  each outstanding option to acquire Shares (other than options held
by Continuing  Shareholders) would be converted, in exchange for cancellation






                                       70

of the  option,  to the right to  receive  the  amount by which the Offer  Price
exceeds the  exercise  price of the option.  With respect to any options held by
the  Continuing  Shareholders,  they will have the option to (a) to receive  for
each Share  issuable  upon exercise of such option the amount by which the Offer
Price exceeds the exercise price in cash in the Merger; (b) to retain the option
on the same terms and conditions; or (c) to receive some cash and to retain some
options,  in such  combination  as may be determined  by each of the  Continuing
Shareholders  with respect to their options.  See "Special  Factors--Section  6.
Conflicts of Interest" for more  information  on the treatment of the Continuing
Shareholders'  options in the Offer and the Merger. A copy of the plan of merger
for the Merger is attached as Schedule B.

         Section  60.491 of the OR Business Act provides that if Purchaser  owns
at least  90% of the  outstanding  Shares,  Purchaser  may  merge  with and into
Elmer's  without the  approval  or any other  action on the part of the board of
directors or the shareholders of Elmer's. In order to accomplish the Merger, (i)
the board of directors of Purchaser  must adopt a plan of merger  (which it has,
conditioned upon satisfaction of the Minimum Tender Condition;  see Schedule B);
(ii)  Purchaser  must  mail a copy or  summary  of the  plan of  merger  to each
shareholder of Elmer's;  and (iii) Purchaser must deliver  articles of merger to
the  Secretary of State of the State of Oregon no earlier than 30 days after the
date on which  Purchaser  mailed a copy or summary of the plan of merger to each
shareholder of Elmer's. Purchaser's delivery of the Plan of Merger on Schedule B
hereto is intended as the delivery required by the OR Business Act.

         THIS OFFER DOES NOT CONSTITUTE A SOLICITATION OF PROXIES OR CONSENTS.

         DISSENTERS' RIGHTS.  Under applicable Oregon law, Elmer's  shareholders
are entitled to dissenters'  rights with respect to the Merger. The following is
a brief  summary of the  statutory  procedures  to be  followed  by a  remaining
shareholder in order to dissent from the Merger and perfect  dissenters'  rights
under Section 60.551 through Section 60.594.  This summary is not intended to be
complete and is qualified in its entirety by reference to Section 60.551 through
Section 60.594, the text of which is set forth in Schedule A hereto. Any Elmer's
shareholder considering the exercise of dissenters' rights is advised to consult
legal  counsel.  Dissenters'  rights will not be available  unless and until the
Merger is consummated.

         Generally,  Oregon law entitles  shareholders of an Oregon  corporation
that  consummates a merger with its parent under Section  60.491 to dissent from
the  merger and obtain  the  payment of the "fair  value" of such  shareholders'
shares if such shareholders comply with the statutory requirements.

         A holder of Shares who properly  follows the procedure  for  exercising
dissenters'  rights for such holder's  shares  pursuant to Section 60.564 may be
entitled to receive in cash the "fair value" of such shares. The "fair value" of
a  dissenting  shareholder's  shares  will be the value of those  shares the day
before  the  closing  date  of  the  Merger,   excluding  any   appreciation  or
depreciation  in  anticipation  of  the  Merger,   unless   exclusion  would  be
inequitable.  The "fair  value"  could be more  than,  equal to or less than the
market value of common stock on the date immediately  before the closing date of
the Merger. In the event the dissenting  shareholder and 







                                       71

Elmer's cannot agree on the "fair value" of the dissenter's Shares, "fair value"
may ultimately be determined by a court in an appraisal proceeding.

         Within 10 days after the effective date of the Merger,  Elmer's (as the
surviving corporation in the Merger) will send a written dissenters' notice (the
"Notice of Merger") to each of the remaining holders of Shares that:

    o    States the Merger is effective pursuant to Section 60.491;

    o    States that dissenters' rights are available as a result of the Merger;

    o    Indicates where the payment demand must be sent;

    o    Indicates where and when share certificates must be deposited;

    o    Informs holders of uncertificated shares to what extent transfer of the
         Shares will be restricted after the payment demand is received; and

    o    Includes,  among other things,  a form of payment  demand that includes
         the date of the first announcement to the news media or to shareholders
         of  the  terms  of  the  Merger  and  requires  the  person   asserting
         dissenters'  rights  to  certify  whether  or not the  person  acquired
         beneficial  ownership  of the Shares  before that date and will set the
         date by which Elmer's must receive the payment  demand,  which date may
         not be less than 30 or more than 60 days  after the Notice of Merger is
         delivered.

         A beneficial  shareholder  may assert  dissenters'  rights as to Shares
held on behalf of the beneficial shareholder only if:

    o    The beneficial  shareholder submits to Elmer's the record shareholder's
         written  notice  to  dissent  not  later  than the time the  beneficial
         shareholder asserts dissenters' rights; and

    o    The beneficial  shareholder does so with respect to all Shares of which
         the  shareholder  is the  beneficial  shareholder  or  over  which  the
         shareholder has power to direct the vote.

         After the closing of the Merger,  or upon receipt of a payment  demand,
Elmer's will pay each  dissenter  who complied  with the statute the amount that
Elmer's estimates to be the fair value of the shareholder's Shares, plus accrued
interest. The payment must be accompanied by, among other things:

    o    Elmer's  balance  sheet as of the end of a fiscal  year  ended not more
         than 16 months before the date of payment, an income statement for that
         year, and the latest available interim financial statements, if any;

    o    A statement of Elmer's estimate of the fair value of the Shares;

    o    A statement of how the interest was calculated;









                                       72

    o    A statement of the  dissenter's  right to demand  payment under Section
         60.587; and

    o    A copy of the dissenters' rights statutes.

         If Elmer's does not take the proposed  action  within 60 days after the
date set for demanding payment and depositing share  certificates,  Elmer's will
return the deposited  certificates and release the transfer  restrictions on the
uncertificated Shares.

         Regardless, with respect to Shares acquired after the date of the first
announcement  to the news media or to  shareholders  of the terms of the Merger,
Elmer's may elect to withhold  payment of the fair value of  dissenters'  Shares
plus  accrued  interest  and, in that event,  Elmer's  will  estimate  after the
effective  date of the  Merger  the  fair  value  of the  Shares,  plus  accrued
interest,  and,  will offer to pay this amount to each  dissenter  who agrees to
accept it in full satisfaction of the dissenter's  demand, and will include with
the offer an  explanation  of how interest was calculated and a statement of the
dissenter's right to demand payment under Section 60.587.

         Thereafter,   a  dissenter  may  notify   Elmer's  in  writing  of  the
dissenter's  own  estimate of the fair value of the  dissenter's  Shares and the
amount of interest due and demand payment of the dissenter's estimate,  less any
payment  made,  or,  with  respect to  after-acquired  Shares for which  Elmer's
elected to withhold  payment,  reject Elmer's offer of the fair value determined
for the Shares and demand payment of the dissenter's  estimate of the fair value
of the dissenter's shares and interest due, if:

    o    The dissenter believes that the amount paid or offered is less than the
         fair  value  of the  dissenter's  Shares  or that the  interest  due is
         incorrectly calculated;

    o    Elmer's  fails to make  payment  within 60 days  after the date set for
         demanding payment; or

    o    The Merger is not  effected,  and Elmer's does not return the deposited
         certificates   or  release  the   transfer   restrictions   imposed  on
         uncertificated  shares  within 60 days after the date set for demanding
         payment.

         A dissenter  will be deemed to have waived the right to demand  payment
unless  the  dissenter  notifies  Elmer's of the  dissenter's  demand in writing
within 30 days after Elmer's makes or offers payment for the dissenter's Shares.

         If a demand for payment  remains  unsettled,  Elmer's  will  commence a
court proceeding  within 60 days after receiving the payment demand and petition
the court to  determine  the fair value of the Shares and accrued  interest.  If
Elmer's does not commence the proceeding  within the 60-day period,  it will pay
each dissenter whose demand remains unsettled the amount demanded.  Elmer's will
make all dissenters whose demands remain unsettled,  whether or not residents of
the State of Oregon,  parties to the  proceeding  as in an action  against their
Shares, and all parties must be served with a copy of the petition.






                                       73

         Each  dissenter  made a party to the  proceeding  will be  entitled  to
judgment for:

         o    The amount, if any, by which the court finds the fair value of the
              Shares, plus interest, exceeds the amount paid by Elmer's; or

         o    The  fair  value,  plus  accrued  interest,   of  the  dissenter's
              after-acquired  Shares  for  which  Elmer's  elected  to  withhold
              payment.

         Shareholders  should read the complete text of Section  60.551  through
Section  60.594 of the OR Business  Act,  which are  attached as Schedule A. The
procedures set forth in the dissenters' rights statutes must be followed exactly
or dissenters' rights may be lost.

DISSENTERS'  RIGHTS CANNOT BE EXERCISED AT THIS TIME. THE  INFORMATION SET FORTH
ABOVE IS FOR INFORMATIONAL  PURPOSES ONLY WITH RESPECT TO ALTERNATIVES AVAILABLE
TO SHAREHOLDERS IF THE MERGER IS CONSUMMATED.  SHAREHOLDERS WHO WILL BE ENTITLED
TO  DISSENTERS'  RIGHTS IN  CONNECTION  WITH THE MERGER WILL RECEIVE  ADDITIONAL
INFORMATION  CONCERNING  DISSENTERS' RIGHTS AND THE PROCEDURES TO BE FOLLOWED IN
CONNECTION  THEREWITH BEFORE SUCH  SHAREHOLDERS HAVE TO TAKE ANY ACTION RELATING
THERETO.  SHAREHOLDERS  WHO SELL  SHARES IN THE OFFER  WILL NOT BE  ENTITLED  TO
EXERCISE  DISSENTERS' RIGHTS WITH RESPECT THERETO BUT, RATHER,  WILL RECEIVE THE
OFFER PRICE.

         Shareholders   who  are   interested  in  exercising   and   perfecting
dissenters'  rights in  connection  with the Merger  should  consult  with their
counsel for advice as to the procedures required to be followed.

         RULE  13E-3.   Because   Purchaser  and  Continuing   Shareholders  are
affiliates of Elmer's, the transactions  contemplated herein constitute a "going
private"  transaction  under  Rule  13e-3  under the  Exchange  Act.  Rule 13e-3
requires,  among other things,  that certain  financial  information  concerning
Elmer's and certain  information  relating to the  fairness of the Offer and the
Merger and the consideration offered to minority shareholders  unaffiliated with
Purchaser and the Continuing Shareholders be filed with the SEC and disclosed to
minority  shareholders  prior  to  consummation  of the  Merger.  Purchaser  and
Continuing  Shareholders  have  provided  such  information  in  this  Offer  to
Purchase.

10.      SOURCE AND AMOUNT OF FUNDS

         The Offer is not conditioned upon any financing arrangement.  The total
amount of funds required by Purchaser to consummate  the Offer,  and expected to
be incurred  by  Purchaser,  is  estimated  to be  approximately  $6.95  million
exclusive of any related transaction fees and expenses. These funds are expected
to be  obtained  through  (a) two loans from GE Capital  to  Purchaser  for this
purpose,  and (b) to the extent any amounts are due or may be paid by  Purchaser
or the surviving  corporation after the consummation of the Merger (for example,
funds  necessary  to  consummate  the  Merger,   funds  necessary  to  cash  out
outstanding options,  including 








                                       74

options held by the Continuing  Shareholders  and certain  transaction  fees and
expenses), from generally available working capital of the surviving corporation
in the Merger.

         The  Purchaser has obtained a financing  commitment  from GE Capital to
provide the Loans in an aggregate amount not to exceed $6.5 million, pursuant to
the  proposal  letter  from GE  Capital  dated  October  5, 2004 (the  "Proposal
Letter")  and the  commitment  letter  dated  December 3, 2004 (the  "Commitment
Letter"),  consisting  of two  loans,  the first in the  amount of $3.5  million
("Loan 1"), and the second in the amount of $3.0 million ("Loan 2" and, together
with Loan 1, the "Loans").

         Prior to the Merger,  the Loans will be secured by (a) the Shares owned
by the  Continuing  Shareholders  which will be  contributed  to Purchaser  upon
satisfaction or waiver of all of the conditions to the Offer, and (b) any Shares
acquired in the Offer. Purchaser and, as necessary, the Continuing Shareholders,
will enter into one or more Pledge Agreements to such effect. In addition, prior
to the Merger and continuing until the 91st day after the closing of the Merger,
the Loans  will be  secured  by  $2,000,000  in cash or cash  equivalents  to be
provided Continuing Shareholders.  Following the consummation of the Merger, the
Loans  will  also  be  secured  by a  blanket  security  interest  in all of the
surviving  corporation's  assets  and  will  be  subject  to  cross-default  and
cross-collateral  provisions  with respect to any other loans between GE Capital
and Purchaser or the surviving corporation.

         Loan 1 is a ten year term loan  bearing  interest  per annum at a fixed
rate equal to the Ten Year  Treasuries  Swap Rate at the time the loan is closed
plus 2.99%.  If the Loan 1 were made as of date of this December 3, the interest
rate per  annum  would be  7.68%.  Loan 1 may be  prepaid  at any time with a 1%
penalty;  provided,  however,  prepayment may require an additional payment of a
premium to offset any breakage  costs  incurred by GE Capital as a result of the
prepayment.

         Loan 2 is a ten year term loan bearing interest per annum at a variable
rate equal to the 90 day London Intra Bank  Overnight Rate ("LIBOR") plus 3.55%.
However,  Purchaser  has the option to convert Loan 2 to a fixed  interest  rate
loan with the  interest  rate equal to the Five Year Swap Rate plus 3.24% at any
time after the 7 months following the closing of the loan and between the end of
the 24th month  following the closing of the loan.  Loan 2 may be prepaid in its
entirety at any time without premium or penalty.  In addition,  Purchaser or the
surviving  corporation  may prepare up to 20% of the original  loan balance (for
either or both such loans) for every 12-month  period on the  anniversary of the
loan closing date with no prepayment fees and such prepayments may be made up to
three times  during the term of the loan.  GE Capital  requires the payment of a
$250  processing fee for each  prepayment.  Any  prepayment  will not reduce the
original loan principal payment, but the term of the loan will be reduced.

         Following  the Merger,  the  surviving  corporation  will be subject to
certain financial covenants, the most significant of which are described below.

    o    Corporate Fixed Charge Coverage Ratio. The surviving corporation in the
         Merger must  maintain a  "Corporate  Fixed Charge  Coverage  Ratio" (as
         defined  below)  equal to or greater  than 1.25:1 as measured  for each
         fiscal year.  "Corporate  Fixed Charge  Coverage Ratio" means the ratio
         of: (a) the sum of net income, depreciation and amortization,  





                                       75

         interest  expense,  income taxes and operating  lease expense,  plus or
         minus other non-cash  adjustments or non-recurring items (as allowed by
         GE  Capital),   minus  increases  in  officer  or   shareholders   loan
         receivables,   minus   dividends   or   distributions   in   excess  of
         shareholder's  estimated  pass-through  tax  liabilities  (in the event
         borrower is treated as an S  corporation  for federal tax purposes) not
         otherwise  expensed on the applicable  income  statement(s) to, (b) the
         sum of operating lease expense,  principal  payments on long term debt,
         maturities  of all  capital  leases  and  interest  expense  (excluding
         non-cash  interest  expense  and  amortization  of  non-cash  financing
         expenses).  If the surviving  corporation is an S  corporation,  income
         taxes  will  by  paid  by the  Continuing  Shareholders  with  proceeds
         resulting from the surviving  corporation's  dividend  distributions to
         the Continuing  Shareholders.  For purposes of calculating income taxes
         in a given year during the loan term,  GE Capital will include  amounts
         equal  to the  pass-through  tax  liability  of each of the  Continuing
         Shareholders.

    o    Funded Debt to EBITDA.  As measured for Purchaser  and/or the surviving
         corporation  on the last day of each fiscal  year,  the ratio of Funded
         Debt to EBITDA shall be equal to or less than  4.75:1.  For purposes of
         this financial covenant, (a) "Funded Debt" means all term debt, and (b)
         "EBITDA" means net income,  plus interest  expense,  plus income taxes,
         plus depreciation and amortization expense plus or minus other non-cash
         adjustments  or  non-recurring  items (as allowed by GE Capital),  less
         increases in officer or shareholder loans receivable, less dividends or
         distributions in excess of the estimated  pass-through tax liability of
         each of the Continuing  Shareholders  (in the event borrower is treated
         as an S corporation for federal tax purposes) not otherwise expensed on
         the applicable income statement(s).

         Purchaser will pay a fee of $30,000 to GE Capital for the Loans.

         Purchaser intends to repay any amounts borrowed from GE Capital through
the generally available  corporate funds of the surviving  corporation after the
consummation of the Merger.

         There are various conditions  precedent to the obligation of GE Capital
to make the Loans, including the preparation, execution and delivery of mutually
acceptable loan  documentation,  receipt of a business  valuation opinion of the
going  concern  enterprise  value of the  surviving  corporation  following  the
consummation  of the Offer and the Merger,  receipt of the Analysis (and a bring
down comfort  letter dated within three weeks prior to the  consummation  of the
Offer and the Merger),  satisfaction of various  financial due diligence  items,
indemnity  agreements  from the  Continuing  Shareholders,  absence of  material
adverse change in the financial condition, operating status and general business
affairs of Purchaser or the Company,  absence of litigation or other  proceeding
pending  or  threatened  that may  adversely  affect  the  financial  condition,
operations  or affairs of Purchaser or the Company and absence of any event that
would be a default under the Loans.  Accordingly,  there is a  possibility  that
Purchaser will not be able to borrow funds under the Loans if any of the various
conditions set forth in the Proposal  Letter and the  Commitment  Letter are not
met.  Although  Purchaser  and the  Continuing  Shareholders  currently  have no
alternative  financing  plans in place  should  the  Loans  from GE  Capital  be
unavailable, Purchaser and the Continuing Shareholders believe they could obtain
replacement financing on commercially reasonable terms.



                                       76

         The foregoing  summary of the Loans does not purport to be complete and
is  qualified  in its  entirety  by  reference  to the  Proposal  Letter and the
Commitment  Letter,  which are filed as  exhibits  to  Schedule TO and which are
incorporated herein by reference,  and any further documents or instruments that
Purchaser may enter into in connection with the Loans.

         Because (i) the only consideration in the Offer and the Merger is cash,
(ii) the Offer is to  purchase  all  outstanding  Shares,  and (iii) there is an
absence of a financing  condition,  Purchaser  and the  Continuing  Shareholders
believe the financial  condition of Purchaser is not material to a decision by a
holder of Shares whether to sell, tender or hold Shares pursuant to the Offer.

11.      CERTAIN CONDITIONS OF THE OFFER

         Notwithstanding any other provision of the Offer, Purchaser will not be
required  to  accept  for  payment  or,  subject  to any  applicable  rules  and
regulations of the SEC, including Rule 14e-1(c) under the Exchange Act, pay for,
and may delay the  acceptance  for  payment of or the  payment  for any  validly
tendered  Shares (whether or not any Shares  theretofore  have been accepted for
payment or paid for  pursuant  to the Offer),  and may, in its sole  discretion,
terminate  or amend the Offer as to any  Shares  not then paid for if (i) at the
expiration of the Offering Period, the Minimum Tender Condition and the Majority
of the Minority  Condition have not been  satisfied;  or (ii) at or prior to the
time of the  expiration  of the Offer,  any of the  following  events shall have
occurred (other than as a direct or indirect result of any action or inaction by
Purchaser or the Continuing Shareholders):

  o      Any  preliminary  or  permanent  judgment,   order,   decree,   ruling,
         injunction,  action, proceeding,  investigation or application shall be
         pending or  threatened  before any court,  government  or  governmental
         authority or other regulatory or  administrative  agency or commission,
         domestic or foreign,  that would or might  restrain,  prohibit or delay
         consummation  of, or materially alter or otherwise  materially  affect,
         the Offer or the  Merger,  or that would  reasonably  be  expected  to,
         directly or indirectly:

         o    Make illegal or otherwise prohibit consummation of the Offer;

         o    Prohibit  or  materially  limit  the  ownership  or  operation  by
              Purchaser of all or any material portion of the business or assets
              of Elmer's;

         o    Impose material  limitations on the ability of Purchaser to effect
              the Merger or to effectively acquire, hold or exercise full rights
              of ownership of the Shares, including the right to vote any Shares
              acquired  by  Purchaser  pursuant  to the  Offer  on  all  matters
              properly presented to Elmer's shareholders; or

         o    Require divestiture by Purchaser or the Continuing Shareholders of
              any Shares;

  o      Any  statute,  including  without  limitation  any state  anti-takeover
         statute,  rule,  regulation  or order or  injunction  shall be  sought,
         proposed, enacted,  promulgated,  entered, enforced or deemed or become
         applicable  or  asserted to be  applicable  to the Offer or the Merger,




                                       77

         which would restrain,  prohibit or delay consummation of, or materially
         alter or otherwise  materially affect, the Offer or the Merger; or that
         would  reasonably  be  expected  to result  in any of the  consequences
         referred to above;

    o    Any  change  (or  any  condition,  event  or  development  involving  a
         prospective  change) shall have  occurred or be  threatened  that has a
         materially  adverse  effect  on  the  business,   properties,   assets,
         liabilities, capitalization, shareholders' equity, financial condition,
         operations, results of operations or prospects of Elmer's;

    o    There shall have occurred (i) any general  suspension of, or limitation
         on  times  or  prices  for,  trading  in  securities  on  any  national
         securities  exchange  or  in  the   over-the-counter   market,  (ii)  a
         declaration  of a banking  moratorium or any  suspension of payments in
         respect of banks in the United States, (iii) the outbreak or escalation
         of  a  war  (whether  or  not  declared),  acts  of  terrorism,   armed
         hostilities or other  international  or national  calamity  directly or
         indirectly involving the United States, (iv) any limitation (whether or
         not  mandatory)  by any  governmental  authority on, or any other event
         which might affect the  extension  of credit by banks or other  lending
         institutions, (v) a change in general financial, bank or capital market
         conditions  which  materially  and  adversely  affects  the  ability of
         financial  institutions  in the  United  States  to  extend  credit  or
         syndicate  loans;  (vi) a suspension of or  limitation  (whether or not
         mandatory) on the currency  exchange  markets or the  imposition of, or
         material  changes  in, any  currency or  exchange  control  laws in the
         United States, or (vii) in the case of any of the foregoing existing at
         the time of the  commencement of the Offer, a material  acceleration or
         worsening thereof;

    o    Any  tender  or  exchange  offer  with  respect  to  some or all of the
         outstanding  Shares of Elmer's  (other  than the  Offer),  or a merger,
         acquisition or other business  combination  proposal for Elmer's (other
         than the Offer and the Merger), shall have been proposed,  announced or
         made by any person, entity or group;

    o    There  shall  have  occurred  or  be  in  existence  any  other  event,
         circumstance  or  condition,   that,  in  the  reasonable  judgment  of
         Purchaser,  would prevent Purchaser from effecting the Merger following
         the completion of the Offer; or

    o    Any event that, in the reasonable judgment of Purchaser with respect to
         each and every matter  referred to above,  shall make it inadvisable to
         proceed with the Offer or with the Merger.

         The foregoing  conditions are for the sole benefit of Purchaser and the
Continuing  Shareholders  and may be asserted  by  Purchaser  regardless  of the
circumstances  giving rise to any such  conditions or may be waived by Purchaser
in its reasonable  discretion,  in whole or in part at any time and from time to
time prior to the  expiration  of the Offer.  Any  reasonable  determination  by
Purchaser  with respect to any of the foregoing  conditions  (including  without
limitation,  the satisfaction of such conditions)  shall be final and binding on
all parties. The failure by Purchaser at any time prior to the expiration of the
Offer  Period to  exercise  any of the  foregoing  rights  shall not be deemed a
waiver of any such  right and each such right  shall be deemed an ongoing  right
which may be asserted at any time and from time to time prior to the  expiration
of the Offer 

                                       78

Period.  NOTWITHSTANDING  THE FOREGOING,  PURCHASER SHALL NOT PURCHASE SHARES IN
THE OFFER UNLESS THE MAJORITY OF THE MINORITY  CONDITION AND THE MINIMUM  TENDER
CONDITION ARE  SATISFIED;  PROVIDED,  HOWEVER,  THAT  PURCHASER MAY, IN ITS SOLE
DISCRETION,  WAIVE THE MINIMUM  TENDER  CONDITION.  IN NO EVENT SHALL  PURCHASER
WAIVE THE MAJORITY OF THE MINORITY CONDITION.

         Notwithstanding the fact that Purchaser and the Continuing Shareholders
reserve the right to assert the occurrence of a condition  following  acceptance
of properly  tendered  Shares for payment but prior to payment for such  Shares,
Purchaser  will either  promptly  pay for such  Shares or  promptly  return such
Shares.  A public  announcement  will be made of a material change in, or waiver
of, such conditions, and the Offer may, in certain circumstances, be extended in
connection  with any such change or waiver.  All conditions must be satisfied or
waived prior to the commencement of any Subsequent Offering Period.

12.      DIVIDENDS AND DISTRIBUTIONS

         If, on or after the date hereof, the Company should (i) split,  combine
or otherwise  change the shares of Elmer's or its  capitalization,  (ii) acquire
currently  outstanding  shares or  otherwise  cause a reduction in the number of
outstanding  shares or (iii)  issue or sell  additional  shares of the  Company,
shares of any other  class of capital  stock,  other  voting  securities  or any
securities  convertible into, or rights,  warrants or options, to acquire any of
the foregoing,  other than shares of the Company issued pursuant to the exercise
of  stock  options  outstanding  as of the date  hereof,  then,  subject  to the
provisions  of  "The  Offer--Section  11.  Certain  Conditions  of  the  Offer,"
Purchaser,  in its  sole  discretion,  may  make  such  adjustments  as it deems
appropriate in the Offer Price and other terms of the Offer, including,  without
limitation, the number or type of securities offered to be purchased.

         Historically, the Company has not paid any cash dividends on the Shares
and there is no present  intention to do so. In the unlikely  event that,  on or
after the date hereof,  the Company  should  declare or pay any cash dividend on
the shares or other  distribution  on the Shares,  or issue with  respect to the
Shares any additional shares,  shares of any other class of capital stock, other
voting  securities or any securities  convertible  into, or rights,  warrants or
options,  conditional or otherwise, to acquire, any of the foregoing, payable or
distributable  to  shareholders of record on a date prior to the transfer of the
Shares purchased pursuant to the Offer to Purchaser or its nominee or transferee
on the  Company's  stock  transfer  records,  then,  subject  to the  provisions
discussed under "The  Offer--Section  11. Certain  Conditions of the Offer," (i)
the Offer  Price and other  terms of the Offer may,  in the sole  discretion  of
Purchaser,  be  reduced  by the  amount  of  any  such  cash  dividend  or  cash
distribution, and (ii) the whole of any such non-cash dividend,  distribution or
issuance to be received by the tendering  shareholders  will (a) be received and
held by the  tendering  shareholders  for the account of  Purchaser  and will be
required to be promptly  remitted and transferred by each tendering  shareholder
to the  Depositary  for the account of  Purchaser,  accompanied  by  appropriate
documentation  of transfer,  or (b) at the direction of Purchaser,  be exercised
for the benefit of  Purchaser,  in which case the proceeds of such exercise will
promptly  be remitted  to  Purchaser.  Pending  such  remittance  and subject to
applicable law, Purchaser will be entitled to all rights and privileges as owner
of any such  non-cash  dividend,  






                                       79

distribution,  issuance or proceeds  and may  withhold the entire Offer Price or
deduct  from the Offer  Price the  amount or value  thereof,  as  determined  by
Purchaser in its sole discretion.

13.      CERTAIN LEGAL MATTERS

         GENERAL.   Except  as  otherwise   disclosed  herein,   based  upon  an
examination of publicly available filings with respect to the Company, Purchaser
and the Continuing Shareholders are not aware of any license or other regulatory
permit that appears to be material to the business of the Company and that might
be adversely  affected by the acquisition of Shares by Purchaser as contemplated
herein  or of  any  filing,  approval  or  other  action  by  any  governmental,
administrative  or regulatory agency or authority that would be required for the
acquisition or ownership of Shares by Purchaser as contemplated  herein.  Should
any such approval or other action be required, it is currently contemplated that
such  approval  or action  would be sought or taken.  While  Purchaser  does not
intend to delay the purchase of Shares  tendered  pursuant to the Offer  pending
the outcome of any action or the receipt of any such  approval,  there can be no
assurance that any such approval or action, if needed,  would be obtained or, if
obtained,  that it will  be  obtained  without  substantial  conditions  or that
adverse  consequences might not result to the Company's business or that certain
parts of the  Company's  business  might not have to be disposed of in the event
that such approvals were not obtained or such other actions were not taken,  any
of which could  cause  Purchaser  to elect to  terminate  the Offer  without the
purchase of the Shares  thereunder.  Purchaser's  obligation  under the Offer to
accept  for  payment  and pay for  Shares  is  subject  to  certain  conditions,
including  conditions  relating to the legal matters discussed herein.  See "The
Offer--Section 11. Certain Conditions of the Offer."

         ANTITRUST   COMPLIANCE.    Under   the   Hart-Scott-Rodino    Antitrust
Improvements  Act of 1976,  as  amended  (the "HSR  Act"),  certain  acquisition
transactions  may  not  be  consummated  unless  certain  information  has  been
furnished to the Antitrust Division of the Department of Justice and the Federal
Trade  Commission and certain waiting period  requirements  have been satisfied.
However, the Offer is not a reportable transaction under the HSR Act because, as
a result of the  transaction,  no individual  acquiring  person will hold voting
securities  and/or  assets of the person  acquired with a value in excess of $50
million.  In addition,  Purchaser  currently owns directly or beneficially  more
than 50% of the outstanding voting securities of the Company.  Under the HSR Act
reporting  regulations,  this  level of  ownership  means that  Purchaser  is in
"control" of the Company for purposes of the regulations and believes no HSR Act
filing is required in connection with the Offer and the Merger.

         STATE  TAKEOVER  LAWS--OREGON.  The Oregon  Control Share Act,  Section
60.801 through  Section 60.816 of the OR Business Act (the "Control Share Act"),
regulates  the  process  by  which a  person  may  acquire  control  of  certain
Oregon-based  corporations  without the consent and  cooperation of the board of
directors.  The  Control  Share Act  restricts a  shareholder's  ability to vote
shares of stock acquired in certain  transactions not approved by the board that
cause  the  acquiring  person to gain  control  of a voting  position  exceeding
one-fifth,  one-third,  or  one-half  of the  votes  entitled  to be  cast in an
election of directors.  Shares acquired in a control share  acquisition  have no
voting rights except as authorized by a vote of the shareholders.  A corporation
may opt out of the Control Share Act by provision in the corporation's  articles
of incorporation or bylaws. The Offer and the Merger (including the formation of
Purchaser  and



                                       80

the group of the Continuing Shareholders) constitute a control share acquisition
under the Control  Share Act,  which means the Shares held by Purchaser  and the
Continuing  Shareholders would be non-voting Shares in the absence of actions by
the shareholders or the board of directors to restore voting rights. However, if
the  Minimum  Tender  Condition  is  satisfied,  the Offer and the Merger can be
consummated  notwithstanding  the applicability of the Control Share Act because
the  Merger  does not  require  a vote of the  shareholders.  In the  event  the
Majority of Minority Condition is satisfied, but the Minimum Tender Condition is
not (and Purchaser elects to waive the Minimum Tender Condition and proceed with
the Offer),  the Continuing  Shareholders  may ask the Company to opt-out of the
Control Share Act for purposes of proceeding  with the Offer,  which would allow
the Continuing Shareholders to pursue a long-form merger.

         Except under certain circumstances,  the OR Business Act also prohibits
a "business  combination" between a corporation and an "interested  shareholder"
(as defined in OR Business Act) within three years of the  shareholder  becoming
an "interested  shareholder." Generally, an "interested shareholder" is a person
or group that  directly or indirectly  controls,  or has the right to acquire or
control,  the voting or  disposition  of 15% or more of the  outstanding  voting
stock or is an affiliate or  associate of the  corporation  and was the owner of
15% or more of such voting stock at any time within the previous  three years. A
"business  combination" is defined broadly to include,  among others (i) mergers
and sales or other  dispositions  of 10% or more of the assets of a  corporation
with or to an interested shareholder, (ii) certain transactions resulting in the
issuance  or  transfer  to  the  interested  shareholder  of  any  stock  of the
corporation or its subsidiaries,  (iii) certain  transactions which would result
in  increasing  the  proportionate  share of the stock of a  corporation  or its
subsidiaries  owned  by the  interested  shareholder,  and (iv)  receipt  by the
interested shareholder of the benefit (except  proportionately as a shareholder)
of any loans, advances, guarantees, pledges, or other financial benefits.

         A  business   combination  between  a  corporation  and  an  interested
shareholder  is  prohibited  unless (i) prior to the date the  person  became an
interested  shareholder,  the board of  directors  approved  either the business
combination  or the  transaction  which  resulted  in  the  person  becoming  an
interested shareholder,  (ii) upon consummation of the transaction that resulted
in the person becoming an interested shareholder,  that person owns at least 85%
of the  corporation's  voting stock  outstanding at the time the  transaction is
commenced (excluding shares owned by persons who are both directors and officers
and shares owned by employee stock plans in which  participants  do not have the
right to determine confidentially whether shares will be tendered in a tender or
exchange offer),  or (iii) the business  combination is approved by the board of
directors  and  authorized  by the  affirmative  vote (at an annual  or  special
meeting  and not by  written  consent)  of at least  66 2/3% of the  outstanding
voting stock not owned by the interested shareholder.

         These restrictions placed on interested shareholders by the OR Business
Act do not apply under certain circumstances, including, but not limited to, the
following:  (i) if the  corporation's  original  articles  of  incorporation  or
certificate of incorporation  contains a provision  expressly electing not to be
governed  by the  applicable  section  of the OR  Business  Act;  or (ii) if the
corporation,  by action of its shareholders,  adopts an amendment to its bylaws,
articles of incorporation or certificate of incorporation expressly electing not
to be governed by the 





                                       81

applicable  section of the OR Business  Act,  provided that such an amendment is
approved by the affirmative  vote of not less than a majority of the outstanding
shares  entitled to vote.  Such an  amendment,  however,  generally  will not be
effective  until 12 months after its adoption and will not apply to any business
combination  with a person who became an interested  shareholder  at or prior to
such  adoption.  In addition,  the  restrictions  are not  applicable to certain
business  combinations proposed between the announcement and the consummation or
abandonment of certain  transactions,  including mergers and tender offers.  The
Company has not elected to take itself outside of the coverage of the applicable
sections of the OR Business  Act.  However,  on October 25, 2004,  the Company's
board of directors approved the Continuing  Shareholder's formation of Purchaser
for purposes of making the Offer,  the transaction in which Purchaser  became an
interested  shareholder.  As a result of such approval, the business combination
restrictions under the OR Business Act do not apply to the Offer and the Merger.

         OTHER STATE  TAKEOVER  LAWS. In addition to Oregon's  takeover  laws, a
number of other states have adopted laws and regulations applicable to offers to
acquire  securities of corporations which are incorporated in such states and/or
which have substantial  assets,  shareholders,  principal  executive  offices or
principal places of business therein. In Edgar v. Mite Corporation,  the Supreme
Court of the United  States  held in 1982 that the  Illinois  Business  Takeover
Statute, which made the takeover of certain corporations more difficult, imposed
a substantial burden on interstate commerce and was therefore  unconstitutional.
In 1987,  however,  in CTS Corporation v. Dynamics  Corporation of America,  the
Supreme Court held that as a matter of corporate law, and in  particular,  those
laws concerning corporate governance, a state may constitutionally disqualify an
acquirer of "Control Shares" (ones  representing  ownership in excess of certain
voting power thresholds, e.g., 20%, 33% or 50%) of a corporation incorporated in
its state and meeting certain other jurisdictional  requirements from exercising
voting power with respect to those shares  without the approval of a majority of
the disinterested shareholders.  Subsequently, in TLX Acquisition Corp. v. Telex
Corp., a federal  district  court in Oklahoma  ruled that the Oklahoma  statutes
were unconstitutional insofar as they apply to corporations incorporated outside
Oklahoma,   because  they  would  subject  those  corporations  to  inconsistent
regulations.  Similarly, in Tyson Foods, Inc. v. McReynolds,  a federal district
court  in   Delaware   ruled  that  four   Delaware   takeover   statutes   were
unconstitutional as applied to corporations  incorporated outside Delaware. This
decision  was  affirmed  by the  United  State  Court of  Appeals  for the Sixth
Circuit.  In December  1988, a federal  district court in Florida held, in Grand
Metropolitan Plc v. Butterworth,  that the provisions of the Florida  Affiliated
Transactions Act and Florida Control Share Acquisition Act were unconstitutional
as applied to corporations incorporated outside of Florida.

         Purchaser  does not  believe  that any  other  state  takeover  statute
applies to the Offer.  However,  Purchaser  reserves the right to challenge  the
applicability  or validity of any state law purportedly  applicable to the Offer
or the Merger  and  nothing in this  Offer to  Purchase  or any action  taken in
connection  with the Offer or the Merger is  intended as a waiver of such right.
If it is asserted that any state takeover  statute is applicable to the Offer or
the  Merger  and  if  an  appropriate  court  does  not  determine  that  it  is
inapplicable  or invalid as applied to the Offer or the Merger,  Purchaser might
be required to file certain  information with, or to receive approvals from, the
relevant state authorities,  and Purchaser might be unable to accept for payment
or pay for Shares tendered  pursuant to the Offer, or be delayed in consummating
the Offer or the 




                                       82

Merger. In such case,  Purchaser may not be obliged to accept for payment or pay
for any Shares  tendered  pursuant  to the Offer.  See "The  Offer--Section  11.
Certain Conditions of the Offer."

         MARGIN   REGULATIONS.   Regulations   G,  T,  U  and  X  (the   "Margin
Regulations") promulgated by the Board of Governors of the Federal Reserve Board
(the "Federal  Reserve  Board") place  restrictions on the amount of credit that
may be extended  for the  purpose of  purchasing  margin  stock  (including  the
Shares) if such  credit is  secured  directly  or  indirectly  by margin  stock.
Purchaser is funding the  acquisition  of the Shares in the Offer and the Merger
from  funds  loaned  to it by GE  Capital  on  those  terms  described  in  "The
Offer--Section  10.  Source and Amount of Funds." The loans from GE Capital will
be secured by, among other things,  a pledge of Shares  contributed to Purchaser
by the  Continuing  Shareholders.  Purchaser  believes the loans from GE Capital
will be made in  compliance  with the Margin  Regulations,  in  particular  with
Regulation  U,  which  provides  that no lender  shall  extend  any  credit  for
purchasing  any margin  securities,  secured  directly or  indirectly  by margin
stock, that exceeds the maximum loan value of the collateral  securing the loan.
The maximum loan value of margin stock is 50% of its current market value.

         PROVISIONS FOR UNAFFILIATED  SECURITY  HOLDERS.  In connection with the
Offer  and  the  Merger,  none  of the  Company,  Purchaser  or  the  Continuing
Shareholders  has  granted  to  unaffiliated  security  holders  access to their
corporate files or arranged for counsel or appraisal  services at the expense of
the Company, Purchaser or the Continuing Shareholders.

14.      CERTAIN EFFECTS OF THE OFFER AND THE MERGER

         PARTICIPATION  IN  FUTURE  GROWTH.  If the  Offer  and the  Merger  are
consummated,  you will not have the  opportunity  to  participate  in the future
earnings,  profits and growth of the Company and will not have the right to vote
on corporate  matters  relating to the Company.  If the Offer and the Merger are
completed,  the  Continuing  Shareholders,  who will  own 100% of the  Company's
common stock, will own a 100% interest in the net book value and net earnings of
the  Company  and will  benefit  from any  future  increase  in the value of the
Company.  Similarly,  the  Continuing  Shareholders  will  bear  the risk of any
decrease in the value of the Company and you will not face the risk of a decline
in the value of the Company.

         LISTING.  The Company's  common stock is currently quoted on the Nasdaq
SmallCap Market.  If the Offer and Merger are consummated,  the Company's common
stock will be de-listed from the Nasdaq SmallCap  Market.  If the Minimum Tender
Condition is not  satisfied  and  Purchaser  elects to waive such  condition and
purchases  Shares  pursuant to the Offer,  the Company may be delisted  from the
Nasdaq SmallCap Market if it fails to satisfy various listing requirements.

         MARGIN  REGULATIONS.  The Company's common stock presently  constitutes
"margin  securities"  under the regulations of the Federal Reserve Board,  which
has the effect,  among other things, of allowing brokers to extend credit on the
collateral of the Shares. However, upon delisting on the Nasdaq SmallCap Market,
the Company's common stock will no longer constitute "margin securities" for the
purposes of the Federal Reserve Board's margin  regulations and the Shares would
be ineligible as collateral for margin loans made by brokers.






                                       83

         EXCHANGE  ACT  REGISTRATION.  The  Company's  common stock is currently
registered under the Exchange Act. The Company, upon application to the SEC, may
terminate such  registration if the outstanding  shares of the Company's  common
stock are not listed on a national  securities  exchange  and if there are fewer
than 300 holders of record of shares of the Company common stock. As a result of
termination of  registration  of the shares of the Company's  common stock under
the Exchange  Act, the Company would no longer be obligated to file reports with
the SEC under the Exchange Act. Such  termination of  registration  would reduce
the information required to be furnished by the Company to its shareholders. The
Continuing  Shareholders  intend  to seek to cause  the  Company  to  apply  for
termination  of  registration  of the Elmer's  common  stock as soon as possible
after completion of the Offer and the Merger. If the Minimum Tender Condition is
not satisfied and Purchaser  elects to waive such condition and purchases Shares
pursuant  to the  Offer,  the  Company  may  elect to apply for  termination  of
registration  of the Elmer's common stock if there are fewer than 300 holders of
record of shares of the Company common stock.

         OREGON  LOTTERY  REQUIREMENTS.  The  Company  is  currently  party to a
license  agreement  with the Oregon  Lottery  Commission  and subject to various
Oregon laws and  regulations  pertaining  to the Oregon  Lottery that allows the
Company to offer Oregon  Lottery  games (such a video  poker) to its  customers.
These laws and regulations  require,  among other things,  that key participants
(including  shareholders)  in an entity  providing Oregon Lottery games (such as
video poker) satisfy  certain  criminal  background and financial  criteria (the
"Licensure Requirements").  However,  shareholders owning less than 5% of public
companies  are  exempt  from  the  Licensure  Requirements.  If the  Company  is
de-listed from the Nasdaq  SmallCap Market or  de-registered  from the reporting
requirements of the Exchange Act, the Company and all of its  shareholders  will
be  subject  the  Licensure  Requirements.  Failure  to  satisfy  the  Licensure
Requirements will result in termination of the Company's license with the Oregon
Lottery  Commission and the Company will not be eligible to offer Oregon Lottery
games (such as video poker) to its customers.

15.      FEES AND EXPENSES

         Except  as set  forth  below,  Purchaser  will  not  pay  any  fees  or
commissions  to any broker,  dealer or other  person for  soliciting  tenders of
Shares pursuant to the Offer.

         In connection  with the Offer,  Purchaser and the Company (on behalf of
the Surviving Company) have retained OTR, Inc. ("OTR") as the Depositary and the
Information Agent.  Purchaser or the surviving company after the Merger will pay
OTR reasonable and customary  compensation  for its services in connection  with
the  Offer,  plus  reimbursement  for  reasonable  out-of-pocket  expenses,  and
Purchaser will indemnify OTR certain liabilities and expenses in connection with
the Offer,  including  liabilities  under the federal  securities  laws. OTR, as
Information Agent, may contact holders of Shares by mail,  telephone,  telegraph
and  personal  interviews  and may request  brokers,  dealers and other  nominee
shareholders to forward materials  relating to the Offer to beneficial owners of
Shares.  Brokers,  dealers,   commercial  banks  and  trust  companies  will  be
reimbursed by Purchaser for customary  mailing and handling expenses incurred by
them in forwarding material to their customers.








                                       84

         Pursuant to the  Engagement  Letter,  Purchaser  agreed Veber  Partners
would be paid a fee for its  services  to  Purchaser  in the  amount of  $70,000
payable as follows: (a) $25,000 upon engagement, (b) $20,000 upon Veber Partners
delivery to Purchaser of an oral  opinion,  and (c) $25,000 upon the purchase of
any Shares in the Offer.  In addition,  Purchaser has agreed to reimburse  Veber
Partners  for  reasonable  out-of-pocket  expenses  incurred in  connection  its
performance of services  pursuant to the Engagement  Letter.  Purchaser has also
agreed to  indemnify  Veber  Partners  and its  affiliates,  managers,  members,
officers,  agents and each person, if any,  controlling Veber Partners or any of
its affiliates  against certain  liabilities under the federal  securities laws,
arising out of Veber Partners' engagement.

         The following is an estimate of fees and expenses to be incurred by the
Company in connection with the Offer and Merger:

         Legal Fees, Printing and Miscellaneous                        $21,000
                  Total                                                $21,000

         The following is an estimate of the fees and expenses to be incurred by
Purchaser  (or the  surviving  corporation  in the  Merger)  and the  Continuing
Shareholders in connection with the Offer and Merger:

         TYPE OF FEE                                                 AMOUNT
         ------------------------------------------------------- ---------------
         Filing Fees                                                     $1,500
         Advisor's Fees and Expenses                                    $75,000
         Depositary and Information Agent Fees                           $5,000
         Legal, Printing and Miscellaneous Fees and Expenses           $250,000
                                                                 ---------------
         Total                                                         $331,500

16.      MISCELLANEOUS

         The Offer is not being made to (nor will tenders be accepted from or on
behalf  of)  holders  of Shares in any  jurisdiction  in which the making of the
Offer or the acceptance thereof would not be in compliance with the laws of such
jurisdiction.  Purchaser may, however, in its sole discretion,  take such action
as it may deem necessary to make the Offer in any such  jurisdiction  and extend
the Offer to holders of Shares in such  jurisdiction.  Neither Purchaser nor the
Continuing Shareholders are aware of any jurisdiction in which the making of the
Offer or the  acceptance  of  Shares  in  connection  therewith  would not be in
compliance with the laws of such jurisdiction.

         Purchaser  has filed with the SEC a Tender Offer  Statement on Schedule
TO  pursuant  to Rule  14d-3 of the  General  Rules  and  Regulations  under the
Exchange Act,  furnishing  certain  additional  information  with respect to the
Offer,  and may file amendments  thereto.  Such Tender Offer Statement  includes
within it the  information  required by the SEC's  Statement  on Schedule  13e-3
relating to "going  private"  transactions.  Such Tender Offer Statement and any
amendments  thereto,  including  exhibits,  may be  examined  and  copies may be
obtained from the 








                                       85

principal office of the SEC in Washington,  D.C. in the manner set forth in "The
Offer--Section 7. Certain Information Concerning the Company."

         NO  PERSON  HAS BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR MAKE ANY
REPRESENTATION  ON  BEHALF  OF  PURCHASER  OR THE  CONTINUING  SHAREHOLDERS  NOT
CONTAINED  IN THIS OFFER TO  PURCHASE  OR IN THE LETTER OF  TRANSMITTAL  AND, IF
GIVEN OR MADE,  SUCH  INFORMATION OR  REPRESENTATION  MUST NOT BE RELIED UPON AS
HAVING BEEN AUTHORIZED.

Dated: December 20, 2004                             

                                        ERI Acquisition Corp.

                                        By: /s/ BRUCE N. DAVIS
                                           -------------------------------------
                                               Bruce N. Davis, President











































                                       86

                                   SCHEDULE A

EXCERPTS FROM THE OREGON  BUSINESS  CORPORATION  ACT RELATING TO THE DISSENTERS'
RIGHTS OF SHAREHOLDERS PURSUANT TO SECTIONS 60.541 TO 60.594, AS AMENDED:

                               DISSENTERS' RIGHTS

                (RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES)

60.551 DEFINITIONS FOR 60.551 TO 60.594. As used in Section 60.551 to 60.594:

         (1) "Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

         (2)  "Corporation"  means the issuer of the shares  held by a dissenter
before the corporate action, or the surviving or acquiring corporation by merger
or share exchange of that issuer.

         (3)  "Dissenter"  means a  shareholder  who is entitled to dissent from
corporate  action under Section  60.554 and who exercises that right when and in
the manner required by Section 60.561 to 60.587.

         (4) "Fair value," with respect to a dissenter's shares, means the value
of the shares  immediately  before the  effectuation of the corporate  action to
which the dissenter  objects,  excluding any  appreciation  or  depreciation  in
anticipation of the corporate action unless exclusion would be inequitable.

         (5) "Interest"  means interest from the effective date of the corporate
action  until the date of payment,  at the average  rate  currently  paid by the
corporation  on its principal bank loans or, if none, at a rate that is fair and
equitable under all the circumstances.

         (6)  "Record  shareholder"  means the person in whose  name  shares are
registered in the records of a corporation or the beneficial  owner of shares to
the  extent  of the  rights  granted  by a  nominee  certificate  on file with a
corporation.

         (7)  "Shareholder"  means  the  record  shareholder  or the  beneficial
shareholder. [1987 c.52 s.124; 1989 c.1040 s.30]

60.554  RIGHT TO  DISSENT.  (1) Subject to  subsection  (2) of this  section,  a
shareholder is entitled to dissent from, and obtain payment of the fair value of
the shareholder's shares in the event of, any of the following corporate acts:

                  (a) Completion of a plan of merger to which the corporation is
         a party if  shareholder  approval is required for the merger by Section
         60.487 or the articles of












                                       A-1

         incorporation  and the shareholder is entitled to vote on the merger or
         if the corporation is a subsidiary that is merged with its parent under
         Section 60.491;

                  (b)  Completion  of a plan of  share  exchange  to  which  the
         corporation  is a  party  as  the  corporation  whose  shares  will  be
         acquired, if the shareholder is entitled to vote on the plan;

                  (c)  Completion of a sale or exchange of all or  substantially
         all of the  property  of the  corporation  other  than in the usual and
         regular course of business,  if the  shareholder is entitled to vote on
         the  sale  or  exchange,  including  a sale  in  dissolution,  but  not
         including a sale pursuant to court order or a sale for cash pursuant to
         a plan by which all or  substantially  all of the net  proceeds  of the
         sale will be distributed to the shareholders  within one year after the
         date of sale;

                  (d)  An  amendment  of  the  articles  of  incorporation  that
         materially  and  adversely  affects  rights in respect of a dissenter's
         shares because it:

                           (A) Alters or  abolishes  a  preemptive  right of the
                  holder of the shares to acquire shares or other securities; or

                           (B)  Reduces  the  number  of  shares  owned  by  the
                  shareholder to a fraction of a share if the  fractional  share
                  so created is to be acquired for cash under Section 60.141;

                  (e) Any corporate  action taken pursuant to a shareholder vote
         to the extent the articles of incorporation,  bylaws or a resolution of
         the Board of Directors  provides that voting or nonvoting  shareholders
         are entitled to dissent and obtain payment for their shares; or

                  (f) Conversion to a noncorporate  business  entity pursuant to
         Section 60.472.

         (2) A  shareholder  entitled  to  dissent  and obtain  payment  for the
shareholder's  shares  under  Section  60.551 to 60.594  may not  challenge  the
corporate  action creating the  shareholder's  entitlement  unless the action is
unlawful or fraudulent with respect to the shareholder or the corporation.

         (3) Dissenters'  rights shall not apply to the holders of shares of any
class or series  if the  shares of the  class or  series  were  registered  on a
national securities exchange or quoted on the National Association of Securities
Dealers,  Inc.  Automated  Quotation System as a National Market System issue on
the record date for the meeting of  shareholders  at which the corporate  action
described in  subsection  (1) of this section is to be approved or on the date a
copy or summary of the plan of merger is mailed to  shareholders  under  Section
60.491,  unless the  articles of  incorporation  otherwise  provide.  [1987 c.52
s.125; 1989 c.1040 s.31; 1993 c.403 s.9; 1999 c.362 s.15]









                                       A-2

60.557 DISSENT BY NOMINEES AND BENEFICIAL  OWNERS.  (1) A record shareholder may
assert  dissenters'  rights as to fewer  than all the shares  registered  in the
shareholder's  name only if the shareholder  dissents with respect to all shares
beneficially  owned by any one person and notifies the corporation in writing of
the name and  address of each  person on whose  behalf the  shareholder  asserts
dissenters'  rights. The rights of a partial dissenter under this subsection are
determined as if the shares  regarding  which the  shareholder  dissents and the
shareholder's   other  shares  were   registered   in  the  names  of  different
shareholders.

         (2) A beneficial shareholder may assert dissenters' rights as to shares
held on the beneficial shareholder's behalf only if:

                  (a) The beneficial  shareholder submits to the corporation the
         record shareholder's  written consent to the dissent not later than the
         time the beneficial shareholder asserts dissenters' rights; and

                  (b) The  beneficial  shareholder  does so with  respect to all
         shares of which the  shareholder is the beneficial  shareholder or over
         which the shareholder has power to direct the vote.
         [1987 c.52 s.126]

                       (PROCEDURE FOR EXERCISE OF RIGHTS)

60.561 NOTICE OF DISSENTERS'  RIGHTS.  (1) If proposed corporate action creating
dissenters'   rights  under  Section   60.554  is  submitted  to  a  vote  at  a
shareholders'  meeting,  the meeting notice must state that  shareholders are or
may be entitled to assert  dissenters' rights under Section 60.551 to 60.594 and
be accompanied by a copy of Section 60.551 to 60.594.

         (2) If corporate  action  creating  dissenters'  rights  under  Section
60.554 is taken without a vote of shareholders,  the corporation shall notify in
writing all shareholders  entitled to assert  dissenters' rights that the action
was taken and send the shareholders  entitled to assert  dissenters'  rights the
dissenters notice described in Section 60.567. [1987 c.52 s.127]

60.564  NOTICE OF INTENT TO DEMAND  PAYMENT.  (1) If proposed  corporate  action
creating  dissenters'  rights under  Section  60.554 is submitted to a vote at a
shareholders'  meeting,  a shareholder who wishes to assert  dissenters'  rights
shall deliver to the corporation  before the vote is taken written notice of the
shareholder's  intent  to demand  payment  for the  shareholder's  shares if the
proposed  action is  effectuated  and shall not vote the  shares in favor of the
proposed action.

         (2) A shareholder  who does not satisfy the  requirements of subsection
(1) of this  section is not  entitled  to payment for the  shareholder's  shares
under this chapter. [1987 c.52 s.128]

60.567 DISSENTERS' NOTICE. (1) If proposed corporate action creating dissenters'
rights under  Section  60.554 is  authorized  at a  shareholders'  meeting,  the
corporation shall deliver a written  dissenters'  notice to all shareholders who
satisfied the requirements of Section 60.564.







                                       A-3

         (2) The  dissenters'  notice  shall be sent no later than 10 days after
the corporate action was taken, and shall:

                  (a) State where the payment demand shall be sent and where and
         when certificates for certificated shares shall be deposited;

                  (b) Inform  holders of  uncertificated  shares to what  extent
         transfer of the shares will be restricted  after the payment  demand is
         received;

                  (c) Supply a form for demanding payment that includes the date
         of the first announcement of the terms of the proposed corporate action
         to news media or to shareholders and requires that the person asserting
         dissenters'   rights  certify   whether  or  not  the  person  acquired
         beneficial ownership of the shares before that date;

                  (d) Set a date by  which  the  corporation  must  receive  the
         payment  demand.  This  date may not be fewer  than 30 nor more than 60
         days  after  the date the  subsection  (1) of this  section  notice  is
         delivered; and

                  (e) Be  accompanied  by a copy of  Section  60.551 to  60.594.
         [1987 c.52 s.129]

60.571 DUTY TO DEMAND  PAYMENT.  (1) A  shareholder  sent a  dissenters'  notice
described in Section 60.567 must demand payment, certify whether the shareholder
acquired  beneficial  ownership of the shares before the date required to be set
forth in the dissenters'  notice pursuant to Section 60.567 (2)(c),  and deposit
the shareholder's certificates in accordance with the terms of the notice.

         (2) The shareholder who demands payment and deposits the  shareholder's
shares  under  subsection  (1) of this  section  retains  all other  rights of a
shareholder  until  these  rights are  canceled or modified by the taking of the
proposed corporate action.

         (3)  A  shareholder   who  does  not  demand  payment  or  deposit  the
shareholder's  share  certificates  where required,  each by the date set in the
dissenters'  notice,  is not  entitled to payment for the  shareholder's  shares
under this chapter. [1987 c.52 s.130]

60.574  SHARE  RESTRICTIONS.  (1) The  corporation  may restrict the transfer of
uncertificated  shares  from the date the demand for their  payment is  received
until the proposed corporate action is taken or the restrictions  released under
Section 60.581.

         (2)  The  person  for  whom  dissenters'  rights  are  asserted  as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are canceled or modified by the taking of the proposed  corporate action.
[1987 c.52 s.131]

60.577  PAYMENT.  (1)  Except as  provided  in  Section  60.584,  as soon as the
proposed  corporate  action is taken, or upon receipt of a payment  demand,  the
corporation  shall pay each  dissenter  who complied  with Section  60.571,  the
amount  the  corporation  estimates  to be the fair  value of the  shareholder's
shares, plus accrued interest.




                                       A-4

         (2) The payment must be accompanied by:

                  (a) The corporation's  balance sheet as of the end of a fiscal
         year  ending  not more than 16 months  before the date of  payment,  an
         income  statement  for  that  year  and the  latest  available  interim
         financial statements, if any;

                  (b) A  statement  of the  corporation's  estimate  of the fair
         value of the shares;

                  (c) An explanation of how the interest was calculated;

                  (d) A statement  of the  dissenter's  right to demand  payment
         under Section 60.587; and

                  (e)      A copy of Section 60.551 to 60.594. [1987 c.52 s.132;
         1987 c.579 s.4]

60.581 FAILURE TO TAKE ACTION. (1) If the corporation does not take the proposed
action  within 60 days after the date set for demanding  payment and  depositing
share certificates,  the corporation shall return the deposited certificates and
release the transfer restrictions imposed on uncertificated shares.

         (2) If after returning  deposited  certificates and releasing  transfer
restrictions,  the  corporation  takes the proposed  action,  it must send a new
dissenters' notice under Section 60.567 and repeat the payment demand procedure.
[1987 c.52 s.133]

60.584  AFTER-ACQUIRED  SHARES.  (1) A corporation may elect to withhold payment
required  by  Section  60.577  from a  dissenter  unless the  dissenter  was the
beneficial  owner of the  shares  before  the date set forth in the  dissenters'
notice as the date of the first announcement to news media or to shareholders of
the terms of the proposed corporate action.

         (2) To the extent the  corporation  elects to  withhold  payment  under
subsection (1) of this section,  after taking the proposed  corporate action, it
shall estimate the fair value of the shares plus accrued  interest and shall pay
this amount to each  dissenter who agrees to accept it in full  satisfaction  of
the  demand.  The  corporation  shall  send  with its offer a  statement  of its
estimate of the fair value of the shares an  explanation of how the interest was
calculated  and a statement of the  dissenter's  right to demand  payment  under
Section 60.587. [1987 c.52 s.134]

60.587  PROCEDURE  IF  SHAREHOLDER  DISSATISFIED  WITH  PAYMENT OR OFFER.  (1) A
dissenter may notify the  corporation in writing of the dissenter's own estimate
of the fair value of the  dissenter's  shares and amount of  interest  due,  and
demand  payment of the  dissenter's  estimate,  less any payment  under  Section
60.577 or reject the corporation's offer under Section 60.584 and demand payment
of the  dissenter's  estimate  of the fair value of the  dissenter's  shares and
interest due, if:









                                       A-5

                  (a) The dissenter  believes that the amount paid under Section
         60.577 or offered under  Section  60.584 is less than the fair value of
         the  dissenter's  shares  or  that  the  interest  due  is  incorrectly
         calculated;

                  (b) The corporation fails to make payment under Section 60.577
         within 60 days after the date set for demanding payment; or

                  (c)  The  corporation,  having  failed  to take  the  proposed
         action,  does not  return the  deposited  certificates  or release  the
         transfer  restrictions imposed on uncertificated  shares within 60 days
         after the date set for demanding payment.

         (2) A dissenter  waives the right to demand  payment under this section
unless the  dissenter  notifies the  corporation  of the  dissenter's  demand in
writing  under  subsection  (1)  of  this  section  within  30  days  after  the
corporation  made or offered  payment  for the  dissenter's  shares.  [1987 c.52
s.135]

                         (JUDICIAL APPRAISAL OF SHARES)

60.591 COURT ACTION.  (1) If a demand for payment under Section  60.587  remains
unsettled,  the  corporation  shall  commence a proceeding  within 60 days after
receiving the payment  demand under Section  60.587 and petition the court under
subsection  (2) of this  section to  determine  the fair value of the shares and
accrued interest. If the corporation does not commence the proceeding within the
60-day period,  it shall pay each dissenter  whose demand remains  unsettled the
amount demanded.

         (2) The corporation  shall commence the proceeding in the circuit court
of the county  where a  corporation's  principal  office is  located,  or if the
principal office is not in this state, where the corporation's registered office
is located.  If the  corporation is a foreign  corporation  without a registered
office in this state,  it shall  commence the  proceeding  in the county in this
state where the  registered  office of the domestic  corporation  merged with or
whose shares were acquired by the foreign corporation was located.

         (3) The corporation shall make all dissenters, whether or not residents
of this state, whose demands remain unsettled parties to the proceeding as in an
action  against  their  shares.  All  parties  must be served with a copy of the
petition.  Nonresidents  may be served by  registered  or  certified  mail or by
publication as provided by law.

         (4) The  jurisdiction  of the circuit court in which the  proceeding is
commenced  under  subsection (2) of this section is plenary and  exclusive.  The
court may appoint one or more  persons as  appraisers  to receive  evidence  and
recommend decision on the question of fair value. The appraisers have the powers
described in the court order  appointing them, or in any amendment to the order.
The  dissenters  are entitled to the same  discovery  rights as parties in other
civil proceedings.

         (5)  Each  dissenter  made a party to the  proceeding  is  entitled  to
judgment for:






                                       A-6

                  (a) The  amount,  if any,  by which the  court  finds the fair
         value of the dissenter's shares, plus interest, exceeds the amount paid
         by the corporation; or

                  (b) The fair value, plus accrued interest,  of the dissenter's
         after-acquired  shares for which the  corporation  elected to  withhold
         payment under Section 60.584. [1987 c.52 s.136]

60.594 COURT COSTS AND COUNSEL  FEES.  (1) The court in an appraisal  proceeding
commenced  under Section  60.591 shall  determine  all costs of the  proceeding,
including the reasonable  compensation  and expenses of appraisers  appointed by
the court. The court shall assess the costs against the corporation, except that
the court may assess costs against all or some of the dissenters, in amounts the
court  finds  equitable,  to the extent  the court  finds the  dissenters  acted
arbitrarily,  vexatiously,  or not in good  faith  in  demanding  payment  under
Section 60.587.

         (2) The court may also  assess the fees and  expenses  of  counsel  and
experts of the respective parties in amounts the court finds equitable:

                  (a)  Against  the  corporation  and  in  favor  of  any or all
         dissenters  if the court finds the  corporation  did not  substantially
         comply with the requirements of Section 60.561 to 60.587; or

                  (b) Against either the corporation or a dissenter, in favor of
         any other  party,  if the court finds that the party  against  whom the
         fees and expenses are assessed acted arbitrarily, vexatiously or not in
         good faith with respect to the rights provided by this chapter.

         (3) If the court finds that the  services of counsel for any  dissenter
were of substantial benefit to other dissenters similarly situated, and that the
fees for those  services  should not be assessed  against the  corporation,  the
court may award to counsel  reasonable fees to be paid out of the amount awarded
the dissenters who were benefited. [1987 c.52 s.137]

























                                       A-7

                                   SCHEDULE B

                                 PLAN OF MERGER
(Short-Form Merger--Conditioned on Satisfaction of the Minimum Tender Condition)


                                 PLAN OF MERGER

         THIS PLAN OF MERGER (this  "Plan") has been adopted at the direction of
ERI ACQUISITION CORP., an Oregon corporation  ("Parent"),  to be effective as of
__________  __,  2005,  to  authorize  the merger  between  Parent  and  ELMER'S
RESTAURANTS, INC., an Oregon corporation (the "Company"). The Company and Parent
are  sometimes  collectively  referred  to in  this  Plan  as  the  "Constituent
Corporations."

                                    RECITALS:
                                   ----------

         A. The Company is a corporation  organized and existing  under the laws
of the State of Oregon and its only class of issued and  outstanding  securities
is common stock.

         B. Parent is a corporation organized and existing under the laws of the
State of Oregon.

         C. Bruce N. Davis,  William W.  Service,  Thomas C. Connor,  Corydon H.
Jensen, Jr., Dennis M. Waldron,  Richard C. Williams,  Donald W. Woolley,  Linda
Ellis-Bolton, Karen K. Brooks, Richard P. Buckley, David D. Connor, Stephanie M.
Connor, Debra A. Woolley-Lee, Douglas A. Lee, David C. Mann, Sheila J. Schwartz,
Gerald A. Scott, Gary N. Weeks, Gregory W. Wendt, Dolly W. Woolley, and Donna P.
Woolley (each, a "Continuing  Shareholder"  and  collectively,  the  "Continuing
Shareholders")  formed Parent for the purpose of acquiring in a tender offer all
of the shares of the  Company's  common stock that they did not already own (the
"Tender Offer") and contributed such Continuing  Shareholder's shares of Company
common  stock to Parent in exchange  for Parent's  common  stock,  no par value,
pursuant to that  certain  Exchange  Agreement by and amongst the Parent and the
Continuing Shareholders dated December 20, 2004 (the "Exchange Agreement").

         D. As a result of the Tender Offer and Exchange Agreement,  Parent owns
ninety percent (90%) or more of Company's issued and outstanding common stock.

         E. The board of directors of Parent deems it advisable  and in the best
interest of the Company and its  shareholders  to merge Parent with and into the
Company  (the  "Merger")  as  authorized  by the laws of the  State  of  Oregon,
pursuant to the terms and conditions of this Plan.

         F. Parent  desires to effect the Merger in accordance  with ORS 60.491,
pursuant to which the Parent is entitled to merge with Company in a "short-form"
merger  without the approval of the board of directors  or  shareholders  of the
Company, upon the terms and subject to the conditions set forth in this Plan.










                                       B-1

                              TERMS AND CONDITIONS:
                              ---------------------

         In   consideration  of  the  premises  and  the  mutual  covenants  and
agreements  set forth  herein,  and other good and valuable  consideration,  the
receipt and sufficiency of which are hereby  acknowledged,  the parties agree as
follows:

                                    ARTICLE I

                 CONSTITUENT CORPORATIONS; MERGER; EFFECTIVENESS
                 -----------------------------------------------

         1.1 MERGER.  Upon the terms and subject to the conditions of this Plan,
at the Effective Time (as defined below) in accordance with ORS 60.491 and other
applicable provisions of the Oregon Business Corporation Act (the "Act"), Parent
shall be merged with and into the Company.  The separate corporate  existence of
Parent shall cease,  and the Company shall be the surviving  corporation  in the
Merger (the "Surviving Corporation").

         1.2 EFFECTIVE  TIME.  The  effective  time of the Merger shall be 12:01
a.m. on the date upon which Articles of Merger are duly filed with, and accepted
for filing by, the  Secretary  of State of the State of Oregon  (the  "Effective
Time").

                                   ARTICLE II

                       TERMS AND CONDITIONS OF THE MERGER
                       ----------------------------------

         2.1  NAME  OF  SURVIVING   CORPORATION.   The  name  of  the  Surviving
Corporation shall be Elmer's Restaurants, Inc.

         2.2 ARTICLES AND BYLAWS.  The Articles of Incorporation  and the Bylaws
of  Parent  in  effect  immediately  prior to the  Effective  Time  shall be the
Articles of Incorporation  and the Bylaws of the Surviving  Corporation from and
after the Effective Time until amended thereafter as provided therein or by law.

         2.3  DIRECTORS  AND  OFFICERS.  The  directors  and  officers of Parent
immediately  prior to the Effective Time shall be the directors and the officers
of the Surviving  Corporation from and after the Effective Time until expiration
of their current terms as such, or prior resignation,  removal or death, subject
to the Articles of Incorporation and the Bylaws of the Surviving Corporation.

         2.4 EFFECT OF THE MERGER. From and after the Effective Time, all in the
manner  and with the  effect  set forth in ORS  60.497:  (i) the  Company  shall
possess all the properties and assets, and all the rights,  privileges,  powers,
immunities and  franchises,  of whatever  nature and  description,  and shall be
subject to all restrictions,  obligations, duties and liabilities of each of the
Constituent  Corporations;  (ii) all such things shall be taken and deemed to be
transferred to and vested in the Surviving  Corporation  without  further act or
deed;  (iii) the title to all real estate and other  property,  or any  interest
therein, vested by deed or otherwise in either of the Constituent  Corporations,
shall be vested in the Surviving  Corporation  without  reversion or impairment;
and (iv) any claim existing or action or proceeding,  whether civil, criminal or
administrative,  pending 



                                       B-2

by or against either Constituent  Corporation,  may be prosecuted to judgment or
decree as if the Merger has not taken place,  and the Surviving  Corporation may
be substituted in any such action or proceeding.

                                   ARTICLE III

           MANNER AND BASIS OF CONVERTING THE COMPANY'S CAPITAL STOCK
           ----------------------------------------------------------
                          AND OTHER OWNERSHIP INTERESTS
                          -----------------------------

         3.1  CONVERSION.  At the  Effective  Time,  by virtue of the Merger and
without any action on the part of the holders thereof:

                           (a) Company's Capital Stock.

                                    (1) Each share of the Company's common stock
         issued and outstanding  immediately  prior to the Effective Time (other
         than shares ("Dissenting Shares") as to which a dissenting  shareholder
         has  taken  the  actions  required  by ORS  60.551-60.594  relating  to
         dissenters'  rights)  shall be (i)  canceled and  extinguished  without
         consideration,  if such Shares are held by Parent, or (ii) canceled and
         extinguished  and shall be  converted  automatically  into the right to
         receive  $7.50 per share in cash (the "Merger  Consideration")  if such
         shares are held by any shareholder other than Parent. No interest shall
         accrue on the Merger Consideration;

                                    (2)  If  held  by  a  person  other  than  a
         Continuing Shareholder, each option to purchase shares of the Company's
         common stock outstanding  immediately prior to the Effective Time shall
         be canceled and extinguished and shall be converted  automatically into
         the right to receive in cash an amount equal to the difference  between
         $7.50 and the exercise  price for each share  issuable upon exercise of
         such option; and

                                    (3) If  held  by a  Continuing  Shareholder,
         each  option  to  purchase   shares  of  the  Company's   common  stock
         outstanding   immediately   prior  to  the  Effective  Time  shall,  in
         accordance  with the written  election of such  Continuing  Shareholder
         that is  delivered  to  Parent  at least  three  (3) days  prior to the
         Effective Time,  either (i) be canceled and  extinguished  and shall be
         converted  automatically  into the right to  receive  in cash an amount
         equal to the  difference  between $7.50 and the exercise price for each
         share issuable upon exercise of such option, or (ii) remain outstanding
         and constitute an option to purchase,  on the same terms and subject to
         the same conditions, shares of the Surviving Corporation's common stock
         (all  such  options,  collectively,  the  "Continuing  Options").  Each
         Continuing  Shareholder  may elect to receive  cash for an option or to
         retain such options in any  proportion so long as no fractional  shares
         would  result  from such  election.  The  Surviving  Corporation  shall
         reserve a  sufficient  number of shares of common  stock to permit  the
         valid exercise of the Continuing  Options,  and shall issue such common
         stock upon the exercise therefor on the terms thereof.

                           (b) Parent's Capital Stock.




                                       B-3

                                    (1)  All  shares  of  the   authorized   but
         unissued  shares of  Parent's  common  stock  immediately  prior to the
         Effective Time shall be canceled and extinguished; and

                                    (2) Each  share  of  Parent's  common  stock
         issued and outstanding immediately prior to the Effective Time shall be
         canceled  and  extinguished  and each  holder  of such  share  shall be
         automatically  convert  into one share of the  Surviving  Corporation's
         common stock in exchange.

                  3.2 DISSENTERS'  RIGHTS. Each of the Dissenting Shares will be
         treated in accordance with the provisions of ORS 60.551-60.594 relating
         to dissenters' rights.

                  3.3  CERTIFICATES.  Except with respect to the certificates of
         holders of Company  common  stock who are not  Continuing  Shareholders
         ("Non-Continuing Shareholders") and Dissenting Shares, each certificate
         that, before the Effective Date, represented Company common stock, from
         and after the Effective Date shall represent  shares of common stock of
         Surviving  Corporation  (the "New  Shares").  Except  with  respect  to
         Dissenting   Shares,   the   certificate(s)   of  each   Non-Continuing
         Shareholder  from and after the Effective Date shall solely represent a
         right to receive the Merger  Consideration  by the holder of record for
         such certificate as of the Effective Date. Each Continuing  Shareholder
         shall be entitled to receive,  after surrender to Surviving Corporation
         of one or more  certificates  representing  Company  common  stock  for
         cancellation  (plus  any  other  documentation  required  by  Surviving
         Corporation),  certificates  representing the number of New Shares that
         such shareholder is entitled to receive  pursuant to Section  3.1(b)(2)
         hereof. The certificates representing the New Shares shall be delivered
         to the  Continuing  Shareholders  at the address  indicated  at time of
         surrender.  The New Shares that each such shareholder shall be entitled
         to receive  pursuant to the Merger  shall be deemed to have been issued
         at the Effective Date. Notwithstanding the foregoing, neither Surviving
         Corporation  nor any other party  hereto shall be liable to a holder of
         shares of Company common stock for any Merger  Consideration  delivered
         to a public official pursuant to applicable abandoned property, escheat
         and  similar  laws.  In the event  that any  certificates  representing
         shares  of  Company  common  stock  shall  have  been  lost,  stolen or
         destroyed,  upon  the  making  of an  affidavit  of  that  fact  by the
         shareholder  claiming such certificate to be lost, stolen or destroyed,
         Surviving  Corporation  shall cause to be issued in  exchange  for such
         lost,  stolen  or  destroyed  certificate  the  New  Shares  that  such
         shareholder  is  entitled  to receive  pursuant  to Section  3.1(b)(2);
         provided, however, that Surviving Corporation may in its discretion and
         as  a  condition  precedent  to  the  issuance  thereof,  require  such
         shareholder  to  provide   Surviving   Corporation  with  an  indemnity
         agreement  without  bond  against  any claim  that may be made  against
         Surviving  Corporation with respect to the certificate  alleged to have
         been lost, stolen or destroyed.

                  3.4  NO   FRACTIONAL   SHARES.   No   certificates   or  scrip
         representing  fractional  shares of New  Shares  shall be issued in the
         Merger, and no dividend, stock split or other distribution with respect
         to New Shares shall  relate to any such  fractional  interest,  and any
         such  fractional  interests shall not entitle the owner thereof to vote
         or to any  rights of a  security  holder.  In lieu  thereof,  Surviving
         Corporation shall pay to the Continuing 

                                       B-4

         Shareholder who would otherwise be entitled to a fraction of a share of
         New Shares,  as soon as practicable after the Effective Date, an amount
         in cash equal to such fraction multiplied by the Merger Consideration.

                                   ARTICLE IV

                     IMPLEMENTATION; TERMINATION; AMENDMENT
                     --------------------------------------

         4.1 IMPLEMENTATION. Each of the Constituent Corporations shall take, or
cause to be taken, all action or do, or cause to be done, all things  necessary,
proper or advisable under the laws of the State of Oregon to consummate and make
effective the Merger.

         4.2 TERMINATION. This Plan may be terminated for any reason at any time
before the filing of the  Articles of Merger with the  Secretary of State of the
State of Oregon by  resolution  of the board of directors of the Parent.  If the
Plan is  terminated,  there shall be no  liability  on the part of either of the
Constituent  Corporations,  their respective boards of directors,  officers,  or
shareholders.

         4.3  AMENDMENT.  This Plan may,  to the  extent  permitted  by law,  be
amended, supplemented or interpreted at any time by action taken by the board of
directors of Parent.



































                                       B-5

Facsimile  copies of the  Letter of  Transmittal,  properly  completed  and duly
executed,  will be accepted.  The Letter of  Transmittal,  certificates  for the
Shares and any other required  documents  should be sent by each  shareholder of
Elmer's or his, her or its broker,  dealer,  commercial  bank,  trust company or
other nominee to the Depositary as follows:

                        THE DEPOSITARY FOR THE OFFER IS:

                                    OTR, Inc.

                   BY MAIL: BY OVERNIGHT DELIVERY: OR BY HAND:

                                    OTR, Inc.
                               Attn.: Robert Roach
                           1000 SW Broadway, Suite 920
                               Portland, OR 97205
                            Telephone: (503) 225-0375

                        FOR NOTICE OF GUARANTEED DELIVERY
                           BY FACSIMILE TRANSMISSION:
                                 (503) 273-9168


                     TO CONFIRM FACSIMILE TRANSMISSION ONLY:
                                 (503) 273-9168

                            FOR TELEPHONE ASSISTANCE:
                                 (503) 225-0375

         Any questions or requests for  assistance  or additional  copies of the
Offer  to  Purchase  and  the  Letter  of  Transmittal  may be  directed  to the
Information  Agent at its telephone  number and location  listed below.  You may
also contact  your broker,  dealer,  commercial  bank or trust  company or other
nominee for assistance concerning the Offer.

                     THE INFORMATION AGENT FOR THE OFFER IS:

                                    OTR, Inc.
                               Attn: Robert Roach
                           1000 SW Broadway, Suite 920
                               Portland, OR 97205
                            Telephone: (503) 225-0375


                                                              EXHIBIT (a)(1)(ii)

                              LETTER OF TRANSMITTAL

                        To Tender Shares of Common Stock
                             No Par Value Per Share

                                       of

                            ELMER'S RESTAURANTS, INC.


                                       by

                              ERI ACQUISITION CORP.

                        Pursuant to the Offer to Purchase
                             Dated December 20, 2004

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT,  EASTERN STANDARD
TIME, ON FEBRUARY 2, 2005, UNLESS THE OFFER IS EXTENDED.

                        The Depositary for the Offer is:

                                    OTR, INC.

                   By Mail, By Overnight Courier, or By Hand:
                                    OTR, Inc.
                           1000 SW Broadway, Suite 920
                             Portland, Oregon 97205
                               Attn.: Robert Roach
                            Telephone (503) 225-0375

                        FOR NOTICE OF GUARANTEED DELIVERY
                    BY FACSIMILE TRANSMISSION: (503) 273-9168


             TO CONFIRM FACSIMILE TRANSIMISSION ONLY: (503) 273-9168


                            FOR TELEPHONE ASSISTANCE:
                                 (503) 225-0375



















         Delivery of this Letter of  Transmittal to an address other than as set
forth above will not  constitute a valid  delivery to the  Depositary.  You must
sign this Letter of  Transmittal  in the  appropriate  space  provided below and
complete the substitute Form W-9 set forth below.

         The instructions  contained within the Letter of Transmittal  should be
read carefully  before this Letter of  Transmittal  is completed.  Questions and
requests for assistance may be directed to the Information Agent as set forth on
the back cover.

                         DESCRIPTION OF SHARES TENDERED
--------------------------------------------------------------------------------
Name(s) and Address(es) of Registered     SHARES TENDERED 
Holder(s) (Please fill in, if blank,      (Attach  additional  signed list, if
exactly as name(s) appear(s) on           necessary)
Certificate(s))                           ---------------------------
                                          CERTIFICATES     TOTAL SHARES
                                          NUMBER(s):       TENDERED (1):

Name:_________________________________    ______________________________________


Address:______________________________    ______________________________________


______________________________________    ______________________________________
                                          Total Shares

(1) Unless otherwise  indicated,  all shares  represented by share  certificates
delivered  to  the  Depositary  will  be  deemed  to  have  been  tendered.  See
Instruction 4.




























                                        2

         This Letter of  Transmittal  is to be used by  shareholders  of Elmer's
Restaurants,  Inc. ("Elmer's") if certificates for the Shares (as defined below)
are to be forwarded herewith.  Holders who deliver Shares are referred to herein
as "Certificate Shareholders."

         Shareholders  whose  certificates  for the Shares  are not  immediately
available with respect to, their Shares and all other documents  required hereby
to the  Depositary  prior to the  Expiration  Date (as  defined  in the Offer to
Purchase  in the  section  titled  "The  Offer--Section  1.  Terms of the Offer;
Expiration  Date") must tender their Shares pursuant to the guaranteed  delivery
procedures  set  forth in the  Offer to  Purchase  in the  section  titled  "The
Offer--Section 3. Procedures For Tendering Shares." See Instruction 2.

[ ]      Check here if the tendered shares are being  delivered  pursuant to a
         notice of guaranteed  delivery  previously  sent to the  Depositary and
         complete the following:

Name(s)  of  Registered  Owners(s):_____________________________________________
Window  Ticket  Number  (if  any):______________________________________________
Date of Execution of Notice of Guaranteed Delivery:_____________________________
Name of Institution which Guaranteed Delivery:__________________________________






































                                        3

                    NOTE: SIGNATURES MUST BE PROVIDED BELOW.
                          PLEASE READ THE INSTRUCTIONS
               SET FORTH IN THIS LETTER OF TRANSMITTAL CAREFULLY.

         Ladies and Gentlemen:

         The undersigned  hereby tenders to ERI ACQUISITION CORP. a newly formed
Oregon  corporation  ("Purchaser")  controlled by Bruce N. Davis ("Mr.  Davis"),
Chairman of the Board and President of Elmer's  Restaurants,  Inc. ("Elmer's" or
the  "Company"),  William W. Service,  a director and the former Chief Executive
Officer of the Company,  Thomas C. Connor,  Corydon H.  Jensen,  Jr.,  Dennis M.
Waldron,  Richard C. Williams and Donald W. Woolley, each of whom is a member of
the Company's board of directors,  Linda Ellis-Bolton,  Karen K. Brooks, Richard
P. Buckley, David D. Connor, Stephanie M. Connor, Debra A. Woolley-Lee,  Douglas
A. Lee, David C. Mann, Sheila J. Schwartz,  Gerald A. Scott, a Vice President of
the Company,  Gary N. Weeks,  Gregory W. Wendt,  Dolly W. Woolley,  and Donna P.
Woolley (each referred to herein as a "Continuing Shareholder" and collectively,
the  "Continuing  Shareholders")  the  above-described  shares of Elmer's common
stock,  no par  value  per  share  (the  "Shares")  not  currently  owned by the
Continuing Shareholders, at $7.50 per Share, in cash, upon the terms and subject
to the conditions set forth in the Offer to Purchase dated December 20, 2004 and
in this related  Letter of Transmittal  (which,  together with any amendments or
supplements  hereto  or  thereto,  collectively  constitute  the  "Offer").  The
undersigned  understands that Purchaser reserves the right to transfer or assign
in whole or in part from time to time to one or more of its affiliates the right
to purchase all or any portion of the Shares tendered pursuant to the Offer, but
any such transfer or assignment  will not relieve  Purchaser of its  obligations
under  the  Offer  and  will  in  no  way  prejudice  the  rights  of  tendering
shareholders  to receive  payment for Shares  validly  tendered and accepted for
payment pursuant to the Offer. Receipt of the Offer is hereby acknowledged.

         Upon the terms and subject to the  conditions  of the Offer (and if the
Offer is extended or amended, the terms of any such extension or amendment), and
subject to, and effective  upon,  acceptance for payment of the Shares  tendered
herewith in  accordance  with the terms of the Offer,  the  undersigned  hereby,
sells, assigns and transfers to Purchaser,  all right, title and interest in and
to all the  Shares  that are being  tendered  hereby  (and any and all  non-cash
dividends,  distributions,  rights,  other Shares or other securities  issued or
issuable  in  respect  thereof  on or after  December  20,  2004  (collectively,
"Distributions")) and irrevocably  constitutes and appoints the Depositary to be
the true and lawful agent and  attorney-in-fact  of the undersigned with respect
to such Shares (and all  Distributions),  with full power of substitution  (such
power of  attorney  being  deemed to be an  irrevocable  power  coupled  with an
interest),  to (i)  deliver  certificates  for  such  Shares  (and  any  and all
Distributions), with all accompanying evidences of transfer and authenticity, to
or upon the order of  Purchaser,  and (ii) receive all  benefits  and  otherwise
exercise  all rights of  beneficial  ownership  of such  Shares (and any and all
Distributions), all in accordance with the terms of the Offer.

         By  executing  this  Letter  of  Transmittal,  the  undersigned  hereby
irrevocably  appoints Purchaser,  its officers and designees,  and each of them,
the  attorneys-in-fact  and proxies of the undersigned,  each with full power of
substitution,  (i) to vote at any  annual  or  special  meeting  of 






                                        4

the Elmer's shareholders or any adjournment or postponement thereof or otherwise
in such manner as each such  attorney-in-fact  and proxy or his substitute shall
in his sole  discretion deem proper with respect to, (ii) to execute any written
consent  concerning  any matter as each such  attorney-in-fact  and proxy or his
substitute  shall in his sole  discretion deem proper with respect to, and (iii)
to otherwise act as each such attorney-in-fact and proxy or his substitute shall
in his sole  discretion  deem proper with respect to, all of the Shares (and any
and all  Distributions)  tendered  hereby and accepted for payment by Purchaser.
This  appointment  will be  effective  if and when,  and only to the extent that
Purchaser  accepts such Shares for payment pursuant to the Offer.  This power of
attorney  and proxy are  irrevocable  and are  granted in  consideration  of the
acceptance for payment of such Shares in accordance with the terms of the Offer.
Such  acceptance for payment shall,  without  further  action,  revoke any prior
powers of  attorney  and  proxies  granted by the  undersigned  at any time with
respect to such Shares (and any and all Distributions), and no subsequent powers
of attorney,  proxies,  consents or revocations  may be given by the undersigned
with respect thereto (and, if given,  will not be deemed  effective).  Purchaser
reserves the right to require that, in order for the Shares to be deemed validly
tendered,  immediately upon  Purchaser's  acceptance for payment of such Shares,
Purchaser  must be able to exercise  full voting,  consent and other rights with
respect to such Shares (and any and all Distributions),  including voting at any
meeting of Elmer's shareholders.

         The undersigned hereby represents and warrants that the undersigned has
full  power and  authority  to tender,  sell,  assign  and  transfer  the Shares
tendered hereby and all  Distributions  and that, when the same are accepted for
payment by Purchaser,  Purchaser will acquire good,  marketable and unencumbered
title  thereto  and  to  all  Distributions,   free  and  clear  of  all  liens,
restrictions,  charges and  encumbrances and the same will not be subject to any
adverse  claims.  The undersigned  will,  upon request,  execute and deliver any
additional  documents  deemed by the  Depositary or Purchaser to be necessary or
desirable to complete the sale,  assignment and transfer, of the Shares tendered
hereby and all  Distributions.  In  addition,  the  undersigned  shall remit and
transfer   promptly  to  the   Depositary  for  the  account  of  Purchaser  all
Distributions  in  respect  of  the  Shares  tendered  hereby,   accompanied  by
appropriate documentation of transfer, and, pending such remittance and transfer
or appropriate assurance thereof,  Purchaser shall be entitled to all rights and
privileges  as owner of each  such  Distribution  and may  withhold  the  entire
purchase price of the Shares  tendered hereby or deduct from such purchase price
the amount or value of such  Distribution as determined by Purchaser in its sole
discretion.

         All authority  herein conferred or agreed to be conferred shall survive
the  death  or  incapacity  of  the  undersigned,  and  any  obligation  of  the
undersigned   hereunder   shall   be   binding   upon  the   heirs,   executors,
administrators, personal representatives, trustees in bankruptcy, successors and
assigns of the undersigned. This tender is irrevocable; provided that the Shares
tendered  pursuant to the Offer may be  withdrawn at any time on or prior to the
Expiration Date and unless  theretofore  accepted for payment as provided in the
Offer to Purchase,  may also be withdrawn at any time after the Expiration  Date
subject  to the  withdrawal  rights  set forth in the Offer to  Purchase  in the
section titled "The Offer--Section 4. Rights of Withdrawal."

         The  undersigned  understands  that  the  valid  tender  of the  Shares
pursuant to any one of the procedures  described in the Offer to Purchase in the
section titled "The  Offer--Section  3. Procedures For Tendering  Shares" and in
the  Instructions  hereto  will  constitute  a  binding  


                                        5

agreement  between the  undersigned  and Purchaser upon the terms and subject to
the conditions of the Offer (and if the Offer is extended or amended,  the terms
or  conditions  of any  such  extension  or  amendment).  Without  limiting  the
foregoing,  if the price to be paid in the Offer is amended in  accordance  with
the terms of the Offer to Purchase, the price to be paid to the undersigned will
be the amended price  notwithstanding  the fact that a different price is stated
in this Letter of  Transmittal.  The  undersigned  recognizes that under certain
circumstances set forth in the Offer to Purchase,  Purchaser may not be required
to accept for payment any of the Shares tendered hereby.

         Unless otherwise indicated under "Special Payment Instructions," please
issue the check for the purchase price of all Shares purchased and/or return any
certificates  for any Shares not tendered or accepted for payment in the name(s)
of the registered  holder(s)  appearing  above under  "Description of the Shares
Tendered." Similarly, please mail the check for the purchase price of all Shares
purchased  and/or  return any  certificates  for any Shares not  tendered or not
accepted for payment (and any  accompanying  documents,  as  appropriate) to the
address(es) of the registered  holder(s)  appearing above under  "Description of
the  Shares  Tendered."  The  undersigned   recognizes  that  Purchaser  has  no
obligation pursuant to the "Special Payment Instructions" to transfer any Shares
from the name of the registered  holder thereof if Purchaser does not accept for
payment any of the Shares so tendered.





































                                        6




                         SPECIAL PAYMENT INSTRUCTIONS
                       (See Instructions 1, 5, 6, and 7)

                    To be completed ONLY if certificates for
                    any Shares not  tendered or not accepted
                    for  payment  and/or  the  check for the
                    purchase  price of any  Shares  accepted
                    for  payment  is to be sent  to  someone
                    other  than  the  undersigned  or to the
                    undersigned  at an  address  other  than
                    that  shown  under  "Description  of the
                    Shares   Tendered."  Mail  check  and/or
                    stock certificates to:

                    Name(s):________________________________
                                 (Please Print)

                    Address:________________________________

                    ________________________________________
                               (Include Zip Code)

                    ________________________________________
                       (Taxpayer Identification or Social
                                Security Number)
                    (See Substitute Form W-9 included herein)






























                                        7



                                    IMPORTANT
                             Shareholders: Sign Here
               (and Complete Substitute Form W-9 Included Herein)

SIGN HERE ____________________________________________________________ SIGN HERE

________________________________________________________________________________
                           (Signature(s) of Owner(s))

Name(s):________________________________________________________________________
                                 (Please Print)

Name of Firm:___________________________________________________________________
                                 (Please Print)

Capacity (full title):__________________________________________________________
                               (See Instruction 5)

Address:________________________________________________________________________
                               (Include Zip Code)

Area Code and Telephone Number:_________________________________________________

Taxpayer Identification or
Social Security Number:_________________________________________________________
                            (See Substitute Form W-9)

Dated:______________________________

(Must be signed by registered  holder(s)  exactly as name(s)  appear(s) on stock
certificate(s) or on a security  position listing or by person(s)  authorized to
become registered holder(s) by certificates and documents  transmitted herewith.
If   signature   is   by   a   trustee,   executor,   administrator,   guardian,
attorney-in-fact,  agent,  officer of a corporation  or other person acting in a
fiduciary  or  representative  capacity,  please  set forth  full  title and see
Instruction 5.)





















                                        8

                             GUARANTEE OF SIGNATURES
                           (See Instructions 1 and 5)
                     For Use by Financial Institutions Only
                     Financial Institutions: Place Medallion
                            Guarantee in Space Below

Authorized Signature(s):________________________________________________________

Name(s):________________________________________________________________________

Name of Firm:___________________________________________________________________
                                 (Please Print)

Address:________________________________________________________________________
                               (Include Zip Code)

Area Code and Telephone Number:_________________________________________________


Dated:______________________________







































                                        9

                       CERTIFY IF CERTIFICATE(S) ARE LOST

[ ] Check here if  certificate(s)  representing  the following shares of Elmer's
Restaurants,  Inc. common stock has/have been lost, destroyed, or mutilated (See
Instruction 11):

Certificate Number(s):____________________      Shares:_______________________

(1) I hereby  certify  that:  (a) I have made or  caused  to be made a  diligent
search for such  stock  certificate(s)  and have been  unable to find or recover
it/them; (b) I have not sold, assigned,  pledged,  transferred,  deposited under
any agreement,  or hypothecated the shares of Elmer's  Restaurants,  Inc. common
stock  represented by such stock  certificate(s),  or any interest  therein,  or
assigned any power of attorney or other  authorization  respecting the same that
is  now  outstanding  and  in  force,  or  otherwise   disposed  of  such  stock
certificate(s);  and (c) no person,  firm,  corporation,  agency, or government,
other than me, has or has asserted any right, title, claim,  equity, or interest
in, to, or respecting such common shares of Elmer's Restaurants, Inc.

(2) Please issue a replacement  stock  certificate(s).  In  consideration of the
issuance of a replacement  certificate(s),  I hereby agree to indemnify and hold
harmless  Elmer's  Restaurants,  Inc.  and OTR,  Inc. and any person,  firm,  or
corporation  now or hereafter  acting as Elmer's  Restaurants,  Inc.'s  transfer
agent, exchange agent, registrar, trustee, depository,  redemption agent, fiscal
agent, or paying agent, or in any other capacity, and also any successors in any
such  capacities,   and  their  respective  subsidiaries,   affiliates,   heirs,
successors,  and assigns, from and against any and all liability,  loss, damage,
and expense in  connection  with,  or arising out of, their  compliance  with my
request herein.

(3) I also agree, in consideration of compliance with the foregoing request,  to
surrender  immediately to Elmer's Restaurants,  Inc. and/or its agents/successor
the lost stock certificate(s)  should it/ they hereafter come into my possession
or control.

______________________________________     _____________________________________
Signature                                  Date

______________________________________     _____________________________________
Signature                                  Date


STATE           )
                ) :ss.
COUNTY OF       )

I, _____________________,  a Notary Public, do hereby certify that on the __ day
of __________, personally appeared before me ______________________, known to me
to be the persons whose name(s) is/are  subscribed to the foregoing  instrument,
who,  being by me first  duly  sworn,  declared  that the  statements  contained
therein are true and that  he/she/they  signed said instrument for the purposes,
in the capacity, and for consideration therein expressed. (Notary: Please modify
if necessary to conform to your state law or attach an alternative form.)






                                       10

                                  INSTRUCTIONS
              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

         1. GUARANTEE OF SIGNATURES.  No signature guarantee is required on this
Letter  of  Transmittal  if (a) this  Letter  of  Transmittal  is  signed by the
registered holder(s) of Shares tendered herewith,  and such registered holder(s)
has not completed either the box entitled "Special Payment  Instructions" or the
box entitled  "Special Delivery  Instructions" on the Letter of Transmittal,  or
(b)  such  Shares  are  tendered  for the  account  of a  financial  institution
(including most commercial  banks,  savings and loan  associations and brokerage
houses) that is a participant in the Security Transfer Agents Medallion Program,
the New York Stock Exchange Medallion  Signature  Guarantee Program or the Stock
Exchange Medallion Program or by any other "Eligible Guarantor  Institution," as
such term is defined in Rule l7Ad-15 under the Exchange Act (each,  an "Eligible
Institution").  In all other cases, all signatures on this Letter of Transmittal
must be guaranteed by an Eligible Institution. See Instruction 5.

         2.  REQUIREMENTS  FOR  TENDER.  This  Letter  of  Transmittal  is to be
completed by shareholders of Elmer's Restaurants, Inc. if certificates are to be
forwarded  herewith pursuant to the procedures set forth herein and in the Offer
to  Purchase  in the  section  titled  "The  Offer--Section  3.  Procedures  For
Tendering  Shares." For a shareholder  validly to tender Shares  pursuant to the
Offer,  either (a) a properly  completed and duly executed Letter of Transmittal
(or a manually signed facsimile  thereof),  together with any required signature
guarantees and any other required documents,  must be received by the Depositary
at its address set forth herein prior to the Expiration  Date (as defined in the
Offer to Purchase) and  certificates for tendered Shares must be received by the
Depositary  at its address  prior to the  Expiration  Date, or (b) the tendering
shareholder must comply with the guaranteed delivery procedures set forth herein
and in the Offer to  Purchase  in the  section  titled  "The  Offer--Section  3.
Procedures For Tendering Shares."

         Shareholders   whose   certificates  for  Shares  are  not  immediately
available  or who  cannot  deliver  their  certificates  and all other  required
documents to the Depositary prior to the Expiration Date may tender their Shares
by properly  completing  and duly  executing the Notice of  Guaranteed  Delivery
pursuant to the guaranteed delivery procedures set forth herein and in the Offer
to  Purchase  in the  section  titled  "The  Offer--Section  3.  Procedures  For
Tendering Shares."

         Pursuant to such guaranteed delivery  procedures,  (i) such tender must
be made by or through an Eligible  Institution,  (ii) a properly  completed  and
duly executed Notice of Guaranteed Delivery,  substantially in the form provided
by Purchaser,  must be received by the Depositary  prior to the Expiration Date,
and (iii) the certificates for all tendered Shares, in proper form for transfer,
together with a properly completed and duly executed Letter of Transmittal (or a
facsimile  thereof),  with any  required  signature  guarantees,  and any  other
required  documents must be received by the Depositary  within three (3) trading
days  after the date of  execution  of such  Notice of  Guaranteed  Delivery.  A
"trading  day"  is any  day on  which  the  NASDAQ  is open  for  business.  The
signatures on this Letter of Transmittal cover the Shares tendered hereby.

         THE METHOD OF DELIVERY OF THE SHARES,  THIS LETTER OF  TRANSMITTAL  AND
ALL  OTHER  REQUIRED  DOCUMENTS  IS AT THE  ELECTION  





                                       11

AND RISK OF THE TENDERING SHAREHOLDER. SHARES WILL BE DEEMED DELIVERED ONLY WHEN
ACTUALLY  RECEIVED BY THE DEPOSITARY.  IF DELIVERY IS BY MAIL, IT IS RECOMMENDED
THAT THE  SHAREHOLDER USE PROPERLY  INSURED  REGISTERED MAIL WITH RETURN RECEIPT
REQUESTED.  IN ALL CASES,  SUFFICIENT  TIME  SHOULD BE ALLOWED TO ENSURE  TIMELY
DELIVERY.

         No alternative, conditional or contingent tenders will be accepted, and
no fractional Shares will be purchased. All tendering shareholders, by executing
this Letter of Transmittal (or a manually signed facsimile  thereof),  waive any
right to receive any notice of acceptance of their Shares for payment.

         3. INADEQUATE SPACE. If the space provided herein under "Description of
Shares  Tendered"  is  inadequate,   the  number  of  Shares  tendered  and  the
certificate  numbers with respect to such Shares  should be listed on a separate
signed schedule attached hereto.

         4.  PARTIAL  TENDERS.  If fewer  than all the Shares  evidenced  by any
certificate delivered to the Depositary herewith are to be tendered hereby, fill
in the number of Shares that are to be tendered in the box  entitled  "Number of
Shares Tendered." In any such case, new  certificate(s) for the remainder of the
Shares  that  were  evidenced  by the  old  certificates  will  be  sent  to the
registered  holder,  unless  otherwise  provided in the  appropriate box on this
Letter of Transmittal,  as soon as practicable  after the Expiration Date or the
termination of the Offer.  All Shares  represented by certificates  delivered to
the Depositary will be deemed to have been tendered unless otherwise indicated.

         5. SIGNATURES ON LETTER OF TRANSMITTAL;  STOCK POWERS AND ENDORSEMENTS.
If this  Letter of  Transmittal  is signed by the  registered  holder(s)  of the
Shares tendered  hereby,  the  signature(s)  must correspond with the name(s) as
written on the face of the certificate(s) without alteration, enlargement or any
change whatsoever.

         If any of the Shares  tendered  hereby are held of record by two (2) or
more joint owners, all such owners must sign this Letter of Transmittal.

         If any of the tendered  Shares are  registered  in  different  names on
several certificates,  it will be necessary to complete, sign and submit as many
separate  Letters  of  Transmittal  as  there  are  different  registrations  of
certificates.

         If this Letter of Transmittal  or any stock  certificate or stock power
is signed by a trustee,  executor,  administrator,  guardian,  attorney-in-fact,
officer of a corporation or other person acting in a fiduciary or representative
capacity,  such person  should so indicate  when  signing,  and proper  evidence
satisfactory  to  Purchaser  of the  authority  of such person to so act must be
submitted.  If this Letter of Transmittal is signed by the registered  holder(s)
of the Shares listed and transmitted  hereby, no endorsements of certificates or
separate stock powers are required unless payment or certificates for any Shares
not  tendered  or not  accepted  for  payment  are to be issued in the name of a
person other than the registered holder(s).  Signatures on any such certificates
or stock powers must be guaranteed by an Eligible Institution.








                                       12

         If this  Letter of  Transmittal  is signed by a person  other  than the
registered  holder(s)  of  the  Shares  evidenced  by  certificates  listed  and
transmitted  hereby,  the  certificates  must  be  endorsed  or  accompanied  by
appropriate  stock  powers,  signed  exactly as the  name(s)  of the  registered
holder(s)  appear(s) on the certificates.  Signature(s) on any such certificates
or stock powers must be guaranteed by an Eligible Institution.

         6.  STOCK  TRANSFER  TAXES.   Except  as  otherwise  provided  in  this
Instruction  6,  Purchaser will pay all stock transfer taxes with respect to the
transfer  and sale of any Shares to it or its order  pursuant  to the Offer.  If
however, payment of the purchase price of any Shares purchased is to be made to,
or if  certificates  for any Shares not tendered or not accepted for payment are
to be registered in the name of, any person other than the registered holder(s),
or if tendered  certificates are registered in the name of any person other than
the  person(s)  signing  this  Letter of  Transmittal,  the  amount of any stock
transfer  taxes  (whether  imposed  on the  registered  holder(s)  or such other
person) payable on account of the transfer to such other person will be deducted
from the purchase price of such Shares purchased unless evidence satisfactory to
Purchaser of the payment of such taxes, or exemption therefrom, is submitted.

         Except as provided in this  Instruction 6, it will not be necessary for
transfer  tax  stamps to be affixed to the  certificates  evidencing  the Shares
tendered hereby.

         7. SPECIAL PAYMENT  INSTRUCTIONS.  If a check for the purchase price of
any  Shares  accepted  for  payment  is to be  issued  in the  name  of,  and/or
certificates  for any Shares not  accepted for payment or not tendered are to be
issued  in the  name of a  person  other  than  the  signer  of this  Letter  of
Transmittal,  the  appropriate  boxes on this  Letter of  Transmittal  should be
completed.

         8. BACKUP  WITHHOLDING.  Under  Federal  income tax law, a  shareholder
whose tendered shares are accepted for payment is required,  unless an exemption
applies,  to provide the Depositary (as payor) with such  shareholder's  correct
taxpayer  identification number ("TIN") on Substitute Form W-9 below in order to
avoid "backup withholding" of Federal income tax on payments of cash pursuant to
the Offer. In addition,  the shareholder must certify under penalties of perjury
that such TIN is  correct  and that such  shareholder  is not  subject to backup
withholding.  See the section  titled "The  Offer--Section  5.  Certain  Federal
Income Tax  Consequences of the Offer" in the Offer to Purchase.  If a tendering
shareholder is subject to backup  withholding,  such  shareholder must cross out
item  (2) of  the  Certification  box  on  the  Substitute  Form  W-9.  If  such
shareholder is an individual,  the taxpayer  identification number is his or her
social security number.

         The tendering  shareholder  should indicate in Part 3 of the Substitute
Form W-9 if the tendering  shareholder has not been issued a TIN and has applied
for or  intends  to  apply  for a TIN in the  near  future,  in  which  case the
tendering  shareholder  should  complete the  Certificate  of Awaiting  Taxpayer
Identification  Number below.  If the shareholder has indicated in Part 3 that a
TIN has been  applied  for and the  Depositary  is not  provided a TIN within 60
days,  the  Depositary  will  withhold 28% of all cash  payments,  if any,  made
thereafter pursuant to the Offer until a TIN is provided to the Depositary.






                                       13

         If  the   Depositary  is  not  provided   with  the  correct   taxpayer
identification number or the certifications described above, the shareholder may
be subject to a monetary  penalty imposed by the Internal  Revenue  Service.  In
addition,  payments of cash to such shareholder with respect to Shares purchased
pursuant to the Offer may be subject to backup  withholding at applicable  rates
(currently 28%).

         Backup  withholding is not an additional income tax. Rather, the amount
of the  backup  withholding  can be  credited  against  the  Federal  income tax
liability of the person  subject to the backup  withholding,  provided  that the
required information is provided to the IRS. If backup withholding results in an
overpayment  of tax, a refund can be  obtained  by the  shareholder  upon proper
filing of an income tax return.

         The  shareholder  is  required  to give the  Depositary  the TIN (i.e.,
social security number or employer identification number) of the record owner of
the Shares.  If the Shares are held in more than one name or are not in the name
of the actual  owner,  consult the  enclosed  Guidelines  for  Certification  of
Taxpayer Identification Number on Substitute Form W-9 for additional guidance on
which number to report.

         Certain  shareholders  (including,  among others,  all corporations and
certain foreign individuals and entities) are not subject to backup withholding.
Non-corporate  foreign  shareholders should complete and sign the main signature
form and a Form W-8BEN,  Certificate of Foreign  Status of Beneficial  Owner for
United States Tax Withholding,  signed under penalties of perjury,  attesting to
that individual's exempt status, in order to avoid backup  withholdings.  A copy
of Form W-8BEN may be obtained from the Depositary.  Exempt shareholders,  other
than foreign individuals,  should furnish their TIN, write "Exempt" in Part H of
the Substitute Form W-9 below, and sign, date and return the Substitute Form W-9
to the Depositary.  See the enclosed  Guidelines for  Certification  of Taxpayer
Identification Number on Substitute Form W-9 for more instructions.  Holders are
urged to consult  their own tax  advisors to  determine  whether they are exempt
from these backup withholding and reporting requirements.

         9. REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES. Questions and requests
for assistance and requests for additional copies of the Offer to Purchase, this
Letter of Transmittal,  the Notice of Guaranteed Delivery and the Guidelines for
Certification  of Taxpayer  Identification  Number on Substitute Form W-9 may be
directed to the  Information  Agent at its  address and phone  numbers set forth
below.  You may also  contact  your  broker,  dealer,  commercial  bank or trust
companies or other nominee for assistance concerning the Offer materials.

         10. WAIVER OF CONDITIONS.  Subject to the Offer to Purchase, except for
the Majority of the Minority  Condition  (as defined in the Offer to  Purchase),
Purchaser  reserves the absolute right in its sole  discretion to waive,  at any
time or from time to time,  any of the  specified  conditions  of the Offer,  in
whole or in part, in the case of any Shares tendered.

         11.  LOST,  DESTROYED  OR STOLEN  CERTIFICATES.  If any  certificate(s)
representing  Shares has been lost,  destroyed or stolen, the shareholder should
promptly  notify the  







                                       14

Depositary  by  checking  the box  immediately  following  the  special  payment
instructions and indicating the number of Shares lost. THE SHAREHOLDER WILL THEN
BE  INSTRUCTED  AS TO THE  STEPS  THAT  MUST BE TAKEN IN  ORDER TO  REPLACE  THE
CERTIFICATE(S).  THIS  LETTER OF  TRANSMITTAL  AND RELATED  DOCUMENTS  CANNOT BE
PROCESSED  UNTIL  THE  PROCEDURES  FOR  REPLACING  LOST,   DESTROYED  OR  STOLEN
CERTIFICATES HAVE BEEN FOLLOWED.

                                   IMPORTANT:

         TO TENDER SHARES PURSUANT TO THE OFFER,  THIS LETTER OF TRANSMITTAL (OR
A MANUALLY  SIGNED  FACSIMILE  THEREOF)  TOGETHER  WITH ANY  REQUIRED  SIGNATURE
GUARANTEES AND ANY OTHER REQUIRED DOCUMENTS,  MUST BE RECEIVED BY THE DEPOSITARY
PRIOR TO THE  EXPIRATION  DATE AND  CERTIFICATES  FOR  TENDERED  SHARES  MUST BE
RECEIVED  BY THE  DEPOSITARY  PRIOR TO THE  EXPIRATION  DATE,  OR THE  TENDERING
SHAREHOLDERS MUST COMPLY WITH THE PROCEDURES FOR GUARANTEED DELIVERY.




                            IMPORTANT TAX INFORMATION

PURPOSE OF SUBSTITUTE FORM W-9

         To  prevent  backup   withholding  on  payments  that  are  made  to  a
shareholder  with  respect  to  Shares  purchased  pursuant  to the  Offer,  the
shareholder is required to notify the Depositary of such  shareholder's  correct
taxpayer   identification   number  by  completing  the  form  contained  herein
certifying that the taxpayer  identification  number provided on Substitute Form
W-9 is correct (or that such  shareholder is awaiting a taxpayer  identification
number).

WHAT NUMBER TO GIVE THE DEPOSITARY

         The  shareholder is required to give the Depositary the social security
number or employer  identification  number of the record owner of the Shares. If
the Shares are in more than one name or are not in the name of the actual owner,
consult the enclosed  Guidelines for  Certification  of Taxpayer  Identification
Number on Substitute Form W-9 for additional guidance on which number to report.





















                                       15



                                                                          
---------------------------------------- -------------------------------------- --------------------------------------
SUBSTITUTE                               PART  I  -  Taxpayer   Identification
                                         Number  -  For  all  accounts,  enter       __________________________
FORM W-9                                 your taxpayer  identification  number         Social Security Number
                                         on  the   appropriate   line  to  the
DEPARTMENT OF THE TREASURY               right.  (For most  individuals,  this                   Or
INTERNAL REVENUE SERVICE                 is your social security  number,  see
                                         Obtaining  a Number  in the  enclosed       __________________________
PAYER'S REQUEST FOR TAXPAYER             Guidelines     and     complete    as     Employer Identification Number
IDENTIFICATION NUMBER ("TIN")            instructed.)  Certify by signing  and
                                         dating  below.  Note:  If the account  (If awaiting TIN write "Applied For")
                                         is in more  than  one  name,  see the
                                         chart in the enclosed guidelines to
                                         determine which number to give the
                                         payor.
----------------------------------------------------------------------------------------------------------------------
PART II - For Payees exempt from backup withholding, see the enclosed Guidelines and complete as instructed therein.
----------------------------------------------------------------------------------------------------------------------
PART III - CERTIFICATION - Under penalties of perjury, I certify that:
(1)      The number shown on this form is my correct Taxpayer  Identification Number (or I am waiting for a number to
         be issued to me); and
(2)      I am not subject to backup  withholding  either  because I have not been  notified by the  Internal  Revenue
         Service  (the  "IRS")  that I am subject to  withholding  as a result of failure to report all  interest  or
         dividends, or the IRS has notified me that I am no longer subject to backup withholding.

CERTIFICATION  INSTRUCTIONS  - You must  cross out item (2) above if you have been  notified  by the IRS that you are
currently subject to backup withholding because of under reporting interest or dividends on your tax return. However,
if after being notified by the IRS that you were subject to backup withholding you received another notification from
the IRS that you are no longer subject to backup withholding,  do not cross out such item (2). (Also see instructions
in the enclosed guidelines).
----------------------------------------------------------------------------------------------------------------------
Signature ________________________________________________    Date________________________
----------------------------------------------------------------------------------------------------------------------

NOTE:    FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING OF 28% OF ANY PAYMENTS MADE TO YOU
         PURSUANT  TO THIS  TRANSACTION.  PLEASE  REVIEW  THE  ENCLOSED  GUIDELINES  FOR  CERTIFICATION  OF  TAXPAYER
         IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

         YOU MUST  COMPLETE  THE  FOLLOWING  CERTIFICATION  IF YOU ARE  AWAITING  (OR WILL SOON APPLY FOR) A TAXPAYER
         IDENTIFICATION NUMBER.

----------------------------------------------------------------------------------------------------------------------
                               CERTIFICATION OF AWAITING TAXPAYER IDENTIFICATION NUMBER

         I certify  under  penalties of perjury that a taxpayer  identification  number has not been issued to me and
either (a) I have mailed or delivered an application to receive a taxpayer  identification  number to the appropriate
Internal  Revenue  Service  Center or Social  Security  Administration  Office or (b) I intend to mail or  deliver an
application  in the near future.  I understand  that,  notwithstanding  the  information  I provided in Part I of the
Substitute Form W-9 (and the fact that I have completed this Certificate of Awaiting Taxpayer Identification Number),
if I do not  provide a correct  taxpayer  identification  number to the Payor  within  sixty  (60)  days,  28% of any
reportable payments made to me thereafter may be withheld.

Signature ________________________________________________    Date________________________

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

                                       16

             GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                          NUMBER ON SUBSTITUTE FORM W-9

         GUIDELINES FOR DETERMINING THE PROPER IDENTIFICATION NUMBER TO GIVE THE
         PAYER.  Social  Security  numbers  have nine  digits  separated  by two
         hyphens: i.e. 000-00-0000.  Employer  identification  numbers have nine
         digits separated by only one hyphen: i.e.  00-0000000.  The table below
         will help determine the number to give the payer.



                                                                                               
---------------------------------    ----------------------------    -------------------------------    ----------------------------
FOR THIS TYPE OF ACCOUNT:            GIVE THE SOCIAL SECURITY        FOR THIS TYPE OF ACCOUNT:          GIVE THE  EMPLOYER
                                     NUMBER OF --                                                       IDENTIFICATION NUMBER
                                                                                                        OF --
-----------------------------------------------------------------    ---------------------------------------------------------------
1.  An individual's account          The individual                  9.  A valid trust, estate,         The legal entity (Do
                                                                         or pension trust               not furnish the identifying
                                                                                                        number of the personal
                                                                                                        representative or trustee
                                                                                                        unless the legal entity
                                                                                                        itself is not designated in
                                                                                                        the account title.)(5)
                                                                                                        
2.  Two or more individuals          The actual owner of the         10. Corporate account              The corporation
    (joint account)                  account or, if combined                                            
                                     funds, any one of the                                              
                                     individuals(l)                                                     
                                                                                                        
3.  Husband and wife (joint          The actual owner of the         11. Religious, charitable, or      The organization 
    account)                         account or, if joint funds,         educational organization       
                                     either person(l)                    account                        
                                                                                                        
4.  Custodian account of a           The minor(2)                    12. Partnership account            The partnership
    minor (Uniform Gift to                                               held in the name of the        
    Minors Act)                                                          business                       
                                                                                                        
5.  Adult and minor (joint           The adult or, if the minor is   13. Association, club, or other    The organization 
    account)                         the only contributor, the           tax-exempt organization        
                                     minor(l)                                                           
                                                                                                        
6.  Account in the name of           The ward, minor, or             14. A broker or registered         The broker or nominee
    guardian or committee            incompetent person(3)               nominee                        
    for a designated ward,                                                                              
    minor, or incompetent                                                                               
    person                                                                                              
                                                                                                        
7.  a.  The usual revocable          The grantor-trustee(l)          15. Account with the               The public entity
        savings trust account                                            Department of Agriculture      
        (grantor is also                                                 in the name of a public        
        trustee)                                                         entity (such as a State or            
                                                                         local government, school,      
    b.  So-called  trust             The actual owner(l)                 district or prison) that       
        account that is not a                                            receives agricultural          
        legal or valid trust                                             program payments               
        under State law                                                                                 
                                                                                                        
8.  Sole proprietorship              The owner(4)                                                       
    account                                                                                             
------------------------------------------------------------------------------------------------------------------------------------


(1)  List first and circle the name of the person whose number you furnish.
(2)  Circle the minor's name and furnish the minor's social security number.
(3)  Circle the ward's,  minor's or  incompetent  person's name and furnish such
     person's social security number.
(4)  Show the name of the owner.
(5)  List first and  circled  the name of the legal  trust,  estate,  or pension
     trust.
NOTE: If no name is circled when there is more than one name, the number will be
     considered to be that of the first name listed.

                                       17

OBTAINING A NUMBER.
If you don't  have a  taxpayer  identification  number  or you  don't  know your
number, obtain Form SS-5, Application for a Social Security Number Card, or Form
SS-4, Application for Employer Identification Number, at the local office of the
Social Security  Administration  or the Internal Revenue Service and apply for a
number.

PAYEES EXEMPT FROM BACKUP WITHHOLDING.

Payees specifically exempted from backup withholding on ALL payments include the
following:
   o     A corporation.
   o     A financial institution.
   o     An organization  exempt from tax under section 501(a), or an individual
         retirement plan, or a custodial account under section 403(6)(7).
   o     The United States or any agency or instrumentality thereof.
   o     A State,  the District of Columbia,  a possession of the United States,
         or any subdivision or instrumentality thereof.
   o     A foreign government,  a political subdivision of a foreign government,
         or any agency or instrumentality thereof.
   o     An  international   organization  or  any  agency,  or  instrumentality
         thereof.
   o     A registered dealer in securities or commodities registered in the U.S.
         or a possession of the U.S.
   o     A real estate investment trust.
   o     A common trust fund operated by a bank under section 584(a).
   o     An exempt charitable remainder trust under section 664, or a non-exempt
         trust described in section 4947.
   o     An entity  registered at all times under the Investment  Company Act of
         1940.
   o     A foreign central bank of issue.
   o     A middleman known in the investment community as a nominee or listed in
         the most  recent  publication  of the  American  Society  of  Corporate
         Secretaries, Inc. Nominee List.
Payments of dividends  and patronage  dividends not generally  subject to backup
withholding include the following:   
   o     Payments to nonresident  aliens  subject to  withholding  under section
         1441.
   o     Payments to partnerships not engaged in a trade or business in the U.S.
         and which have at least one nonresident partner.
   o     Payments of patronage  dividends  where the amount received is not paid
         in money.
   o     Payments made by certain  foreign  organizations.  

Payments of interest not  generally  subject to backup  withholding  include the
following:
   o     Payments of interest on obligations  issued by  individuals.  Note: You
         may be subject to backup  withholding  if this interest is $600 or more
         and is paid in the course of the payer's trade or business and you have
         not provided your correct taxpayer identification number to the payer.
   o     Payments of tax-exempt interest (including exempt-in-interest dividends
         under section 852).
   o     Payments described in section 6049(b)(5) to nonresident aliens.
   o     Payments on tax-free covenant bonds under section 1451.
   o     Payments made by certain foreign organizations.
   o     Mortgage interest paid to the payer.
Exempt payees  described above should file Form W-9 to avoid possible  erroneous
backup  withholding.  FILE THIS  FORM  WITH THE  PAYER,  FURNISH  YOUR  TAXPAYER
IDENTIFICATION  NUMBER, WRITE "EXEMPT" ON THE FACE OF THE FORM, AND RETURN IT TO
THE PAYER. IF THE PAYMENTS ARE INTEREST, DIVIDENDS, OR PATRONAGE DIVIDENDS, ALSO
SIGN AND DATE THE FORM.  
Certain payments other than interest,  dividends, and patronage dividends,  that
are not  subject  to  information  reporting  are also  not  subject  to  backup
withholding. For details see section 6041, 6041A, 6042, 6044, 6045, 6049, 6050A,
and 6050N and their regulations.

PRIVACY ACT NOTICE. Section 6109 requires most recipients of dividend, interest,
or other  payments to give  taxpayer  identification  numbers to payers who must
report the payments to IRS. The IRS uses the numbers for identification purposes
and to help verify the accuracy of your return. Payers must be given the numbers
whether  or not  recipients  are  required  to file  tax  returns.  Payers  must
generally withhold 28% of taxable interest, dividend, and certain other payments
to a payee who does not  furnish a  taxpayer  identification  number to a payer.
Certain penalties may also apply.

PENALTIES.
(1) PENALTY FOR FAILURE TO FURNISH TAXPAYER  IDENTIFICATION  NUMBER. If you fail
to furnish your taxpayer  identification number to a payer, you are subject to a
penalty of $50 for each such failure  unless your  failure is due to  reasonable
cause and not to willful neglect.
(2) CIVIL PENALTY FOR FALSE INFORMATION WITH RESPECT TO WITHHOLDING. If you make
a false  statement  with no  reasonable  basis which results in no imposition of
backup  withholding,  you are subject to a penalty of $500. 
(3) CRIMINAL PENALTY FOR FALSIFYING  INFORMATION.  Falsifying  certifications or
affirmations  may subject  you to  criminal  penalties  including  fines  and/or
imprisonment.

                                       18

FOR ADDITIONAL  INFORMATION  CONTACT YOUR TAX CONSULTANT OR THE INTERNAL REVENUE
SERVICE.

         MANUALLY SIGNED  FACSIMILE  COPIES OF THE LETTER OF TRANSMITTAL WILL BE
ACCEPTED.  THE  LETTER OF  TRANSMITTAL,  CERTIFICATES  FOR  SHARES AND ANY OTHER
REQUIRED  DOCUMENTS  SHOULD BE SENT OR DELIVERED BY EACH  SHAREHOLDER OF ELMER'S
RESTAURANTS,  INC. OR SUCH SHAREHOLDER'S BROKER, DEALER,  COMMERCIAL BANK, TRUST
COMPANY OR OTHER NOMINEE TO THE DEPOSITARY AT ITS ADDRESS SET FORTH ON THE FIRST
PAGE.

         Questions  and  requests  for   assistance   may  be  directed  to  the
Information  Agent and requests for additional  copies of the Offer to Purchase,
the Letter of  Transmittal,  the Notice of Guaranteed  Delivery and other tender
offer materials may be directed to the Information Agent at its telephone number
and  location  listed  below,  and will be  furnished  promptly  at  Purchaser's
expense.  You may also contact  your  broker,  dealer,  commercial  bank,  trust
company or other nominee for assistance concerning the Offer.

                       INFORMATION AGENT FOR THE OFFER IS:

                                    OTR, Inc.
                               Attn: Robert Roach
                           1000 SW Broadway, Suite 920
                             Portland, Oregon 97205
                            Telephone (503) 225-0375
                                Fax (503)273-9168

































                                       19

                                                             EXHIBIT (a)(1)(iii)

                          NOTICE OF GUARANTEED DELIVERY

        THIS DOCUMENT IS IMPORTANT AND REQUIRES YOUR IMMEDIATE ATTENTION.

         IF YOU ARE IN ANY DOUBT AS TO THE ACTION TO BE TAKEN,  YOU SHOULD  SEEK
YOUR OWN FINANCIAL  ADVICE  IMMEDIATELY FROM YOUR OWN  APPROPRIATELY  AUTHORIZED
INDEPENDENT  FINANCIAL  ADVISOR.  IF YOU HAVE  SOLD OR  TRANSFERRED  ALL OF YOUR
REGISTERED  HOLDINGS OF SHARES (AS DEFINED BELOW),  PLEASE FORWARD THIS DOCUMENT
AND ALL ACCOMPANYING  DOCUMENTS TO THE STOCKBROKER,  BANK OR OTHER AGENT THROUGH
WHOM THE SALE OR TRANSFER WAS EFFECTED FOR TRANSMISSION TO ERI ACQUISITION CORP.
OR ITS TRANSFEREE.

                          NOTICE OF GUARANTEED DELIVERY
                        TO TENDER SHARES OF COMMON STOCK
                             NO PAR VALUE PER SHARE

                                       OF

                            ELMER'S RESTAURANTS, INC.

                                       by

                              ERI ACQUISITION CORP.

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
           12:00 MIDNIGHT, EASTERN STANDARD TIME, ON FEBRUARY 2, 2005,
                          UNLESS THE OFFER IS EXTENDED.

         As set forth in the Offer to Purchase (as defined below) in the section
titled "The  Offer--Section 3. Procedures For Tendering Shares," this form (or a
facsimile  thereof) must be used to accept the Offer (as defined in the Offer to
Purchase) if (i) certificates  representing  shares of common stock no par value
per share of Elmer's Restaurants,  Inc., an Oregon corporation  ("Elmer's") that
are not currently owned by the Continuing  Shareholders (as defined in the Offer
to Purchase) (the "Shares") are not immediately available, or (ii) time will not
permit  certificates  representing  Shares and any other  required  documents to
reach  the  Depositary  (as  defined  in the  Offer  to  Purchase)  prior to the
Expiration Date (as defined in the Offer to Purchase). This Notice of Guaranteed
Delivery may be delivered by hand or by mail to the  Depositary,  or transmitted
by telegram or  facsimile  transmission  to the  Depositary  and must  include a
signature  guarantee  by an  Eligible  Institution  (as  defined in the Offer to
Purchase) in the form set forth herein. See the guaranteed  delivery  procedures
described in the section titled "The  Offer--Section 3. Procedures For Tendering
Shares" in the Offer to Purchase.















                        THE DEPOSITARY FOR THE OFFER IS:

                                    OTR, Inc.

                   BY MAIL: BY OVERNIGHT DELIVERY: OR BY HAND:

                                    OTR, Inc.
                               Attn.: Robert Roach
                           1000 SW Broadway, Suite 920
                               Portland, OR 97205
                            Telephone: (503) 225-0375

                        FOR NOTICE OF GUARANTEED DELIVERY
                           BY FACSIMILE TRANSMISSION:
                                 (503) 273-9168

                     TO CONFIRM FACSIMILE TRANSMISSION ONLY:
                                 (503) 273-9168

                            FOR TELEPHONE ASSISTANCE:
                                 (503) 225-0375

         DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS OTHER THAN
AS SET FORTH ABOVE OR TRANSMISSION OF INSTRUCTIONS VIA A FACSIMILE  TRANSMISSION
TO A NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

         THIS FORM IS NOT TO BE USED TO GUARANTEE SIGNATURES.  IF A SIGNATURE ON
A  LETTER  OF   TRANSMITTAL  IS  REQUIRED  TO  BE  GUARANTEED  BY  AN  "ELIGIBLE
INSTITUTION"  UNDER THE  INSTRUCTIONS  THERETO,  SUCH  SIGNATURE  GUARANTEE MUST
APPEAR IN THE  APPLICABLE  SPACE  PROVIDED IN THE SIGNATURE BOX ON THE LETTER OF
TRANSMITTAL.






























Ladies and Gentlemen:

The undersigned  hereby tenders to ERI ACQUISITION  CORP., an Oregon corporation
("Purchaser") controlled by Bruce N. Davis ("Mr. Davis"),  Chairman of the Board
and President of Elmer's Restaurants, Inc. ("Elmer's" or the "Company"), William
W. Service,  a director and the former Chief  Executive  Officer of the Company,
Thomas C. Connor, Corydon H. Jensen, Jr., Dennis M. Waldron, Richard C. Williams
and  Donald  W.  Woolley,  each of whom is a member  of the  Company's  board of
directors,  Linda Ellis-Bolton,  Karen K. Brooks,  Richard P. Buckley,  David D.
Connor,  Stephanie M. Connor,  Debra A.  Woolley-Lee,  Douglas A. Lee,  David C.
Mann, Sheila J. Schwartz, Gerald A. Scott, a Vice President of the Company, Gary
N. Weeks,  Gregory W. Wendt,  Dolly W. Woolley,  and Donna P. Woolley,  upon the
terms and subject to the  conditions  set forth in the Offer to Purchase,  dated
December  20,  2004  (the  "Offer  to  Purchase")  and  the  related  Letter  of
Transmittal,  receipt of which is hereby acknowledged,  the number of Shares set
forth below  pursuant to the  guaranteed  delivery  procedures  set forth in the
Offer to Purchase in the section titled "The  Offer--Section  3.  Procedures For
Tendering Shares."

Signature(s):___________________________________________________________________

Name(s) of Record Holder(s):____________________________________________________

________________________________________________________________________________

Number of Shares:_______________________________________________________________

Certificate Number(s) (If Available):___________________________________________

Dated:________________________________________________________200_______________

Address(es):____________________________________________________________________


                               (INCLUDE ZIP CODE)

Area Code and Telephone Number(s):______________________________________________

Taxpayer Identification or Social Security Number:______________________________

Check box if Shares will be tendered by book-entry transfer: [ ]

              THE GUARANTEE ON THE FOLLOWING PAGE MUST BE COMPLETED


















                                    GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEES)

         The  undersigned,   a  participant  in  the  Security  Transfer  Agents
Medallion  Program,  the New York Stock Exchange Medallion  Signature  Guarantee
Program,  the  Stock  Exchange  Medallion  Program  or  an  "Eligible  Guarantor
Institution"  as such term is  defined  in Rule  17Ad-l5  under  the  Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  hereby (a)  represents
that the above named  person(s)  "own(s)" the Shares  tendered hereby within the
meaning of Rule 14e-4 under the Exchange Act ("Rule 14e-4"), (b) represents that
such tender of Shares complies with Rule 14e-4, and (c) guarantees to deliver to
the Depositary either  certificates  representing the Shares tendered hereby, in
proper form for transfer with delivery of a properly completed and duly executed
Letter  of  Transmittal  (or a  manually  signed  facsimile  thereof),  with any
required signature guarantees and any other required documents, within three (3)
NASDAQ market trading days after the date hereof.


Name of Firm:___________________________________________________________________

Address:________________________________________________________________________

                               (INCLUDE ZIP CODE)

Area Code and Telephone No.:____________________________________________________


Authorized Signature:___________________________________________________________

Name:___________________________________________________________________________

                             (PLEASE PRINT OR TYPE)

Title:__________________________________________________________________________

Date:___________________________________________________________________________


NOTE:    DO NOT SEND CERTIFICATES FOR THE SHARES WITH THIS NOTICE.  CERTIFICATES
         SHOULD BE SENT ONLY WITH YOUR LETTER OF TRANSMITTAL.


                                                              EXHIBIT (a)(1)(iv)

                              LETTER OF INFORMATION

                           OFFER TO PURCHASE FOR CASH
                     ALL OUTSTANDING SHARES OF COMMON STOCK

                                       OF

                            ELMER'S RESTAURANTS, INC.

             NOT OWNED BY THE STOCKHOLDERS OF ERI ACQUISITION CORP.

                                       AT

                                 $7.50 PER SHARE

                                       BY

                              ERI ACQUISITION CORP.

         THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT,
                   EASTERN STANDARD TIME, ON FEBRUARY 2, 2005,
                          UNLESS THE OFFER IS EXTENDED

                                   ----------

   TO BROKERS, DEALERS, COMMERCIAL BANKS, TRUST COMPANIES AND OTHER NOMINEES:

         We have been engaged by ERI  ACQUISITION  CORP.  a newly formed  Oregon
corporation  ("Purchaser") controlled by Bruce N. Davis ("Mr. Davis"),  Chairman
of the Board and  President  of  Elmer's  Restaurants,  Inc.  ("Elmer's"  or the
"Company"),  William W.  Service,  a director  and the  former  Chief  Executive
Officer of the Company,  Thomas C. Connor,  Corydon H.  Jensen,  Jr.,  Dennis M.
Waldron,  Richard C. Williams and Donald W. Woolley, each of whom is a member of
the Company's board of directors,  Linda Ellis-Bolton,  Karen K. Brooks, Richard
P. Buckley, David D. Connor, Stephanie M. Connor, Debra A. Woolley-Lee,  Douglas
A. Lee, David C. Mann, Sheila J. Schwartz,  Gerald A. Scott, a Vice President of
the Company,  Gary N. Weeks,  Gregory W. Wendt,  Dolly W. Woolley,  and Donna P.
Woolley,  (individually, a "Continuing Shareholder" and collectively referred to
herein  as  the  "Continuing  Shareholders"),  to act as  Information  Agent  in
connection with Purchaser's  offer to purchase all outstanding  shares of common
stock,  no par value per share of Elmer's (the "Shares") not currently  owned by
the Continuing  Shareholders,  at $7.50 per Share,  in cash,  upon the terms and
subject to the conditions set forth in the Offer to Purchase, dated December 20,
2004,  and in the  related  Letter  of  Transmittal  (which,  together  with any
amendments or supplements thereto,  collectively constitute the "Offer"). Please
furnish copies of the enclosed materials to those of













your clients for whose  accounts you hold Shares  registered  in your name or in
the name of your nominee.

         For your  information  and for  forwarding to your clients for whom you
hold  Shares  registered  in your  name or in the name of your  nominee,  we are
enclosing the following documents:

         1.       The Offer to Purchase, dated December 20, 2004.

         2.       The Letter of Transmittal  for your use in accepting the Offer
                  and tendering  Shares and for the information of your clients.
                  Manually signed  facsimile copies of the Letter of Transmittal
                  may be used to tender Shares.

         3.       The  Notice of  Guaranteed  Delivery  to be used to accept the
                  Offer if the procedures for tendering  Shares set forth in the
                  Offer to Purchase  cannot be completed prior to the Expiration
                  Date (as defined in the Offer to Purchase).

         4.       A printed form of letter which may be sent to your clients for
                  whose  accounts you hold Shares  registered in your name or in
                  the name of your  nominee,  with space  provided for obtaining
                  such clients' instructions with regard to the Offer.

         5.       Guidelines of the Internal  Revenue Service for  Certification
                  of Taxpayer Identification Number on substitute form W-9.

         6.       A return  envelope  addressed  to the  Depositary  (as defined
                  below).

         WE URGE YOU TO CONTACT  YOUR  CLIENTS AS PROMPTLY AS  POSSIBLE.  PLEASE
NOTE THAT THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT, EASTERN
STANDARD TIME, ON FEBRUARY 2, 2005, WHICH DATE MAY BE EXTENDED.

         Please note the following:

         1.       The tender price is $7.50 per share, in cash without interest.

         2.       The Offer is being made for all  outstanding  Shares not owned
                  by the Continuing Shareholders.

         3.       THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT,
                  EASTERN  STANDARD TIME ON FEBRUARY 2, 2005,  WHICH DATE MAY BE
                  EXTENDED.












                                        2

         4.       The Offer is conditioned on, among other things, the tender in
                  this Offer of a sufficient  number of Shares such that,  after
                  the  Shares are  purchased  pursuant  to the Offer,  Purchaser
                  would own at least 90% of the outstanding Elmer's common stock
                  (the "Minimum Tender  Condition"),  which would also mean that
                  at least a majority of the total  outstanding  shares that are
                  not  owned  by  the  Continuing   Shareholders  or  the  other
                  executive  officers and directors of Elmer's had been tendered
                  (the  "Majority of the Minority  Condition").  In no event may
                  the  Majority of the Minority  Condition  be waived.  However,
                  Purchaser reserves the right, in its sole discretion, to waive
                  the Minimum Tender Condition. The Offer is also subject to the
                  other  conditions set forth in the Offer to Purchase.  See the
                  sections  titled  "The  Offer--Section  1. Terms of the Offer;
                  Expiration   Date"  and  "The   Offer--Section   11.   Certain
                  Conditions of the Offer" in the Offer to Purchase. Neither the
                  Company's  Board of Directors  nor a special  committee of the
                  Company's Board of Directors has recommended that shareholders
                  unaffiliated  with  Purchaser or the  Continuing  Shareholders
                  tender their Shares in the Offer.

         5.       Tendering  holders  of Shares  ("Holders")  whose  Shares  are
                  registered  in their own name and who tender  directly to OTR,
                  Inc. as depositary (the  "Depositary"),  will not be obligated
                  to pay brokerage fees or  commissions  or, except as set forth
                  in Instruction 6 of the Letter of Transmittal,  transfer taxes
                  on the purchase of Shares by Purchaser  pursuant to the Offer.
                  However,  federal  income tax backup  withholding at a rate of
                  28% may be  required,  unless an  exemption  is  available  or
                  unless  the  required  tax   identification   information   is
                  provided. See Instruction 8 of the Letter of Transmittal.

         6.       Notwithstanding any other provision of the Offer,  payment for
                  Shares accepted for payment  pursuant to the Offer will in all
                  cases be made only after timely  receipt by the  Depositary of
                  (a)  certificates  evidencing  such  Shares,  (b) a Letter  of
                  Transmittal (or facsimile thereof) properly completed and duly
                  executed, with any required signature guarantees,  and (c) any
                  other  documents   required  by  the  Letter  of  Transmittal.
                  Accordingly,  tendering holders may be paid at different times
                  depending  upon when  certificates  for  shares  are  actually
                  received  by  the  Depositary.  UNDER  NO  CIRCUMSTANCES  WILL
                  INTEREST ON THE
















                                        3

                  PURCHASE  PRICE OF THE TENDERED  SHARES BE PAID BY  PURCHASER,
                  REGARDLESS  OF ANY  EXTENSION  OF THE  OFFER  OR ANY  DELAY IN
                  MAKING SUCH PAYMENT.

         In order to take advantage of the Offer,  certificates for all tendered
Shares in proper form for transfer,  together with a properly completed and duly
executed  Letter  of  Transmittal  (or  facsimile  thereof)  with  any  required
signature  guarantees,  and  any  required  documents  must be  received  by the
Depositary,  all in accordance with the  instructions set forth in the Letter of
Transmittal and the Offer to Purchase.

         Any Holder  who  desires to tender  Shares and whose  certificates  for
Shares  are not  immediately  available,  or who  cannot  deliver  all  required
documents to the Depositary prior to the expiration date, may tender such shares
by following the procedures  for  guaranteed  delivery set forth in the Offer to
Purchase in the section titled "The  Offer--Section  3. Procedures For Tendering
Shares."

         Purchaser will not pay any fees or commissions to any broker, dealer or
other person for soliciting  tenders of shares pursuant to the Offer (other than
the  Depositary  and  Information  Agent  fees  as  described  in the  Offer  to
Purchase).  Purchaser will, however,  upon request,  reimburse you for customary
mailing and handling  expenses incurred by you in forwarding any of the enclosed
materials to your clients.  Purchaser  will pay or cause to be paid any transfer
taxes with respect to the  transfer  and sale of  purchased  Shares to it or its
order  pursuant to the Offer,  except as otherwise  provided in Instruction 6 of
the Letter of Transmittal.

         Questions and requests for additional  copies, at Purchaser's  expense,
of the enclosed material may be directed to the Information Agent for the Offer,
at OTR, Inc., Attn: Robert Roach, 1000 SW Broadway, Suite 920, Portland,  Oregon
97205, or call (503) 225-0375.

                                           Very truly yours,



                                           OTR, INC.





         NOTHING CONTAINED HEREIN OR IN THE ENCLOSED  DOCUMENTS SHALL RENDER YOU
THE AGENT OF PURCHASER, ANY MEMBER OF THE CONTINUING SHAREHOLDERS,  ELMER'S, THE
INFORMATION AGENT, THE DEPOSITARY,  OR ANY AFFILIATE OF ANY OF THE FOREGOING, OR
AUTHORIZE  YOU OR ANY OTHER PERSON TO USE ANY DOCUMENT OR MAKE ANY  STATEMENT ON
BEHALF OF ANY OF THEM IN  CONNECTION  WITH THE OFFER  OTHER  THAN THE  DOCUMENTS
ENCLOSED HEREWITH AND THE STATEMENT CONTAINED THEREIN.








                                        4

                                                               EXHIBIT (a)(1)(v)

                                LETTER TO CLIENTS

                           OFFER TO PURCHASE FOR CASH
                     ALL OUTSTANDING SHARES OF COMMON STOCK

                                       OF

                            ELMER'S RESTAURANTS, INC.

             NOT OWNED BY THE STOCKHOLDERS OF ERI ACQUISITION CORP.

                                       AT

                                 $7.50 PER SHARE

                                       BY

                              ERI ACQUISITION CORP.

                                   ----------

                 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT
           12:00 MIDNIGHT, EASTERN STANDARD TIME, ON FEBRUARY 2, 2005
                          UNLESS THE OFFER IS EXTENDED

                                   ----------

                                                              December 20, 2004

TO OUR CLIENTS:

         Enclosed  for  your  consideration  is the  Offer  to  Purchase,  dated
December  20,  2004  (the  "Offer  to  Purchase")  and  the  related  Letter  of
Transmittal  (which,  together  with  any  amendments  or  supplements  thereto,
collectively  constitute  the  "Offer")  in  connection  with  the  offer by ERI
Acquisition Corp., a newly formed Oregon corporation ("Purchaser") controlled by
Bruce N. Davis ("Mr.  Davis"),  Chairman of the Board and  President  of Elmer's
Restaurants,  Inc. ("Elmer's" or the "Company"),  William W. Service, a director
and the former Chief Executive Officer of the Company, Thomas C. Connor, Corydon
H. Jensen,  Jr.,  Dennis M. Waldron,  Richard C. Williams and Donald W. Woolley,
each  of  whom  is  a  member  of  the  Company's  board  of  directors,   Linda
Ellis-Bolton, Karen K. Brooks, Richard P. Buckley, David D. Connor, Stephanie M.
Connor, Debra A. Woolley-Lee, Douglas A. Lee, David C. Mann, Sheila J. Schwartz,
Gerald A. Scott,  a Vice  President  of the Company,  Gary N. Weeks,  Gregory W.
Wendt,  Dolly W.  Woolley,  and Donna P. Woolley  (each  referred to herein as a
"Continuing Shareholder" and collectively as the "Continuing Shareholders"),  to
purchase all outstanding shares of common stock, no par value












per share of  Elmer's  (the  "Shares")  not  currently  owned by the  Continuing
Shareholders  at $7.50 per  Share,  in cash,  upon the terms and  subject to the
conditions   set  forth  in  the  Offer  to  Purchase.   

         WE ARE (OR OUR  NOMINEE IS) THE HOLDER OF RECORD OF THE SHARES HELD FOR
YOUR  ACCOUNT.  A TENDER OF SUCH  SHARES CAN BE MADE ONLY BY US AS THE HOLDER OF
RECORD AND PURSUANT TO YOUR INSTRUCTIONS.  THE ENCLOSED LETTER OF TRANSMITTAL IS
FURNISHED TO YOU FOR YOUR  INFORMATION  ONLY AND CANNOT BE USED BY YOU TO TENDER
SHARES HELD BY US FOR YOUR ACCOUNT.

         Accordingly,  we  request  instructions  as to  whether  you wish us to
tender on your behalf any or all of the Shares held by us for your account, upon
the terms and subject to the conditions set forth in the Offer to Purchase. Your
attention is directed to the following:

         1.       The tender price is $7.50 per Share, in cash without interest,
                  upon the terms and subject to the  conditions set forth in the
                  Offer to Purchase.

         2.       The Offer is being made for all  outstanding  shares not owned
                  by the Continuing Shareholders.

         3.       THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT,
                  EASTERN  STANDARD TIME. ON FEBRUARY 2, 2005, WHICH DATE MAY BE
                  EXTENDED.

         4.       The Offer is conditioned on, among other things, the tender in
                  this Offer of a sufficient  number of Shares such that,  after
                  the  Shares are  purchased  pursuant  to the Offer,  Purchaser
                  would own at least 90% of the outstanding Elmer's common stock
                  (the "Minimum Tender  Condition"),  which would also mean that
                  at least a majority of the total  outstanding  Shares that are
                  not  owned  by  the  Continuing   Shareholders  or  the  other
                  executive  officers and directors of Elmer's had been tendered
                  (the  "Majority of the Minority  Condition").  In no event may
                  the  Majority of the Minority  Condition  be waived.  However,
                  Purchaser  reserves  the  right to waive  the  Minimum  Tender
                  Condition.  The Offer is also subject to the other  conditions
                  set forth in the offer to Purchase.  See the  sections  titled
                  "The  Offer--Section  1. Terms of the Offer;  Expiration Date"
                  and "The  Offer--Section  11. Certain Conditions of the Offer"
                  in  the  Offer  to  Purchase.   Tendering  holders  of  Shares
                  ("Holders")  whose Shares are registered in their own name and
                  who  tender   directly  to  OTR,  Inc.  as   depositary   (the
                  "Depositary"),  will not be obligated to pay brokerage fees or
                  commissions  or,  except as set forth in  Instruction 6 of the
                  Letter  of  Transmittal,  transfer  taxes on the  purchase  of
                  Shares by Purchaser  pursuant to the Offer.  However,  Federal
                  income tax backup withholding at a rate of 28% may be required
                  unless an  exemption  is  available or unless the required tax
                  identification  information is provided.  See Instruction 8 of
                  the Letter of Transmittal.






                                        2

         5.       Notwithstanding any other provision of the Offer,  payment for
                  Shares accepted for payment  pursuant to the Offer will in all
                  cases be made only after timely  receipt by the  Depositary of
                  (a)  certificates  evidencing  such  Shares,  (b) a Letter  of
                  Transmittal (or facsimile thereof) properly completed and duly
                  executed with any required signature  guarantees,  and (c) any
                  other  documents   required  by  the  Letter  of  Transmittal.
                  Accordingly,  tendering Holders may be paid at different times
                  depending  upon when  certificates  for  Shares  are  actually
                  received  by  the  Depositary.  UNDER  NO  CIRCUMSTANCES  WILL
                  INTEREST ON THE PURCHASE PRICE OF THE TENDERED  SHARES BE PAID
                  BY PURCHASER,  REGARDLESS OF ANY EXTENSION OF THE OFFER OR ANY
                  DELAY IN MAKING SUCH PAYMENT.

         The Offer is being made only by the Offer to  Purchase  and the related
Letter of Transmittal  and any amendments or supplements  thereto,  and is being
made to all  holders  of the  Shares.  The Offer is not being  made to (nor will
tenders be accepted from or on behalf of) holders of Shares in any  jurisdiction
where  the  making  of the  Offer  or the  acceptance  thereof  would  not be in
compliance with the laws of such jurisdiction.

         If you wish to have us tender any or all of the  Shares  held by us for
your  account,  please so instruct us by  completing,  executing,  detaching and
returning to us the  instruction  form set forth  herein.  If you  authorize the
tender  of your  Shares,  all such  Shares  will be  tendered  unless  otherwise
specified below. An envelope to return your instructions to us is enclosed.

         YOUR INSTRUCTIONS  SHOULD BE FORWARDED TO US IN AMPLE TIME TO PERMIT US
TO SUBMIT A TENDER ON YOUR BEHALF PRIOR TO THE EXPIRATION DATE.






























                                        3

                        INSTRUCTIONS WITH RESPECT TO THE

                           OFFER TO PURCHASE FOR CASH

                     ALL OUTSTANDING SHARES OF COMMON STOCK

                                       OF

                            ELMER'S RESTAURANTS, INC.

             NOT OWNED BY THE STOCKHOLDERS OF ERI ACQUISITION CORP.

         The  undersigned  acknowledge(s)  receipt of your letter,  the enclosed
Offer to Purchase,  dated  December 20, 2004,  the related Letter of Transmittal
(which,  together  with any  amendments  or  supplements  thereto,  collectively
constitute the "Offer"), in connection with the offer by ERI Acquisition Corp. a
newly formed Oregon corporation ("Purchaser") controlled by Bruce N. Davis ("Mr.
Davis"),  Chairman  of the Board and  President  of  Elmer's  Restaurants,  Inc.
("Elmer's"  or the  "Company"),  William W.  Service,  a director and the former
Chief  Executive  Officer of the Company,  Thomas C. Connor,  Corydon H. Jensen,
Jr., Dennis M. Waldron,  Richard C. Williams and Donald W. Woolley, each of whom
is a member of the Company's board of directors,  Linda  Ellis-Bolton,  Karen K.
Brooks,  Richard P.  Buckley,  David D. Connor,  Stephanie  M. Connor,  Debra A.
Woolley-Lee, Douglas A. Lee, David C. Mann, Sheila J. Schwartz, Gerald A. Scott,
a Vice  President  of the  Company,  Gary N. Weeks,  Gregory W. Wendt,  Dolly W.
Woolley,  and  Donna  P.  Woolley  (collectively   referred  to  herein  as  the
"Continuing  Shareholders"),  to purchase all outstanding shares of common stock
no par value per share of Elmer's  (the  "Shares")  not  currently  owned by the
Continuing Shareholders, at $7.50 per Share, in cash, upon the terms and subject
to the conditions set forth in the Offer to Purchase, dated December 20, 2004.

         This will  instruct  you to tender to  Purchaser  the  number of Shares
indicated below (or, if no number is indicated below, all Shares) which are held
by you for the  account of the  undersigned,  upon the terms and  subject to the
conditions set forth in the Offer.

Number of Shares to                       Sign Here
be Tendered____________________________   x_____________________________________
Account No:____________________________   Print Name:___________________________
Dated:_________________________________   Address:______________________________
                                          Area Code and Telephone:______________
                                          Tax Identification or Social
                                          Security No.:_________________________
















                                        4

                                                              EXHIBIT (a)(1)(vi)

             GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION
                          NUMBER ON SUBSTITUTE FORM W-9

         GUIDELINES FOR DETERMINING THE PROPER IDENTIFICATION NUMBER TO GIVE THE
         PAYER.  Social  Security  numbers  have nine  digits  separated  by two
         hyphens: i.e. 000-00-0000.  Employer  identification  numbers have nine
         digits separated by only one hyphen: i.e.  00-0000000.  The table below
         will help determine the number to give the payer.



                                                                                               
---------------------------------    ----------------------------    -------------------------------    ----------------------------
FOR THIS TYPE OF ACCOUNT:            GIVE THE SOCIAL SECURITY        FOR THIS TYPE OF ACCOUNT:          GIVE THE  EMPLOYER
                                     NUMBER OF --                                                       IDENTIFICATION NUMBER
                                                                                                        OF --
-----------------------------------------------------------------    ---------------------------------------------------------------
1.  An individual's account          The individual                  9.  A valid trust, estate,         The legal entity (Do
                                                                         or pension trust               not furnish the identifying
                                                                                                        number of the personal
                                                                                                        representative or trustee
                                                                                                        unless the legal entity
                                                                                                        itself is not designated in
                                                                                                        the account title.)(5)
                                                                                                        
2.  Two or more individuals          The actual owner of the         10. Corporate account              The corporation
    (joint account)                  account or, if combined                                            
                                     funds, any one of the                                              
                                     individuals(l)                                                     
                                                                                                        
3.  Husband and wife (joint          The actual owner of the         11. Religious, charitable, or      The organization 
    account)                         account or, if joint funds,         educational organization       
                                     either person(l)                    account                        
                                                                                                        
4.  Custodian account of a           The minor(2)                    12. Partnership account            The partnership
    minor (Uniform Gift to                                               held in the name of the        
    Minors Act)                                                          business                       
                                                                                                        
5.  Adult and minor (joint           The adult or, if the minor is   13. Association, club, or other    The organization 
    account)                         the only contributor, the           tax-exempt organization        
                                     minor(l)                                                           
                                                                                                        
6.  Account in the name of           The ward, minor, or             14. A broker or registered         The broker or nominee
    guardian or committee            incompetent person(3)               nominee                        
    for a designated ward,                                                                              
    minor, or incompetent                                                                               
    person                                                                                              
                                                                                                        
7.  a.  The usual revocable          The grantor-trustee(l)          15. Account with the               The public entity
        savings trust account                                            Department of Agriculture      
        (grantor is also                                                 in the name of a public        
        trustee)                                                         entity (such as a State or            
                                                                         local government, school,      
    b.  So-called  trust             The actual owner(l)                 district or prison) that       
        account that is not a                                            receives agricultural          
        legal or valid trust                                             program payments               
        under State law                                                                                 
                                                                                                        
8.  Sole proprietorship              The owner(4)                                                       
    account                                                                                             
------------------------------------------------------------------------------------------------------------------------------------


(1)  List first and circle the name of the person whose number you furnish.
(2)  Circle the minor's name and furnish the minor's social security number.
(3)  Circle the ward's,  minor's or  incompetent  person's name and furnish such
     person's social security number.
(4)  Show the name of the owner.
(5)  List first and  circled  the name of the legal  trust,  estate,  or pension
     trust.
NOTE: If no name is circled when there is more than one name, the number will be
     considered to be that of the first name listed.

OBTAINING A NUMBER.
If you don't  have a  taxpayer  identification  number  or you  don't  know your
number, obtain Form SS-5, Application for a Social Security Number Card, or Form
SS-4, Application for Employer Identification Number, at the local office of the
Social Security  Administration  or the Internal Revenue Service and apply for a
number.

PAYEES EXEMPT FROM BACKUP WITHHOLDING.

Payees specifically exempted from backup withholding on ALL payments include the
following:
   o     A corporation.
   o     A financial institution.
   o     An organization  exempt from tax under section 501(a), or an individual
         retirement plan, or a custodial account under section 403(6)(7).
   o     The United States or any agency or instrumentality thereof.
   o     A State,  the District of Columbia,  a possession of the United States,
         or any subdivision or instrumentality thereof.
   o     A foreign government,  a political subdivision of a foreign government,
         or any agency or instrumentality thereof.
   o     An  international   organization  or  any  agency,  or  instrumentality
         thereof.
   o     A registered dealer in securities or commodities registered in the U.S.
         or a possession of the U.S.
   o     A real estate investment trust.
   o     A common trust fund operated by a bank under section 584(a).
   o     An exempt charitable remainder trust under section 664, or a non-exempt
         trust described in section 4947.
   o     An entity  registered at all times under the Investment  Company Act of
         1940.
   o     A foreign central bank of issue.
   o     A middleman known in the investment community as a nominee or listed in
         the most  recent  publication  of the  American  Society  of  Corporate
         Secretaries, Inc. Nominee List.
Payments of dividends  and patronage  dividends not generally  subject to backup
withholding include the following:   
   o     Payments to nonresident  aliens  subject to  withholding  under section
         1441.
   o     Payments to partnerships not engaged in a trade or business in the U.S.
         and which have at least one nonresident partner.
   o     Payments of patronage  dividends  where the amount received is not paid
         in money.
   o     Payments made by certain  foreign  organizations.  

Payments of interest not  generally  subject to backup  withholding  include the
following:
   o     Payments of interest on obligations  issued by  individuals.  Note: You
         may be subject to backup  withholding  if this interest is $600 or more
         and is paid in the course of the payer's trade or business and you have
         not provided your correct taxpayer identification number to the payer.
   o     Payments of tax-exempt interest (including exempt-in-interest dividends
         under section 852).
   o     Payments described in section 6049(b)(5) to nonresident aliens.
   o     Payments on tax-free covenant bonds under section 1451.
   o     Payments made by certain foreign organizations.
   o     Mortgage interest paid to the payer.
Exempt payees  described above should file Form W-9 to avoid possible  erroneous
backup  withholding.  FILE THIS  FORM  WITH THE  PAYER,  FURNISH  YOUR  TAXPAYER
IDENTIFICATION  NUMBER, WRITE "EXEMPT" ON THE FACE OF THE FORM, AND RETURN IT TO
THE PAYER. IF THE PAYMENTS ARE INTEREST, DIVIDENDS, OR PATRONAGE DIVIDENDS, ALSO
SIGN AND DATE THE FORM.  
Certain payments other than interest,  dividends, and patronage dividends,  that
are not  subject  to  information  reporting  are also  not  subject  to  backup
withholding. For details see section 6041, 6041A, 6042, 6044, 6045, 6049, 6050A,
and 6050N and their regulations.

PRIVACY ACT NOTICE. Section 6109 requires most recipients of dividend, interest,
or other  payments to give  taxpayer  identification  numbers to payers who must
report the payments to IRS. The IRS uses the numbers for identification purposes
and to help verify the accuracy of your return. Payers must be given the numbers
whether  or not  recipients  are  required  to file  tax  returns.  Payers  must
generally withhold 28% of taxable interest, dividend, and certain other payments
to a payee who does not  furnish a  taxpayer  identification  number to a payer.
Certain penalties may also apply.

PENALTIES.
(1) PENALTY FOR FAILURE TO FURNISH TAXPAYER  IDENTIFICATION  NUMBER. If you fail
to furnish your taxpayer  identification number to a payer, you are subject to a
penalty of $50 for each such failure  unless your  failure is due to  reasonable
cause and not to willful neglect.
(2) CIVIL PENALTY FOR FALSE INFORMATION WITH RESPECT TO WITHHOLDING. If you make
a false  statement  with no  reasonable  basis which results in no imposition of
backup  withholding,  you are subject to a penalty of $500. 
(3) CRIMINAL PENALTY FOR FALSIFYING  INFORMATION.  Falsifying  certifications or
affirmations  may subject  you to  criminal  penalties  including  fines  and/or
imprisonment.

FOR ADDITIONAL  INFORMATION  CONTACT YOUR TAX CONSULTANT OR THE INTERNAL REVENUE
SERVICE.
                                        2

                                                             EXHIBIT (a)(1)(vii)

This announcement is neither an offer to purchase nor a solicitation of an offer
   to sell the Shares. The Offer is being made solely pursuant to the Offer to
Purchase, dated December 20, 2004, and the related Letter of Transmittal and any
 amendments or supplements thereto to all holders of the Shares. The Offer will
 not be made to (and tenders will not be accepted from or on behalf of) holders
of Shares in any jurisdiction in which the making of the Offer or the acceptance
     thereof would not be in compliance with the laws of such jurisdiction.

                      NOTICE OF OFFER TO PURCHASE FOR CASH
                     ALL OUTSTANDING SHARES OF COMMON STOCK

                                       of

                            ELMER'S RESTAURANTS, INC.

             NOT OWNED BY THE STOCKHOLDERS OF ERI ACQUISITION CORP.

                                       at

                                 $7.50 PER SHARE

                                       by

                              ERI ACQUISITION CORP.

 THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 12:00 MIDNIGHT, EASTERN STANDARD
            TIME, ON FEBRUARY 2, 2005, UNLESS THE OFFER IS EXTENDED.

         ERI ACQUISITION CORP., a newly formed Oregon corporation  ("Purchaser")
controlled by Bruce N. Davis ("Mr. Davis"),  Chairman of the Board and President
of Elmer's Restaurants, Inc. ("Elmer's" or the "Company"), William W. Service, a
director  and the  former  Chief  Executive  Officer of the  Company,  Thomas C.
Connor,  Corydon H. Jensen,  Jr.,  Dennis M.  Waldron,  Richard C.  Williams and
Donald W. Woolley, each of whom is a member of the Company's board of directors,
Linda  Ellis-Bolton,  Karen K.  Brooks,  Richard P.  Buckley,  David D.  Connor,
Stephanie M. Connor, Debra A. Woolley-Lee, Douglas A. Lee, David C. Mann, Sheila
J. Schwartz,  Gerald A. Scott,  a Vice President of the Company,  Gary N. Weeks,
Gregory W. Wendt,  Dolly W.  Woolley,  and Donna P. Woolley  (collectively,  the
"Continuing  Shareholders"),  hereby offers to purchase (the "Offer") at a price
of $7.50 per share (the  "Offer  Price"),  in cash,  all  outstanding  shares of
common stock,  no par value per share,  of Elmer's (the  "Shares") not currently
owned by the Continuing Shareholders, on the terms and subject to the conditions
specified  in the Offer to  Purchase,  dated  December  20,  2004 (the "Offer to
Purchase")  and  in  the  related   letter  of   transmittal   (the  "Letter  of
Transmittal").  Tendering  stockholders  who tender  directly to OTR,  Inc. (the
"Depositary")  will not be obligated to pay brokerage  fees or  commissions  or,
subject to  Instruction 6 of the Letter of  Transmittal,  transfer  taxes on the
purchase of Shares by Purchaser  pursuant to the Offer.  Tendering  stockholders
who hold their Shares through a broker or bank should  consult such  institution
as to whether it charges any service fees or commissions.

         The period until 12:00 midnight,  Eastern Standard Time, on February 2,
2005, as such period may be extended,  is referred to as the "Offering  Period."
Subject to the applicable  rules and  regulations of the Securities and Exchange
Commission  ("SEC"),  Purchaser  expressly  reserves  the  right,  in  its  sole
discretion,  at any time or from time to time, to extend the Offering  Period by
giving oral or written  notice of such  extension to the Depositary and making a
public  announcement  thereof as described  in the Offer to Purchase.  Purchaser
does not currently plan to provide a subsequent offering period, as described by
Rule 14d-11 under the Securities Exchange Act of 1934, as amended (the "Exchange
Act").

         The Offer is  conditioned  on,  among other  things,  the tender in the
Offer of a sufficient number of Shares such that, after the Shares are purchased
pursuant  to the  Offer,  Purchaser  would own at least  90% of the  outstanding
Elmer's  common stock (the "Minimum  Tender  Condition"),  which would also mean
that at least a majority  of the 

outstanding  Shares that are not owned by the  Continuing  Shareholders  and the
other  executive  officers  and  directors  of Elmer's  had been  tendered  (the
"Majority  of the  Minority  Condition").  In no event may the  Majority  of the
Minority Condition be waived. However, Purchaser reserves the right, in its sole
discretion, to waive the Minimum Tender Condition.

         The purpose of the Offer is for  Purchaser  to acquire for cash as many
outstanding  Shares as possible as a first step in acquiring  the entire  equity
interest in Elmer's.  If the Offer is successful,  Purchaser will be merged with
and into Elmer's  pursuant to the "short form" merger  provisions  of the Oregon
Business  Corporation  Act without  prior notice to, or any action by, any other
stockholder  of Elmer's  (the  "Merger").  The Merger  will  result in each then
outstanding  Share  (other than Shares,  if any,  held by  stockholders  who are
entitled to and who properly  exercise  appraisal rights under Oregon law) being
converted into the right to receive the same amount of cash  consideration  paid
in the Offer.

         For purposes of the Offer,  Purchaser  will be deemed to have  accepted
for payment  Shares  validly  tendered and not  withdrawn if and when  Purchaser
gives oral or written  notice to the Depositary of its acceptance for payment of
such Shares  pursuant  to the Offer.  Payment  for Shares  accepted  for payment
pursuant  to the Offer will be made by deposit of the  purchase  price  therefor
with the Depositary,  which will act as agent for the tendering stockholders for
the purpose of receiving  payments from Purchaser and transmitting such payments
to the tendering  stockholders.  In all cases,  payment for Shares  tendered and
accepted  for  payment  pursuant  to the Offer  will be made only  after  timely
receipt by the Depositary of certificates for such Shares, a properly  completed
and duly executed  Letter of Transmittal (or facsimile  thereof),  and any other
required  documents.  Upon the  deposit  of funds  with the  Depositary  for the
purpose of making payments to tendering stockholders,  Purchaser's obligation to
make such payment shall be satisfied, and tendering stockholders must thereafter
look solely to the  Depositary  for payment of amounts owed to them by reason of
the  acceptance  for  payment  of  Shares  pursuant  to  the  Offer.   UNDER  NO
CIRCUMSTANCES  WILL INTEREST ON THE PURCHASE PRICE FOR TENDERED  SHARES BE PAID,
REGARDLESS OF ANY DELAY IN MAKING SUCH PAYMENT.

         Tenders of Shares  made  pursuant to the Offer are  irrevocable  except
that Shares tendered pursuant to the Offer may be withdrawn at any time prior to
the  termination of the Offering  Period and,  unless  theretofore  accepted for
payment by Purchaser pursuant to the Offer. For a withdrawal to be effective,  a
written or facsimile  transmission  notice of withdrawal must be timely received
by the  Depositary  at its  address  set forth on the back cover of the Offer to
Purchase.  Any such  notice of  withdrawal  must  specify the name of the person
having tendered the Shares to be withdrawn, the number of Shares to be withdrawn
and the names in which the certificate(s)  evidencing the Shares to be withdrawn
are  registered,  if different from that of the person who tendered such Shares.
The  signature(s)  on the notice of withdrawal must be guaranteed by an Eligible
Institution (as defined in the Offer to Purchase),  unless such Shares have been
tendered for the account of any Eligible Institution. If certificates for Shares
to be withdrawn have been delivered or otherwise  identified to the  Depositary,
the name of the  registered  holder  and the serial  numbers  of the  particular
certificates evidencing the Shares to be withdrawn must also be furnished to the
Depositary  as  aforesaid  prior to the physical  release of such  certificates.
Withdrawals of tenders of Shares may not be rescinded,  and any Shares  properly
withdrawn  will be deemed not to have been validly  tendered for purposes of the
Offer.  However,  withdrawn  Shares may be  retendered  by following  one of the
procedures  described  in the  Offer  to  Purchase  at any  time  prior to 12:00
midnight Eastern Standard Time, on February 2, 2005, or such other date and time
to which the Offer may be extended.

         The receipt of cash for Shares pursuant to the Offer or the Merger will
be a taxable transaction for United States federal income tax purposes (and also
may be a taxable  transaction under applicable state,  local,  foreign and other
income tax laws). In general,  for United States federal income tax purposes,  a
holder of Shares will recognize

                                        2

gain or loss equal to the difference  between the holder's adjusted tax basis in
the Shares sold pursuant to the Offer or converted to cash in the Merger and the
amount of cash received therefor. Gain or loss must be determined separately for
each  block of  Shares  (i.e.,  Shares  acquired  at the  same  cost in a single
transaction)  sold pursuant to the Offer or converted to cash in the Merger.  If
the Shares exchanged  constitute capital assets in the hands of the stockholder,
gain or loss will be capital gain or loss. In general,  capital gains recognized
by an individual  will be subject to a maximum  United States federal income tax
rate of 15% if the  Shares  were held for more than one year on the date of sale
(or, if  applicable,  the date of the Merger),  and if held for one year or less
they will be subject to tax at ordinary  income tax rates.  Certain  limitations
may apply on the use of capital  losses.  The income  tax  discussion  set forth
above is included  for general  information  only and may not be  applicable  to
stockholders  in special  situations  such as  stockholders  who received  their
Shares upon the exercise of employee stock options or otherwise as  compensation
and stockholders who are not United States persons.  Stockholders should consult
their own tax advisors with respect to the specific tax  consequences to them of
the Offer and the  Merger,  including  the  application  and effect of  federal,
state, local, foreign or other tax laws.

         The  terms  of the  Offer  are more  fully  set  forth in the  Offer to
Purchase,  the Letter of Transmittal and accompanying  documents  (collectively,
the  "Tender  Offer  Documents").  Purchaser  has filed a  Schedule  TO with the
Securities and Exchange  Commission in connection with the Offer, which includes
the Offer to Purchase as an exhibit thereto. All of the information contained in
Purchaser's  filing on  Schedule  TO and the  exhibits  thereto,  including  the
information  required to be disclosed by Rule  14d-6(d)(1) and Rule  13e-3(e)(1)
under the Exchange Act, is incorporated herein by reference.

         A request has been made to Elmer's  for the use of Elmer's  stockholder
list and security  position  listings for the purpose of disseminating the Offer
to Purchase to  stockholders.  Upon  compliance by Elmer's with such request and
Rule 14d-5 under the  Exchange  Act  pertaining  to such  request,  the Offer to
Purchase and the related Letter of Transmittal  will be mailed to record holders
of Shares and will be  furnished  to brokers,  banks and similar  persons  whose
names,  or the names of whose nominees,  appear on the  stockholder  list or, if
applicable,  who are  listed as  participants  in a clearing  agency's  security
position listing for subsequent transmittal to beneficial owners of Shares.

         Questions  and  requests for  assistance  or  additional  copies of the
Tender Offer  Documents may be directed to OTR,  Inc.,  Purchaser's  Information
Agent,  at its address and telephone  numbers  listed below,  and copies will be
furnished promptly at Purchaser's expense.

                       INFORMATION AGENT FOR THE OFFER IS:

                                    OTR, Inc.
                           1000 SW Broadway, Suite 920
                             Portland, Oregon 97205
                            Telephone (503) 225-0375
                               Fax (503) 273-9168


December 20, 2004






                                        3

                                                            EXHIBIT (a)(1)(viii)

                                  NEWS RELEASE

        ERI ACQUISITION CORP. COMMENCES CASH TENDER OFFER FOR OUTSTANDING
             SHARES OF ELMER'S RESTAURANTS, INC. AT $7.50 PER SHARE.

Portland,  Oregon (December 20, 2004) - ERI Acquisition Corp.  ("Purchaser"),  a
corporation  led by Bruce N.  Davis,  Chairman  of the  Board and  President  of
Elmer's  Restaurants,  Inc  (NASDAQ-SmallCap:  ELMS) (the "Company"),  and whose
shareholders include the other members of the Company's board of directors,  and
certain other individuals (collectively,  the "Continuing Shareholders"),  today
announced  that it has commenced a cash tender offer for all of the  outstanding
common stock of the Company not owned by the Continuing Shareholders at an offer
price of $7.50 per share in cash (the "Offer").  The offer and withdrawal rights
will  expire at 12:00  Midnight,  Eastern  Standard  Time,  on February 2, 2005,
unless extended by Purchaser.

The Offer is conditioned  on, among other things,  the tender in this Offer of a
sufficient number of shares of outstanding Elmer's common stock not owned by the
Continuing  Shareholders such that, after such shares are purchased  pursuant to
the Offer,  Purchaser would own at least 90% of the  outstanding  Elmer's common
stock (the "Minimum  Tender  Condition"),  which would also mean that at least a
majority  of the  outstanding  shares  that  are  not  owned  by the  Continuing
Shareholders and the other executive  officers and directors of Elmer's had been
tendered  (the  "Majority  of the  Minority  Condition").  In no  event  may the
Majority  of the  Minority  Condition  be waived.  The Offer is also  subject to
certain other conditions  described in the tender offer documents to be filed by
Purchaser with the SEC.

The Continuing  Shareholders  decided to pursue the offer because,  as owners of
59% of  Elmer's  common  stock,  they  believe  that  the  anticipated  costs of
remaining a public company exceed any resulting  benefits.  The expected  public
company  costs  for  FY  2005  are  approximately   $468,000,   an  increase  of
approximately  $200,000 over the prior year.  These are ongoing expenses as long
as Elmer's  remains  public.  The  $468,200 in  expected  public  company  costs
represents approximately 25% of the Company's FY 2004 pre-tax income.

The  purpose of the Offer is to acquire for cash as many  outstanding  shares as
possible of Elmer's common stock not owned by the Continuing  Shareholders  as a
first step of a going private  transaction  resulting in Purchaser acquiring the
entire equity interest in Elmer's.  If both the Minimum Tender Condition and the
Majority of the Minority  Condition is satisfied,  and the Offer is  successful,
Purchaser will be merged with and into Elmer's,  and each then outstanding share
of Elmer's common stock (other than shares, if any, held by stockholders who are
entitled to and who properly exercise appraisal rights under Oregon law) will be
converted into the right to receive the same amount of cash  consideration  paid
in the  Offer.  There  can be no  assurance  that  the  proposed  going  private
transaction will be consummated.

ADDITIONAL INFORMATION AND WHERE TO FIND IT

The  complete  terms  and  conditions  of the Offer are set forth in an offer to
purchase, letter of transmittal and other related materials that are being filed
with  the  Securities  and  Exchange   Commission  and  distributed  to  Elmer's
stockholders. This press release is not a substitute for such filings.

Investors   are   urged   to   read   such   documents,    together   with   the
Solicitation/Recommendation  Statement on Schedule  14D-9 to be filed by Elmer's
within  10 days of the  Offer,  when they  become  available  because  they will
contain  important  information.   Any  such  documents,  once  filed,  will  be
available,  free of charge, at the SEC's website  (www.sec.gov) or by contacting
OTR, Inc. as the information agent for the transaction at (503) 225-0375.

THIS ANNOUNCEMENT IS NEITHER AN OFFER TO PURCHASE NOR A SOLICITATION OF AN OFFER
TO SELL  SHARES OF  ELMER'S.  ERI  ACQUISITION  CORP.  WILL FILE A TENDER  OFFER
STATEMENT WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION.

                                                               EXHIBIT (a)(1)(x)

                              ERI Acquisition Corp.
                                 363 High Street
                              Eugene, Oregon 97401
                            Telephone: (542) 465-3966

                                December 20, 2004

To the Shareholders of Elmer's Restaurants, Inc.:

         Enclosed  are  materials  in  connection  with a  tender  offer  by ERI
Acquisition  Corp., a corporation  led by Bruce N. Davis,  Chairman of the Board
and President of Elmer's,  and whose  shareholders  include the other members of
Elmer's board of directors,  and certain other  individuals  (collectively,  the
"Continuing Shareholders"). Pursuant to this tender offer, ERI Acquisition Corp.
is offering to  purchase  your shares of Elmer's  stock for a price of $7.50 per
share in cash. In order to sell your shares to ERI Acquisition  Corp.,  you must
"tender" your shares in accordance with the procedures set forth in the enclosed
materials.

         The Continuing  Shareholders  decided to pursue the offer  because,  as
owners of 59% of Elmer's common stock,  they believe that the anticipated  costs
of remaining a public  company  exceed any resulting  benefits.  The  Continuing
Shareholders' pro rata share of the expected public company costs for FY 2005 is
approximately  $276,000,  reflecting  an estimated  total cost of  approximately
$468,000.  These are ongoing expenses as long as Elmer's remains public.  In the
view of the Continuing Shareholders,  this is the equivalent of paying $0.25 per
share per year as a pretax fee to remain  public  (which amount is determined by
dividing  $468,200 in estimated  annual public  company costs by 1,842,945,  the
number of shares of the Company's  outstanding  common  stock).  The $468,200 of
expected  public  company costs  represents  approximately  25% of the Company's
reported fiscal year 2004 pre-tax income.

         This is a "going private" transaction.  The purpose of the tender offer
is for ERI Acquisition Corp. to purchase as many outstanding  shares as possible
as a first step in acquiring the entire equity  interest in Elmer's.  If certain
conditions are satisfied, immediately following ERI Acquisition Corp.'s purchase
of shares in the tender offer, ERI Acquisition Corp. will merge with Elmer's. In
the merger, each outstanding share of Elmer's common stock that was not tendered
(other than shares held by the Continuing  Shareholders  and by shareholders who
exercise and perfect their  dissenters'  rights under Oregon law as described in
the offer  materials)  will be  converted  into the right to  receive  $7.50 per
share.

         The enclosed tender offer materials include the Offer to Purchase and a
Letter of  Transmittal  for use in tendering  your shares.  Those  documents set
forth more fully the terms and conditions of the tender offer and the merger.

         We urge you to read the enclosed tender offer materials (along with the
solicitation/  recommendation  statement  on Schedule  14D-9,  which  Elmer's is
required to file with the U.S.  Securities  and Exchange  Commission and send to
you  within  10 days of the date of the  tender  offer)  in their  entirety  and
consider them carefully before deciding whether to tender your shares







because they contain important  information.  You must make your own decision as
to the  acceptability of the offer and you should consult your own financial and
legal advisors and make such other  investigations  concerning the offer and the
merger as you deem necessary.

         Questions and requests for  assistance may be directed to OTR, Inc., as
Information  Agent for this offer,  at OTR, Inc.,  Attn:  Robert Roach,  1000 SW
Broadway, Suite 920, Portland, Oregon 97205 or call (503) (503) 225-0375.

                                    Sincerely,


                                    /s/ BRUCE N. DAVIS

                                    Bruce N. Davis
                                    President













































                                                                  EXHIBIT (b)(1)




October 5, 2004


Mike Chamberlin
Elmer's Acquisition Group
11802 SE Stark St
Portland, Oregon 97216

Dear Mike:

We are pleased to submit the following financing proposal ("Proposal"). If you
accept this Proposal, it will be submitted for review by GE CAPITAL FRANCHISE
FINANCE CORPORATION ("GEFF").


I. FINANCING TERMS:

LENDER:  GEFF, or its assigns

                                     LOAN #1
                                     -------

BORROWER:  Elmer's Acquisition Group ("BORROWER")

SECURITY: A first lien security interest in the business assets including
equipment, seating, receivables, decor, etc. located at All available corporate
owned restaurants (each, a "Property" and collectively, the "Properties"). As
additional collateral, GEFF may require Borrower to provide a stock pledge
and/or assignment of franchise royalties.

The proposed loan will be cross-defaulted and cross-collateralized with all
loans to the BORROWER from GEFF or its affiliates.

Upon sale of the Property to a GEFF qualified purchaser, such purchaser may
assume BORROWER'S obligations under the loan agreements for a fee of 1% of the
then outstanding principal. Any such assumption remains subject to GEFF'S prior
review and written approval.



















FUNDING CUT-OFF DATE: December 31, 2004

The "Loan Closing Date" (the date on which a loan is fully funded and the Loan
Term commences) must occur by the above date.

BORROWER will have one (1) option to extend the Funding Cut-Off-Date for an
additional sixty (60) days upon written request to GEFF.

LOAN TABLE: LOAN ONE



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

        ADVANCE                                                             INTEREST      RATE          RATE        INTEREST
      CALCULATION     LOAN AMOUNT      TERM     AMORTIZATION    PAYMENT       RATE     CALCULATION   CONVERSION     RATE TYPE
--- --------------- --------------- ---------- -------------- ------------ ---------- ------------- ------------ ---------------
                                                                                      
                                                                                                                    Fixed at
     Up to 100% of                                                                       Ten (10)                 Closing Rate
 A  the refinanced   $3,500,000.00   10 years     10 years     $41,728.52     7.60%     Yr Swaps +      N/A       (determined       
       amount                                                                              2.99%                   as of Loan    
                                                                                                                  Closing Date)
--------------------------------------------------------------------------------------------------------------------------------


The Loan Amount(s) shown in the Loan Table are approximate based on preliminary
information provided by the BORROWER. The Payment amount(s) shown above are
based on the stated Loan Amount and Interest Rate, and are subject to change in
conjunction with any change in the Loan Amount.

All scheduled payments of principal and interest will be paid to GEFF via
automated clearinghouse debit from a U.S. bank account in the name of BORROWER.

DEPOSIT:  $2,000.00 (combined for Loan One and Two)

Upon acceptance of this proposal, BORROWER will pay GEFF a non-interest bearing
Deposit in the amount shown above. This Deposit will be returned to the
BORROWER: (i) in the event GEFF does not approve this transaction; (ii) upon
Closing and receipt of all documentation (net of any fees and any out-of-pocket
expenses); and (iii) upon GEFF's termination of this transaction because of a
material adverse change in the BORROWER'S financial condition. If this
transaction is not fully closed by the Funding Cut-Off Date for any other
reason, GEFF will retain the entire Deposit as liquidated damages. In the event
such Deposit is not sufficient to pay GEFF'S reimbursable costs, BORROWER will
promptly pay any shortfall to GEFF.













                                        2

                                     LOAN #2
                                     -------

BORROWER: Elmer's Restaurants, Inc. ("BORROWER"), or stock acquisition company
during interim shareholder stock purchase period.

SECURITY: A first lien security interest in the business assets including
equipment, seating, receivables, decor, etc. located at All available corporate
owned restaurants (each, a "Property" and collectively, the "Properties"). As
additional collateral, GEFF may require Borrower to provide a stock pledge
and/or assignment of franchise royalties.

The proposed loan will be cross-defaulted and cross-collateralized with all
loans to the BORROWER from GEFF or its affiliates.

Upon sale of the Property to a GEFF qualified purchaser, such purchaser may
assume BORROWER'S obligations under the loan agreements for a fee of 1% of the
then outstanding principal. Any such assumption remains subject to GEFF'S prior
review and written approval.

FUNDING CUT-OFF DATE: December 31, 2004.

BORROWER will have one (1) option to extend the Funding Cut-Off-Date for an
additional sixty (60) days upon written request to GEFF.

LOAN TABLE: LOAN TWO



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

        ADVANCE                                                             INTEREST      RATE            RATE          INTEREST
      CALCULATION     LOAN AMOUNT      TERM     AMORTIZATION    PAYMENT       RATE     CALCULATION     CONVERSION       RATE TYPE
--- --------------- --------------- ---------- -------------- ------------ ---------- ------------- ----------------- --------------
                                                                                           
                                                                                                        Between        
                                                                                                      seven months       
                                                                                                      and twenty-       
     Up to 100% of                                                                       90 day       four months,     Variable Rate
 A  the refinanced   $1,500,000.00   10 years     10 years     $16,562.83     5.88%      LIBOR +        BORROWER       (w/option to 
        amount                                                                            3.55%      can fix rate at       fix)
                                                                                                       Five (5) Yr         
                                                                                                         Swaps +          
                                                                                                          3.24%           
------------------------------------------------------------------------------------------------------------------------------------


The Loan Amount(s) shown in the Loan Table are approximate based on preliminary
information provided by the BORROWER. The Payment amount(s) shown above are
based on the stated Loan Amount and Interest Rate, and are subject to change in
conjunction with any change in the Loan Amount.
All scheduled payments of principal and interest will be paid to GEFF via
automated clearinghouse debit from a U.S. bank account in the name of BORROWER.

DEPOSIT:  $2,000.00  (combined for Loan One and Two).




                                        3

Please see the Deposit section in Loan One for additional details concerning the
circumstances under which a Deposit will be returned.

LOAN TABLE: LOAN THREE



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

        ADVANCE                                                             INTEREST      RATE            RATE          INTEREST
      CALCULATION     LOAN AMOUNT      TERM     AMORTIZATION    PAYMENT       RATE     CALCULATION     CONVERSION       RATE TYPE
--- --------------- --------------- ---------- -------------- ------------ ---------- ------------- ----------------- --------------
                                                                                           
                                                                                                        Between        
                                                                                                      seven months       
                                                                                                      and twenty-       
     Up to 100% of                                                                       90 day       four months,     Variable Rate
 A  the refinanced   $1,500,000.00   10 years     10 years     $16,562.83     5.88%      LIBOR +        BORROWER       (w/option to 
        amount                                                                            3.55%      can fix rate at       fix)
                                                                                                       Five (5) Yr         
                                                                                                         Swaps +          
                                                                                                          3.24%           
------------------------------------------------------------------------------------------------------------------------------------


The Loan Amount(s) shown in the Loan Table are approximate based on preliminary
information provided by the BORROWER. The Payment amount(s) shown above are
based on the stated Loan Amount and Interest Rate, and are subject to change in
conjunction with any change in the Loan Amount.
All scheduled payments of principal and interest will be paid to GEFF via
automated clearinghouse debit from a U.S. bank account in the name of BORROWER.

DEPOSIT:  $2,000.00  (combined for Loan One and Two)

Please see the Deposit section in Loan One for additional details concerning the
circumstances under which a Deposit will be returned.

INTEREST RATE DESCRIPTIONS: The interest rate alternatives offered on the above
table(s) are described below:

Fixed at Closing Rate (determined as of Loan Closing Date): The rate quoted in
the Loan Table is for illustrative purposes and shows the Interest Rate that
would be effective if the Loan Closing Date is the same as the date of this
letter. The actual Fixed at Closing Rate will be determined using the Rate
Calculation formula in the Loan Table and will not change during the loan Term.
The Interest Rate will be set two (2) business days prior to the Loan Closing
Date.

The Loan Amount will be repayable in level installments, including principal and
interest, accrued at the per annum rate described in the Loan Table. Payments
will be due monthly in arrears, and pro-rated interest for the number of days
remaining in the month in which the loan closing occurs will be collected on the
Loan Closing Date.

Variable Rate (with option to fix): The rate quoted in the Loan Table is for
illustrative purposes and shows the Interest Rate that would be effective as of
the 


                                        4

date of this letter. The actual Interest Rate will be determined using the
applicable Rate Calculation formula in the Loan Table.

The Loan Amount will be repayable in level installments, including principal and
interest, accrued at the per annum rate described in the Loan Table. Payments
will be due monthly in arrears, and pro-rated interest for the number of days
remaining in the month in which the loan closing occurs will be collected on the
Loan Closing Date. The Interest Rate will be adjusted on the first of each
month.

On the Loan Closing Date and each anniversary of the first payment date
following the Loan Closing Date, the amount of each monthly payment for the
ensuing twelve (12) months will be calculated based on the then outstanding
principal balance, the then outstanding Variable Rate, and the number of months
remaining in the loan Term.

During the time period after the Loan Closing Date described in the applicable
box of the Conversion Rate column in the Loan Table, the BORROWER will have the
option, to be exercised only once, upon written notice to GEFF, to request that
GEFF fix the Interest Rate for the remaining loan Term. Ten (10) business days
after GEFF'S receipt of such notice, the Interest Rate will be fixed at the rate
calculated as described in the "Conversion Rate" column in the Loan Table. The
BORROWER will be provided with the adjusted payment amount reflecting such fixed
Interest Rate subsequent to the election of the fixed rate.

EARLY TERMINATION: On any regularly scheduled payment date, BORROWER will have
the right to prepay all, but not less than all, of the outstanding balance of
the loan.

At anytime a variable rate is in effect, the outstanding balance of the loan may
be prepaid without premium or penalty.

At anytime a fixed rate is in effect during years one through four of the Loan
Term, the outstanding balance of the loan may be prepaid with the payment of a
prepayment fee equal to 1% of the principal prepaid (0% after year four of the
Loan Term). In addition, the BORROWER may be subject to the payment of a
Prepayment Premium to offset GEFF's breakage costs. The Prepayment Premium is
equal to the positive difference (if any) between: (i) the present value of the
remaining stream of payments during the period when a fixed rate is in effect
calculated using the interpolated yield, at the time of prepayment, of the two
U.S. Dollar Interest Rate Swaps (as published in Federal Reserve Statistical
Release H.15 [519] at http://www.federalreserve.gov/releases/H.15/) whose terms
most closely match the remaining period a fixed rate is in effect, and (ii) the
present value of the remaining stream of payments calculated using the
interpolated yield, as of the date the fixed rate is set, of the two U.S. Dollar
Interest Rate Swaps whose terms most closely match the entire period the fixed
rate is in effect.












                                        5

If the present value of the calculation described in (ii) above is equal to or
greater than the present value of the calculation described in (i) above, the
Prepayment Premium will equal zero. The prepayment fee of 1% of the principal
amount prepaid will be payable in any event.

PRINCIPAL PREPAYMENT OPTIONS FOR LOAN 2: The BORROWER may prepay up to 20% of
the original loan balance for Loan 2 every 12-month period on the anniversary of
the Loan Closing Date with no prepayment fees, regardless of interest rates when
prepaid. This can be done up to 3 times during the Loan Term and is not
cumulative (i.e. maximum is 20% per year). A $250 processing fee will be
required with each additional principal prepayment.

CORPORATE FIXED CHARGE COVERAGE RATIO (POST-COMPENSATION): BORROWER; and/or
Elmer's Restaurants, Inc. must maintain a Corporate Fixed Charge Coverage Ratio
(Post-Compensation) equal to or greater than 1.25:1 as measured for each fiscal
year. Corporate Fixed Charge Coverage Ratio equals the ratio of: (a) the sum of
net income, depreciation and amortization, interest expense, income taxes and
operating lease expense, plus or minus other non-cash adjustments or
non-recurring items (as allowed by GEFF), minus increases in officer or
shareholders loan receivables, and dividends or distributions not otherwise
expensed on the applicable income statement(s) to, (b) the sum of operating
lease expense, principal payments on long term debt, maturities of all capital
leases and interest expense (excluding non-cash interest expense and
amortization of non-cash financing expenses).

EFFECTIVE FUNDED DEBT TO EBITDAR: As measured for BORROWER; and/or Elmer's
Restaurants, Inc. on the last day of each fiscal year, Effective Funded Debt to
EBITDAR shall be equal to or less than 7.0. "Effective Funded Debt" is defined
as all term debt, plus third party lease payments multiplied by 10. EBITDAR is
defined as net income, plus interest expense, plus income taxes, plus
depreciation and amortization expense, plus third party rent, plus or minus
other non-cash adjustments or non-recurring items (as allowed by GEFF), less
increases in officer or shareholder loans receivable, less dividends or
distributions not otherwise expensed on the applicable income statement(s).

II. CLOSING CONDITIONS:

DOCUMENTATION: The loan will be documented using GEFF'S standard form loan
documentation for this type of transaction with such changes as may be necessary
to address the specific terms and conditions of the loan.

EXPENSES: GEFF contemplates using standardized documentation to document the
transaction. If this transaction is approved by GEFF, BORROWER will pay all of
GEFF'S "out-of-pocket" expenses and a non-refundable documentation fee of $1,000
per loan. Out-of-pocket expenses are likely to include UCC search 













                                        6

fees and filing fees. However, in the event the transaction contemplated herein
necessitates that GEFF use outside counsel (e.g., loans greater than
$5,000,000), obtain appraisals, or incur other unanticipated out-of-pocket
expenses, such costs shall be borne by the BORROWER.

INSURANCE: BORROWER, at its own expense, will provide property, liability and
other insurance in such amounts as GEFF may from time to time require. All
insurance policies will be subject to GEFF'S approval and will include any
endorsements that GEFF may reasonably require.

III. OTHER MATERIAL PROPOSAL TERMS

PROPOSAL EXPIRATION DATE:  October 15, 2004

This proposal will expire if it is not signed by the BORROWER and returned to
GEFF by the above date.

NON-DISCLOSURE: The terms of this proposal are confidential. Such terms may not
be disclosed in whole or in part to any other person or entity except the
Securities and Exchange Commission (SEC) without GEFF'S written consent, except
for disclosure on a confidential basis to BORROWER'S accountants, attorneys and
other professional advisors retained in connection with the proposed financing
described herein, or as may be required by law. The provisions of this paragraph
will remain in full force and effect regardless of whether any definitive
documentation for the proposed financing described herein will be executed and
notwithstanding the termination of this letter or any undertaking hereunder.

TERMINATION: GEFF will have the right and option, without incurring any
liability to the BORROWER, to terminate this proposed transaction and any
subsequent commitment that may be issued if one or more of the following events
occur: (i) a material adverse change in BORROWER'S or any Guarantor's financial
condition prior to funding; (ii) any facts emerge which would, in GEFF'S sole
judgment, have the effect of impairing the Property; (iii) any facts emerge
which were not previously disclosed to GEFF with respect to any BORROWER or
Guarantor which, in GEFF'S sole judgment, would have caused GEFF to refuse to
issue a commitment; (iv) BORROWER or any Guarantor have made any
misrepresentations to GEFF or withheld any other information with regard to the
proposed transaction; (v) the financial information or financial statements
submitted to GEFF in connection with this proposed transaction were not true,
correct and complete when submitted; (vi) BORROWER or any Guarantor default on
any of their contractual obligations to GEFF or its affiliates; or (vii) the
expiration, revocation, addition, substitution, transfer or termination of any
applicable franchise agreement or concept without GEFF'S prior written consent.
GEFF will retain the Deposit described above if a commitment has been issued and
is terminated due to facts described in (iii), (iv), (v), (vi) and (vii) above.
If the 













                                        7

proposed transaction is otherwise terminated after a commitment has been issued,
the Deposit will be returned to BORROWER less any documentation fee and GEFF'S
actual out-of-pocket expenses.

BORROWER acknowledges that this proposal supersedes all previous discussions,
representations and agreements, either written or oral, and that there are no
promises, agreements, or understandings outside of this proposal.

PRE-APPROVAL EXPENSE AUTHORIZATION: BORROWER hereby requests an expedited
schedule for the documentation and closing of the subject loan(s). The BORROWER
is aware that the requested loan(s) have not been approved by GEFF as of the
date of this letter and GEFF has not committed to fund the subject loan(s). The
BORROWER will reimburse GEFF for all reasonable and necessary costs
("Reimbursable Costs") incurred by GEFF in documenting and processing the
request for the loan(s) even if the request for the loan(s) are ultimately not
approved by GEFF and GEFF does not extend the requested loan(s). The
Reimbursable Costs may include, without limitation, the following: (a)
structural engineering fees; (b) environmental inspection fees; (c) GEFF'S
attorney's fees; (d) GEFF'S documentation fee; (e) tax service fees; (f) title
charges; (g) survey costs; and (h) other costs and expenses required by GEFF to
process and document the loan(s). It is further agreed that GEFF may apply the
Deposit(s) which have been tendered by BORROWER to GEFF to pay the Reimbursable
Costs. In the event that such Deposits are not sufficient to pay the
Reimbursable Costs, BORROWER will promptly pay any additional sums necessary to
fully reimburse GEFF.

THIS PROPOSAL IS NOT A COMMITMENT TO PROVIDE FINANCING AND IS NOT MEANT TO
CONTAIN ALL OF THE TERMS AND CONDITIONS THAT MAY BE APPLICABLE TO THE FINANCING
DESCRIBED IN THIS PROPOSAL IF ULTIMATELY APPROVED BY GEFF. IN THE EVENT OF SUCH
APPROVAL, A WRITTEN COMMITMENT WILL BE ISSUED BY GEFF THAT WILL ESTABLISH FINAL
TERMS AND CONDITIONS UPON WHICH GEFF WOULD BE WILLING TO PROCEED WITH THE
TRANSACTIONS DESCRIBED HEREIN.

TO PROCEED WITH YOUR LOAN APPLICATION:
--------------------------------------

     1)  Sign this proposal and return it to GEFF prior to the Proposal
         Expiration Date.

     2)  Choose one Term and Interest Rate alternative for each loan by checking
         the appropriate items below:


















                                        8

LOAN #1

(  ) Alternative A: $5,000,000.00; 10 years Term/10 years Amort.; Fixed at 
     Closing Rate

LOAN #2

(  ) Alternative A: $1,500,000.00; 10 years Term/10 years Amort.; Variable Rate 
     (with option to fix)

     3)  Please remit one check written to "GE Capital Franchise Finance
         Corporation" for the aggregate amount of the "Deposit(s)" associated
         with the loan(s) which you would like to finance with GEFF. The Deposit
         amount(s) are re-stated below.

                  Loan 1 and 2 Deposit: $2,000.00

     4)  Send GEFF all of the outstanding requested information to the extent
         this information is currently available.

We appreciate the opportunity to submit this proposal. If you have any questions
or require further information, please feel free to contact me at: (800)
451-5505 x3530 or andy.tubb@ge.com.

Sincerely,




Andrew Tubb
Vice President, Account Executive
GE Capital Franchise Finance Corporation

The above terms and conditions are hereby agreed to and accepted this _____ day
of _________, 2004.


Elmer's Acquisition Group

By:_______________________________________________________

Name:_____________________________________________________

Title:____________________________________________________















                                        9

                                                                 EXHIBIT (b)(ii)


December 3, 2004



Bruce N. Davis
ERI Acquisition Corp.
11802 SE Stark St.
Portland, OR 97216


Dear Bruce:

We are pleased to advise you that our loan  proposal  dated October 5, 2004 (the
"Proposal")  has  been  approved  and we  are  pleased  to  submit  to you  this
commitment (this  "Commitment").  All defined terms used but not defined in this
Commitment shall have the meanings set forth in the Proposal.

All terms and  conditions of the Proposal  remain as stated,  with the following
exceptions:

ADDITIONAL CONDITIONS TO CLOSING:


BUSINESS VALUATION OPINION:  GEFF will have received and approved an independent
Business Valuation Opinion completed by FTI Consulting.  Report to determine the
fair market value of the company's  assets  including  general  intangibles  and
other  assets  (the  "going  concern"  enterprise  value  of the  company)  post
transaction and post merger.

VALUATION ANALYSIS (FAIRNESS  OPINION):  GEFF has received and accepted the form
of the Elmer's  Restaurants  Inc.  Valuation  Analysis dated August 5, 2004 ("VA
Report")  and prepared by Veber  Partners.  As a condition to closing GEFF shall
receive and approve a bring down  comfort  letter  ("Comfort  Letter") to the VA
Report  that  is  dated  within  three  (3)  weeks  of the  closing  date of the
transaction and that indicates no material adverse change has taken place to the
VA Report.

APPROVAL OF TAX LIEN:  GEFF will have received and approved  evidence of payment
of a $211 county tax lien against Grass Valley Ltd. Reported Jan. 1996.

FINANCIAL   STATEMENTS:   Approval  subject  to  receiving   separate  financial
statements  (balance sheet & income  statements) for the last FYE, interim,  and
prior year comparable for Elmer's  Pancake & Steakhouse,  Grass Valley Ltd., and
CBW Food Company, LLC.

INDEMNITY: GEFF will have received and approved indemnity agreements from all 22
shareholders that will indemnify GEFF against securities laws violations.

OTHER:  ERI  Acquisition  Corp.  must  acquire a majority of the minority of the
outstanding Elmer's Restaurants, Inc. stock.









Page 2

DEPOSIT:  $30,000.00  (combined  deposit  for Loan #1,  Loan  #2,  and  Business
Valuation Opinion).  Upon acceptance of this proposal,  BORROWER will pay GEFF a
non-interest bearing Deposit in the amount shown above.  BORROWER has previously
paid a  deposit  of  $5,000.00  and an  additional  $25,000.00  will be due upon
acceptance of this  commitment for a total deposit of  $30,000.00.  This Deposit
will  be  returned  to  the  BORROWER:  (i)  upon  Closing  and  receipt  of all
documentation  (net of any fees and any out-of-pocket  expenses);  and (ii) upon
GEFF'S  termination of this transaction  because of a material adverse change in
the BORROWER'S financial  condition.  If this transaction is not fully closed by
the  Funding  Cut-Off  Date for any other  reason,  GEFF will  retain the entire
Deposit as liquidated  damages.  In the event such Deposit is not  sufficient to
pay GEFF'S reimbursable costs, BORROWER will promptly pay any shortfall to GEFF.

ADDITIONAL LOAN TERMS:

LOAN TABLE: LOAN ONE



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

        ADVANCE                                                             INTEREST      RATE          RATE        INTEREST
      CALCULATION     LOAN AMOUNT      TERM     AMORTIZATION    PAYMENT       RATE     CALCULATION   CONVERSION     RATE TYPE
--- --------------- --------------- ---------- -------------- ------------ ---------- ------------- ------------ ---------------
                                                                                      
                                                                                                                    Fixed at
     Up to 100% of                                                                     Ten (10) Yr                Closing Rate
 A  the refinanced   $3,500,000.00   10 years     10 years     $41,875.17    7.68%       Swaps +        N/A       (determined
        amount                                                                            2.99%                    as of Loan
                                                                                                                  Closing Date)
--------------------------------------------------------------------------------------------------------------------------------


The Loan Amount(s) shown in the Loan Table are approximate  based on preliminary
information  provided by the  BORROWER.  The Payment  amount(s)  shown above are
based on the stated Loan Amount and Interest  Rate, and are subject to change in
conjunction with any change in the Loan Amount.

All  scheduled  payments  of  principal  and  interest  will be paid to GEFF via
automated clearinghouse debit from a U.S. bank account in the name of BORROWER.

LOAN TABLE: LOAN TWO



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

        ADVANCE                                                             INTEREST      RATE            RATE          INTEREST
      CALCULATION     LOAN AMOUNT      TERM     AMORTIZATION    PAYMENT       RATE     CALCULATION     CONVERSION       RATE TYPE
--- --------------- --------------- ---------- -------------- ------------ ---------- ------------- ----------------- --------------
                                                                                           
                                                                                                        Between        
                                                                                                      seven months       
                                                                                                      and twenty-       
     Up to 100% of                                                                       90 day       four months,     Variable Rate
 A  the refinanced   $3,000,000.00   10 years     10 years     $33,230.87     5.95%      LIBOR +        BORROWER       (w/option to
        amount                                                                            3.55%      can fix rate at       fix)
                                                                                                       Five (5) Yr         
                                                                                                         Swaps +          
                                                                                                          3.24%           
------------------------------------------------------------------------------------------------------------------------------------

                                        2

Page 3


The Loan Amount(s) shown in the Loan Table are approximate  based on preliminary
information  provided by the  BORROWER.  The Payment  amount(s)  shown above are
based on the stated Loan Amount and Interest  Rate, and are subject to change in
conjunction with any change in the Loan Amount.

All  scheduled  payments  of  principal  and  interest  will be paid to GEFF via
automated clearinghouse debit from a U.S. bank account in the name of BORROWER.


BORROWER:  ERI Acquisition Corp.


CORPORATE  GUARANTOR(S):  Following  the  completion of the tender offer and the
merger, Elmer's Pancake & Steakhouse,  Grass Valley Ltd., CBW Food Company, LLC.
Each will guarantee for the term of the loan.  Guarantee for each entity will be
limited to a  predetermined  amount based on valuation and FCCR analysis on such
entity.

STOCK PLEDGE (MONETARY DEFAULT): Limited-recourse guarantees from 22 individuals
who will own 100% of the Elmer's  Restaurant,  Inc. stock post  transaction  and
post merger.  Guarantee will be secured by a pledge of stock in ERI  Acquisition
Corp.,  and after the merger,  in Elmer's  Restaurant,  Inc.  GEFF will agree to
release its lien on up to 15% of the pledged  stock if the proposed  acquirer of
such stock agrees, in writing, to certain  restrictions,  including an agreement
by the  holder  of such  stock  that it will vote its  stock  with the  majority
interest holder  (including GEFF in the event GEFF becomes owner of the stock by
foreclosure  or  otherwise)  (i) in  connection  with any  decision  to commence
bankruptcy or other similar  proceeding,  (ii) in any plan proposed by any party
in any bankruptcy  proceeding or (iii) in connection with the sale of the assets
of Elmer's Restaurant,  Inc. These requirements will be effectuated, if required
by GEFF,  through  certain  restrictive  legends placed on the applicable  stock
certificates.

COLLATERAL  (LOAN #1): Prior to the merger,  collateral for Loan #1 will be 100%
stock  pledge from ERI  Acquisition  Corp.  in Elmer's  Restaurants,  Inc.  (ERI
Acquisition Corp. must have a minimum of 81% of Elmer's  Restaurant,  Inc. stock
at 1st funding) and the cash collateral referred to below. Following the merger,
the  collateral  will include:  an assignment of franchise  royalty  stream from
Elmer's  Pancake & Steakhouse  pursuant to  documentation  agreeable to both the
borrower and GEFF, a 1st lien on all business assets at three existing  Cooper's
restaurants including equipment,  seating,  receivables,  decor, liquor license,
intellectual  property,  etc; a 1st lien on (all concepts  other than  Cooper's)
intellectual property and liquor licenses; and a 2nd lien on all business assets
(all concepts other than Cooper's) including  equipment,  seating,  receivables,
decor, liquor license, intellectual property, etc.

ADDITIONAL  COLLATERAL (LOAN #1): Pledge $2MM in cash or cash equivalents  under
complete  GEFF  control  between  the 1st  disbursement  and final  funding  and
corresponding  merger of the ERI Acquisition Corp and Elmer's  Restaurant,  Inc.
This lien will be released on the 91st day following the pledge of all listed in
the immediately preceding paragraph.  Elmer's Restaurant,  Inc. to be pledged to
support the loan (absent a breach under the applicable loan agreement or

                                        3

Page 4


any intervening bankruptcy filing). BORROWER must provide evidence of the source
of cash collateral.

COLLATERAL (LOAN #2):  Following the merger,  an assignment of franchise royalty
stream from Elmer's Pancake & Steakhouse pursuant to documentation  agreeable to
both the borrower and GEFF. A 1st lien on all business  assets at three existing
Cooper's restaurants including equipment,  seating,  receivables,  decor, liquor
license,  intellectual  property,  etc. A 1st lien on (all  concepts  other than
Cooper's)  intellectual property and liquor licenses. A 2nd lien on all business
assets  (all  concepts  other  than  Cooper's)  including  equipment,   seating,
receivables, decor, liquor license, intellectual property, etc.

CORPORATE FIXED CHARGE COVERAGE RATIO:  Borrower must maintain a Corporate Fixed
Charge  Coverage  Ratio equal to or greater  than  1.25:1 as  measured  for each
fiscal year.  Corporate Fixed Charge Coverage Ratio equals the ratio of: (a) the
sum of net income,  depreciation  and  amortization,  interest  expense,  income
taxes1 and operating lease expense,  plus or minus other non-cash adjustments or
non-recurring  items (as  allowed  by  GEFF),  minus  increases  in  officer  or
shareholders  loan  receivables,  minus dividends or  distributions in excess of
shareholder's  estimated  pass-through tax liabilities (in the event borrower is
treated as an S-Corp for federal tax  purposes)  not  otherwise  expensed on the
applicable  income  statement(s)  to, (b) the sum of  operating  lease  expense,
principal  payments  on long term debt,  maturities  of all  capital  leases and
interest  expense  (excluding  non-cash  interest  expense and  amortization  of
non-cash financing expenses).

(1)Due to the  structure of the borrowing  entity,  income taxes will by paid by
the shareholders through dividend distributions.  GEFF will allow a distribution
add  back  equal to the  pass-through  tax  liability  of the  borrower  for the
respective year. Documentation of the tax liability is to be provided by a CPA.

FUNDED DEBT TO EBITDA:  As measured for BORROWER;  and/or  Elmer's  Restaurants,
Inc. on the last day of each fiscal  year,  Funded Debt to EBITDA shall be equal
to or less than 4.75.  "Funded  debt" is  defined  as all term  debt.  EBITDA is
defined  as  net  income,  plus  interest  expense,   plus  income  taxes,  plus
depreciation and amortization  expense plus or minus other non-cash  adjustments
or  non-recurring  items (as  allowed  by GEFF),  less  increases  in officer or
shareholder  loans  receivable,  less  dividends or  distributions  in excess of
shareholder's  estimated  pass-through  tax liability (in the event  borrower is
treated as an S-Corp for federal tax  purposes)  not  otherwise  expensed on the
applicable income statement(s).


EARLY TERMINATION:  On any regularly  scheduled payment date, BORROWER will have
the right to prepay all,  but not less than all, of the  outstanding  balance of
the loan.

At anytime a variable rate is in effect, the outstanding balance of the loan may
be prepaid without premium or penalty.







                                        4

Page 5


At anytime a fixed rate is in effect  during  years one through four of the Loan
Term, the  outstanding  balance of the loan may be prepaid with the payment of a
prepayment  fee equal to 1% of the principal  prepaid (0% after year four of the
Loan  Term).  In  addition,  the  BORROWER  may be subject  to the  payment of a
Prepayment  Premium to offset GEFF's breakage costs.  The Prepayment  Premium is
equal to the positive difference (if any) between:  (i) the present value of the
remaining  stream of  payments  during the period when a fixed rate is in effect
calculated using the interpolated  yield, at the time of prepayment,  of the two
U.S.  Dollar  Interest Rate Swaps (as published in Federal  Reserve  Statistical
Release H.15 [519] at http://www.federalreserve.gov/releases/H.15/)  whose terms
most closely match the remaining period a fixed rate is in effect,  and (ii) the
present  value  of  the  remaining  stream  of  payments  calculated  using  the
interpolated yield, as of the date the fixed rate is set, of the two U.S. Dollar
Interest  Rate Swaps whose terms most closely  match the entire period the fixed
rate is in effect.

If the present value of the  calculation  described in (ii) above is equal to or
greater than the present value of the  calculation  described in (i) above,  the
Prepayment  Premium will equal zero.  The  prepayment fee of 1% of the principal
amount prepaid will be payable in any event.

PRINCIPAL  PREPAYMENT  OPTIONS FOR LOAN 2 (VARIABLE RATE LOAN): The BORROWER may
prepay up to 20% of the original loan balance for Loan 2 every  12-month  period
on the anniversary of the Loan Closing Date with no prepayment fees,  regardless
of interest  rates when prepaid.  This can be done up to 3 times during the Loan
Term and is not cumulative (i.e. maximum is 20% per year). A $250 processing fee
will be required with each additional principal prepayment and the original loan
principal  payment  schedule will remain  unchanged  (i.e. the loan term will be
reduced).

In addition,  at anytime the variable  rate loan is in effect,  the  outstanding
balance of the variable  rate loan may be partially  prepaid up to $1,500,000 of
principal without premium, penalty or prohibition.

CROSS-DEFAULT/CROSS-COLLATERALIZATION:   After  the  second  funding,  the  loan
documents will be cross-defaulted and  cross-collateralized  with each other and
all other loan agreements, notes, mortgages, deeds of trust and other agreements
now or hereafter  entered into between (or, in the case of notes and guaranties,
in  favor  of)  (i)  GEFF  or any of its  predecessors,  other  subsidiaries  or
affiliates,  on the one  hand,  and (ii)  Borrower,  guarantors  or any of their
respective subsidiaries or affiliates, on the other hand.

FUNDING  CUTOFF  DATE:  In the  event  that no  portion  of the loan is drawn by
February 28, 2005, this date may be extended 75 days to allow for the completion
of a long-form  merger.  The loan will be due and payable if not fully funded by
the funding cutoff date.










                                        5

Page 6


COMMITMENT ACCEPTANCE:

Subject to the terms and conditions  herein stated,  this Commitment is an offer
that may be accepted by you only until December 10, 2004.  Effective  acceptance
requires  actual  receipt  by  GEFF  of a  fully  executed  counterpart  of this
Commitment, without any changes thereto, on or before such date.

All other terms and conditions of the Proposal remain unchanged,  including that
GEFF shall have the right and option,  without  incurring  any  liability to the
BORROWER,  to  terminate  this  proposed  transaction  and this  Commitment  (if
accepted by you), if one or more of the following  events occur:  (i) a material
adverse  change in BORROWER'S  financial  condition  prior to funding;  (ii) any
facts which would,  in GEFF'S sole  judgment,  have the effect of impairing  the
collateral for the Loan;  (iii) any facts not previously  disclosed to GEFF with
respect to BORROWER  which,  in GEFF'S sole judgment,  would have caused GEFF to
refuse  to issue a  Commitment;  (iv) the  financial  information  or  financial
statements  submitted to GEFF in connection with this proposed  transaction were
not true,  correct and complete in all material  respects  when  submitted;  (v)
BORROWER have made any material misrepresentations to GEFF or withheld any other
material information with regard to the proposed  transaction;  or (vi) BORROWER
defaults on any of their contractual obligations to GEFF or its affiliates.

THE PROPOSAL, AS MODIFIED BY THIS COMMITMENT,  IS NOT MEANT TO DEFINE ALL OF THE
TERMS AND CONDITIONS OF THE LOAN - IT IS INTENDED ONLY TO OUTLINE  CERTAIN BASIC
POINTS OF THE BUSINESS  UNDERSTANDING FROM WHICH FINAL LEGAL  DOCUMENTATION WILL
BE  PREPARED.   THE  OUTLINED   TERMS  AND   CONDITIONS  ARE  SUBJECT  TO  FINAL
DOCUMENTATION SATISFACTORY TO ALL PARTIES AND COMPLETE LEGAL REVIEW AND APPROVAL
OF ALL PERTINENT MATTERS.

This  Commitment may not be assigned by the BORROWER or relied upon by any third
party  without the prior  written  consent of GEFF,  and will be governed by the
internal laws of the State of Arizona,  without giving effect to conflict of law
principles. GEFF may assign this Commitment without the consent of the BORROWER.

The  Proposal  as  modified  by this  Commitment  (i)  supersedes  any  previous
discussions, agreements and/or proposal/commitment letters relating to the Loan,
and (ii) may only be amended  by a written  agreement  executed  by GEFF and the
BORROWER.

ANY  ACTION  ARISING  OUT OF THIS  COMMITMENT  OR THE  LOAN  DOCUMENTS  SHALL BE
PROSECUTED  ONLY IN THE STATE OR FEDERAL COURTS LOCATED IN THE STATE OF ARIZONA.
GEFF,  BORROWER AND THE  GUARANTORS  WAIVE ANY RIGHT THEY MAY HAVE TO A TRIAL BY
JURY IN RESPECT TO ANY ACTION ARISING OUT OF THIS  COMMITMENT.  BORROWER AND THE
GUARANTORS  WAIVE ANY RIGHT  THEY  HAVE OR MAY HAVE TO SEEK OR  RECOVER  FROM GE
CAPITAL OR ANY OF ITS AFFILIATES, OFFICERS, DIRECTORS AND EMPLOYEES

                                        6

Page 7


ANY AWARD OF SPECIAL, INDIRECT,  CONSEQUENTIAL OR PUNITIVE DAMAGES IN CONNECTION
WITH  ANY  DEFAULT  BY GE  CAPITAL  UNDER  THIS  COMMITMENT.  IN  THE  EVENT  OF
LITIGATION,  THIS COMMITMENT LETTER MAY BE FILED AS A WRITTEN CONSENT TO A TRIAL
BY THE COURT AND THE OTHER TERMS OF THIS PARAGRAPH.

Please  indicate your acceptance of this Commitment by executing it in the space
provided  below and  returning it to my  attention by December 10, 2004.  If you
have any questions regarding this matter, please feel free to contact me.

Sincerely,

GE CAPITAL FRANCHISE FINANCE CORPORATION


/s/ LISA A. MORRIS


Lisa A. Morris
Senior Risk Analyst
(800) 528-1179


The above terms and conditions are hereby agreed to and accepted this ______ day
of __________________, 2004.



ERI ACQUISITION CORP., AN ENTITY TO BE FORMED


By:                                         
    ----------------------------------------

Printed Name:                               
              ------------------------------

Title:                                      
       -------------------------------------

                                        7

                                                                    EXHIBIT (c)











                            ELMER'S RESTAURANTS INC.
                               VALUATION ANALYSIS

                                      As of
                                 August 5, 2004








                                  Prepared by:

                               VEBER PARTNERS, LLC





























Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 1

                            ELMER'S RESTAURANTS INC.
                               VALUATION ANALYSIS


                                TABLE OF CONTENTS

INTRODUCTION...................................................................3
SELECTED COMPARABLE COMPANY ANALYSIS...........................................6
SELECTED COMPARABLE TRANSACTION ANALYSIS.......................................9
DISCOUNTED CASH FLOW ANALYSIS.................................................12
SUMMARY.......................................................................13
EXHIBITS......................................................................14













































Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 2

                            ELMER'S RESTAURANTS INC.
                               VALUATION ANALYSIS

INTRODUCTION

Veber Partners was retained by a group of shareholders  of Elmer's  Restaurants,
Inc.  ("Elmer's" or the  "Company"),  including the Company's Board of Directors
(the  "Purchaser  Group")  in support  of its offer  (the  "Offer")  for a going
private  transaction  in which the  public  shareholders  of the  Company  would
receive  $7.50 in cash  for each  share of the  Company's  common  stock.  Veber
Partners is an investment  banking firm that, as part of its investment  banking
business,  regularly  is  engaged  in the  evaluation  of  businesses  and their
securities in connection with mergers, acquisitions, and private placements. The
Purchaser  Group selected Veber Partners based on its reputation and experience.
In 1998,  Veber  Partners was engaged by CBW,  Inc. to assist in its purchase of
705,000  shares of Elmer's  common  stock from Anita  Goldberg.  In 1999,  Veber
Partners was engaged by a special committee of the board of directors of Elmer's
to provide a opinion as to the  fairness  from a financial  point of view to the
stockholders  of  Elmer's  of the  consideration  to be paid by the  Company  in
connection with the merger of Elmer's with and into CBW, Inc.

In connection with advisory  services  related to the merger and the issuance of
Veber  Partners'  conclusions,  Veber  Partners  will  receive  a fee  from  the
Purchaser  Group.  Elmer's  also  agreed to  reimburse  Veber  Partners  for all
reasonable  fees and  disbursements  of its  counsel  and all of its  reasonable
travel  and  other  out-of-pocket   expenses  arising  in  connection  with  its
engagement.  In addition, the Purchaser Group agreed to indemnify Veber Partners
and its  affiliates  to the full extent  permitted  by law  against  liabilities
relating to or arising out of its engagement,  except for  liabilities  found to
have resulted from the bad faith or gross negligence of Veber Partners.

In  connection  with the Offer,  the Purchaser  Group engaged Veber  Partners to
perform a financial analysis of the value of a single share of common stock held
by the public  























Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 3

shareholders  of Elmer's (the  "Analysis").  No limitations  were imposed by the
Purchaser Group on the scope of Veber Partners'  investigation or the procedures
to be followed by Veber Partners in performing its Analysis.  The Veber Partners
Analysis is for the use and benefit of the Purchaser  Group in  connection  with
its Offer and is not intended to be and does not constitute a recommendation  to
any Elmer's  shareholder as to whether such shareholder  should take any action,
such as voting on any  matter or  tendering  any shares in  connection  with the
Offer.  Veber  Partners was not  requested to opine as to, and its Analysis does
not address,  the Purchaser Group's underlying business decision to proceed with
or effect the Offer.

Veber Partners took into account its assessment of general economic,  market and
financial  conditions  as well as its  experience  in  connection  with  similar
transactions and securities valuations  generally.  Veber Partners was not asked
to consider, and its Analysis does not address, the relative merits of the Offer
as compared to any alternative  business  strategy that might exist for Elmer's.
In arriving at its conclusions, Veber Partners, among other things: (i) reviewed
an  unexecuted  draft of the tender  offer;  (ii)  reviewed  publicly  available
financial  information and other data with respect to Elmer's,  including a Form
10-K for the year ended March 29, 2004, a 10-Q for the sixteen  weeks ended July
19, 2004,  and certain other  relevant  financial and operating data relating to
Elmer's; (iii) reviewed and analyzed the financial terms of certain transactions
that  Veber  Partners  deemed  significant  involving  companies  comparable  to
Elmer's;  (iv)  reviewed  and  analyzed  certain  financial  characteristics  of
companies that Veber Partners deemed comparable to Elmer's;  (v) interviewed the
Company's CEO and CFO; (vi) requested the Company provide any current  financial
projections  (The  Company  responded  that there were no current  projections);
(vii) reviewed  Purchaser  Group's recasting of results for the year ended March
29, 2004 that reflect the Purchaser Group's  impression of the Company's current
financial  "run-rate".  Run-rate has been defined by the Purchaser  Group as the
fiscal year 2004 EBITDA  results,  plus  expected  changes to these results from
certain  events  which have  occurred or will occur in fiscal year 2005;  (viii)
considered the historical  financial results and present financial  condition of
Elmer's;  (ix) reviewed certain publicly  available  information  concerning the
trading  of, and the  trading  






















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 4

market for, the common stock of Elmer's;  (x) inquired  about and  discussed the
Offer and other matters  related  thereto with Purchaser  Group's legal counsel;
and (xi) performed such other analyses and examinations as Veber Partners deemed
appropriate.

In  arriving  at its  conclusions,  Veber  Partners  relied upon and assumed the
accuracy and completeness of all of the financial and other information that was
used by it without assuming any responsibility for any independent  verification
of any such  information and further relied upon the assurances of the Purchaser
Group that they were not aware of any facts or circumstances that would make any
such information inaccurate or misleading. With respect to the Purchaser Group's
recasting  of 2004  results  to  reflect a current  "run-rate",  Veber  Partners
assumed that such recasts were  reasonably  prepared on a basis  reflecting  the
best currently  available  estimates and judgments,  and those recasts provide a
reasonable  basis upon which it could form a conclusion in the  discounted  cash
flow  analysis.  In arriving at its  conclusions,  Veber Partners did not make a
physical  inspection of the properties  and  facilities of Elmer's,  and had not
made or obtained any  evaluations  or appraisals  of the assets and  liabilities
(contingent or otherwise) of Elmer's.  Veber Partners assumed that a transaction
arising  from the Offer will be  consummated  in a manner  that  complies in all
respects  with the  applicable  provisions  of the  Exchange  Act, and all other
applicable federal and state statues, rules and regulations.  The Veber Partners
Analysis was  necessarily  based upon market,  economic and other  conditions as
they exist on, and could be evaluated as of August 5, 2004.  In addition,  Veber
Partners is not currently aware of any subsequent  events that would  materially
change is analysis. Accordingly, although subsequent developments may affect its
assessment,  Veber Partners has not assumed any obligation to update,  review or
reaffirm its Analysis.

Veber Partners determined its Analysis using the following methodologies:
         Selected Comparable Company Analysis
         Selected Comparable Transaction Analysis
         Discounted Cash Flow Analysis
These  analyses  represent  a market and income  approach  to  valuation;  Veber
Partners did not include an analysis of  liquidation  value or net book value as
these are usually not appropriate for valuing a going concern that is based upon
the future earnings of the 




















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 5

enterprise.  Each of the analyses  conducted  by Veber  Partners was carried out
independently in order to provide a different  perspective on the Analysis,  and
to enhance the quality of the Analysis. Veber Partners did not form a conclusion
as to whether any  individual  analysis,  considered in isolation,  supported or
failed to support the  Analysis.  Veber  Partners  did not place any  particular
reliance or weight on any individual  analysis,  but instead  concluded that its
analyses,  taken as a whole,  supported its  determination.  Accordingly,  Veber
Partners  believes  that its  analyses  must be  considered  as a whole and that
selecting  portions  of its  analyses  or the  factors  it  considered,  without
considering  all analyses and factors  collectively,  could create an incomplete
view of the process  underlying  the  analyses  performed  by Veber  Partners in
connection with the preparation of the Analysis.

SELECTED COMPARABLE COMPANY ANALYSIS

The  selected  comparable  company  analysis  involves the review of 34 publicly
traded  companies  deemed  comparable to Elmer's (the  "Comparable  Companies").
Veber Partners reviewed certain financial information relating to Elmer's in the
context of the  corresponding  financial  information,  ratios and public market
multiples  for the  Comparable  Companies.  No company  used in Veber  Partners'
analysis  was deemed to be  identical to Elmer's;  accordingly,  Veber  Partners
considered  the  multiples  derived  from the  Comparable  Companies  to be more
relevant than the multiples of any single company.

The Comparable  Companies  utilized are shown in Exhibit A. The Exhibit shows 73
relevant  public  companies  with  the SIC code  5812;  Eating  Places.  Certain
companies within this category were partially or completely  eliminated based on
the  following  criteria,  as  specified  in  Exhibit A to yield the  Comparable
Companies.

              1)  Companies with Revenues over $600 million were excluded;
              2)  Companies with revenue growth in excess of 15% were excluded;
              3)  Companies with EBITDA margins less than 4.0% were not used for
                  EBITDA comparables;























Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 6


              4)  Companies  with EBIT  margins less than 3.0% were not used for
                  EBIT comparables.

Based  on  publicly  available  information,  Veber  Partners  reviewed  various
financial  information  for each of the Comparable  Companies  including,  among
other things, market capitalization, revenue, earnings before interest and taxes
(EBIT), earnings before interest, taxes, depreciation and amortization (EBITDA),
and appropriate  balance sheet information.  Subsequent to such review and based
on the respective  market value or enterprise  value as of August 5, 2004, Veber
Partners  calculated  and  compared  the  following  multiples  for  each of the
Comparable Companies grouped into two categories:  (i) Comparable Companies with
an enterprise  value below $100 million were applied directly as a comparable to
Elmer's;  (ii) Comparable  Companies with enterprise values from $100 million to
$600 million were used after applying a 25% discount to the multiples to account
for a size premium relative to Elmer's . Exhibit B shows the Comparable  Company
Analysis which yield the following results:

All Comparable Companies
------------------------
                                                  Mean        High        Low
                                                  ----        ----        ---

         LTM (Last Twelve Months) Revenues       0.54 X      1.01 X      0.23 X
         LTM EBITDA                              6.34 X     11.30 X      4.08 X
         LTM EBIT                               11.05 X     18.17 X      6.78 X
         Book Value                              2.02 X      4.67 X      0.50 X

For each of the groups set forth above,  utilizing Elmer's' historical financial
data, Veber Partners derived Elmer's implied  enterprise  value, with respect to
the mean values for the selected multiples noted above.

Elmer's  Implied  Enterprise  Value as of  August  5,  2004  (based  on  Elmer's
--------------------------------------------------------------------------------
Financial Statement as of March 29, 2004):
-----------------------------------------

(000's)

         LTM Revenue:       $ 33,490 times a multiple of 0.54   =    $18,201
         LTM EBITDA:        $  3,150 times a multiple of 6.34   =    $19,942
         LTM EBIT:          $  2,310 times a multiple of 11.05  =    $25,513
         Book Value:        $  9,620 times a multiple of 2.02   =    $19,457














Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 7

A weighted  average of the above  values  (as  specified  in Exhibit B) yields a
Company implied enterprise value of $20,128,000. For purposes of determining the
weighted average,  Veber Partners  attributed an equal weight to three measures:
(i) LTM  Revenue,  (ii) the  average of LTM EBITDA and LTM EBIT,  and (iii) Book
Value.

In order to derive the implied market value of the common stock from the implied
enterprise value,  Veber Partners  subtracted the Company's outside bank debt as
of March 29, 2004,  subtracted the deferred income tax liability as of March 29,
2004,  (see  Exhibit B), and  deducted  the cost of cashing out all  outstanding
stock options.

The following table set forth the implied market value share value of Elmer's.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
-------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value              $20,128
         Less:    Total Outside Debt                    (5,332)
                  Deferred Income Tax Liability         (1,396)
                  Cost of Option Exercise               (1,221)
                                                        -------
         Elmer's Implied Value of Common Stock        $ 12,179

The implied market value of Elmer's common stock is $12,179,000. Therefore, with
1,816,335 shares  outstanding,  the implied market value of Elmer's common stock
using Comparable Companies is $6.69.

Veber  Partners made no  adjustments  to the implied market value to account for
Elmer's real estate assets. Real estate values are assumed to be subsumed in the
going-concern  value  of the  Comparable  Companies,  in  that as a  whole,  the
Comparable Companies are assumed to be optimizing the value of their real estate
assets.

In addition,  Comparable  Companies are assumed to be  optimizing  their working
capital  assets,  including  receivables,  prepaid  expenses,  cash,  inventory,
payables,  and  accruals.  Specifically  with  respect to cash,  the  Comparable
Companies  have,  on average,  17 turn-















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 8

days of cash at the  latest  balance  sheet date  prior to the  Valuation  Date.
Elmer's  has 21  turn-days  of cash on its  March  29  balance  sheet,  based on
normalized revenues of 42.9 million.  Normalized revenues are 9.4 million higher
than actual revenues,  because the effective cash turnover from lottery sales is
13.6 million rather than the revenue recognition of 4.2 million based on lottery
revenues  net of  prizes  and the  State  of  Oregon's  share of  proceeds.  The
difference  between the cash  turn-days of Elmer's and the cash turn-days of the
Comparable  Companies is not  considered  to be  significant,  especially in the
context  of the  assumption  made with  respect to the  entire  working  capital
positions of Elmer's and the Comparable Companies.

It should  also be noted that since a portion of Elmer's  revenues  are  lottery
revenues,  the resulting risk that comes from  regulatory  and lottery  contract
uncertainties changes Elmer's risk profile relative to the Comparable Companies.

None of the  Comparable  Companies,  or any of the sets of Comparable  Companies
noted above, is identical to Elmer's. Accordingly, Veber Partners considered the
multiples  for such  companies  to be more  relevant  than the  multiples of any
single company. Further, an analysis of publicly-traded  comparable companies is
not  entirely  mathematical,   rather  it  involves  complex  consideration  and
judgments concerning  differences in financial and operating  characteristics of
the Comparable  Companies and other factors that could affect the public trading
of the Comparable Companies.

SELECTED COMPARABLE TRANSACTION ANALYSIS

The comparable transaction analysis involves a review of merger, acquisition and
asset purchase  transactions  involving companies that are in related industries
to  Elmer's  (the  "Comparable  Transactions").  Information  is  typically  not
disclosed for transactions  involving a private seller, even when the buyer is a
public  company,  unless  the  acquisition  is deemed to be  "material"  for the
acquiror.  As a result, the selected comparable  transaction analysis is limited
to transactions  involving the acquisition of a 
























Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 9

public  company,  or  substantially  all of its assets,  or the acquisition of a
large private company, or substantially all of its assets, by a public company.

Veber  Partners  located 4  transactions  over the past  three  years  involving
companies in a business similar to Elmer's, where financial data of the acquired
company  and  the  terms  of the  transaction  were  disclosed.  The  Comparable
Transactions are as follows:

                  ACQUIROR                          TARGET
                  --------                          ------ 
             Castle Harlan Inc                  Morton's Restaurant
             CKE Restaurants                    Santa Barbara Restaurant Group
             Interfoods Acquisition Group       Interfoods of America
             Investor Group                     Blimpie International

Based on the information  disclosed in the each of the Comparable  Transactions,
Veber  Partners  calculated  and compared  multiples for each of the  Comparable
Transactions  based on Revenue,  and EBITDA, as seen in Exhibit C. The multiples
were derived by dividing  price paid for equity plus  interest  bearing debt and
deferred  long term tax  liabilities  assumed,  by Revenue or EBITDA.  Multiples
derived from EBIT and Book Value were not sufficiently meaningful to be included
as measures.

All Comparable Transactions
                                       Mean              High            Low

         LTM Revenues                 0.60 X            0.86 X          0.46 X
         LTM EBITDA                   6.42 X            7.47 X          4.82 X

Following  the  calculation  of  such  multiples  with  respect  to  each of the
Comparable Transactions,  and utilizing Elmer's historical financial data, Veber
Partners  derived Elmer's implied  enterprise  value,  implied market value, and
implied market value per share with respect to the mean values for the multiples
relating to LTM  Revenue,  and LTM EBITDA.  The  following  tables set forth the
implied per share value of Elmer's based upon such multiples.






















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 10

Elmer's  Implied  Enterprise  Value as of  August  5,  2004  (based  on  Elmer's
--------------------------------------------------------------------------------
Financial Statement as of March 29, 2004):
-----------------------------------------

(000's)

         LTM Revenue:        $ 33,490 times a multiple of 0.60   =   $20,070
         LTM EBITDA:         $  3,150 times a multiple of 6.42   =   $20,226

A weighted  average of the above  values  (as  specified  in Exhibit C) yields a
Company implied enterprise value of $20,148,000.

In order to derive the implied market value of the common stock from the implied
enterprise value,  Veber Partners  subtracted the Company's outside bank debt as
of March 29, 2004,  subtracted the deferred income tax liability as of March 29,
2004, and deducted the cost of exercising all outstanding stock options.

The following table set forth the implied market value share value of Elmer's.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
-------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value              $20,148
         Less:    Total Outside Debt                    (5,332)
                  Deferred Income Tax Liability         (1,396)
                  Cost of Option Exercise               (1,221)
                                                        -------
         Elmer's Implied Value of Common Stock         $12,199

The  implied  market  value  of  Elmer's  common  stock  using  this  method  is
$12,199,000.  Therefore,  with 1,816,335 shares outstanding,  the implied market
value of Elmer's common stock using Comparable Transactions is $6.70

Veber Partners made the same assumptions with respect to real estate and working
capital assets for Comparable Transactions as it did for Comparable Companies.

















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 11

None of the Comparable Transactions are identical to the Offer. Accordingly,  an
analysis of comparable  business  combinations  is not  mathematical;  rather it
involves  complex   considerations  and  judgments  concerning   differences  in
financial and operating characteristics of the Comparable Transactions and other
factors that could affect the respective acquisition values.

DISCOUNTED CASH FLOW ANALYSIS

Veber  Partners was advised  that  Elmer's  does not have any current  financial
projections  and  accordingly,  it cannot perform a traditional  Discounted Cash
Flow analysis of the Company. The Purchaser Group has provided to Veber Partners
a recast  statement of cash flows which  updates the  "run-rate" of the Company.
Run-rate has been defined by the Purchaser  Group as the fiscal year 2004 EBITDA
results,  plus expected  changes to these results from certain events which have
occurred  or will occur in fiscal  year 2005.  The  re-cast  EBITDA  run-rate is
expected  to be  $3,048,000.  (see  Exhibit D) Using an EBITDA  multiple of 6.38
times (the average mean multiple from the  Comparable  Companies and  Comparable
Transaction methods used above), would yield an enterprise value of $19,446,000.

Elmer's  Implied Market Value of the Common Stock as of August 5, 2004 (based on
--------------------------------------------------------------------------------
Elmer's Financial Statement as of March 29, 2004):
-------------------------------------------------

(000's)

         Elmer's Implied Enterprise Value             $ 19,446
         Less:    Total Outside Debt                    (5,330)
                  Deferred Income Tax Liability         (1,400)
                  Cost of Option Exercise               (1,220)
                                                        -------
         Elmer's Implied Value of Common Stock        $ 11,496

The  implied  market  value  of  Elmer's  common  stock  using  this  method  is
$11,496,000.  Therefore,  with 1,816,335 shares outstanding,  the implied market
value of Elmer's common stock using Comparable Transactions is $6.33





















Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 12

HISTORICAL FINANCIAL DATA ANALYSIS

Veber Partners reviewed and analyzed certain  financial  information for Elmer's
as reported in its annual filings on Form 10-K and its quarterly filings on Form
10-Q,  including  audited and unaudited  financial  statements.  Further,  Veber
Partners reviewed certain supportive information as provided by Purchaser Group.

SUMMARY

Based on the foregoing, Veber Partners believes that a fair value for each share
of common stock of Elmer's  Restaurants Inc. would be $6.57, which is an average
of the three methodologies used above.

Veber Partners performed a variety of financial and comparative analyses for the
purpose of rendering  the Analysis.  While the foregoing  describes all material
analyses and factors  reviewed by Veber  Partners with the Purchaser  Group,  it
does not  purport to be a complete  description  of the  presentations  by Veber
Partners to the Purchaser  Group or the analyses  performed by Veber Partners in
arriving at its conclusions. The preparation of a valuation is a complex process
and is not necessarily  susceptible to partial analysis or summary  description.
Veber Partners believes that its analyses must be considered as a whole and that
selecting  portions of its analyses and of the factors considered by it, without
considering  all  analyses and  factors,  could create a misleading  view of the
processes underlying the Veber Partners Valuation Analysis.  In addition,  Veber
Partners  may  have  given  various  analyses  more or less  weight  that  other
analyses,  and may have deemed  various  assumptions  more or less probable than
other assumptions, so that the range of valuations resulting from any particular
analysis  described  above should not be taken to be Veber Partners' view of the
actual  value of Elmer's.  In  performing  its  analyses,  Veber  Partners  made
numerous assumptions with respect to industry performance,  general business and
economic  conditions and other matters,  many of which are beyond the control of
Elmer's. The analyses performed by Veber Partners are not necessarily indicative
of actual values or actual future results,  which may be  significantly  more or
less favorable than suggested by such analyses.  In addition,























Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 13

analyses  relating  to the value of  businesses  or assets do not  purport to be
appraisals or to  necessarily  reflect the prices at which  businesses or assets
may actually be sold.  The  Analysis  was  prepared  solely as part of Purchaser
Group's analysis of the fairness of the consideration, from a financial point of
view, to the shareholders of the Elmer's,  and was provided by Veber Partners to
the Purchaser Group in that context.

EXHIBITS

Exhibits are shown on the following pages.















































Elmer's Restaurants Inc. Valuation Analysis                 As of August 5, 2004

                                     Page 14


                                                                       EXHIBIT A

PUBLIC COMPANIES -- SIC CODE 5812 -- EATING PLACES

(COMPANIES WITH STRIKEOUT (STRIKEOUT HAS BEEN REPLACED WITH * FOR EDGAR 
 VERSION) HAVE BEEN ELIMINATED PER DISCUSSION BELOW)

(TABLE CONTINUED AT COLUMN 7 ON PAGE A-2)
                                                OPERATING  REVENUE    EARNINGS  
         Company             Revenue  EBITDA     Margin   Grwth Rate Grwth Rate 
         -------             -------- --------- --------- ---------- ---------- 
                                                                                
Angelo & Maxie's Inc.*          22.73    (5.05)  24.41%      -3.30%        N/A  
Applebee's Inter'l, Inc*     1,060.00   163.76   15.40%      19.80%     12.70%  
Ark Restaurants Corp.          115.26     9.60    4.74%       1.00%    -21.50%  
Avado Brands Inc.*             596.21   (43.92) -15.30%     -29.20%        N/A  
Backyard Burgers                40.21     4.40    6.28%      11.90%    -11.40%  
Bob Evans Farms*             1,200.00   163.41    9.46%       9.80%     -4.10%  
Boston Restaurant Associates    22.63     1.10   -0.25%      -5.50%     11.50%  
Brinker International Inc*   3,570.00   391.62    6.14%      13.80%     10.40%  
BUCA Inc.                      261.46    (0.42)  -6.59%       7.00%   -253.80%  
Buffalo Wild Wings Inc*        147.56    16.14    6.37%      31.60%     16.40%  
California Pizza Kitchen*      390.33    27.31    2.48%      17.50%    -48.10%  
CBRL Group*                  2,350.00   256.94    8.23%       6.40%     16.10%  
CEC Entertainment*             689.96   173.71   17.98%       8.70%      1.80%  
Champps Entertainment Inc      204.39    17.79    4.25%      14.00%    232.90%  
Checkers Drive-In Restaurants  189.87    25.58    9.71%       6.30%        N/A  
Cheesecake Factory Inc*        867.81   124.96   10.81%      18.70%     17.90%  
Chefs International Inc         22.46     1.23    0.59%      -2.90%        N/A  
Chicago Pizza & Brewery Inc*   112.04    11.86    7.11%      36.00%    115.50%  
CKE Restaurants Inc*         1,450.00    76.81    0.64%       3.70%        N/A  
Cosi*                          106.52   (14.03) -20.12%      27.00%        N/A  
Darden Restaurants*          5,000.00   593.66    6.80%       6.60%     -2.30%  
Dave & Buster's Inc            366.20    53.75    6.52%      -2.90%        N/A  
Denny's Corp*                  959.18   108.80    5.14%      -0.80%   -146.20%  
Diedrich Coffee                 53.47     0.91   -2.33%     -11.90%   -196.40%  
Domino's Pizza*              1,370.00   160.17   11.70%         N/A        N/A  
EACO Corp                       37.12     1.06   -2.45%     -11.00%        N/A  
Elephant & Castle Group*          N/A     1.74   -1.54%       3.30%        N/A  
Elxsi Corp                      98.11     4.75    0.74%      -0.20%        N/A  
Famous Dave's of America Inc    96.84     5.03    0.32%       7.60%        N/A  
Flanigan's Enterprises Inc      43.04     2.48    2.82%      -1.00%    -35.80%  
Fresh Choice Inc*               77.65    (9.53) -16.83%         N/A        N/A  
Friendly Ice Cream Corp        573.70    49.41    4.72%       1.60%     64.60%  
Frisch's Restaurants Inc       260.92    18.26    6.05%      10.90%     22.70%  
Good Times Restaurants          15.32     0.80   -3.30%     -11.70%   -193.50%  
Granite City Food & Brewery*    22.56     0.17   -4.30%      19.00%        N/A  
Grill Concepts                  47.91     1.70    0.59%      10.10%     88.00%  
Health Express USA Inc*          0.72    (1.69)     N/A      59.40%        N/A  
IHOP Corp                      385.56    65.81   14.57%      10.60%    -10.00%  
J Alexander's Corp*               N/A     9.17    4.26%       8.40%     15.70%  
Jack in the Box Inc*         2,220.00   215.90    5.11%       4.70%    -11.40%  
Krispey Kreme Doughnuts Inc*   701.29   118.77   13.84%      35.40%     70.50%  
Landry's Restaurants*        1,150.00   145.08    7.08%      23.60%     10.50%  
Lone Star Steakhouse Saloon*   630.21    60.59    6.39%      -3.90%    -52.40%  
Luby's Inc                     282.46    19.65    1.39%     -20.20%        N/A  
Main Street Restaurant Group   222.49     7.55   -0.60%       2.00%        N/A  
Max & Ermas Restaurants        174.38    10.59    1.85%       9.90%    -54.60%  
McCormick & Schmick's*         206.18    14.58    2.24%         N/A        N/A  
Meritage Hospitality Group*     51.57     5.03    3.94%       5.60%      4.40%  
Mexican Restaurants Inc         68.91     1.05   -2.19%      -2.00%   -160.70%  
Morgan's Foods Inc              81.74     6.75    3.95%      -0.70%        N/A  
Nathan's Famous                 30.68     4.30    9.76%      -9.60%        N/A  
O'Charley's Inc*               833.61    81.12    5.32%      51.80%      2.90%  
Outback Steakhouse Inc*      2,910.00   366.87    9.54%      16.20%     13.40%  
PF Chang's China Bistro*       636.17    59.60    5.92%      32.50%     21.50%  
Panera Bread Co.*              411.76    74.77   13.79%      28.10%     39.70%  
Pizza Inn Inc.                  58.85     5.06    5.59%     -11.80%    172.00%  
Quality Dining Inc.            224.85    21.10    5.02%     -12.40%    -82.80%  
Rare Hospitality International*753.24   100.95    9.63%      16.50%     26.40%  
Red Robin Gourmet Burgers*     352.44    46.47    8.26%      19.80%     90.40%  
Rubio's Restaurants Inc        131.60     3.42   -1.80%       4.50%   -163.00%  
Ruby Tuesday, Inc.*          1,040.00   229.25   16.40%       9.70%     52.00%  
Ryan's Restaurant Group*       831.52   120.12    8.90%       3.80%     -1.10%  

(TABLE CONTINUED AT COLUMN 7 ON PAGE A-2)

                                       A-1

(COMPANIES WITH STRIKEOUT (STRIKEOUT HAS BEEN REPLACED WITH * FOR EDGAR 
 VERSION) HAVE BEEN ELIMINATED PER DISCUSSION BELOW)


                                                    REASON(S)                              REVENUE    EBITDA     REVENUE   EBITDA
         Company                                For Exclusion (1)                          Multiple   Multiple   Multiple  Multiple
         -------                                -----------------                          --------   --------   -------------------
                                                                                                            
Angelo & Maxie's Inc.*            Negative EBITDA                                            -0.04        N/A
Applebee's Inter'l, Inc*          Above $600MM Revenue                                        1.97      12.78
Ark Restaurants Corp.             $100 to $600 in Rev, use w/ discount                        0.75       8.96         0.56     6.72
Avado Brands Inc.*                Above $500MM Revenue                                        0.45        N/A
Backyard Burgers                                                                              0.71       6.51         0.71     6.51
Bob Evans Farms*                  Above $600MM Revenue                                        0.81       5.93
Boston Restaurant Associates      Operating Margin under 1.0%, use Rev Mult only              0.35       7.17         0.35
Brinker International Inc*        Above $600MM sales                                          1.00       9.13
BUCA Inc.                         Operating Margin under 1.0%, use Rev Mult only              0.46        N/A         0.35
Buffalo Wild Wings Inc*           Rev growth rate above 15%                                   1.25      11.38
California Pizza Kitchen*         Rev growth rate above 15%                                   0.83      11.87
CBRL Group*                       Above $600MM Revenue                                        0.72       6.59
CEC Entertainment*                Above $600MM Revenue                                        1.91       7.59
Champps Entertainment Inc         $100 to $600 in Rev, use w/ discount                        0.57       6.53         0.43     4.90
Checkers Drive-In Restaurants     $100 to $600 in Rev, use w/ discount                        0.69       5.12         0.52     3.84
Cheesecake Factory Inc*           Above $600MM Revenue                                        2.27      15.78
Chefs International Inc           Operating Margin under 1.0%, use Rev Mult only              0.45       8.22         0.45
Chicago Pizza & Brewery Inc*      Rev growth rate above 15%                                   2.35      22.18
CKE Restaurants Inc*              Above $600MM Revenue                                        0.75      14.12
Cosi*                             Operating Margin under 1.0%, Revenue GR above 15%           1.39        N/A
Darden Restaurants*               Above $600MM sales                                          0.77       6.52
Dave & Buster's Inc               $100 to $600 in Rev, use w/ discount                        0.73       4.98         0.55     3.74
Denny's Corp*                     Above $600MM Revenue                                        0.74       6.54
Diedrich Coffee                   Operating Margin under 1.0%, use Rev Mult only              0.50      29.23         0.50
Domino's Pizza*                   Above $600MM Revenue                                        1.33      11.40
EACO Corp                         Operating Margin under 1.0%, use Rev Mult only              0.62      21.92         0.62
Elephant & Castle Group*          Operating Margin under 1.0%, no Rev #s                       N/A       3.44
Elxsi Corp                                                                                    0.25       5.17         0.25     5.17
Famous Dave's of America Inc      Operating Margin under 1.0%, use Rev Mult only              0.95      18.35         0.95
Flanigan's Enterprises Inc                                                                    0.25       4.35         0.25     4.35
Fresh Choice Inc*                 No info                                                     0.11        N/A
Friendly Ice Cream Corp           $100 to $600 in Rev, use w/ discount                        0.52       6.04         0.39     4.53
Frisch's Restaurants Inc          $100 to $600 in Rev, use w/ discount                        0.60       8.62         0.45     6.47
Good Times Restaurants            Operating Margin under 1.0%, use Rev Mult only              0.51       9.74         0.51
Granite City Food & Brewery*      Operating Margin under 1.0%, Rev GR over 15%                1.50     195.07
Grill Concepts                                                                                0.17       4.86         0.17     4.86
Health Express USA Inc*           Operating Margin under 1.0% Rev N/A                         2.17        N/A
IHOP Corp                                                                                     2.33      13.62         1.75    10.22
J Alexander's Corp*               N/A                                                          N/A       7.41
Jack in the Box Inc*              Above $600MM Revenue                                        0.59       6.06
Krispey Kreme Doughnuts Inc*      Above $600MM Revenue                                        1.42       8.38
Landry's Restaurants*             Above $600MM Revenue                                        0.88       6.95
Lone Star Steakhouse Saloon*      Above $600MM Revenue                                        0.62       6.50
Luby's Inc                        Operating Margin under 1.0%, use Rev Mult only              0.76      10.87         0.57
Main Street Restaurant Group      Operating Margin under 1.0%, use Rev Mult only              0.33       9.64         0.25
Max & Ermas Restaurants           $100 to $600 in Rev, use w/ discount                        0.44       7.23         0.33     5.42
McCormick & Schmick's*            New Issue                                                   1.14      16.17
Meritage Hospitality Group*       New franchise agr. to open O'Charley's not reflected in FS  1.11      11.38
Mexican Restaurants Inc           Operating Margin under 1.0%, use Rev Mult only              0.46      29.86         0.46
Morgan's Foods Inc                                                                            0.55       6.64         0.55     6.64
Nathan's Famous                                                                               0.67       4.78         0.67     4.78
O'Charley's Inc*                  Above $600MM Revenue                                        0.64       6.59
Outback Steakhouse Inc*           Above $600MM Revenue                                        0.99       7.82
PF Chang's China Bistro*          Above $600MM Revenue                                        1.60      17.12
Panera Bread Co.*                 Rev growth rate above 15%                                   2.51      13.83
Pizza Inn Inc.                                                                                0.64       7.41         0.64     7.41
Quality Dining Inc.               $100 to $600 in Rev, use w/ discount                        0.50       5.31         0.38     3.98
Rare Hospitality International*   Above $600MM Revenue                                        1.20       8.96
Red Robin Gourmet Burgers*        Rev growth rate above 15%                                   1.56      11.83
Rubio's Restaurants Inc           Operating Margin under 1.0%, use Rev Mult only              0.51      19.47         0.38
Ruby Tuesday, Inc.*               Above $600MM Revenue                                        1.87       8.51
Ryan's Restaurant Group*          Above $600MM Revenue                                        0.90       6.20


                                       A-2

(COMPANIES WITH STRIKEOUT (STRIKEOUT HAS BEEN REPLACED WITH * FOR EDGAR 
 VERSION) HAVE BEEN ELIMINATED PER DISCUSSION BELOW)

(TABLE CONTINUED AT COLUMN 7 ON PAGE A-4)
                                                       EXHIBIT A (CONT.)   

                                                OPERATING  REVENUE    EARNINGS  
         Company             Revenue  EBITDA     Margin   Grwth Rate Grwth Rate 
         -------             -------- --------- --------- ---------- ---------- 

Schlotzsky's Inc*               55.40    (0.67) -10.84%         N/A        N/A  
Shells Seafood                  42.72     0.74   -0.86%      -6.70%   -252.70%  
Sixx Holdings Inc                7.54     0.46    3.12%      30.00%     67.20%  
Sonic Corp*                    511.34   132.95   19.70%      11.60%      9.60%  
Star Buffet Inc                 67.20     4.82    2.57%      -9.00%        N/A  
Smith & Wollensky Rest. Grp.*  107.32     4.26    0.32%      20.90%        N/A  
Steak N Shake                  534.59    73.22    6.84%       8.30%     -9.30%  
Total Entertainment Rest.Corp  128.51    16.69    8.17%      18.80%     -9.20%  
Wendy's International*       3,410.00   619.68   13.06%      15.30%      7.90%  
Western Sizzlin Corp            21.37     2.06    4.01%     -26.10%        N/A  
Worldwide Rest. Concepts Inc   347.15    23.18    3.38%      18.30%    -46.00%  
Yum! Brands Inc*             8,690.00 1,560.00   13.12%       8.00%      5.80%  
                                                                                

(TABLE CONTINUED AT COLUMN 7 ON PAGE A-4)




































                                       A-3


(COMPANIES WITH STRIKEOUT (STRIKEOUT HAS BEEN REPLACED WITH * FOR EDGAR 
 VERSION) HAVE BEEN ELIMINATED PER DISCUSSION BELOW)



                                                   REASON(S)                              REVENUE    EBITDA     REVENUE   EBITDA   
         Company                               For Exclusion (1)                          Multiple   Multiple   Multiple  Multiple 
         -------                               -----------------                          --------   --------   -------------------

                                                                                                           
Schlotzsky's Inc*                Operating Margin under 1.0%, N/A Revs.                      0.94        N/A                       
Shells Seafood                   Operating Margin under 1.0%, use Rev Mult only              0.13       7.31         0.13          
Sixx Holdings Inc                                                                            0.59       9.72         0.59     9.72 
Sonic Corp*                      Rev growth rate above 15%                                   2.79      10.74                       
Star Buffet Inc                                                                              0.39       5.43         0.39     5.43 
Smith & Wollensky Rest. Grp.*    Rev growth rate above 15%                                   0.74      18.59                       
Steak N Shake                    $100 to $600 in Rev, use w/ discount                        1.11       8.11         0.83     6.08 
Total Entertainment Rest.Corp    $100 to $600 in Rev, use w/ discount                        0.80       6.13         0.60     4.60 
Wendy's International*           Above $600MM Revenue                                        1.29       7.12
Western Sizzlin Corp                                                                         0.50       5.20         0.50     5.20 
Worldwide Rest. Concepts Inc     $100 to $600 in Rev, use w/ discount                        0.29       4.32         0.22     3.24 
Yum! Brands Inc*                 Above $600MM Revenue                                        1.44       8.05         ----     ----

                                                                                                                     0.51     5.63 

                                                                                                             n =       38       24 



(1) REASONS FOR EXCLUSION                                                       
    ---------------------

    1.  Elmer's  annual  revenues  in FY 2004 were $33  million.  Companies  are
excluded if annual revenues were in excess of $600 million. Larger companies are
not  comparable  because of an overall  lower  risk  profile  due to many of the
following factors:  a) better access to capital markets, b) lower portfolio risk
due to a higher  number of locations,  c) a lower  reliance on one region of the
country, and d) deeper professional management

    2.  Companies  with revenues from $100 million to $600 million are used, but
are subject to a size premium for the same reasons discussed in 1), above. Based
on its  experience,  Veber  Partners  has applied a 25% discount to the multiple
results in order to account for the size difference in comparison to Elmer's.

    3.  Companies  with  revenue  growth  rates in excess of 15% were  excluded.
Elmer's revenue growth rate for FY 2004 over FY 2003 was 4.7%

    4.  Companies  with EBITDA  margins less than 4.0% or EBIT margins less than
3.0% were not used in the EBITDA or EBIT multiple  calculations.  These compnies
were  used for  revenue  multiples  and book  value  multiples  only.  As margin
percentages  approach  zero,  multiple  calculations  are  skewed  by the  small
denominator. Elmer's EBITDA margin was 9.4% and EBIT margin was 6.2% in FY 2004.








                                       A-4

                                                                       EXHIBIT B

                             ELMER'S RESTAURANTS INC
                          TOTAL ENTERPRISE VALUE (TEV)
                           COMPARABLE COMPANY ANALYSIS
                    (DATA IN MILLIONS, EXCEPT PER SHARE DATA)

(TABLE CONTINUED AT COLUMN 10 ON PAGE B-2)



                                         MARKET                                                                     
                                TICKET   PRICE @     SHARES     MKT VALUE  TOTAL MKT  DEFERRED  LONGTERM            
COMPANY                         SYMBOL   8/9/2004  OUTSTANDING  OF EQUITY     CAP     LT LIAB.    DEBT       TEV    
--------------------------------------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------------------------
                                                                                         
ARK RESTAURANTS                  ARKR    $ 22.23     $  3.38     $ 75.14    $ 75.14    $ 0.85   $  3.36   $   79.35 
BACKYARD BURGERS INC             BYBI    $  5.48     $  4.76     $ 26.08    $ 26.08    $ 1.93   $  5.13   $   33.14 
BOSTON RESTAURANTS ASSOCIATES   BRAI.OB  $  0.65     $  7.04     $  4.58    $  4.58    $ 0.50   $  5.18   $   10.26 
BUCA INC                         BUCA    $  5.05     $ 20.12     $101.61    $101.61    $   -    $ 25.09   $  126.69 
CHAMPPS ENTERTAINMENT INC        CMPP    $  7.81     $ 12.81     $100.05    $100.05    $   -    $ 29.66   $  129.71 
CHECKERS DRIVE-IN RESTARUANTS    CHKR    $  9.94     $ 11.76     $116.89    $116.89    $ 3.40   $ 25.14   $  145.44 
CHEFS INTERNATIONAL INC         CHEF.OB  $  3.06     $  3.93     $ 12.03    $ 12.03    $   -    $ 1.92    $   13.95 
DAVE & BUSTERS                  CHEF.OB  $ 16.13     $ 13.75     $221.79    $221.79    $13.62   $ 52.30   $  287.71 
DIEDRICH COFFEE                  DDRX    $  5.00     $  5.16     $ 25.80    $ 25.80    $ 0.49   $  2.60   $   28.89 
EACO CORP                       EACO.OB  $  1.00     $  3.74     $  3.74    $  3.74    $ 1.28   $ 20.62   $   25.64 
ELXI CORP                        ELXS    $  3.40     $  4.01     $ 13.63    $ 13.63    $   -    $ 11.19   $   24.83 
FAMOUS DAVE'S OF AMERICA INC     DAVE    $  7.03     $ 12.06     $ 84.78    $ 84.78    $   -    $ 17.48   $  102.26 
FLANIGAN'S ENTERPRISES INC        BDL    $  6.60     $  1.93     $ 12.74    $ 12.74    $   -    $  1.36   $   14.09 
FRIENDLY ICE CREAM CORP           FRN    $ 10.01     $  7.69     $ 76.98    $ 76.98    $   -    $235.95   $  312.92 
FRISCH'S RESTAURANTS INC          FRS    $ 24.10     $  5.03     $121.22    $121.22    $ 4.46   $ 46.30   $  171.98 
GOOD TIMES RESTAURANTS           GTIM    $  3.18     $  2.34     $  7.44    $  7.44    $ 0.49   $  1.40   $    9.34 
GRILL CONCEPTS INC               GRIL    $  1.83     $  5.59     $ 10.23    $ 10.23    $   -    $  0.98   $   11.21 
IHOP CORP                         IHP    $ 35.03     $ 21.41     $749.99    $749.99    $68.87   $323.72   $1,142.58 
LUBY'S INC                        LUB    $  6.45     $ 22.47     $144.93    $144.93    $11.12   $ 87.17   $  243.22 
MAIN STREET RESTAURANT GROUP     MAIN    $  1.79     $ 14.64     $ 26.21    $ 26.21    $   -    $ 50.73   $   76.94 
MAX & ERMAS RESTAURANTS INC      MAXE    $ 15.00     $  2.46     $ 36.90    $ 36.90    $   -    $ 41.44   $   78.34 
MEXICAN RESTAURANTS INC          CASA    $  7.09     $  3.38     $ 23.96    $ 23.96    $ 1.87   $  7.50   $   33.34 
MORGAN'S FOODS INC                MR     $  1.00     $  2.72     $  2.72    $  2.72    $   -    $ 45.83   $   48.55 
NATHAN'S FAMOUS INC              NATH    $  5.86     $  5.21     $ 30.53    $ 30.53    $   -    $  1.00   $   31.53 
PIZZA INN                        PZZI    $  2.51     $ 10.08     $ 25.30    $ 25.30    $   -    $  8.75   $   34.05 
QUALITY DINING INC               QDIN    $  2.71     $ 11.60     $ 31.44    $ 31.44    $   -    $ 81.79   $  113.23 
RUBIO'S RESTAURANTS INC          RUBO    $  8.55     $  9.11     $ 77.89    $ 77.89    $ 2.87   $    -    $   80.76 
SHELLS SEAFOOD                  SHLL.OB  $  0.60     $  4.67     $  2.80    $  2.80    $ 0.90   $  4.10   $    7.79 
SIXX HOLDINGS INC               SIXX.OB  $  4.00     $  1.32     $  5.28    $  5.28    $   -    $    -    $    5.28 
STAR BUFFET INC                  STRZ    $  6.18     $  2.95     $ 18.23    $ 18.23    $ 0.83   $  7.93   $   27.00 
STEAK N SHAKE                     SNS    $ 16.59     $ 27.46     $455.56    $455.56    $ 2.72   $168.75   $  627.03 
TOTAL ENTERTAINMENT REST. CORP   TENT    $  9.89     $  9.88     $ 97.71    $ 97.71    $ 1.62   $  4.96   $  104.29 
WESTERN SIZZLIN CORP            WSZZ.OB  $  0.70     $ 11.91     $  8.34    $  8.34    $   -    $  3.95   $   12.29 
WORLDWIDE RESTAURANT CONCEPTS     SZ     $  3.17     $ 27.49     $ 87.14    $ 87.14    $ 8.74   $ 36.34   $  132.22 









                                       B-1



                                                                                   TEV MULTIPLES:
                                                                         ----------------------------------
                                  LTM       LTM       LTM       BOOK       TEV/     TEV/    TEV/    TEV/
COMPANY                         REVENUES   EBITDA     EBIT      VALUE    REVENUES  EBITDA   EBIT    BOOK
-----------------------------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------------------
                                                                                
ARK RESTAURANTS                 $ 115.26  $ 10.72   $  6.59   $  27.45     0.52     5.55    9.03    2.17   size discount 25%
BACKYARD BURGERS INC            $  39.74  $  4.41   $  2.51   $  14.04     0.83     7.51   13.23    2.36
BOSTON RESTAURANTS ASSOCIATES   $  23.29  $ (0.61)  $ (0.61)  $  (0.67)    0.44      N/A     N/A     N/A
BUCA INC                        $ 261.46  $ (0.42)  $ (3.99)  $ 157.20     0.36      N/A     N/A    0.81   size discount 25%
CHAMPPS ENTERTAINMENT INC       $ 204.39  $ 17.68   $  8.02   $  77.74     0.48     5.50   12.12    1.25   size discount 25%
CHECKERS DRIVE-IN RESTARUANTS   $ 189.90  $ 24.32   $ 16.96   $  75.66     0.57     4.49     Low    1.44   size discount 25%
CHEFS INTERNATIONAL INC         $  22.46  $  1.85   $  0.76   $  14.74     0.62     7.54    High    0.95
DAVE & BUSTERS                  $ 366.20  $ 53.75   $ 23.86   $ 187.48     0.59      Low    9.04    1.15   size discount 25%
DIEDRICH COFFEE                 $  53.48  $  2.56   $  0.32   $  (1.53)    0.54    11.30     N/A     N/A
EACO CORP                       $  37.13  $  1.77   $ (0.17)  $   3.44     0.69     High     N/A    High
ELXI CORP                       $  98.11  $  4.23   $ (0.05)  $  49.63     0.25     5.87     N/A    0.50
FAMOUS DAVE'S OF AMERICA INC    $  97.38  $  8.94   $  4.22   $  47.86     0.79     8.58   18.17    1.60   size discount 25%
FLANIGAN'S ENTERPRISES INC      $  43.70  $  2.14   $  0.84   $  10.15     0.32     6.59     N/A    1.39
FRIENDLY ICE CREAM CORP         $ 573.70  $ 41.47   $ 19.13   $(103.34)    0.41     5.66   12.27     Low   size discount 25%
FRISCH'S RESTAURANTS INC        $ 139.36  $ 29.93   $ 19.02   $  77.45     0.93     4.31    6.78    1.67   size discount 25%
GOOD TIMES RESTAURANTS          $  15.32  $  0.37   $ (0.52)  $   3.39     0.61      N/A     N/A    2.75
GRILL CONCEPTS INC              $  47.91  $  1.64   $  0.23   $   6.54     0.23      N/A     N/A    1.71
IHOP CORP                       $ 385.56  $102.94   $ 67.82   $ 344.54     High     8.32   12.64    2.49   size discount 25% 
LUBY'S INC                      $ 297.85  $ 31.74   $ 11.80   $ 123.46     0.61     5.75   15.46    1.48   size discount 25% 
MAIN STREET RESTAURANT GROUP    $ 225.99  $ 14.16   $  5.30   $  29.97     0.26     4.08     N/A    1.93   size discount 25% 
MAX & ERMAS RESTAURANTS INC     $ 174.38  $ 12.07   $  4.83   $  14.05     0.34     4.87     N/A    4.18   size discount 25% 
MEXICAN RESTAURANTS INC         $  68.93  $  4.63   $  2.47   $  17.13     0.48     7.21   13.49    1.95                     
MORGAN'S FOODS INC              $  77.22  $  6.57   $  4.04   $  (3.56)    0.63     7.39   12.02     N/A                     
NATHAN'S FAMOUS INC             $  31.15  $  5.06   $  3.60   $  18.22     1.01     6.23    8.76    1.73                     
PIZZA INN                       $  58.85  $  6.13   $  3.93   $   7.29     0.58     5.55    8.67    4.67                     
QUALITY DINING INC              $ 222.18  $ 20.82   $ 10.30   $  24.50     0.38     4.08    8.24    3.47   size discount 25% 
RUBIO'S RESTAURANTS INC         $ 128.06  $  6.35   $  0.62   $  39.30     0.47     9.54     N/A    1.54   size discount 25% 
SHELLS SEAFOOD                  $  42.72  $  1.17   $  0.04   $   2.10      Low      N/A     N/A    3.71                     
SIXX HOLDINGS INC               $   7.54  $  0.67   $  0.45   $   1.37     0.70     7.89   11.84    3.85                     
STAR BUFFET INC                 $  67.20  $  5.43   $  2.38   $  20.26     0.40     4.97   11.36    1.33                     
STEAK N SHAKE                   $ 524.66  $ 74.07   $ 56.54   $ 203.64     0.90     6.35    8.32    2.31   size discount 25% 
TOTAL ENTERTAINMENT REST. CORP  $ 134.41  $ 14.47   $  8.04   $  52.07     0.58     5.40    9.73    1.50   size discount 25% 
WESTERN SIZZLIN CORP            $  21.37  $  2.38   $  1.18   $  10.69     0.57     5.15   10.39    1.15                     
WORLDWIDE RESTAURANT CONCEPTS   $ 347.15  $ 24.36   $ 14.16   $  61.83     0.29     5.43    9.34    1.60   size discount 25% 
                                                                           TEV/     TEV/    TEV/    TEV/                     
                                       ALL COMPARABLE COMPANIES          REVENUES  EBITDA   EBIT    BOOK                     
                                       --------------------------------------------------------------------                  
                                       MEAN                                0.54     6.34   11.05    2.02                     
                                       HIGH                                1.01    11.30   18.17    4.67                     
                                       LOW                                 0.23     4.08    6.78    0.50                     
                                       STANDARD DEVIATION (STD)            0.20     1.74    2.77    1.05                     
                                       COEFFICIENT OF VARIATION (STD/MEAN) 37.0%    27.5%   25.0%   51.8%                    
                                                                                                                             
                                       ELMER'S REST. TTM RESULTS:         $33.49   $ 3.15  $ 2.31  $ 9.62                    
                                                                                                                             
                                       ELMER'S RESTAURANTS TEV:           $18.201  $19.942 $25.513 $19.457
                                       WEIGHTING                           33.3%    16.7%   16.7%   33.3%  100.0%

                                       ELMER'S RESTAURANTS TEV:                                    $20.128
                                       LESS TOTAL DEBT AS OF MARCH 29, 2004                        $(5.332)
                                       LESS DEFERRED LONG TERM LIABILITY                           $(1.396)
                                       ELMER'S RESTAURANTS EQUITY VALUE                            $13.400
                                       LESS: COST OF OPTION EXERCISE:                              $(1.221)                  
                                       ELMER'S RESTAURANTS EQUITY VALUE (POST-EXERCISE):           $12.179
                                                                                                                             
                                       ELMER'S RESTAURANTS EQUITY VALUE PER SHARE                  $ 6.69
                                       --------------------------------------------------------------------

ADDITIONAL INFORMATION

1.  EBIT and EBITDA numbers exclude non-recurring charges
2.  Certain calculated results were adjusted per Exhibit A
3.  The  high  and low  multiple  in each  category  was  eliminated  to  remove
    outliers.
4.  Deferred Income Tax Liability is treated like long term debt for Elmer's and
    each Comparable Company
5.  It was determined that the appropriate  weightings for determing Elmer's TEV
    would be 1/3  Revenue  Multiple,  1/3 Book Value  Multiple,  and 1/3 for the
    average earnings (i.e. EBIT and EBITDA) multiples.


                                       B-2

                                                                       EXHIBIT C

                             ELMER'S RESTAURANTS INC
                          TOTAL ENTERPRISE VALUE (TEV)
                     PUBLIC COMPANY TRANSACTION COMPARABLES
                    (DATA IN MILLIONS, EXCEPT PER SHARE DATA)

(TABLE CONTINUED AT COLUMN 7 ON PAGE C-2)




                                                TRANSACTION  TRANSACTION  LONG-TERM  DEFERRED  
TARGET                    ACQUIROR                  DATE        VAUE        DEBT     LT LIAB.  
-----------------------------------------------------------------------------------------------

-----------------------------------------------------------------------------------------------
                                                                             
MORTON'S RESTAURANT       CASTLE HARLAN INC      7/25/2002     $ 71.05     $ 100.90  $   -     

SANTA BARBARA REST. GRP.  CKE RESTARUANTS         3/1/2002     $ 72.39     $   6.33  $   -     

INTERFOODS OF AMERICA     INTERFOODS ACQ. CORP   5/24/2002     $  7.27     $  96.12  $ 1.77    

BLIMPIE INTERNATIONAL     INVESTOR GROUP         1/24/2002     $ 25.81     $    -    $   -     
-----------------------------------------------------------------------------------------------































(TABLE CONTINUED AT COLUMN 7 ON PAGE C-2)

                                       C-1

(TABLE CONTINUED FROM PAGE C-1)

                                             TEV MULTIPLES:
                                            ----------------
            LTM      LTM     LTM    BOOK      TEV/     TEV/
  TEV     REVENUES  EBITDA   EBIT   VALUE   REVENUES  EBITDA
------------------------------------------------------------            

------------------------------------------------------------
$ 171.95   $231.90  $18.50  $ 9.40  $ 4.23     0.56    6.97

$  78.71   $127.00  $ 7.90  $ 1.80  $49.17     0.46    7.47
                                                                        
$ 105.16   $152.10  $16.37  $11.49  $ 4.65     0.52    4.82
                                                                        
$  25.81   $ 30.10  $ 1.00  $ 0.10  $18.40     0.86     N/A
------------------------------------------------------------
        ----------------------------------------------------
                                              TEV/     TEV/
        ALL COMPARABLE COMPANIES:           REVENUES  EBITDA
        MEAN                                  0.60     6.42
        HIGH                                  0.86     7.47
        LOW                                   0.46     4.82
        STANDARD DEVIATION (STD)              0.18     1.41
        COEFFICIENT OF VARIATION (STD/MEAN)  29.4%    22.0%
        ----------------------------------------------------
                                         -------------------
        ELMER'S REST. TTM RESULTS:         $ 33.49   $ 3.15 
                                         -------------------
                                                            
        ELMER'S RESTAURANTS TEV:            $20.070  $20.226
        WEIGHTING                             50.0%    50.0%     100.0%
        ----------------------------------------------------------------
        ELMER'S RESTAURANTS TEV:                               $ 20.148 
        LESS TOTAL DEBT AS OF MARCH 29, 2004:                  $ (5.332)
        LESS DEFERRED INCOME TAX LIABILITY                     $ (1.396)
        ELMER'S RESTAURANTS EQUITY VALUE                       $ 13.420 
        LESS: COST OF OPTION EXERCISE:                         $ (1.221)
        ELMER'S RESTAURANTS EQUITY VALUE (POST-EXERCISE):      $ 12.199 
                                                                        
        ELMER'S RESTAURANTS EQUITY VALUE PER SHARE             $  6.70  
        ----------------------------------------------------------------








ADDITIONAL INFORMATION

1. EBIT and EBITDA results exclude  non-recurring  charges 
2. Certain calculated results were adjusted per Exhibit A
3. Deferred  Income Tax Liability is treated like long term debt for Elmer's and
each Comparable Company
4. It was determined that the appropriate  weightings for determing  Elmer's TEV
would be 1/2 Revenue Multiple, and 1/2 for the EBITDA multiple.

                                       C-2

                                                                       EXHIBIT D

--------------------------------------------------------------------------------
                             ELMER'S RESTAURANTS INC
                               EBITDA RUN RATE (1)
                               (DATA IN MILLIONS)
--------------------------------------------------------------------------------


      FY 2004 EBITDA AS REPORTED (2)                                  3.146

      Expected Changes for FY 2005
            Impact of lottery contract based on FY 2004 sales        (0.430)
            8% year over year increase in lottery sales               0.213
            Franchise revenue                                         0.140
            Springfield equipment operating lease expense             0.060
            No Palm Springs EBITDA (net of franchise fees)           (0.081)
                                                                     -------
      EBITDA RUN RATE                                                 3.048


(1)   Source:  Purchaser Group
(2)   Excludes Non-Recurring charges
(3)   Does not include $0.266 million of reduced public company expenses





































                                                                     EXHIBIT (d)

                               EXCHANGE AGREEMENT

         THIS  EXCHANGE   AGREEMENT,   dated  as  of  December  20,  2004  (this
"Agreement"),  is by and among ERI Acquisition Corp., an Oregon corporation (the
"Purchaser"),  and each of the parties  listed on Exhibit A hereto (each in his,
her  or  its  individual  capacity,  a  "Shareholder,"  and,  collectively,  the
"Shareholders").

                                   WITNESSETH:

         WHEREAS,  contemporaneously  with the  execution  and  delivery of this
Agreement,  the  Purchaser is  commencing  a cash tender offer (the  "Offer") to
purchase all of the outstanding shares of common stock (the "Company Shares") of
Elmer's Restaurants,  Inc., an Oregon corporation (the "Company"),  not owned by
the  Shareholders,  at a price of $7.50 per share, and  contemplating the prompt
subsequent  merger of the  Purchaser  with and into the Company  (the  "Merger")
pursuant to a "short form" merger  permitted under Oregon  Business  Corporation
Act Section 60.491;

         WHEREAS, as of the date hereof, each Shareholder owns, beneficially and
of record the number of shares of capital  stock of the Company set forth beside
such Shareholder's name on Exhibit A (all such Company Shares, together with any
additional  Company  Shares which may hereafter be acquired by such  Shareholder
prior to the termination of this Agreement, whether upon the exercise of options
or by means of purchase, dividend,  distribution or otherwise, being referred to
herein as the "Owned Shares");

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants and  agreements  herein  contained,  and intending to be legally bound
hereby, the Purchaser and each Shareholder hereby agree as follows:

                                    ARTICLE I

                          COVENANTS OF THE SHAREHOLDERS

                  Section 1.1       No  Inconsistent  Arrangements.   Except  as
contemplated by this Agreement,  the Offer and the Merger,  no Shareholder shall
during the term (i) transfer (which term shall include, without limitation,  any
sale, assignment, gift, pledge, hypothecation or other disposition),  or consent
to any transfer of, any or all of the Owned Shares or any interest  therein,  or
create or permit to exist any  Encumbrance (as defined in Section 3.3 hereof) of
such Owned Shares,  (ii) enter into any contract,  option or other  agreement or
understanding  with respect to any transfer of any or all of the Owned Shares or
any  interest  therein,  (iii)  grant  any  proxy,  power-of-attorney  or  other
authorization  in or with  respect to the Owned  Shares,  (iv) deposit the Owned
Shares into a voting trust or enter into a voting  agreement or arrangement with
respect to the Owned Shares,  or (v) take any other action that would in any way
restrict,  limit or interfere with the performance of its obligations  hereunder
or the transactions contemplated hereby.

                  Section 1.2       Waiver   of   Dissenters'    Rights.    Each
Shareholder hereby waives any rights to dissent from the Merger.

                  Section 1.3       Stop Transfer.  No Shareholder shall request
that the Company  register the  transfer of any  certificate  or  uncertificated
interest  representing any of the Owned Shares,  unless such transfer is made in
compliance with this Agreement.

                  Section 1.4       No Tender.  No Shareholder  shall tender any
of his, her or its Owned Shares in the Offer.

                  Section 1.5       Indemnity.  The representations,  warranties
and agreements made by each Shareholder herein shall survive the closing of this
Exchange (as defined in Section 2.1) as  anticipated  hereby.  Each  Shareholder
hereby agrees to indemnify and hold harmless the Purchaser  from and against any
and  all  loss,  liability,  claim,  damage  and  expense  (including,   without
limitation,  attorney's fees and disbursements) suffered or incurred as a result
of a  misrepresentation  or breach of any  warranty  or  agreement  made by such
Shareholder in this Agreement.

                  Section 1.6       Shareholder  Agreement;   Other  Agreements.
Each  Shareholder  shall  execute  and deliver to the  Purchaser  a  Shareholder
Agreement,  substantially  in  the  form  attached  hereto  as  Exhibit  C  (the
"Shareholder  Agreement").  In addition,  each Shareholder agrees to execute and
deliver to the  Purchaser  all such other  agreements,  documents,  consents and
instruments,  in such  form or forms  satisfactory  to  Purchaser  and its legal
counsel,  as the Purchaser deems  reasonably  necessary or appropriate to effect
the Offer and the Merger.

                                   ARTICLE II

                            EXCHANGE OF OWNED SHARES

                  Section 2.1       Exchange.  The equity  capitalization of the
Purchaser  immediately following the Exchange (as defined below) shall be as set
forth on Exhibit B hereto (the "Purchaser  Equity  Schedule").  Each Shareholder
shall,  effective  as of the  satisfaction  or waiver of all  conditions  to the
exchange  such  Shareholder's  Owned Shares for  newly-issued  shares of capital
stock of the Purchaser (the  "Purchaser  Shares")  consistent with the Purchaser
Equity Schedule (the "Exchange").

                  Section 2.2       Certain  Warranties.  The  transfer  by  the
Shareholders  of the Owned Shares to the  Purchaser  pursuant to this  Agreement
shall pass to and unconditionally  vest in the Purchaser good and valid title to
the Owned Shares, free and clear of all Encumbrances whatsoever.

                  Section 2.3       Disclosure.    Each    Shareholder    hereby
authorizes  the  Purchaser  to  publish  and  disclose  in the  Offer  documents
(including all documents and schedules filed with the SEC),  such  Shareholder's
identity and  ownership  of the Owned Shares and the nature of its  commitments,
arrangements and understandings under this Agreement.

                                   ARTICLE III

               REPRESENTATIONS AND WARRANTIES OF THE SHAREHOLDERS

         By executing  this  Agreement,  each  Shareholder  makes the  following
representations,  declarations and warranties to the Purchaser,  with the intent
and understanding that the Purchaser will rely thereon:

                  Section 3.1       Due  Authorization;   Enforceability.   Such
Shareholder  has all  requisite  power and  authority  to  execute,  deliver and
perform this Agreement,  to appoint the Purchaser as its proxy and to consummate
the transactions contemplated hereby. The execution, delivery and performance of
this Agreement and the consummation of the transactions contemplated hereby have
been duly  authorized by all necessary  action on the part of such  Shareholder.
This  Agreement  has been duly  executed  and  delivered by or on behalf of such
Shareholder  and  constitutes  a legal,  valid and  binding  obligation  of such
Shareholder, enforceable against such Shareholder in accordance with its terms.

                  Section 3.2       No Conflicts; Required Filings and Consents.

                          (a)       Except  as would  not  impair  or delay  the
ability of such Shareholder to consummate the transactions  contemplated hereby,
the execution and delivery of this Agreement by such  Shareholder  does not, and
the performance of this Agreement by such  Shareholder  will not, (i) subject to
the filings  referred  to in Section  3.2(c),  conflict  with or violate any law
applicable  to such  Shareholder  or by which  such  Shareholder  or any of such
Shareholder's  assets is bound or  affected  or (ii)  result in any breach of or
constitute  a default  (or an event  that  with  notice or lapse of time or both
would  become a default)  under,  or give to others  any rights of  termination,
acceleration or cancellation  of, or result in the creation of an Encumbrance on
any assets of such Shareholder, including, without limitation, the Owned Shares,
pursuant to any note, bond, mortgage,  indenture,  contract,  agreement,  lease,
license,  permit,  franchise or other  instrument  or  obligation  to which such
Shareholder is a party or by which such Shareholder or any of such Shareholder's
assets is bound or affected.

                          (b)       Except  as would  not  impair  or delay  the
ability of such Shareholder to consummate the transactions  contemplated hereby,
the execution and delivery of this Agreement by such  

                                        2

Shareholder  does not, and the performance of this Agreement by such Shareholder
will not, require any consent,  approval,  authorization or permit of, or filing
with or notification  to, any  governmental or regulatory  authority (other than
any necessary filing under the Securities Exchange Act of 1934, as amended).

                  Section 3.3       Title to Owned  Shares.  Except as disclosed
to the Purchaser in writing by such  Shareholder,  such  Shareholder is the sole
record and beneficial  owner of the Owned Shares,  free and clear of any pledge,
lien, security interest,  mortgage, charge, claim, equity, option, proxy, voting
restriction,  voting trust or agreement,  understanding,  arrangement,  right of
first refusal,  limitation on disposition,  adverse claim of ownership or use or
encumbrance of any kind (collectively,  "Encumbrances"), except for Encumbrances
or proxies arising pursuant to this Agreement.  As of the date hereof, the Owned
Shares  listed on Exhibit A beside  such  Shareholder's  name under the  caption
"Shares  Beneficially  Owned" are the only  Company  Shares,  together  with any
additional  Company  Shares which may hereafter be acquired by such  Shareholder
prior to the termination of this Agreement, whether upon the exercise of options
or by means of purchase, dividend, distribution or otherwise, owned of record or
beneficially by such Shareholder.

                  Section 3.4       No  Finder's  Fees.  No  broker,  investment
banker, financial advisor or other person is entitled to any broker's, finder's,
financial  advisor's or other similar fee or  commission in connection  with the
transactions contemplated hereby based upon arrangements made by or on behalf of
such  Shareholder.  Such  Shareholder,  on behalf of itself and its  affiliates,
hereby  acknowledges that it is not entitled to receive any broker's,  finder's,
financial  advisor's or other similar fee or  commission in connection  with the
transactions  contemplated hereby. Such Shareholder agrees and acknowledges that
the Exchange is being made without an underwriter  or placement  agent who would
have  responsibilities  to  any  of  the  Shareholders,  and  accordingly,  such
Shareholder agrees and acknowledges such Shareholder's sole responsibility for a
"due diligence" investigation of the Purchaser.

                  Section 3.5       Investment Intent.

                          (a)       SUCH SHAREHOLDER IS AN "ACCREDITED INVESTOR"
AS THAT TERM IS DEFINED IN REGULATION D OF THE ACT. SUCH SHAREHOLDER UNDERSTANDS
THAT  SUCH  SHAREHOLDER  MUST BEAR THE  ECONOMIC  RISK OF AN  INVESTMENT  IN THE
PURCHASER SHARES FOR AN INDEFINITE PERIOD.  SUCH SHAREHOLDER IS INVESTING IN THE
PURCHASER SHARES FOR SUCH  SHAREHOLDER'S OWN ACCOUNT AS PRINCIPAL FOR INVESTMENT
AND NOT WITH A VIEW TOWARD RESALE OR DISTRIBUTION.

                          (b)       The  Shareholder  has  been  advised  and is
aware that: (i) there is no public market for the Purchaser Shares and it is not
likely that any public market will develop;  and (ii) the Purchaser  Shares have
not  been  registered  under  the  Securities  Act  of  1933,  as  amended  (the
"Securities  Act"),  or the securities  laws of any state or other  jurisdiction
and,  therefore,  cannot be sold  except in  compliance  with  such  laws.  Such
Shareholder  agrees not to sell or  otherwise  dispose of the  Purchaser  Shares
acquired  by such  Shareholder  unless the  Purchaser  Shares  are  subsequently
registered  under  the  Securities  Act and such  state  securities  laws as are
applicable or unless there are available  exemptions from such registration that
are  supported by an opinion of counsel for such  Shareholder,  which opinion is
satisfactory  in form and  substance to the  Company.  Such  Shareholder  has no
present arrangement, understanding or agreement for transferring or disposing of
any or all shares of the Purchaser. Such Shareholder agrees that a legend to the
foregoing effect may be placed upon any and all certificates representing shares
of the Purchaser.

                          (c)       Shareholder  hereby agrees to cooperate with
the Purchaser in all of its efforts to comply with any applicable federal, state
or local statutes and regulations.

                                   ARTICLE IV

                 REPRESENTATIONS AND WARRANTIES OF THE PURCHASER

         The Purchaser  hereby  represents  and warrants to each  Shareholder as
follows:

                  Section 4.1       Due       Organization;       Authorization;
Enforceability.  The Purchaser is duly organized,  validly  existing and in good
standing under the laws of the State of Oregon.  The Purchaser has all requisite
corporate  power and  authority  to execute and deliver  this  Agreement  and to
consummate the transactions  

                                        3

contemplated  hereby.  The  execution  and  delivery of this  Agreement  and the
consummation of the transactions  contemplated hereby by the Purchaser have been
duly authorized by all necessary  corporate action on the part of the Purchaser.
This  Agreement  has been duly  executed  and  delivered  by the  Purchaser  and
constitutes a legal, valid and binding obligation of the Purchaser,  enforceable
against the Purchaser in accordance with its terms.

                  Section 4.2       Investment  Intent.  The  Purchaser  will be
acquiring the Owned Shares  pursuant to the Exchange for its own account and not
with a view to  distribution or resale in any manner which would be in violation
of the Securities Act.

                                    ARTICLE V

                                  MISCELLANEOUS

                  Section 5.1       Termination.  This Agreement shall terminate
and be of no further force and effect:  (i) upon the written  mutual  consent of
the parties hereto;  (ii)  automatically  and without any required action of the
parties hereto upon the withdrawal of the Offer; (iii) if at least a majority of
the outstanding  Company Shares,  excluding the Owned Shares of Shareholders and
Company  Shares  owned by any  executive  officers  of the Company not listed on
Exhibit A, fail to be tendered in the Offer;  and (iv) if the Purchaser fails to
acquire a sufficient  number of Company Shares,  such that, after Company Shares
are purchased pursuant to the Offer, the Purchaser would own at least 90% of the
outstanding  Company Shares. No such termination of this Agreement shall relieve
any party hereto from any  liability for any breach of this  Agreement  prior to
termination.

                  Section 5.2       Further  Assurance.  From  time to time,  at
another party's request and without additional consideration,  each party hereto
shall  execute and deliver such  additional  documents and take all such further
action as may be necessary or desirable to consummate and make effective, in the
most  expeditious  manner  practicable,  the  transactions  contemplated by this
Agreement.

                  Section 5.3       Specific   Performance.   Each   Shareholder
acknowledges  that if such  Shareholder  fails to perform any of its obligations
under this Agreement,  immediate and irreparable  harm or injury would be caused
to the Purchaser for which money  damages  would not be an adequate  remedy.  In
such event, each Shareholder  agrees that the Purchaser shall have the right, in
addition to any other rights that it may have, to specific  performance  of this
Agreement.   Accordingly,  if  the  Purchaser  should  institute  an  action  or
proceeding  seeking  specific   enforcement  of  the  provisions  hereof,   each
Shareholder  hereby  waives  the  claim or  defense  that the  Purchaser  has an
adequate  remedy at law and hereby  agrees  not to assert in any such  action or
proceeding  the  claim  or  defense  that  such a  remedy  at law  exists.  Each
Shareholder further agrees to waive any requirements for the securing or posting
of any bond in connection with obtaining any such equitable relief.

                  Section 5.4       Notice.   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 by  overnight  courier
(providing  proof of delivery) 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 the Purchaser:

                                  ERI Acquisition Corp.
                                  c/o Lane Powell Spears Lubersky LLP
                                  601 SW Second Avenue, Suite 2100
                                  Portland, OR 97204-3158
                                  Attn:  Jeffrey C. Wolfstone Esq.

                          (b)     If to a Shareholder:

                                  To the appropriate address shown on Exhibit A.

                  Section 5.5       Headings.  The  headings  contained  in this
Agreement  are for  reference  purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.

                                        4

                  Section 5.6       Severability. If any term or other provision
of this Agreement is invalid, illegal or incapable of being enforced by any rule
of law or public policy,  all other  conditions and provisions of this Agreement
shall  nevertheless  remain in full force and effect so long as the  economic or
legal substance of the transactions  contemplated  hereby is not affected in any
manner  adverse to any  party.  Upon such  determination  that any term or other
provision is invalid, illegal or incapable of being enforced, the parties hereto
shall  negotiate  in good  faith to modify  this  Agreement  so as to effect the
original intent of the parties as closely as possible in an acceptable manner to
the end that  transactions  contemplated  hereby are  fulfilled  to the  maximum
extent possible.

                  Section 5.7       Entire     Agreement;     No     Third-Party
Beneficiaries. This Agreement constitutes the entire agreement among the parties
hereto and  supersedes  all other  prior  agreements  and  understandings,  both
written and oral,  among the parties with respect to the subject  matter of this
Agreement,  and this Agreement is not intended to confer upon any person,  other
than the parties hereto, any rights or remedies.

                  Section 5.8       Assignment.  Neither this  Agreement nor any
of the rights,  interests or obligations under this Agreement may be assigned or
delegated, in whole or in part by any of the parties, other than by operation of
law; provided,  however,  that the Purchaser may assign, in its sole discretion,
its rights and  obligations  hereunder  to any direct or  indirect  wholly-owned
subsidiary of the Purchaser,  but no such assignment shall relieve the Purchaser
of its obligations hereunder if such assignee does not perform such obligations.
Each Shareholder agrees that this Agreement and such  Shareholder's  obligations
hereunder  shall attach to the Owned Shares and shall be binding upon any person
or entity to which legal or beneficial  ownership of the Owned Shares shall pass
by operation of law.

                  Section 5.9       Governing  Law.  This  Agreement   shall  be
governed by, and construed in accordance  with, the laws of the State of Oregon,
regardless of the laws that might otherwise govern under  applicable  principles
of conflicts of laws thereof.  Each of the parties hereto (a) hereby irrevocably
and  unconditionally  consents  to submit to the  personal  jurisdiction  of the
courts of the State of Oregon and of the United States of America located in the
State of Oregon in the event any dispute  arises out of this Agreement or any of
the  transactions  contemplated  by this  Agreement,  (b) shall not object to or
attempt to deny or defeat such personal  jurisdiction by motion or other request
for leave from any such  court,  and (c) shall not bring any action  relating to
this Agreement or any of the transactions  contemplated by this Agreement in any
other court.

                  Section 5.10      WAIVER OF JURY  TRIAL.  EACH OF THE  PARTIES
HERETO HEREBY IRREVOCABLY WAIVES ANY AND ALL RIGHT TO TRIAL BY JURY IN ANY LEGAL
PROCEEDING  ARISING  OUT OF OR RELATED  TO THIS  AGREEMENT  OR THE  TRANSACTIONS
CONTEMPLATED HEREBY.

                  Section 5.11      Amendment. This Agreement may not be amended
except by an instrument in writing signed by the parties hereto.

                  Section 5.12      Waiver.  Any party hereto may (a) extend the
time for the  performance  of any of the  obligations or other acts of the other
parties hereto, (b) waive any inaccuracies in the representations and warranties
of the  other  parties  hereto  contained  herein or in any  document  delivered
pursuant hereto and (c) waive compliance by the other parties hereto with any of
their agreements or conditions  contained herein. Any agreement on the part of a
party hereto to any such extension or waiver shall be valid only as against such
party and only if set forth in an  instrument  in writing  signed by such party.
The failure of any party hereto to assert any of its rights under this Agreement
or otherwise shall not constitute a waiver of those rights.

                  Section 5.13      Counterparts. This Agreement may be executed
in one or more  counterparts,  all of which shall be considered one and the same
instrument and shall become  effective when one or more  counterparts  have been
signed by each of the parties and delivered to the other parties.

                            [SIGNATURE PAGE FOLLOWS]

                                        5

         IN WITNESS WHEREOF,  the parties have executed this Exchange  Agreement
as of the date first above written.

                                    PURCHASER

                                    ERI ACQUISITION CORP.

                                    By: /s/ BRUCE N. DAVIS
                                       ----------------------------------------
                                    Name: Bruce N. Davis
                                    Title: President



                         [Additional Signatures Follow]












































                                        6

                                     SHAREHOLDERS

                                     /s/ BRUCE N. DAVIS
                                     ------------------------------------------
                                     Bruce N. Davis

                                     /s/ LINDA ELLIS-BOLTON
                                     ------------------------------------------
                                     Linda Ellis-Bolton

                                     /s/ KAREN K. BROOKS
                                     ------------------------------------------
                                     Karen K. Brooks

                                     /s/ RICHARD P. BUCKLEY
                                     ------------------------------------------
                                     Richard P. Buckley

                                     /s/ THOMAS C. CONNOR
                                     ------------------------------------------
                                     Thomas C. Connor

                                     /s/ DAVID D. CONNOR
                                     ------------------------------------------
                                     David D. Connor

                                     /s/ STEPHANIE M. CONNOR
                                     ------------------------------------------
                                     Stephanie M. Connor

                                     /s/ CORYDON H. JENSEN, JR.
                                     ------------------------------------------
                                     Corydon H. Jensen, Jr.

                                     /s/ DEBORAH A. WOOLLEY-LEE
                                     ------------------------------------------
                                     Deborah A. Woolley-Lee

                                     /s/ DOUGLAS A. LEE
                                     ------------------------------------------
                                     Douglas A. Lee

                                     /s/ DAVID C. MANN
                                     ------------------------------------------
                                     David C. Mann

                                     /s/ SHEILA J. SCHWARTZ
                                     ------------------------------------------
                                     Sheila J. Schwartz

                                     /s/ GERALD A. SCOTT
                                     ------------------------------------------
                                     Gerald A. Scott

                                     /s/ WILLIAM W. SERVICE
                                     ------------------------------------------
                                     William W. Service

                                     /s/ DENNIS M. WALDRON
                                     ------------------------------------------
                                     Dennis M. Waldron

                                     /s/ GARY N. WEEKS
                                     ------------------------------------------
                                     Gary N. Weeks


                                        7

                                     /s/ GREGORY W. WENDT
                                     ------------------------------------------
                                     Greg W. Wendt

                                     /s/ RICHARD C. WILLIAMS
                                     ------------------------------------------
                                     Richard C. Williams

                                     /s/ DOLLY W. WOOLLEY
                                     ------------------------------------------
                                     Dolly W. Woolley

                                     /s/ DONALD W. WOOLLEY
                                     ------------------------------------------
                                     Donald W. Woolley

                                     /s/ DONNA P. WOOLLEY
                                     ------------------------------------------
                                     Donna P. Woolley








































                                        8

                                    EXHIBIT A

                              LIST OF OWNED SHARES

               Name and Address of 
               Continuing Shareholder                  Shares Beneficially Owned
            -----------------------------------------  -------------------------
            Linda Ellis-Bolton                                    84,847
            125 Tom Morris Lane,
            Enterprise, Alabama 36330

            Karen K. Brooks                                       91,062
            700 Delany Woods,
            Nicholasville, Kentucky 40356

            Richard P. Buckley                                    84,278
            14450 Quaker Hill Cross Road,
            Nevada City, California 95959

            David D. Connor                                       78,423
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403

            Stephanie M. Connor                                   39,212
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403

            Thomas C. Connor                                      55,688
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Bruce N. Davis                                       145,603
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Corydon H. Jensen                                    101,323
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Douglas A. Lee                                        16,595
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403

            Debra A. Woolley-Lee                                  16,594
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403








            David C. Mann                                         89,062
            1980 Indian Trail,
            Lake Oswego, Oregon 97034

            Sheila J. Schwartz                                    84,847
            2390 Lariat Dr.,
            Eugene, Oregon 97405

            Gerald A. Scott                                       40,804
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            William W. Service                                   148,992
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Dennis M. Waldron                                     2,000
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Gary N. Weeks                                        108,421
            12966 Pinewoods Road,
            Nevada City, California 95959

            Gregory W. Wendt                                      5,000
            1 Muir Loop,
            San Francisco, California 94129

            Richard C. Williams                                   34,092
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Dolly W. Woolley                                      39,212
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403

            Donald W. Woolley                                     55,687
            c/o Elmer's Restaurant, Inc., 
            11802 S.E. Stark Street,
            Portland, Oregon 97216

            Donna P. Woolley                                      15,685
            c/o Franklin Holdings, LLC,
            1399 Franklin Boulevard,
            Eugene, Oregon 97403











                                    EXHIBIT B

                            PURCHASER EQUITY SCHEDULE

 NAME OF SHAREHOLDER         NUMBER OF SHARES          NUMBER OF VESTED OPTIONS
---------------------       ------------------        --------------------------

 Linda Ellis-Bolton               84,847                           --
   Karen K. Brooks                91,062                           --
 Richard P. Buckley               84,278                           --
   David D. Connor                78,423                           --
 Stephanie M. Connor              39,212                           --
  Thomas C. Connor                39,212                        16,476
   Bruce N. Davis                 66,774                        78,829
  Corydon H. Jensen               84,847                        16,476
   Douglas A. Lee                 16,595                           --
Debra A. Woolley-Lee              16,595                           --
    David C. Mann                 89,062                           --
 Sheila J. Schwartz               84,847                           --
   Gerald A. Scott                15,683                        25,121
 William W. Service               69,763                        79,229
  Dennis M. Waldron                  --                           2,000
    Gary N. Weeks                 108,421                          --
  Gregory W. Wendt                 5,000                           --
 Richard C. Williams              17,616                        16,476
  Dolly W. Woolley                39,212                           --
  Donald W. Woolley               39,212                        16,476
  Donna P. Woolley                15,685                           --