JILLIANS ENTERTAINMENT CORP
DEFM14A, 1997-06-19
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: GREAT PLAINS SOFTWARE INC, S-1/A, 1997-06-19
Next: JILLIANS ENTERTAINMENT CORP, DEF13E3, 1997-06-19



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                            SCHEDULE 14A INFORMATION
PROXY STATEMENT PURSUANT TO SECTION 14(a) OF THE SECURITIES EXCHANGE ACT OF 1934

Filed by the Registrant [x]

Filed by a Party other than the Registrant [ ]

Check the appropriate box:

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

                      JILLIAN'S ENTERTAINMENT CORPORATION
                          Commission File No. 0-13740
                (Name of Registrant as Specified in Its Charter)


Payment of filing fee (Check the appropriate box):

      [ ]    $125 per Exchange Act Rule 0-11(c)(1)(ii), 14a-6(i)(1), 14a-6(i)(2)
             or Item 22(a)(2) of Schedule 14A.
      [ ]    $500 per each party to the controversy pursuant to Exchange Act
             Rule 14a-6(a)(3).
      [x]    Fee computed on table below per Exchange Act Rules 14a-6(a)(4)
             and 0-11.

             (1) Title of each class of securities to which transaction
                 applies: Common Stock, par value $.001 per share
             (2) Aggregate number of securities to which transaction applies:
                 4,263,264 shares of Common Stock
             (3) Per unit price or other underlying value of transaction
                 computed pursuant to Exchange Act Rule 0-11: $0.50 per share of
                 Common Stock to be received by the Non-Continuing Shareholders
                 in the Merger
             (4) Proposed maximum aggregate value of transaction: $2,131,632
             (5) Total fee paid: $426.33 (1/50 of 1% of $2,131,632)

       [x]   Fee paid previously with preliminary materials.

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

         (1) Amount previously paid:  $426.33
         (2) Form, schedule or registration statement no.:  Schedule 14A
         (3) Filing party:  Jillian's Entertainment Corporation
         (4) Date filed:  November 13, 1995




<PAGE>   2
   
                      JILLIAN'S ENTERTAINMENT CORPORATION
                         727 ATLANTIC AVENUE, SUITE 600
                          BOSTON, MASSACHUSETTS 02111
                                (617) 350-3111
    




   
                                 June 20, 1997
    


Dear Shareholder:


   
         You are cordially invited to attend a special meeting (together with
any adjournment(s) thereof, the "Special Meeting") of the shareholders (the
"Shareholders") of Jillian's Entertainment Corporation, a Florida corporation,
to be held at the Company's principal executive offices, located at 727
Atlantic Avenue, Suite 600, Boston, Massachusetts, at 10:00 a.m., Eastern Time,
on July 21, 1997.
    


         At the Special Meeting, you will be asked to consider and vote upon a
proposal to approve a merger (the "Merger") by and between the Company and
Jillian's Entertainment Acquisition Corporation ("Sub"), a wholly owned
subsidiary of Jillian's Entertainment Holdings, Inc. ("Holdings"), with the
Company surviving as a wholly owned subsidiary of Holdings (the "Surviving
Company").


         The Merger will be effected subject to the terms and conditions of an
Agreement and Plan of Merger (the "Merger Agreement"). Pursuant to the terms of
the Merger Agreement, among other matters, all holders of shares of the
Company's common stock, par value $.001 per share (the "Common Stock"), other
than seven Shareholders who each have an ongoing relationship with the Company
(the "Continuing Shareholders"), will be entitled to receive $0.50 in cash,
without interest (a "Merger Payment"), in exchange for each outstanding share
of Common Stock held by them at the effective time of the Merger (collectively,
the "Non-Continuing Shareholders"). The treatment in the Merger of outstanding
stock options and warrants to purchase shares of Common Stock is described in
the accompanying Proxy Statement.

         The affirmative vote of the holders of at least a majority of all
shares of Common Stock outstanding is required under Florida law to approve the
Merger.

         If the Merger is approved by the Shareholders, immediately prior to
consummation of the Merger, the Continuing Shareholders will participate in a
transaction (the "Corporate Formation") whereby, among other things, each such
Shareholder shall exchange each share of Common Stock owned by the Shareholder
for one share of common stock of Holdings and shall receive options to purchase
a predetermined number of shares of common stock of Holdings. Further,
simultaneously with the Corporate Formation, $12,000,000 of convertible
preferred stock of Holdings will be placed (the "Private Placement") with J.W.
Childs Equity Partners, L.P. and certain related persons or entities (the
"Childs Group"). The Company intends to use funds obtained from the Private
Placement to make the Merger Payments.






<PAGE>   3
         If the Merger is approved by the Shareholders, immediately after
consummation of the Corporate Formation, the Private Placement and the Merger,
the Non-Continuing Shareholders will possess no interest in, or rights as
Shareholders of, the Company or Holdings, Holdings will be owned by the
Continuing Shareholders and the Childs Group, and the Surviving Company will be
a wholly owned subsidiary of Holdings.


         The Board of Directors of the Company (the "Board") authorized John L.
Kidde, an independent director who is not employed by the Company, to perform
the functions of a special committee of the Board to protect the interests of
those persons unaffiliated with the Company in connection with the Merger and
related transactions. In addition to negotiating, with the assistance of
counsel, with the Childs Group the terms and conditions of the Merger Agreement
and associated agreements and the Private Placement, Mr. Kidde engaged
Stonebridge Associates, LLC ("Stonebridge") to render a fairness opinion to the
Board. Stonebridge has rendered its opinion to the Board that, as of the date
of such opinion, the Merger Payment was fair, from a financial point of view,
to the Non-Continuing Shareholders. Such opinion is attached to the
accompanying Proxy Statement as Appendix B and, together with the analyses
supporting it, is discussed in greater detail in the Proxy Statement.


         The Board believes that the Merger is fair to all of the Shareholders,
including the Non-Continuing Shareholders, and in the best interest of the
Company and the Shareholders. The Board unanimously approved the Merger and
recommends that you vote FOR approval of the Merger.


         A Notice of Special Meeting of Shareholders, Proxy Statement
containing a discussion of the background of, reasons for and terms of the
Merger, and Proxy are enclosed. We urge you to read this material carefully.
Whether or not you expect to attend the meeting in person, you are urged to
sign and date the enclosed Proxy and return the same promptly so that your
shares of Common Stock may be represented and voted at the Special Meeting.


         YOUR VOTE IS IMPORTANT FOR THE APPROVAL OF THE MERGER. THEREFORE,
WHETHER OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE SPECIAL MEETING, PLEASE
SIGN, DATE AND COMPLETE THE ACCOMPANYING PROXY AND RETURN IT IN THE ENCLOSED
ENVELOPE, WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES. THE GIVING
OF THE PROXY WILL NOT AFFECT YOUR RIGHTS TO VOTE AT THE MEETING IF THE PROXY IS
REVOKED AS SET FORTH IN THE ACCOMPANYING PROXY STATEMENT.





<PAGE>   4
         If you require assistance in voting your shares or if you have
questions, please call Daniel M. Smith at (617) 350-3111.


                                       Very truly yours,


   
                                       /s/ STEVEN L. FOSTER     
                                       --------------------
                                       Steven L. Foster
                                       Chief Executive Officer and
                                       Chairman of the Board of Directors
    


Enclosures

<PAGE>   5
   
    



                      JILLIAN'S ENTERTAINMENT CORPORATION
                         727 Atlantic Avenue, Suite 600
                          Boston, Massachusetts 02111

   
                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON JULY 21, 1997
    

To the Shareholders:

   
         Notice is hereby given that a special meeting (together with any
adjournment(s) thereof, the "Special Meeting") of the shareholders (the
"Shareholders") of Jillian's Entertainment Corporation, a Florida corporation
(the "Company"), will be held at the principal executive offices of the
Company, located at 727 Atlantic Avenue, Suite 600, Boston, Massachusetts at
10:00 a.m., Eastern Time, on July 21, 1997. Only Shareholders who were shown on
the Company's records as holders of issued and outstanding shares of common
stock, par value $.001 per share (the "Common Stock") in the Company as of the
close of business on May 27, 1997 (the "Record Date") are entitled to notice of
and to vote at the Special Meeting. Each Shareholder is entitled to one vote in
person or by proxy for each share of Common Stock held by such Shareholder on
the Record Date.
    

         The Special Meeting is being held for the following purposes:

         1.       To consider and vote upon a proposal (the "Proposal") to 
approve a merger (the "Merger") by and between the Company and Jillian's
Entertainment Acquisition Corporation, a Florida corporation ("Sub") and wholly
owned subsidiary of Jillian's Entertainment Holdings, Inc. ("Holdings"), with
the Company surviving as a wholly owned subsidiary of Holdings. The Merger will
be effected subject to the terms and conditions of an Agreement and Plan of
Merger (the "Merger Agreement"). Pursuant to the Merger Agreement, among other
matters, each share of Common Stock, other than those shares held by seven
Shareholders who each have ongoing relationships with the Company, owned
immediately prior to consummation of the Merger will be converted into the
right to receive cash of $0.50 per share, without interest.

         2.       To transact such other business as may properly come before 
the Special Meeting.


<PAGE>   6
         The accompanying Proxy Statement sets forth in more detail information
concerning the Merger. A copy of the Merger Agreement is set forth as Appendix
A to the accompanying Proxy Statement.

         Whether or not you expect to attend the meeting in person, you are
urged to sign and date the enclosed proxy and return the same promptly so that
your shares of Common Stock may be represented and voted at the Special
Meeting.


                                            BY ORDER OF THE BOARD OF DIRECTORS,


   
                                            /s/ Daniel M. Smith
                                            ------------------------------------
                                            Daniel M. Smith
                                            Secretary
    

   
Boston Massachusetts
June 20, 1997
    


         IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY. THEREFORE, WHETHER
OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE SPECIAL MEETING, PLEASE SIGN,
DATE AND COMPLETE THE ACCOMPANYING PROXY AND RETURN IT IN THE ENCLOSED
ENVELOPE, WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES. THE GIVING
OF THE PROXY WILL NOT AFFECT YOUR RIGHTS TO VOTE AT THE MEETING IF THE PROXY IS
REVOKED AS SET FORTH IN THE ACCOMPANYING PROXY STATEMENT.




                                      2
<PAGE>   7
   
    



                      JILLIAN'S ENTERTAINMENT CORPORATION
                         727 ATLANTIC AVENUE, SUITE 600
                          BOSTON, MASSACHUSETTS 02111

                     PROXY STATEMENT FOR A SPECIAL MEETING
                                OF SHAREHOLDERS
   
                          TO BE HELD ON JULY 21, 1997
    


                                  INTRODUCTION


   
         This Proxy Statement is being furnished on behalf of Jillian's
Entertainment Corporation, a Florida corporation (the "Company"), in connection
with the solicitation of proxies to be voted at a special meeting (together
with any adjournment(s) thereof, the "Special Meeting") of the shareholders of
the Company (the "Shareholders"). The Special Meeting is to be held at 10:00
a.m., Eastern Time, on July 21, 1997, at the Company's principal executive
offices, located at 727 Atlantic Avenue, Suite 600, Boston, Massachusetts. This
Proxy Statement and the Proxy are first being mailed to Shareholders on or
about June 20, 1997.
    


         The Board of Directors of the Company (the "Board") is soliciting the
proxies of the Shareholders who were shown on the Company's records as holders
of issued and outstanding shares of common stock, par value $.001 per share
(the "Common Stock"), in the Company as of the close of business on May 27,
1997 (the "Record Date") to consider and vote upon a proposal (the "Proposal")
to approve a merger (the "Merger") by and between the Company and Jillian's
Entertainment Acquisition Corporation, a Florida corporation ("Sub") and a
wholly owned subsidiary of Jillian's Entertainment Holdings, Inc., a Delaware
corporation ("Holdings").


   
         The Merger will be effected subject to the terms and conditions of an
Agreement and Plan of Merger, dated June 18, 1997, by and among the Company,
Holdings and Sub (the "Merger Agreement"), which are summarized in this Proxy
Statement. The Merger Agreement provides, among other matters, that (i) Sub
will be merged with and into the Company, and the Company shall be the
surviving company in the Merger (the "Surviving Company"), (ii) each share of
common stock of Sub owned immediately prior to consummation of the Merger will
be converted into the right to receive one share of Series A Common Stock, par
value $.001 per share, of the Surviving Company and one share of Series B
Common Stock, par value $.001 per share, of the Surviving Company, (iii) each
share of Common Stock owned immediately prior to consummation of the Merger by
any Shareholder, other than a Continuing Shareholder (as defined below) (any of
such persons being hereinafter referred to as a "Non-Continuing Shareholder"),
will be converted into the right to receive cash of $0.50 per share, without
interest (a "Merger Payment"), (iv) each warrant to purchase a share or shares
of Common Stock held immediately prior to consummation of the Merger by certain
persons with whom the Company has ongoing relationships (the
    





<PAGE>   8
"Continuing Warrant Holders") will be exchanged for a warrant to purchase the
same number of shares of common stock of Holdings on substantially the same
terms and conditions, (v) each warrant to purchase a share or shares of Common
Stock held immediately prior to consummation of the Merger by any person other
than a Continuing Warrant Holder (a "Non-Continuing Warrant Holder") will be
converted into the right to receive, upon the exercise of such warrant, a Merger
Payment for each share of Common Stock as to which the warrant is exercisable,
upon payment of the exercise price for each such share, and (vi) each stock
option to purchase a share or shares of Common Stock outstanding immediately
prior to consummation of the Merger that is held by a current director, officer
or employee of the Company or certain persons with whom the Company has ongoing
relationships (a "Current Management Company Option") will be exchanged for an
option to purchase the same number of shares of common stock of Holdings on
substantially the same terms and conditions (a "Holdings Management Option"),
all as indicated in the following table:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
                   Summary of Certain Provisions of the Merger Agreement
                   -----------------------------------------------------
- --------------------------------------------------------------------------------------------
<S>     <C>    
  (i)   Sub will be merged with and into the Company, and the Company will be
        the Surviving Company in the Merger.
- --------------------------------------------------------------------------------------------
 (ii)   Each share of common stock of Sub will be converted into the right to receive one
        share of Series A Common Stock, par value $.001 per share, of the Surviving
        Company and one share of Series B Common Stock, par value $.001 per
        share, of the Surviving Company.
- --------------------------------------------------------------------------------------------
 (iii)  Each share of Common Stock held by a Non-Continuing Shareholder will be
        converted into the right to receive a Merger Payment.
- --------------------------------------------------------------------------------------------
 (iv)   Each warrant to purchase a share or shares of Common Stock held by a Continuing
        Warrant Holder will be exchanged for a warrant to purchase the same
        number of shares of common stock of Holdings.
- --------------------------------------------------------------------------------------------
  (v)   Each warrant to purchase shares of Common Stock held by a
        Non-Continuing Warrant Holder will be converted into the right to
        receive, upon the exercise of such warrant, a Merger Payment for each
        share of Common Stock as to which the warrant is exercised, upon
        payment of the exercise price for each such share.
- --------------------------------------------------------------------------------------------
 (vi)   Each Current Management Company Option will be exchanged for a Holdings Management
        Option.
- --------------------------------------------------------------------------------------------
</TABLE>

All of the outstanding options to purchase shares of Common Stock are held by
current or former directors, officers, employees and affiliates of the Company.
The Company is currently negotiating the repurchase of each stock option to
purchase a share or shares of Common Stock that is held by a former director,
officer or employee of the Company (a "Former Management Company Option") for a
purchase price of $0.50 for each share of Common Stock as to which the option
is exercisable, less the exercise price for each such share. Any




                                      -2-
<PAGE>   9
Former Management Company Option that is not repurchased by the Company prior
to consummation of the Merger will remain outstanding after completion of the
Merger.


   
         If the Merger is approved by the Shareholders, immediately prior to
consummation of the Merger, certain Shareholders with whom the Company has
ongoing relationships (the "Continuing Shareholders") will participate in a
transaction (the "Corporate Formation") whereby each such Shareholder (i) shall
exchange each share of Common Stock owned by the Shareholder for one share of
common stock of Holdings and (ii) shall receive options to purchase a
predetermined number of shares of common stock of Holdings, the vesting of
which is subject to the achievement of certain performance objectives (the
"Holdings Performance Options"), pursuant to the terms and conditions of a
purchase agreement, dated June 18, 1997, by and among the Company, Holdings,
J.W. Childs Equity Partners, L.P. ("Childs"), the representative of, and
attorney-in-fact for (the "Representative"), certain related persons or
entities of Childs (together with Childs, the "Childs Group"), the Continuing
Shareholders, the holders of Current Management Company Options, the Other
Option Holders (as defined below), the Continuing Warrant Holders and the
Borrowers (as defined below) (the "Purchase Agreement"). See "Material Terms of
the Purchase Agreement." In addition, Holdings shall issue Holdings Performance
Options to purchase a predetermined number of shares of common stock of
Holdings to certain other persons with ongoing relationships with the Company
(the "Other Option Holders"), and Holdings shall lend funds to certain persons
for the purchase of shares of common stock of Holdings (the "Borrowers").
    


         The Company has determined that approximately $2,577,154 in cash will
be required in order to make the Merger Payments to the Non-Continuing
Shareholders and that approximately $28,000 in cash will be required in order
to make payments to the Non-Continuing Warrant Holders and to all of the
holders of Former Management Company Options. The Company intends to use funds
obtained from the private placement (the "Private Placement") of $12,000,000 of
convertible preferred stock of Holdings (the "Preferred Stock") with the Childs
Group, pursuant to the terms and conditions of the Purchase Agreement, to make
the Merger Payments and the payments to the Non-Continuing Warrant Holders and
holders of Former Management Company Options. If the Merger is approved by the
Shareholders, subject to the terms and conditions of the Purchase Agreement,
the Private Placement will be consummated immediately prior to consummation of
the Merger. See "Financing of the Merger."


         If the Merger is approved by the Shareholders, immediately after
consummation of the Corporate Formation, the Private Placement and the Merger,
the Non-Continuing Shareholders will possess no interest in, or rights as
Shareholders of, the Company or Holdings, Holdings will be owned by the
Continuing Shareholders and the Childs Group, and the Surviving Company will be
a wholly owned subsidiary of Holdings.


         If the Merger is not approved by the Shareholders, the Company, at
that time, will assess whether it will seek to structure another transaction or
retain the Placement Agent (as hereinafter defined) to raise funds for the
Company. Approval of the Merger will require the favorable vote of the majority
of all shares of Common Stock. As of the Record Date, there


                                      -3-
<PAGE>   10
were 9,137,704 issued and outstanding shares of Common Stock held of record by
approximately 2,200 Shareholders. As of the Record Date, the members of the
Board and the executive officers of the Company owned an aggregate of 1,327,250
shares of Common Stock (approximately 14.5 percent of the total shares of Common
Stock outstanding). Only one member of the Board and/or executive officer of the
Company is a Continuing Shareholder. Such Continuing Shareholder held a total of
1,310,000 shares of Common Stock (approximately 14.3 percent of the total shares
of Common Stock outstanding) as of the Record Date. Such Shareholder, along with
the other Continuing Shareholders, has entered into a voting agreement with
Holdings and Childs under which he agreed, among other matters, to vote all of
the shares of Common Stock held by him FOR the Proposal. For additional
information concerning the beneficial ownership of shares of Common Stock, see
"Security Ownership of Certain Beneficial Owners and Management."


         The Board believes that the Merger is fair to the Non-Continuing
Shareholders and in the best interest of the Company and the Shareholders, and
unanimously recommends that Shareholders vote FOR approval of the Merger. In
making this recommendation, the Board is relying upon, among other things, the
opinion of Stonebridge Associates, LLC ("Stonebridge") (which the Board
retained to determine the fairness of the Merger Payment) that the Merger
Payment of $0.50 per share of Common Stock is fair to the Non-Continuing
Shareholders from a financial point of view, as of April 22, 1997. The full
text of the written opinion of Stonebridge is included as Appendix B to this
Proxy Statement and incorporated herein by reference. See "Special Factors --
Board of Directors Determination of Fairness of the Proposal" and "Special
Factors -- Opinion of Stonebridge."


         If the Merger is consummated, the Company will become an entity the
securities of which are privately held. The registration of the Common Stock
under the Securities Exchange Act of 1934, as amended (the "Exchange Act") will
terminate, resulting in the suspension of the Company's obligations to file
periodic reports such as Forms 10-KSB, 10-QSB and 8-K. Since the Common Stock
will no longer be publicly held, the Company will be relieved of the obligation
to comply with the proxy rules of Regulation 14A under Section 14 of the
Exchange Act, and the executive officers and directors of the Company and
Shareholders owning more than 10 percent of the Common Stock will be relieved
of the reporting requirements and "short swing" trading restrictions under
Section 16 of the Exchange Act. In addition, the Common Stock will be delisted
from The NASDAQ SmallCap Market, which will terminate the Company's public
trading market and relieve the Company of any further obligations to comply
with the rules and regulations relating to The NASDAQ SmallCap Market listing.


                             AVAILABLE INFORMATION

         The Company is currently subject to the informational requirements of
the Exchange Act, and, in accordance therewith, files reports, proxy statements
and other information with the Securities and Exchange Commission (the
"Commission"). Such reports, proxy statements and other information can be
inspected and copies obtained from the Commission at Room 1024, Judiciary
Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the


                                      -4-
<PAGE>   11




following regional offices of the Commission: 7 World Trade Center, Suite 1300,
New York, New York 10048 and Citicorp Center, 500 Madison Street, Suite 1400,
Chicago, Illinois 60661. Copies of such material can be obtained from the Public
Reference Section of the Commission, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. Such material may also be accessed
electronically by means of the Commission's home page on the Internet at
http://www.sec.gov.


         The Company has filed with the Commission a Rule 13e-3 Transaction
Statement on Schedule 13E-3 (the "Schedule 13E-3") under the Exchange Act. This
Proxy Statement does not contain all of the information set forth in the
Schedule 13E-3, certain parts of which are omitted in accordance with the rules
and regulations of the Commission. The Schedule 13E-3 and any amendments
thereto, including exhibits filed as a part thereof, may be examined and copied
at the principal executive offices of the Company, located at 727 Atlantic
Avenue, Suite 600, Boston, Massachusetts 02111, during regular business hours
by any Shareholder or such Shareholder's representative who has been so
designated in writing. A copy of the Schedule 13E-3 and any amendments thereto,
including exhibits filed as a part thereof, will be transmitted by the Company
to any Shareholder or such Shareholder's representative who has been so
designated in writing upon written request and at the expense of the requesting
Shareholder.



         THESE TRANSACTIONS HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION, NOR HAS THE COMMISSION PASSED UPON THE
FAIRNESS OR MERITS OF SUCH TRANSACTIONS OR UPON THE ACCURACY OR ADEQUACY OF THE
INFORMATION CONTAINED IN THIS PROXY STATEMENT. ANY REPRESENTATION TO THE
CONTRARY IS UNLAWFUL.


  
   
              The date of this Proxy Statement is June 20, 1997.
    


                                      -5-
<PAGE>   12
                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
Heading                                                                                                 Page
- -------                                                                                                 ----

<S>                                                                                                       <C>
INTRODUCTION ..............................................................................................1

AVAILABLE INFORMATION......................................................................................4

SUMMARY OF PROXY STATEMENT.................................................................................9
         Business of the Company...........................................................................9
         Background of the Merger..........................................................................9
         Meeting and Proxy Information....................................................................16
         The Corporate Formation and the Merger...........................................................17
         Financing of the Merger..........................................................................18
         Recommendation of the Board of Directors.........................................................19
         Holdings and Sub Determination of Fairness
                  of the Merger...........................................................................19
         Interest of Certain Persons in Matters to be Acted Upon and
                  Conflicts of Interest...................................................................20
         Certain Effects of the Merger....................................................................22
         Opinion of Stonebridge...........................................................................23
         Material Federal Income Tax Consequences.........................................................24
         Regulatory Requirements and Conditions...........................................................25
         Market Information...............................................................................25
         Rights of Dissenting Shareholders................................................................25

VOTING AND PROXY INFORMATION..............................................................................26
         Record Date; Outstanding Shares; Voting..........................................................26
         Proxy............................................................................................28
         Revocability of Proxy............................................................................28
         Solicitation of Proxies..........................................................................28

SPECIAL FACTORS...........................................................................................29
         Background of the Merger.........................................................................29 
                  General.................................................................................29
                  Bank and Equipment Lease Financing......................................................30
                  Shareholder Loans.......................................................................34
                  Seller, Landlord and Municipal Financing................................................34
                  Equity and Debt Financing...............................................................37
                  Current Effects of Borrowings and Equity Financing......................................41
                  Alternatives Considered.................................................................45
         Payments to the Non-Continuing Shareholders......................................................52
         Preliminary Opinion of Bannon....................................................................53
         Opinion of Stonebridge...........................................................................55
</TABLE>


                                      -6-
<PAGE>   13
<TABLE>
<CAPTION>
Heading                                                                                                 Page
- -------                                                                                                 ----
<S>               <C>                                                                                    <C>

                  Transaction Overview....................................................................57
                  Stock Trading History...................................................................58
                  Comparable Public Company Analysis......................................................59
                  Comparable Transaction Analysis.........................................................60
                  Premiums Paid Analysis..................................................................60
                  Discounted Cash Flow Analysis...........................................................61
                           Base Case Scenario.............................................................62
                           Base Case Scenario (assuming that the Long Beach club is sold).................63
                           Additional Scenarios...........................................................63
         Board of Directors Determination of Fairness of the Merger.......................................65
         Certain Effects of the Merger....................................................................69
         Material Federal Income Tax Consequences.........................................................70
                  Federal Income Tax Consequences for Continuing
                      Shareholders Resulting from the Corporate Formation.................................71
                  Federal Income Tax Consequences for Non-Continuing
                      Shareholders Resulting from the Merger..............................................72
                  Federal Income Tax Consequences for Holders of Warrants to
                       Purchase Common Stock..............................................................73
                  Federal Income Tax Consequences for Holders of Options to
                       Purchase Common Stock..............................................................73
         Purposes and Reasons for the Merger..............................................................74
         Interest of Certain Persons in Matters to be Acted Upon and
                  Conflicts of Interest...................................................................74
         Effect if the Merger is Not Approved.............................................................76

PROPOSAL TO APPROVE THE MERGER............................................................................77
         General .........................................................................................77
         Certain Effects of the Merger....................................................................77
         Effective Time of the Merger.....................................................................78
         Amounts Paid in the Merger.......................................................................78
         Payment for Common Stock in the Merger...........................................................78
         Conditions to the Merger.........................................................................79
         Waiver and Amendment.............................................................................80
         Fees and Expenses................................................................................80
         Rights of Dissenting Shareholders................................................................80
         Vote Required and Recommendation of the Board of Directors.......................................81

REGULATORY MATTERS........................................................................................81

FINANCING OF THE MERGER...................................................................................81

MATERIAL TERMS OF THE PURCHASE AGREEMENT..................................................................83

BUSINESS AND PROPERTIES OF THE COMPANY....................................................................85
         Description of Business..........................................................................85
</TABLE>


                                      -7-
<PAGE>   14

<TABLE>
<CAPTION>
Heading                                                                                                 Page
- -------                                                                                                 ----
<S>                                                                                                     <C>
                  General.................................................................................85
                  Jillian's Clubs.........................................................................86
         Description of Properties........................................................................88
                  Administrative Operations...............................................................88
                  Jillian's Clubs.........................................................................88
         Legal Proceedings................................................................................93

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
    FINANCIAL CONDITION AND RESULTS OF OPERATIONS.........................................................94
         Results of Operations............................................................................94

         Liquidity and Capital Resources..................................................................95
         Anticipated Effects of New Accounting Pronouncements.............................................98
                  Stock Options and Warrants..............................................................98
                  Earnings Per Share......................................................................98

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
   AND MANAGEMENT.........................................................................................98

EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY..........................................................101

PRIOR CONTACTS BETWEEN THE COMPANY AND
   CERTAIN AFFILIATES....................................................................................103

SELECTED FINANCIAL DATA..................................................................................104

MARKET INFORMATION.......................................................................................105

FEES AND EXPENSES........................................................................................107

INDEPENDENT ACCOUNTANTS..................................................................................107

MISCELLANEOUS............................................................................................108

DOCUMENTS INCORPORATED BY REFERENCE......................................................................108

GLOSSARY.................................................................................................109

INDEX TO FINANCIAL STATEMENTS ...........................................................................F-1
</TABLE>

   
APPENDIX                   Agreement and Plan of Merger, dated June 18, 1997, by
                           and among Jillian's Entertainment Corporation,
                           Jillian's Entertainment Acquisition Corporation, and
                           Jillian's Entertainment Holdings, Inc.             
    
                           
APPENDIX B                 Fairness Opinion of Stonebridge Associates, LLC


                                      -8-
<PAGE>   15
                           SUMMARY OF PROXY STATEMENT


         The following is a brief summary of certain information contained in
this Proxy Statement. This summary is not intended to be complete and is
qualified in its entirety by reference to the more detailed information
appearing elsewhere in this Proxy Statement, including any Appendices hereto.
Shareholders are urged to review the entire Proxy Statement carefully.


         Business of the Company


         Jillian's Entertainment Corporation is a Florida corporation whose
primary business is the operation of upscale billiard clubs (the "Company").
The Company, through wholly owned subsidiaries, currently wholly or partially
owns, operates and manages ten billiard clubs, which are located in Miami,
Florida; Seattle, Washington; Cleveland, Ohio; Cleveland Heights, Ohio;
Pasadena, California; Worcester, Massachusetts; Champaign, Illinois; Annapolis,
Maryland; Long Beach, California; and Tacoma, Washington. The principal
executive offices of the Company are located at 727 Atlantic Avenue, Suite 600,
Boston, Massachusetts 02111. See "Business and Properties of the Company."


         Background of the Merger


         The decision of the Board of Directors of the Company (the "Board") to
present a proposal (the "Proposal") to approve a merger (the "Merger") by and
between the Company and Jillian's Entertainment Acquisition Corporation, a
Florida corporation ("Sub") and a wholly owned subsidiary of Jillian's
Entertainment Holdings, Inc., a Delaware corporation ("Holdings"), to the
shareholders of the Company (the "Shareholders") marked the culmination of a
process that began in late 1994. The Merger is subject to satisfaction of
various conditions, including, but not limited to, consummation of the
Corporate Formation (as defined below) and the Private Placement (as defined
below). See "The Corporate Formation and the Merger," "Financing of the Merger"
and "Proposal to Approve the Merger -- Conditions to the Merger," below. At
that time, the Board determined that it might be necessary to restructure the
Company in order to create the potential for improving the Company's ability to
raise funds both for working capital and for further expansion and development
of its billiard club business in accordance with its business plans. In the
Board's view, the Company has an obligation to use its best efforts to continue
to increase the value of each Shareholder's investment in the Company. Although
the Board believed that the Company had satisfied this objective in part, the
Board determined that it could not continue to fully satisfy this objective
without further expansion of the Company's operations and an increase in the
number of clubs operating under the Company's name. The Board recognized that
since the Company began its upscale billiard club business in 1990, the Company
had experienced a net operating loss in each year other than 1993, the Company
had difficulty obtaining financing for development of additional clubs and the
Company had not been able to take full advantage of its position as a public
company through equity or debt offerings of its securities or the securities of
its subsidiaries. In addition, the Board recognized that since mid-1993 the
common stock, par value $.001 per share, of the Company (the "Common Stock")
had not traded above approximately $1.06 per share. Management believes that no
analysts have followed the Common Stock


                                      -9-
<PAGE>   16

since 1993 and the Common Stock has not traded above $0.50 per share since March
16, 1995. See "Market Information" and "Special Factors -- Opinion of
Stonebridge -- Stock Trading History." As of the date of this Proxy Statement,
each of these factors continues to be true. In addition, on February 7, 1997,
the Company was notified by The NASDAQ SmallCap Market that the Company had
failed to satisfy the continued listing requirement that its Common Stock
maintain a closing inside bid price of at least $1.00 per share for ten
consecutive trading days. The NASDAQ SmallCap Market indicated that it will
commence delisting action with respect to the Common Stock unless the Company is
able to satisfy the bid price requirement by May 7, 1997. As of the date of this
Proxy Statement, this requirement has not been satisfied.


         The Company was one of the pioneers in the concept of upscale billiard
clubs. However, the billiard club business requires significant amounts of
cash, and the Company has not had sufficient cash to operate optimally or
expand its business in accordance with its business plans. As a result, the
Company was not able to develop billiard clubs quickly enough to attain a
dominant position in the upscale billiard club market prior to the entry into
this market of a number of competitors operating single outlets or multiple
units. In all but one year since it began its billiard club business in 1990,
the Company has experienced a net operating loss. During this same period, the
number of competitors in the upscale entertainment business that own multi-unit
entertainment facilities has increased, and a number of these competitors have
opened billiard clubs in areas where the Company otherwise might have
established clubs if it had been able to obtain sufficient capital to do so.
For example, Clicks Billiards, which dominates the Southwest and Southeast
upscale billiard club markets, has opened 26 billiard clubs in those regions;
Pinkies has opened 14 billiard clubs at sites in Arizona, Colorado, Nevada and
other Southwestern states; Boston Billiard Clubs has opened six billiard clubs
in the Northeast region; Fats Billiard Clubs has established five billiard
clubs in Southern California; and Champions Billiards has opened five billiard
clubs in the Washington, D.C. metropolitan area. Total Entertainment
Corporation has established twelve upscale billiard clubs primarily in the
South, including nine Bailey's billiard clubs in the South and Midwest and
three Fox and Hounds billiard clubs in Texas. Other competitors have opened
larger clubs, or entertainment centers, which offer diverse forms of
entertainment, such as billiards, electronic games, restaurant and bar services
and nightclub-style entertainment. For example, Dave & Busters, Inc., a public
company based in Dallas, Texas, operates ten entertainment centers throughout
the United States, and America Live operates a chain of three entertainment
centers throughout the United States. See "Business and Properties of the
Company -- Description of Business -- General."


         Since it began its billiard club business, the Company has had
difficulty raising capital at the rate it believes would have been necessary
either to maximize or to benefit from its position as a pioneer in the
industry. During this period, the Company has had difficulty obtaining bank and
equipment lease financing, and when the Company has been able to obtain such
financing, the Company's poor financial condition generally has adversely
affected its ability to obtain financing on more favorable terms. See "Special
Factors -- Background of the Merger -- Bank and Equipment Lease Financing."


                                     -10-
<PAGE>   17
         The Company has been more successful in its efforts to obtain seller,
landlord or municipal financing and has used such financing to partially fund
the acquisition or construction of all of its billiard clubs. However, the
Company collateralized the financing with the assets or stock of all of the
subsidiaries through which the Company owns the clubs, leaving the Company with
reduced sources of collateral to obtain additional financing for working
capital and further expansion and development and risking the possibility that
the Company could lose its interests in these clubs. See "Special Factors --
Background of the Merger -- Seller, Landlord and Municipal Financing."


         In addition, the Company has attempted to raise capital for expansion
through private placements of equity and debt instruments. Because of the
dilutive effect that such issuances would have on the value of the Common Stock
in the hands of the existing Shareholders, the Company has attempted to raise
capital in this manner only as a last resort. Despite its efforts, the Company
has had only modest success in raising capital through private placements of
its Common Stock, of debt instruments or of the equity interests in its
subsidiaries. While the Company believed that its guarantee of favorable
returns and offering of early buy-outs would help attract investors, it was
advised during its discussions with potential investors that such investors had
no confidence that the Company could fulfill its guarantees or buy-out
responsibilities, based on the Company's history of poor performance, and if
the Company had insufficient assets or cash flow, it would be doubtful that an
investor with standing to sue would be provided with the rights guaranteed the
investor in the offering. See "Special Factors -- Background of the Merger --
Equity and Debt Financing."


         While the Company has had modest success in raising capital through
private placements of its Common Stock and the equity interests in its
subsidiaries, it has not considered it practicable to attempt to raise capital
through public offerings of its equity or debt securities. Currently, there is
only a limited trading market for the Common Stock (see "Market Information"
and "Special Factors -- Opinion of Stonebridge -- Stock Trading History") and
the Board believes that the Common Stock is not being followed by market
analysts because the Company has not received any communications from market
analysts in the past several years. The Company has made no attempt to get
analysts to follow the Common Stock or to retain an investment banking firm to
underwrite a public offering of the Common Stock because in light of the
Company's history of poor performance to date the Company believes that such
attempts would be unsuccessful. Further, the Board recognizes that the Company
has had an unusual history, in that its present involvement in the billiard
club industry is different from the purposes for which it was initially
incorporated. See "Business and Properties of the Company." Further, the
Company has not shown any strong earnings in the course of its operations in
the billiard club industry and is not in the best position to support
optimistic or dramatic market statements. In addition, since mid 1993, the
Common Stock has not traded above approximately $1.06 per share, and has not
traded above $0.50 per share since March 16, 1995. The Company has not given
any consideration to raising capital through a rights or other offering to the
Shareholders or through the issuance of preferred stock or other similar
security carrying preferential rights, other than the Private Placement (as
defined below). See "Special Factors -- Background of the Merger -- Equity and
Debt Financing."


                                     -11-
<PAGE>   18
         While the Company has raised approximately $3,255,465 in funds
(excluding landlord contributions) for working capital for the acquisition
and/or construction of its ten existing clubs, it has not raised sufficient
capital to enable it to expand in accordance with its business plans. In
addition, the site locations for most of the Company's clubs have in large part
been dictated by the availability of seller, landlord and municipal financing.
The Company has not been able to develop sites in other more attractive areas
where such financing has not been available. The Company's reliance on this
type of financing has resulted in the encumbrance of the assets and/or stock of
all of the subsidiaries through which it owns its billiard clubs. All of the
Company's assets are pledged as collateral. None of the Company's assets are
available for future or subordinate level pledges without the consent of the
primary lenders. The unavailability of such collateral has, in turn,
contributed to the Company's difficulty in obtaining bank and equipment lease
financing. Further, the Company's history of poor performance has inhibited its
ability to raise capital through the private placement of its securities or the
securities of its subsidiaries.


         The Board believes that the Company's inability to raise capital has
significantly contributed to the fact that the Company has experienced net
losses for all but one of the past six years, and such lack of profit, in turn,
has prevented the Company from significantly improving its position in the
upscale billiard club market through expansion and development. Management
believes that there are a number of markets in which the Company could have
achieved market dominance or acquired a more substantial share of the market if
the Company had had sufficient capital either to enter the market earlier or to
commence and expand its operations in that market at an earlier date. Because
the Company has instead had limited amounts of capital available, it has had to
slowly expand the number of clubs that it operates, and the construction of
those clubs has, in some cases, been delayed due to lack of funds at a
particular time. Such delays, in some instances, have required the Company to
pay rent prior to commencement of operations at those clubs, which resulted in
increased expense for the Company without any offsetting increase in operating
income. As a result, delays resulting in the payment of pre-opening rent have
had a direct impact on the costs associated with developing the clubs. The
Board believes that the value of the Common Stock also has been depressed due
to the Company's failure to achieve profitable operations on a continuing
basis. As a result, the Company's ability to raise capital through the public
or private sale of its Common Stock or other equity securities has been
limited.


         By late 1994, for the reasons discussed above, the Board believed that
it was no longer prudent for the Company to continue to seek short-term
financing on terms that could not be considered favorable to the Company due to
the anticipated difficulty of repaying such loans as a result of the Company's
slow or nonexistent growth in assets and income and the increasing level of
competition from better-capitalized entities. The terms of any financing
available to the Company at that time and at the present time was and continues
to be such that the Company's acceptance of financing on such terms would place
the Company at a competitive disadvantage in terms of its debt obligations and
available capital. At a Board meeting held on December 20, 1994, the Board
determined that it might be appropriate for the Company to consider eliminating
its status as a "public company," in part because, as a "private company," the
Company could reduce certain costs associated with complying with the federal
securities 



                                     -12-
<PAGE>   19

laws. The Company estimates that this cost savings would be approximately
$109,500 per year. In addition, the Company's status as a private company could
cause the Company to be more attractive to the types of well-capitalized and
sophisticated investors that are willing to invest substantial amounts of
capital in an enterprise. In the experience of certain members of the Board,
investors generally are not willing to commit significant amounts of capital to
an enterprise that, like the Company, does not have a history of profitable
operations, unless the number of shareholders is relatively small and composed
primarily of individuals who either are actively involved in the operations of
the Company or are family members of such persons. Further, management of the
Company believes that the additional disclosure obligations of a public company
under the federal securities laws regarding company operations, stock ownership
and compensation of, or payments to, persons with a significant investment in
the company are often unacceptable to investors that are considering a
substantial investment in such a company. The Board believes that the Company
could be an attractive investment, even at this time, because the infusion of
additional capital would enable the Company to expand its business and thereby
increase the likelihood that the Company will become profitable, due in part to
the Company's ability, as a larger company, to achieve economies of scale.
However, a substantial investment in a company, such as the Company, that does
not have a history of profitable operations, but whose prior operating history
and relative position in its markets indicate that a significant infusion of
capital could produce profitable operating results on a consistent basis in the
future, may be more likely to prove profitable (and, therefore, may be more
attractive to a potential investor) if the company is a private company.


         At a meeting on January 23, 1995, the Board specifically considered
eliminating the Company's status as a public company. The Board believes that
the elimination of the Company's status as a publicly held company would
provide the Company with greater flexibility in structuring financing
arrangements and attracting additional sources of capital. For example, the
Board believes that, as a private company, the Company might be better able to
attract investors that are willing to invest significant amounts in the Company
for the reasons discussed above. In addition, this change in the Company's
status would allow the Company to reduce or eliminate certain costs associated
with its status as a public company. Such costs include those incurred to pay
the Transfer Agent; those required to communicate with the approximately 2,200
Shareholders; and those required to make the necessary filings with, and
otherwise comply with the regulations of, the Securities and Exchange
Commission (the "Commission") and The NASDAQ SmallCap Market, including legal
fees and expenses. The Board estimates that the annual savings for the Company
due to the reduction or elimination of these costs would be approximately
$109,500. See "Special Factors -- Purposes and Reasons for the Merger."


         In addition, at the January 23, 1995 Board meeting, the Board
authorized Steven L. Foster, Chairman of the Board, to retain a valuation
expert to evaluate the Company in connection with the Company's consideration
of becoming a private company. In March 1995, Mr. Foster engaged Bannon & Co.,
Inc. ("Bannon") to undertake a study to enable it to render, as an independent
third party, a preliminary opinion with respect to the proposed consideration
to be offered in a going private transaction and to present a preliminary
fairness opinion to the Board. See "Special Factors -- Preliminary Opinion of
Bannon."


                                     -13-
<PAGE>   20

         After Mr. Foster selected Bannon, the Board began an analysis of
methods of structuring a transaction that would have the effect of eliminating
the Company's status as a publicly held company while maximizing Shareholder
value. The Board considered transactions that could have the effect of taking
the Company private, but would retain the interest in the Company or any
successor to the Company of certain Shareholders. After considering a number of
possible transactions, as described under "Special Factors -- Background of the
Merger -- Alternatives Considered," at its meeting on October 2, 1995, the
Board unanimously determined that a merger would be the most efficient method
for taking the Company private and paying some Shareholders a fair price for
their interests in the Company, as well as retaining the interests of other
Shareholders in the Company or a successor to the Company.


         On April 29, 1996, the Board authorized the Company to retain
Hampshire Securities Corporation, a New York corporation that specializes in
underwriting private placements of debt and equity and public offerings of
small and medium-sized companies and providing such companies with business
valuations and strategic advice on non-recurring transactions such as mergers
and acquisitions and restructurings (the "Placement Agent"), to assist the
Company in raising $6,000,000 to $12,000,000 in gross proceeds to be used for
the consideration to be paid in a merger and to fund new club development,
among other things. The Company retained the Placement Agent on May 23, 1996.


         The Placement Agent commenced an offering of preferred stock of
Holdings on June 13, 1996 by mailing a private placement memorandum dated June
10, 1996 (the "Private Placement Memo") to a total of 20 institutional
investors. Eight of these institutional investors declined an interest in the
private placement without a meeting. Meetings were held with twelve of the
prospective investors. The Company's management made presentations at six of
these meetings, and the Placement Agent met alone with six prospective
investors. Of the twelve that met with the Company and/or the Placement Agent,
six declined an interest in the private placement, and the remaining six
engaged in further discussions with the Company and/or the Placement Agent from
June 1996 to March 1997. Among this group was J.W. Childs Equity Partners, L.P.
("Childs"), which had previously been in discussions with the Company, as set
forth below. The Childs Group (as defined below) expressed an interest in
investing $12,000,000 in Holdings. No other single prospective investor or
group of prospective investors was willing to invest $12,000,000 in Holdings.
Two of the potential investors each expressed an interest in leading a group of
unrelated investors that would invest up to $6,000,000 in Holdings. The Company
did not continue discussions with these two lead investors after the Childs
Group expressed an interest in investing twice as much in Holdings as either of
these two potential lead investors were interested in investing. In addition,
the Company ended its discussions with the two potential lead investors because
it believed that its transaction costs would be greater if it had to negotiate
with a group of unrelated investors as opposed to a single investor or a group
of related investors. While three other investors engaged in further
discussions with the Placement Agent, none of them indicated an amount that
they were willing to invest in Holdings prior to the point at which the Childs
Group expressed a willingness to invest $12,000,000 in Holdings.
Once the Childs Group indicated its interest and began discussions with the
Company, the Placement Agent discontinued its discussions with these three
potential investors.


                                     -14-
<PAGE>   21

   
         In February 1996, Daniel M. Smith, President, Chief Operating Officer
and a Director of the Company, was introduced to Childs by an individual who
had been referred to the Company by a personal friend of Mr. Foster. An initial
meeting was arranged with Childs, at which Mr. Foster, Mr. Smith and the
Placement Agent (at the invitation of the Company) were present. Childs has
made a commitment to purchase $12,000,000 of convertible preferred stock of
Holdings (the "Private Placement"), pursuant to the terms and conditions of a
purchase agreement, dated June 18, 1997, by and among the Company, Holdings,
Childs, the representative of, and attorney-in-fact for (the "Representative"),
certain related persons or entities of Childs (together with Childs, the
"Childs Group"), certain Shareholders with whom the Company has ongoing
relationships (the "Continuing Shareholders"), the holders of Current
Management Company Options (as defined below), the Other Option Holders (as
defined below), the Continuing Warrant Holders (as defined below) and the
Borrowers (as defined below) (the "Purchase Agreement"). See "Financing of the
Merger," below.
    


         The Board of Directors held a meeting on March 11, 1997 to authorize
the Company to enter into a non-binding letter of intent with Childs whereby
the parties proposed the Merger, the Corporate Formation (as defined below) and
the Private Placement. In addition, the Board of Directors authorized John L.
Kidde, who is an independent director of the Company, to perform the functions
of a special committee of the Board, including the negotiation of the Merger
Agreement (as defined below), the Purchase Agreement and other related
agreements with the Childs Group, and the coordination of the relationship
between the Company and Bannon and any other financial advisor or analyst that
the Company might engage. Mr. Kidde was designated to serve this function to
protect the interests of those persons unaffiliated with the Company.


         On March 31, 1997, the Board of Directors authorized Mr. Kidde to
engage Stonebridge Associates, LLC ("Stonebridge") to render an opinion to the
Board as to the fairness, from a financial point of view, of the consideration
to be received by the Non-Continuing Shareholders in the Merger. See "Special
Factors -- Opinion of Stonebridge." Bannon had been engaged in March 1995 to
render a preliminary opinion to the Board as to the fairness of the
consideration to be received by the Non-Continuing Shareholders in the Merger,
as mentioned above. The Company and Bannon anticipated that the Company would
engage Bannon to render a final opinion immediately prior to the mailing of
this Proxy Statement to the Shareholders. When the Company contacted Bannon in
March 1997 to discuss the terms under which Bannon would render the final
opinion, the Company learned that Bannon had become affiliated with another
entity. As a result of that affiliation and the lapse of time, Bannon indicated
that it would be unable to render the final opinion within the price range that
the Company and Bannon had discussed when Bannon was originally engaged in
March 1995. Consequently, the Company engaged Stonebridge on April 4, 1997.


         The Board, after consultation with the Placement Agent and after
consultation and negotiation with Childs, has structured the proposed Merger so
that (i) Sub will be merged with and into the Company, and the Company shall be
the surviving company in the Merger (the "Surviving Company"), (ii) each share
of common stock of Sub will be converted into the right to receive one share of
Series A Common Stock, par value $.001 per share, of the 



                                     -15-
<PAGE>   22

Surviving Company and one share of Series B Common Stock, par value $.001 per
share, of the Surviving Company, (iii) each Shareholder that is not a Continuing
Shareholder (a "Non-Continuing Shareholder") will have the right to receive cash
of $0.50 per share, without interest (a "Merger Payment") for each share of
Common Stock beneficially owned by such Shareholder, (iv) each warrant to
purchase a share or shares of Common Stock held immediately prior to
consummation of the Merger by certain persons with whom the Company has ongoing
relationships (the "Continuing Warrant Holders") will be exchanged for a warrant
to purchase the same number of shares of common stock of Holdings on
substantially the same terms and conditions, (v) each warrant to purchase a
share or shares of Common Stock held immediately prior to consummation of the
Merger by any person other than a Continuing Warrant Holder (a "Non-Continuing
Warrant Holder") will be converted into the right to receive, upon the exercise
of such warrant, a Merger Payment for each share of Common Stock to which the
warrant is exercisable, upon payment of the exercise price for each such share,
and (vi) each stock option to purchase a share or shares of Common Stock
outstanding immediately prior to consummation of the Merger that is held by a
current director, officer or employee of the Company or certain persons with
whom the Company has ongoing relationships (a "Current Management Company
Option") will be exchanged for an option to purchase the same number of shares
of common stock of Holdings on substantially the same terms and conditions (a
"Holdings Management Option"). The Board also decided to offer to repurchase
each stock option to purchase a share or shares of Common Stock that is held by
a former director, officer or employee of the Company (a "Former Management
Company Option") for a purchase price of $0.50 for each share of Common Stock as
to which the option is exercisable, less the exercise price for each such share.


         The Board selected the Continuing Shareholders because of each of
their ongoing relationships with the Company. For a detailed discussion of the
process by which the Continuing Shareholders, Continuing Warrant Holders and
the recipients of Holdings Management Options were selected, as well as the
identity of each of these persons or entities, see "Special Factors --
Background of the Merger -- Alternatives Considered."


         Meeting and Proxy Information


   
         A special meeting (together with any adjournment(s) thereof, the
"Special Meeting") of Shareholders will be held at 10:00 a.m., Eastern Time, on
July 21, 1997, at the Company's principal executive offices, located at 727
Atlantic Avenue, Suite 600, Boston, Massachusetts, for the purposes of: (i)
considering and voting upon the Proposal to approve the Merger and (ii)
transacting such other business as may properly come before the Special
Meeting.
    


         Only Shareholders of record at the close of business on May 27, 1997
(the "Record Date") will be entitled to vote at the Special Meeting. As of the
Record Date, there were 9,137,704 issued and outstanding shares of Common Stock
held by approximately 2,200 Shareholders of record. Each Shareholder is
entitled to one vote in person or by proxy for each share of Common Stock held
by such Shareholder on the Proposal submitted to a vote of the Shareholders at
the Special Meeting. The Proposal will be approved if and only if it receives



                                     -16-
<PAGE>   23

the favorable vote of the majority of all shares of Common Stock outstanding on
the Record Date.


         The Corporate Formation and the Merger


         If the Merger is approved by the Shareholders, pursuant to the terms
and conditions of the Purchase Agreement, immediately prior to consummation of
the Merger, the Continuing Shareholders will participate in a transaction (the
"Corporate Formation") whereby each such Shareholder (i) shall exchange each
share of Common Stock owned by the Shareholder for one share of common stock of
Holdings and (ii) shall receive options to purchase a predetermined number of
shares of common stock of Holdings, the vesting of which is subject to the
achievement of certain performance objectives (the "Holdings Performance
Options"). In addition, Holdings shall issue Holdings Performance Options to
purchase a predetermined number of shares of common stock of Holdings to
certain persons (the "Other Option Holders"), and Holdings shall lend funds to
certain persons for the purchase of shares of common stock of Holdings (the
"Borrowers"). See "Material Terms of the Purchase Agreement."


   
         If the Merger is approved, then, subject to the terms and conditions
of the Agreement and Plan of Merger, dated June 18, 1997, by and among the
Company, Holdings and Sub (the "Merger Agreement"), (i) Sub will be merged with
and into the Company when Articles of Merger are filed and recorded with the
Secretary of State of the State of Florida (the "Effective Time"), and each
share of Common Stock held by a Non-Continuing Shareholder (the "Other Common
Stock") will be converted into the right to receive the Merger Payment of $0.50
in cash, without interest; (ii) the Other Common Stock will be canceled; (iii)
each share of common stock of Sub owned by Holdings will be converted into the
right to receive one share of Series A Common Stock, par value $.001 per share,
of the Surviving Company and one share of Series B Common Stock, par value
$.001 per share, of the Surviving Company; (iv) each warrant to purchase a
share or shares of Common Stock held immediately prior to consummation of the
Merger by a Continuing Warrant Holder will be exchanged for a warrant to
purchase the same number of shares of common stock of Holdings on substantially
the same terms and conditions; (v) each warrant to purchase a share or shares
of Common Stock held immediately prior to consummation of the Merger by a
Non-Continuing Warrant Holder will be converted into the right to receive, upon
the exercise of such warrant, a Merger Payment for each share of Common Stock
as to which the warrant is exercisable, upon payment of the exercise price for
each such share; (vi) each Current Management Company Option outstanding
immediately prior to consummation of the Merger will be exchanged for an option
to receive a Holdings Management Option; (vii) the Company will be the
Surviving Company in the Merger, and Sub will cease to exist as a result of the
Merger; (viii) the articles of incorporation and by-laws of Sub will be the
articles of incorporation and by-laws of the Surviving Company; and (ix) the
name of the Company shall be the name of the Surviving Company.
    


         Immediately after consummation of the Corporate Formation and the
Private Placement and the Effective Time, the Non-Continuing Shareholders will
possess no interest in, or rights as Shareholders of, the Company or Holdings,
Holdings will be owned by the 



                                     -17-
<PAGE>   24

Continuing Shareholders and the Childs Group, and the Surviving Company will be
a wholly owned subsidiary of Holdings.


         The Board's purpose in proposing to the Shareholders the transactions
contemplated by the Proposal is to provide the Company greater flexibility in
structuring financing arrangements and additional sources of capital that will
enable it to operate efficiently, expand its business and improve its market
position, while providing fair treatment to the Non-Continuing Shareholders. In
addition, the Board believes that operating the Company as a private company
that does not include the Non-Continuing Shareholders will significantly reduce
or eliminate certain costs that currently are necessary to operate the Company.
The Board estimates that the annual savings for the Company due to the
reduction or elimination of these costs would be approximately $109,500. See
"Special Factors -- Purposes and Reasons for the Merger."


         The Board expects that if the Proposal is not approved by the
Shareholders, or if the Merger is not consummated for any other reason, the
Board will continue to manage the Company as an ongoing business. In addition,
if the Proposal is not approved by the Shareholders, neither the Corporate
Formation nor the Private Placement will be consummated. See "Financing of the
Merger" and "Material Terms of the Purchase Agreement." No other transaction is
currently under consideration by the Company as an alternative to the Merger.
However, if the Proposal is not approved and the Merger is not consummated, at
that time, the Company will assess whether it will seek to structure another
transaction or retain the Placement Agent to raise funds for the Company.


         Financing of the Merger


         The Company has determined that approximately $2,577,154 in cash will
be required in order to make the Merger Payments to the Non-Continuing
Shareholders and that approximately $28,000 in cash will be required in order
to make payments to the Non-Continuing Warrant Holders and to all of the
holders of Former Management Company Options. The Company intends to use funds
obtained from the Private Placement to make the Merger Payments and the
payments to the Non-Continuing Warrant Holders and holders of Former Management
Company Options, as well as to provide the Surviving Company with funds for
working capital and the development of additional billiard clubs. The Childs
Group has no obligation to consummate the Private Placement if the Proposal is
not approved by the Shareholders. If the Proposal is not approved by the
Shareholders, the Company, at that time, will assess whether it will seek to
structure another transaction or retain the Placement Agent to raise funds for
the Company. See "Financing of the Merger" and "Material Terms of the Purchase
Agreement." The respective obligations of the Company, Holdings and Sub to
consummate the Merger are contingent upon, among other things, consummation of
the Corporate Formation and the Private Placement. See "Proposal to Approve the
Merger -- Conditions to the Merger." In the event that the Company does not
consummate the Merger, it will continue to conduct its operations as a public
company.




                                     -18-
<PAGE>   25


         Recommendation of the Board of Directors


         The Board unanimously approved the Merger and recommends a vote FOR
approval of the Merger. The Board believes that the Merger, including the
process by which the Merger was decided upon and the Merger Payment, is fair
to, and in the best interest of, each Shareholder, including each
Non-Continuing Shareholder who is not a controlling person of the Company and
each Continuing Shareholder who is not a controlling person of the Company. In
reaching this conclusion, the Board considered all factors which it believed to
be material, which consist of the following: (i) the preliminary opinion of
Bannon rendered to the Board that the Merger Payment of $0.50 per share of
Common Stock is fair to the Non-Continuing Shareholders, as of October 2, 1995,
(ii) the opinion of Stonebridge rendered to the Board that the Merger Payment
of $0.50 per share of Common Stock is fair, from a financial point of view, to
the Non-Continuing Shareholders, as of April 22, 1997, (iii) the Company's
financial condition and operating losses, the market price of the Common Stock
and the trading market for the Common Stock, and the manner in which these
matters compared to those of certain other publicly traded companies that
Stonebridge used as a peer group to compare to the Company, (iv) the
performance by John L. Kidde, an independent director of the Company, of the
functions of a special committee of the Board in an effort to protect
unaffiliated interests or to otherwise mitigate conflicts of interest, (v) the
February 7, 1997 letter that the Company received from The NASDAQ SmallCap
Market notifying the Company that the Company had failed to satisfy the
continued listing requirement that its Common Stock maintain a closing inside
bid price of at least $1.00 per share for ten consecutive trading days, (vi)
the Board's own knowledge regarding the financial condition, results of
operations and projections of the Company for fiscal 1998, as well as current
industry, economic and market conditions, (vii) the Merger Payment in relation
to current market prices, historical market prices and purchase prices paid by
members of the Board and executive officers and other Shareholders owning more
than five percent of the issued and outstanding shares of Common Stock as of
the Record Date during the past two years, (viii) the effect that the Merger
may have on the liquidity of Holdings and the Surviving Company, (ix) the
desirability of soliciting indications of interest in purchasing the Company or
otherwise purchasing the shares of Common Stock held by the Non-Continuing
Shareholders, (x) the absence of a safeguard requiring a majority of the
Shareholders who are not controlling persons of the Company to approve the
Merger, and (xi) the loss of the opportunity of the Non-Continuing Shareholders
to gain from any potential appreciation of the market price of the Common Stock
above $0.50 per share (i.e, the Merger Payment). See "Special Factors -- Board
of Directors Determination of Fairness of the Merger."


         Holdings and Sub Determination of Fairness of the Merger


         Holdings and Sub have each informed the Company that they each believe
that the Merger is fair to, and in the best interest of, each Shareholder,
including each Non-Continuing Shareholder who is not a controlling person of
the Company and each Continuing Shareholder who is not a controlling person of
the Company. In reaching this conclusion, Holdings and Sub each relied upon the
factors considered by the Board of Directors of the Company and the analysis of
Stonebridge. Holdings and Sub have each informed the 


                                     -19-
<PAGE>   26

Company that they have each adopted the analyses of the Board of Directors of
the Company and Stonebridge as their own. See "Special Factors -- Board of
Directors Determination of Fairness of the Merger" and "-- Opinion of
Stonebridge."


         Holdings has informed the Company that the Merger has been approved by
its board of directors, and Sub has informed the Company that the Merger has
been approved by its board of directors and stockholders.


         Interest of Certain Persons in Matters to be Acted Upon and Conflicts 
of Interest


   
         Steven L. Foster, as Chief Executive Officer and Chairman of the Board
of the Company, is the only member of the Board and/or executive officer of the
Company that is a Continuing Shareholder. Mr. Foster, as an executive officer
and director of the Company and as a Continuing Shareholder, is a participant
on both sides of the proposed Merger because, upon consummation of the
Corporate Formation, he will be a shareholder in Holdings, which will wholly
own the Surviving Company, and he will own Holdings Management Options and
Holdings Performance Options. In addition, on June 18, 1997, Mr. Foster and
each of the other Continuing Shareholders entered into a voting agreement with
Holdings and Childs whereby they agreed to vote the shares of Common Stock
owned by them in favor of the Proposal and to refrain from selling, assigning
or otherwise disposing of such shares (the "Voting Agreement").
    


         Daniel M. Smith, President, Chief Operating Officer and a Director of
the Company, is also a participant on both sides of the proposed Merger
because, upon consummation of the Merger and related transactions, he will own
Holdings Management Options and Holdings Performance Options.


         Further, it is a condition to consummation of the Merger that the
Continuing Shareholders, Holdings, the Childs Group and the Borrowers enter
into a stockholders agreement which would, among other things, place
restrictions on the transferability of shares of common stock of Holdings (the
"Stockholders Agreement"). In addition, it is a condition to consummation of
the Merger that (i) Mr. Foster and Mr. Smith each enter into an
employment/noncompetition agreement with the Surviving Company (collectively,
the "Employment/Noncompetition Agreements"), (ii) Holdings lend Mr. Foster
$375,000 for the purchase of shares of common stock of Holdings, and (iii)
Holdings lend Kevin Troy, a Shareholder and advisor to the Company, $50,000 for
the purchase of shares of common stock of Holdings. Except as described in this
Proxy Statement, there will be no other relationships that will continue
between the Company or Holdings and any persons who are officers, directors or
Shareholders of the Company.


         Mr. Foster's and Mr. Smith's continuing interest in the Company
presents each of them with a conflict of interest in voting for the Proposal or
recommending that the Non-Continuing Shareholders vote for the Proposal. In
addition, each Continuing Shareholder, even if not a member of management or
employee of the Company, may have an interest in voting their shares of Common
Stock in favor of the Proposal because their interests in the 


                                     -20-
<PAGE>   27

Merger are not the same as those of the Non-Continuing Shareholders. See
"Special Factors -- Certain Effects of the Merger." There are seven Continuing
Shareholders. See "Special Factors -- Background of the Merger -- Alternatives
Considered" for the identity of the Continuing Shareholders.


         As of the Record Date, Mr. Foster held a total of 1,310,000 shares of
Common Stock (approximately 14.3 percent of the total shares of Common Stock
outstanding), the members of the Board and the executive officers of the
Company owned an aggregate of 1,327,250 shares of Common Stock (approximately
14.5 percent of the total shares of Common Stock outstanding). Steven Rubin, a
personal friend and business associate of Mr. Foster, held a total of 1,240,765
shares of Common Stock, as of the Record Date (approximately 13.6 percent of
the total shares of Common Stock outstanding). Mr. Rubin is not a member of the
Board or executive officer of the Company. See "Security Ownership of Certain
Beneficial Owners and Management." If the Corporate Formation and the Merger
are consummated, immediately thereafter, Mr. Foster, as a Continuing
Shareholder, will own a total of 2,060,000 shares of common stock of Holdings
(approximately 11.4 percent of the total shares of common stock of Holdings
outstanding at the Effective Time, assuming full conversion of the preferred
stock of Holdings issued in the Private Placement), and Mr. Rubin, as a
Continuing Shareholder, will own a total of 1,240,765 shares of common stock of
Holdings (approximately 6.9 percent of the total shares of common stock of
Holdings outstanding). In addition, Mr. Foster will own Holdings Management
Options and Holdings Performance Options to purchase an aggregate of 1,138,190
shares of common stock of Holdings, and Mr. Rubin will own Holdings Management
Options and Holdings Performance Options, which he will receive in his capacity
as a Continuing Shareholder and as an Other Option Holder, to purchase an
aggregate of 881,869 shares of common stock of Holdings.


         As of the Record Date, Mr. Smith did not own any shares of Common
Stock. See "Security Ownership of Certain Beneficial Owners and Management." If
the Corporate Formation and the Merger are consummated, immediately thereafter,
Mr. Smith will own Holdings Management Options and Holdings Performance Options
to purchase an aggregate of 1,210,000 shares of common stock of Holdings.


         As of the Record Date, the seven Continuing Shareholders held an
aggregate of 3,983,490 shares of Common Stock (approximately 43.6 percent of
the total shares of Common Stock outstanding). If the Corporate Formation and
the Merger are consummated, immediately thereafter, the Continuing Shareholders
will own an aggregate of 4,819,890 shares of common stock of Holdings
(approximately 26.6 percent of the total shares of common stock of Holdings
outstanding at the Effective Time, assuming full conversion of the preferred
stock of Holdings issued in the Private Placement).


         Consummation of the Merger could have a positive effect on the
liquidity of Holdings and the Surviving Company. The Merger will not be
consummated unless the Private Placement is consummated. After deducting the
Merger Payments of approximately $2,577,154, approximately $28,000 for payments
to Non-Continuing Warrant Holders and holders of Former Management Company
Options and expenses associated with consummation of the 


                                     -21-
<PAGE>   28

Merger and the Private Placement of approximately $1,472,000, Holdings will have
approximately $7,943,046 for the development of additional billiard clubs and
working capital. See "Financing of the Merger" and "Fees and Expenses." Such an
infusion of capital may enable Holdings to expand its business and improve its
profitability, which in turn would be likely to make Holdings more attractive to
potential investors. Currently, the Company and Childs are exploring possible
acquisition opportunities which the Company anticipates may be consummated if
the Private Placement is consummated.


         Certain Effects of the Merger


         If the Merger is consummated, the Non-Continuing Shareholders will no
longer have an equity interest in the Company. Instead, each Non-Continuing
Shareholder will have the right to receive the Merger Payment of $0.50 per
share of Common Stock in cash. The Non-Continuing Shareholders will no longer
be subject to the inherent risks of investing in a company with a history of
poor performance, but will also be denied the opportunity to participate in any
future growth of the Surviving Company after the Effective Time. See
"Management's Discussion and Analysis of Financial Conditions and Results of
Operations -- Financial Condition."


         The Continuing Shareholders, who include Steven L. Foster, Chief
Executive Officer and Chairman of the Board of the Company, and the holders of
Holdings Management Options and Holdings Performance Options, which include Mr.
Foster and Daniel M. Smith, President, Chief Operating Officer and a Director
of the Company, will have an opportunity to share in the future results of
operations of Holdings, which will wholly own the Surviving Company, and to
take advantage of any increase in the value of Holdings assets if the Merger is
consummated, but will also be subject to the inherent risks of investing in a
company with a history of poor performance. There can be no assurance that the
value of these assets will increase or that there will be any future
distributions by Holdings. The Company has never declared a cash dividend. See
"Market Information."


         The Company, as a result of the Merger, will become an entity the
securities of which are privately held. The registration of the Common Stock
under the Securities Exchange Act of 1934, as amended (the "Exchange Act") will
terminate, resulting in the suspension of the Company's obligations to file
periodic reports such as Forms 10-KSB, 10-QSB and 8-K. Since the Common Stock
will no longer be publicly held, the Company will be relieved of the obligation
to comply with the proxy rules of Regulation 14A under Section 14 of the
Exchange Act, and the executive officers and directors of the Company and
Shareholders owning more than 10 percent of the Common Stock will be relieved
of the reporting requirements and "short swing" trading restrictions under
Section 16 of the Exchange Act. In addition, the Common Stock will be delisted
from The NASDAQ SmallCap Market, which will terminate the Company's public
trading market and the Company no longer will be required to comply with the
rules and regulations relating to The NASDAQ SmallCap Market listing.



                                     -22-
<PAGE>   29
         Opinion of Stonebridge


         The Board and Mr. Kidde retained Stonebridge primarily based on
Stonebridge's qualifications and experience for the limited purpose of
rendering an opinion, as investment bankers to the Board and Mr. Kidde, as to
the fairness, from a financial point of view, of the Merger Payment to the
Non-Continuing Shareholders. Stonebridge was not retained to market the Company
or solicit indications of interest from or negotiate with any party with
respect to the acquisition of any shares of Common Stock, and Stonebridge did
not market the Company or solicit indications of interest or negotiate with any
party with respect to the acquisition of any such shares in connection with the
rendering of its opinion.


         Stonebridge rendered to the Board and Mr. Kidde on April 22, 1997 an
oral and written opinion to the effect that, as of the date of such opinion and
based upon and subject to certain assumptions, the Merger Payment was fair,
from a financial point of view, to the Non-Continuing Shareholders. The full
text of the written opinion of Stonebridge, dated April 22, 1997, which sets
forth the assumptions made, matters considered and limitations on the review
undertaken, is included as Appendix B to this Proxy Statement and incorporated
herein by reference. The Non-Continuing Shareholders are urged to read that
opinion carefully in its entirety. The opinion is directed only to the fairness
of the Merger Payment to the Non-Continuing Shareholders from a financial point
of view and has been provided for the use of the Board in its evaluation of the
Merger and does not constitute a recommendation to any Shareholder as to how
such Shareholder should vote at the Special Meeting. The summary of the opinion
of Stonebridge set forth in this Proxy Statement is a description of the
material aspects of the opinion and is qualified in its entirety by reference
to the full text of such opinion.


         Stonebridge is a private investment bank that specializes in providing
a broad range of corporate finance services to middle market and emerging
growth companies. Its primary areas of focus include mergers and acquisitions,
divestitures and private placements of debt and equity securities, as well as
related corporate advisory services such as fairness opinions, valuations and
restructurings and recapitalizations. Stonebridge, as part of these investment
banking services, is regularly engaged in the valuation of businesses and their
securities. Stonebridge is based in Boston, Massachusetts.


         In rendering its opinion, Stonebridge took into account its assessment
of general economic, market, financial and other conditions, as well as its
experience in connection with similar transactions and securities evaluation,
generally. All material analyses undertaken by Stonebridge is described under
"Special Factors -- Opinion of Stonebridge." The opinion was necessarily based
upon conditions as they existed and could be evaluated as of the date of the
opinion. Stonebridge was not engaged to solicit, and did not solicit, potential
purchasers for the Company, and did not consider specific alternative
transactions involving the Company. For the purposes of rendering its opinion,
Stonebridge assumed that all conditions precedent to the consummation of the
Merger would be satisfied and accordingly expressed no opinion as to the
likelihood that the Merger would be consummated.


                                     -23-
<PAGE>   30

           In connection with rendering its opinion, Stonebridge reviewed and
examined, among other items, the following: (i) a draft of the Merger
Agreement, dated April 14, 1997, (ii) a draft of this Proxy Statement, dated
April 18, 1997, (iii) certain publicly available information concerning the
Company, including the Annual Reports on Form 10-K and proxy statements of the
Company for each of the fiscal years in the three-year period ended March 31,
1996, Quarterly Reports on Form 10-Q of the Company for the quarters ended
December 31, 1996, September 30, 1996 and June 30, 1996 and Form 8-K dated
March 13, 1997 and filed on March 17, 1997, (iv) monthly unaudited financial
statements of the Company for each of the eleven months ended February 28,
1997, (v) financial and operating information with respect to the business,
operations and prospects of the Company, (vi) certain internal business plans
and financial forecasts prepared by the management of the Company, and (vii)
certain publicly available information concerning other entertainment and theme
restaurant companies, the trading markets for such companies' securities and
the nature and terms of certain other merger and acquisition transactions that
Stonebridge believed to be relevant to its inquiry. See "Special Factors
- -Opinion of Stonebridge." During the course of its review, Stonebridge met and
had discussions with the management of the Company concerning the Company's
business, operations, assets, liabilities, present financial condition, the
general condition and future prospects for the businesses in which it is
engaged and other matters which Stonebridge believed to be relevant.


           In its review and examination and in arriving at its opinion,
Stonebridge assumed and relied upon, without independent verification, the
accuracy and completeness of the financial and other information that was
available to it from public sources, or that was provided to it by the Company
or its representatives. Stonebridge did not make, nor has it obtained, any
independent evaluation or appraisal of the assets or liabilities of the
Company. With respect to the financial forecasts, Stonebridge assumed that they
have been reasonably prepared on the bases reflecting the best currently
available estimates and judgments of the Company's management as to the future
operating and financial performance of the Company and that such forecasts will
be realized in the amounts and in the time periods currently estimated by the
Company's management. The opinion is necessarily based upon general economic,
market, financial and other conditions as they existed and could be evaluated
as of the date of the opinion.


         Material Federal Income Tax Consequences


          The following is a summary of the material federal income tax
consequences associated with the Corporate Formation and the Merger. The
Corporate Formation will, in part, consist of an exchange by the Continuing
Shareholders of their Common Stock for Holdings common stock and Holdings
Performance Options. The Continuing Shareholders' receipt of the Holdings
common stock in the Corporate Formation generally will not be subject to
federal income tax, but their receipt of Holdings Performance Options in the
Corporate Formation may cause Continuing Shareholders to recognize gain. A
Continuing Shareholder generally will be taxed on the lesser of (i) the fair
market value of the Holdings Performance Options received and (ii) the gain
realized on the exchange in the Corporate Formation. The gain realized on the
exchange will be measured by the difference between (i) the Continuing



                                      24
<PAGE>   31

Shareholder's adjusted tax basis in the Common Stock and (ii) the fair market
value of the Holdings common stock and Holdings Performance Options received by
the Continuing Shareholder. Under no circumstances will a Continuing Shareholder
be able to recognize a loss resulting from the Corporate Formation. See "Special
Factors -- Material Federal Income Tax Consequences -- Federal Income Tax
Consequences for Continuing Shareholders Resulting from the Corporate
Formation."


         As a result of the Merger, the Non-Continuing Shareholders will
receive a cash payment in exchange for all of their Common Stock (i.e., the
Merger Payment), resulting in taxable gain or loss to such Shareholders. This
gain or loss will be equal to the difference, if any, between (i) the Merger
Payment received by the Non-Continuing Shareholder and (ii) such Non-Continuing
Shareholder's adjusted tax basis in such Shareholder's shares of Common Stock
immediately prior to consummation of the Merger. See "Special Factors --
Material Federal Income Tax Consequences -- Federal Income Tax Consequences for
Non-Continuing Shareholders Resulting from the Merger."


         Regulatory Requirements and Conditions


         No federal or state regulatory approvals must be obtained in
connection with the Proposal. However, certain filings will be required to be
made with the Secretary of State of the State of Florida in order to effect the
Merger.


         Market Information


   
         The Common Stock is traded in the over-the-counter market and is
included for quotation on The NASDAQ SmallCap Market under the symbol "QBAL."
On May 27, 1997, the average of high and low bid prices of the Common Stock was
$0.28 per share. On June 17, 1997, the last full day of trading for which
quotations were available at the time of printing of this Proxy Statement, the
average of the high and low bid prices of the Common Stock was $0.28 per share.
Despite the fact that the Common Stock is quoted on The NASDAQ SmallCap Market,
there is currently only a limited trading market for the Common Stock. See
"Market Information."                                           
    


         Rights of Dissenting Shareholders


         Any Shareholder objecting to the Proposal is not entitled to any
statutory rights of dissent or appraisal under Florida law or the Articles of
Incorporation or Bylaws of the Company.



                                      25
<PAGE>   32
                          VOTING AND PROXY INFORMATION


         Record Date; Outstanding Shares; Voting


         The Board of Directors (the "Board") of Jillian's Entertainment
Corporation, a Florida corporation (the "Company"), has fixed the close of
business on May 27, 1997 as the record date (the "Record Date") for
determination of the shareholders of the Company (the "Shareholders") entitled
to receive notice of and to vote on a proposal (the "Proposal") to approve a
merger (the "Merger") by and between the Company and Jillian's Entertainment
Acquisition Corporation, a Florida corporation ("Sub") and a wholly owned
subsidiary of Jillian's Entertainment Holdings, Inc., a Delaware corporation
("Holdings"). Accordingly, only Shareholders of record at the close of business
on the Record Date will be entitled to vote at a special meeting (together with
any adjournment(s) thereof, the "Special Meeting") of Shareholders. Management
of the Company will not use any proxies voting against the Proposal to vote for
any adjournment of the Special Meeting pursuant to its discretionary authority.


   
         The Merger will be effected subject to the terms and conditions of an
Agreement and Plan of Merger, dated June 18, 1997, by and among the Company,
Holdings and Sub (the "Merger Agreement"), which are summarized in this Proxy
Statement. The Merger Agreement provides, among other matters, that (i) Sub
will be merged with and into the Company, and the Company shall be the
surviving company in the Merger (the "Surviving Company"), (ii) each share of
common stock of Sub owned immediately prior to consummation of the Merger will
be converted into the right to receive one share of Series A Common Stock, par
value $.001 per share, of the Surviving Company and one share of Series B
Common Stock, par value $.001 per share, of the Surviving Company, (iii) each
share of common stock, par value $.001 per share of the Company (the "Common
Stock") owned immediately prior to consummation of the Merger by any
Shareholder, other than a Continuing Shareholder, as defined below (any such
person being hereinafter referred to as a "Non-Continuing Shareholder"), will
be converted into the right to receive cash of $0.50 per share, without
interest (a "Merger Payment"), (iv) each warrant to purchase a share or shares
of Common Stock held immediately prior to consummation of the Merger by certain
persons with whom the Company has ongoing relationships (the "Continuing
Warrant Holders") will be exchanged for a warrant to purchase the same number
of shares of common stock of Holdings on substantially the same terms and
conditions, (v) each warrant to purchase a share or shares of Common Stock held
immediately prior to consummation of the Merger by any person other than a
Continuing Warrant Holder (a "Non-Continuing Warrant Holder") will be converted
into the right to receive, upon the exercise of such warrant, a Merger Payment
for each share of Common Stock as to which the warrant is exercisable, upon
payment of the exercise price for each such share, and (vi) each stock option
under the Company's Consolidated Stock Option Plan, 1994 Director, Adviser and
Key Employee Stock Option Plan and 1995 Director, Adviser and Key Employee
Stock Option Plan (collectively, the "Stock Option Plans") to purchase a share
or shares of Common Stock outstanding immediately prior to consummation of the
Merger that is held by a current director, officer or employee of the Company
or certain persons with whom the Company has ongoing relationships (a "Current
Management Company Option") will be exchanged for an option to purchase the
same number of shares of common stock of Holdings on substantially the same
terms and conditions (a 
    


                                      26
<PAGE>   33

"Holdings Management Option"). The Company is currently negotiating the
repurchase of each stock option under the Stock Option Plans to purchase a share
or shares of Common Stock that is held by a former director, officer or employee
of the Company (a "Former Management Company Option") for a purchase price of
$0.50 for each share of Common Stock as to which the option is exercisable, less
the exercise price for each such share. Any Former Management Company Option
that is not repurchased by the Company prior to consummation of the Merger will
remain outstanding after completion of the Merger.


   
         If the Merger is approved by the Shareholders, immediately prior to
consummation of the Merger, certain Shareholders with whom the Company has
ongoing relationships (the "Continuing Shareholders") will participate in a
transaction (the "Corporate Formation") whereby each such Shareholder (i) shall
exchange each share of Common Stock owned by the Shareholder for one share of
common stock of Holdings and (ii) shall receive options to purchase a
predetermined number of shares of common stock of Holdings, the vesting of
which is subject to the achievement of certain performance objectives (the
"Holdings Performance Options"), pursuant to the terms and conditions of a
purchase agreement, dated June 18, 1997, by and among the Company, Holdings,
J.W. Childs Equity Partners, L.P. ("Childs"), the representative of, and
attorney-in-fact for (the "Representative"), certain related persons or
entities of Childs (together with Childs, the "Childs Group"), the Continuing
Shareholders, the holders of Current Management Company Options, the Other
Option Holders (as defined below), the Continuing Warrant Holders and the
Borrowers (as defined below) (the "Purchase Agreement"). See "Material Terms of
the Purchase Agreement." In addition, Holdings shall issue options to purchase
a predetermined number of shares of common stock of Holdings to certain persons
(the "Other Option Holders"), and Holdings shall lend funds to certain persons
for the purchase of shares of common stock of Holdings, including Steven L.
Foster, Chief Executive Officer and Chairman of the Board of the Company, and
Kevin Troy, a Shareholder and advisor to the Company (the "Borrowers").
    


         As of the Record Date, there were 9,137,704 issued and outstanding
shares of Common Stock held by approximately 2,200 Shareholders of record. As
of the Record Date, the members of the Board and the executive officers of the
Company owned an aggregate of 1,327,250 shares of Common Stock (approximately
14.5 percent of the total shares of Common Stock outstanding). Only one
Continuing Shareholder is a member of the Board and/or an executive officer of
the Company. Such Continuing Shareholder held a total of 1,310,000 shares of
Common Stock (approximately 14.3 percent of the total shares of Common Stock
outstanding) as of the Record Date and has, along with the other Continuing
Shareholders, entered into a voting agreement (the "Voting Agreement") with
Holdings and Childs under which he agreed, among other matters, to vote all
shares of Common Stock held by him FOR the Proposal. For additional information
concerning the beneficial ownership of shares of Common Stock, see "Security
Ownership of Certain Beneficial Owners and Management."


         Each Shareholder is entitled to one vote in person or by proxy for
each share of Common Stock held by such Shareholder on the Proposal submitted
to a vote of the Shareholders at the Special Meeting. Votes cast in person or
by proxy at the Special Meeting will be tabulated by American Stock Transfer &
Trust Company (the "Transfer Agent"), which will 


                                      27
<PAGE>   34

determine whether a quorum is present. The Proposal will be approved if and only
if it receives the favorable vote of the majority of all shares of Common Stock
outstanding on the Record Date. The Transfer Agent will treat abstentions as
shares of Common Stock that are present and entitled to vote for purposes of
determining the approval of such matter. In addition, if a broker submits a
proxy indicating that it does not have discretionary authority as to certain
shares of Common Stock to vote on a particular matter, those shares will not be
treated as present and entitled to vote for purposes of determining the approval
of such matter, but will be treated as present for purposes of determining
whether a quorum is present at the Special Meeting.


         Proxy


         The proxy set forth on the proxy card which is enclosed with this
Proxy Statement (the "Proxy") contains a space where each Shareholder may
indicate whether such Shareholder chooses to vote such Shareholder's shares of
Common Stock in favor of or against the Proposal or to abstain from voting. If
the Proxy is duly completed and returned to the Transfer Agent, the Proxy will
be voted in accordance with the instructions thereon. If a Shareholder returns
the Proxy duly executed, but does not indicate the manner in which the Proxy is
to be voted, the Proxy will be voted FOR the Proposal.


         Revocability of Proxy


         A Shareholder may revoke or amend the Shareholder's Proxy at any time
prior to the Proxy's exercise at the Special Meeting by executing a
subsequently dated Proxy or by filing a written request with Daniel M. Smith,
Secretary of the Company, at 727 Atlantic Avenue, Suite 600, Boston,
Massachusetts 02111, to revoke or amend the Proxy. The giving of a Proxy does
not preclude the right of a Shareholder to vote in person should the
Shareholder giving the Proxy attend the Special Meeting and choose to do so.


         Solicitation of Proxies


         This Proxy Statement is submitted, and Proxies are being solicited by,
the Board in support of the Proposal. The expense of solicitation of Proxies
will be borne by the Company. In addition to the solicitation by mail, the
Board and certain officers or other employees of the Company, without
additional compensation, may solicit proxies by telephone, personal contact or
other means. The Company also has retained D. F. King & Co., Inc. to assist in
the solicitation, at a cost of $6,000. The Company will reimburse brokers and
other persons holding shares of Common Stock in their names, or in the names of
nominees, for reasonable expenses in forwarding proxy materials to the
beneficial owners of such shares.


         If you have any questions concerning this proxy solicitation or the
procedure to be followed to execute and deliver a Proxy, please contact Daniel
M. Smith at 727 Atlantic Avenue, Suite 600, Boston, Massachusetts 02111 or by
telephone at (617) 350-3111.


                                      28
<PAGE>   35

         The principal executive offices of the Company are located at 727
Atlantic Avenue, Suite 600, Boston, Massachusetts 02111, and the telephone
number of the Company at such address is (617) 350-3111. The principal
executive offices of Holdings are located at One Federal Street, 21st Floor,
Boston, Massachusetts 02110, and the telephone number of Holdings at such
address is (617) 753-1100.


                                SPECIAL FACTORS


         Background of the Merger


         General. The Board's decision to present the Proposal to the
Shareholders marked the culmination of a process that began in late 1994. The
Merger is subject to satisfaction of various conditions, including, but not
limited to, consummation of the Corporate Formation and the private placement
(the "Private Placement") of $12,000,000 of convertible preferred stock of
Holdings (the "Preferred Stock") with the Childs Group pursuant to the terms
and conditions of the Purchase Agreement. See "Proposal to Approve the Merger
- -- Conditions to the Merger," "Financing of the Merger" and "Material Terms of
the Purchase Agreement." At that time, the Board determined that it might be
necessary to restructure the Company in order to create the potential for
improving the Company's ability to raise funds both for working capital and for
further expansion and development of its billiard club business in accordance
with its business plans. In the Board's view, the Company has an obligation to
use its best efforts to continue to increase the value of each Shareholder's
investment in the Company. Although the Board believed that the Company had
satisfied this objective in part, the Board determined that it could not
continue to fully satisfy this objective without further expansion of the
Company's operations and an increase in the number of clubs operating under the
Company's name. The Board recognized that since the Company began its upscale
billiard club business in 1990, the Company had experienced a net operating
loss in each year other than 1993, the Company had difficulty obtaining
financing for development of additional clubs and the Company had not been able
to take full advantage of its position as a public company through equity or
debt offerings of its securities or the securities of its subsidiaries. In
addition, the Board recognized that since mid-1993, the Common Stock had not
traded above approximately $1.06 per share. Management believes that no
analysts have followed the Common Stock since 1993, and the Common Stock has
not traded above $0.50 per share since March 16, 1995. See "Market Information"
and "Special Factors -- Opinion of Stonebridge -- Stock Trading History." As of
the date of this Proxy Statement, each of these factors continues to be true.
In addition, on February 7, 1997, the Company was notified by The NASDAQ
SmallCap Market that the Company had failed to satisfy the continued listing
requirement that its Common Stock maintain a closing inside bid price of at
least $1.00 per share for ten consecutive trading days. The NASDAQ SmallCap
Market has indicated that it will commence delisting action with respect to the
Common Stock unless the Company is able to satisfy the bid price requirement by
May 7, 1997. As of the date of this Proxy Statement, this requirement has not
been satisfied.


         Since 1990, the Company's primary business has been the operation of
upscale billiard clubs. The Company, through wholly owned subsidiaries,
currently wholly or partially 


                                      29
<PAGE>   36

owns, operates and manages ten billiard clubs, which are located in Miami,
Florida; Seattle, Washington; Cleveland, Ohio; Cleveland Heights, Ohio;
Pasadena, California; Worcester, Massachusetts; Champaign, Illinois; Annapolis,
Maryland; Long Beach, California; and Tacoma, Washington. The Cleveland Heights,
Worcester, Champaign and Annapolis clubs are owned by limited partnerships in
which wholly owned subsidiaries of the Company are the general partners, with 87
percent, 25 percent, 43 percent and 79 percent ownership interests,
respectively. See "Business and Properties of the Company."


         The Company was one of the pioneers in the concept of upscale billiard
clubs. However, the billiard club business requires significant amounts of
cash, and the Company has not had sufficient cash to operate optimally or
expand its business in accordance with its business plans. As a result, the
Company was not able to develop billiard clubs quickly enough to attain a
dominant position in the upscale billiard club market prior to the entry into
this market of a number of competitors operating single outlets or multiple
units. In all but one year since it began its billiard club business in 1990,
the Company has experienced a net operating loss. During this same period, the
number of competitors in the upscale entertainment business that own multi-unit
entertainment facilities has increased, and a number of these competitors have
opened billiard clubs in areas where the Company otherwise might have
established clubs if it had been able to obtain sufficient capital to do so.
For example, Clicks Billiards, which dominates the Southwest and Southeast
upscale billiard club markets, has opened 26 billiard clubs in those regions;
Pinkies has opened 14 billiard clubs at sites in Arizona, Colorado, Nevada and
other Southwestern states; Boston Billiard Clubs has opened six billiard clubs
in the Northeast region; Fats Billiard Clubs has established five billiard
clubs in Southern California; and Champions Billiards has opened five billiard
clubs in the Washington, D.C. metropolitan area. Total Entertainment
Corporation has established twelve upscale billiard clubs primarily in the
South, including nine Bailey's billiard clubs in the South and Midwest and
three Fox and Hounds billiard clubs in Texas. Other competitors have opened
larger clubs, or entertainment centers, which offer diverse forms of
entertainment, such as billiards, electronic games, restaurant and bar services
and nightclub-style entertainment. For example, Dave & Busters, Inc., a public
company based in Dallas, Texas, operates ten entertainment centers throughout
the United States, and America Live operates a chain of three entertainment
centers throughout the United States. See "Business and Properties of the
Company -- Description of Business -- General."


         Since it began its billiard club business, the Company has had
difficulty raising capital at the rate it believes would have been necessary
either to maximize or to benefit from its position as a pioneer in the
industry. As described in more detail below, during this period, the Company
has had difficulty obtaining bank financing, as well as equipment lease
financing, and when the Company has been able to obtain such financing, the
Company's poor financial condition generally has adversely affected its ability
to obtain financing on more favorable terms.


         Bank and Equipment Lease Financing. The Company has attempted to
obtain loans in principal amounts of between $100,000 and $600,000 to be used
as working capital and for business expansion and development from at least 15
financial institutions during the past six 


                                      30
<PAGE>   37

years, including United States Trust Company, where Steven L. Foster, the Chief
Executive Officer and Chairman of the Board of the Company, maintains certain of
his personal and other business accounts. The Company sought a variety of
structures for these loans (including secured and unsecured lines of credit and
term loans) in an effort to increase the likelihood that the Company would
obtain approval of one or more of these loan requests. All but three of the
Company's loan requests were denied because, according to communications from
such lending institutions to the Company, the Company did not meet the lending
criteria of the institutions. These lending institutions also advised the
Company that its poor financial condition and lack of available collateral were
the principal reasons for the credit denials.


         Two of the loans that the Company was able to obtain came from
Evergreen National Bank, a Seattle bank in which the subsidiary of the Company
that owns the Seattle billiard club, Jillian's Billiard Club of Seattle, Inc.
("Jillian's - Seattle"), maintains an account. In 1994, Evergreen National Bank
loaned Jillian's - Seattle $200,000 for working capital. The loan, which
matures in May 1999 and bears interest at the rate of 9.5 percent, is
collateralized by all of the common stock of Jillian's Seattle. In addition,
the loan is guaranteed by the Company. At the time of the loan, Jillian's -
Seattle had assets of approximately $860,000 and had generated annual cash flow
in excess of $320,000. At March 31, 1997, Jillian's - Seattle had assets and
cash flow of approximately $740,620 and $767,462, respectively. At March 31,
1997, the Company was in compliance with its obligations under the loan, and
the loan had a principal balance of $102,722. However, based on the Company's
current cash shortage, there can be no assurance that it will have sufficient
working capital in the future to make the scheduled loan payments. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." If the Company fails to make
the required loan payments, it could lose all ownership interest in the Seattle
club.


         In December 1995, the subsidiary through which the Company owns the
Tacoma billiard club, Jillian's Billiard Club of Tacoma, Inc. ("Jillian's
- -Tacoma") obtained a $300,000 loan from Evergreen National Bank to develop the
Tacoma, Washington billiard club. The loan, which matures in December 2000 and
bears interest at the rate of 9.5 percent, is collateralized by all of the
assets of Jillian's - Tacoma, and all of the common stock of Jillian's -
Seattle. In addition, the loan is guaranteed by the Company and Jillian's -
Seattle. At March 31, 1997, Jillian's - Tacoma had assets and cash flow of
approximately $1,924,327 and $632,816, respectively, and Jillian's - Seattle
had assets and cash flow of approximately $740,620 and $767,462, respectively,
as mentioned above. At March 31, 1997, the Company was in compliance with its
obligations under the loan, and the loan had a principal balance of $237,868.
However, based on the Company's current cash shortage, there can be no
assurance that it will have sufficient working capital in the future to make
the scheduled loan payments. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources." If the Company fails to make the required loan payments, it could
effectively lose all rights to continue the operations of the Tacoma club if
Evergreen National Bank becomes the owner of that club's assets and could lose
all ownership interest in the Seattle club.


                                      31
<PAGE>   38

         The Company obtained the third loan from United States Trust Company
in August 1996. The $250,000 loan, which matures in 1999 and bears interest at
the rate of 1.5 percent above the prime rate, is collateralized by all of the
assets of the subsidiary through which the Company owns the Cleveland Billiard
Club, Jillian's Billiard Club of Cleveland, Inc. ("Jillian's - Cleveland"). In
addition, the loan is guaranteed by Kerry Breitbart, a Shareholder. At March
31, 1997, Jillian's - Cleveland had assets and cash flow of approximately
$557,598 and $256,341, respectively. At March 31, 1997, the Company was in
compliance with its obligations under the loan, and the loan had a principal
balance of $201,389. However, based on the Company's current cash shortage,
there can be no assurance that it will have sufficient working capital in the
future to make the scheduled loan payments. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources." If the Company fails to make the required loan payments, it
could effectively lose all rights to the assets of the Cleveland club.


         In addition, the Company had difficulty demonstrating that it was
creditworthy in connection with a First Union loan. The loan, originally in the
amount of $440,000 with United National Bank, was obtained in 1989 by an
unaffiliated trust to purchase 206,825 shares of Common Stock from a
Shareholder. At the time the loan was made, the Company had not begun its
billiard club business. In addition, at the time the loan was made, neither the
Company nor any of its affiliates had any prior relationship with the
unaffiliated trust. While no affiliate of the Company had any prior
relationship with the Shareholder at that time, the Company had engaged in
discussions, initiated by the Shareholder, with the Shareholder earlier in 1989
regarding the Shareholder's acquisition of additional shares of Common Stock,
the merger of the Company into one or more shell entities owned by the
Shareholder and the Shareholder's potential nomination to the Board. The
Company did not believe that any of the Shareholder's proposals were in the
best interest of the Company. Because the Company believed that the
Shareholder's continued equity interest in the Company would be disruptive to
the Company's business, in connection with the acquisition of the loan by the
unaffiliated trust, the Company entered into an agreement with the trust in
November 1989 whereby the Company agreed to repurchase the 206,825 shares of
Common Stock from the trust at $1.64 per share immediately upon the demand of
the trust (the "Put"). See "Financial Statements of the Company." When United
National Bank refused to renew the loan and First Union refinanced it in 1992,
the Company became a guarantor and a co-obligor of the loan in exchange for the
trust's agreement not to exercise the Put. In addition to First Union's
requirement that the trust use the 206,825 shares of Common Stock (which was
trading at over $1 per share at that time) as collateral for the loan, the Bank
required that the Company, in its capacity as co-obligor of the loan, provide
as cash collateral a $240,000 certificate of deposit. First Union required the
Company to maintain the certificate of deposit as collateral even after the
outstanding principal balance of the loan had been reduced to $262,500 at
December 31, 1994. In April 1995, $103,413 in net proceeds from the sale, at
$0.50 per share, of the 206,825 shares of Common Stock was used to pay down the
loan, and in June 1995, approximately $159,000 of the $240,000 certificate of
deposit was used to pay the remaining balance of the loan. See "Financial
Statements of the Company."


                                      32
<PAGE>   39

         In addition to bank financing, the Company also has attempted to
obtain $10,000 to $300,000 in equipment financing from leasing companies during
the past six years. During this time, the Company submitted at least 30
applications for equipment financing to leasing companies, 11 of which were
accepted. The approximately 19 applications that were rejected were denied
because the Company had a history of poor performance and lacked available
collateral other than the equipment to be purchased.


         The Company was successful in obtaining two equipment leases from
Leasing Technology, Inc. However, both of these leases resulted in the
encumbrance of the assets of one of its clubs and the stock of another one of
its clubs. Specifically, in March 1994, the Company financed with Leasing
Technology, Inc. certain equipment for, and leasehold improvements in, the
Annapolis, Maryland billiard club for $300,000 at an annual lease rate of 12
percent. The lease was collateralized by all of the equity securities of the
subsidiary through which the Company owns the Kendall club, which is located in
Miami, Florida, Jillian's Billiard Club of Kendall, Inc. ("Jillian's -
Kendall"), and all of the assets of the subsidiary through which the Company
owns the Annapolis billiard club, Jillian's Billiard Club of Annapolis, Inc.
("Jillian's - Annapolis"). At the time of the lease, Jillian's - Kendall had
assets of approximately $646,000 and was generating approximately $173,000 in
cash flow, and the Company projected that Jillian's Annapolis would have
$600,000 in assets within three months after commencement of the loan. At March
31, 1997, Jillian's - Kendall had assets and cash flow of approximately
$422,296 and $31,512, respectively, and Jillian's - Annapolis had assets and
cash flow of approximately $763,381 and $326,864, respectively. At March 31,
1997, the Company was in compliance with its obligations under the lease, and
$157,219 remained payable under the lease. However, based on the Company's
current cash shortage, there can be no assurance that it will have sufficient
working capital in the future to make the scheduled lease payments. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." If the Company fails to make
the required payments under the lease, it could lose all ownership interest in
the Kendall club and effectively lose all rights to continue the operations of
the Annapolis club if Leasing Technology, Inc. becomes the owner of that club's
assets.


         The Company obtained the second equipment lease from Leasing
Technology, Inc. in December 1995 to finance certain equipment for, and
leasehold improvements in, the Tacoma, Washington billiard club for $300,000 at
an annual lease rate of 12.6 percent. The lease was collateralized by the
equipment purchased, as well as the equipment lease obtained from Leasing
Technology, Inc. to equip and develop the Annapolis club, which is described
above. At March 31, 1997, the Company was in compliance with its obligations
under the lease, and $245,772 remained payable under the lease. Based on the
Company's current cash shortage, there can be no assurance that it will have
sufficient working capital in the future to make the scheduled lease payments.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." If the Company fails to make
the required payments under the lease, it could lose all ownership interest in
the Kendall club and effectively lose all rights to continue the operations of
the Annapolis club if Leasing Technology, Inc. becomes the owner of that club's
assets.


                                      33
<PAGE>   40

         The Company has obtained seven additional equipment leases totaling
approximately $350,000. The terms of the leases range from one to five years.
In addition, the leases bear interest at annual rates ranging from
approximately 11.25 to 18.2 percent. At March 31, 1997, the Company was in
compliance with its obligations under the leases, and $116,259 remained payable
under the leases. Based on the Company's current cash shortage, there can be no
assurance that it will have sufficient working capital in the future to make
the scheduled lease payments. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources."


         Shareholder Loans. The Company's inability to obtain funding from
financial institutions has necessitated that it obtain loans from Shareholders
and other persons affiliated with the Company. For example, in late 1995, the
Company obtained a one-year bridge loan in the aggregate amount of $280,000
from Kerry Breitbart, Steven and Karen Rubin, Island Partners, Ltd., Steven L.
Foster, Warren S. Berman and Justin N.N. Wilson to complete renovation of the
Tacoma billiard club. The loan bears interest at the rate of 25 percent. The
loan has since been extended and the balance of $315,000, consisting of the
$280,000 principal and $35,000 of interest accrued during the extension period,
will be due in June 1997. At March 31, 1997, the Company was in compliance with
its obligations under the loan. However, based on the Company's current cash
shortage, there can be no assurance that the Company will have sufficient
working capital in the future to pay the balance of the loan when it matures.


         Also, in July 1996, the Company obtained a $300,000 loan from The
Blind Trust UDT 3/26/93, a Shareholder. The loan, which matures in August 1997
and bears interest at the rate equal to the prime interest rate plus three
percentage points, is collateralized by the leasehold improvements, furniture,
fixtures and equipment of the Company, the subsidiary through which the Company
owns the Long Beach club, Jillian's Billiard Club of Long Beach, Inc.
("Jillian's - Long Beach"), and the subsidiary through which the Company owns
the Pasadena club, Jillian's Billiard Club of Pasadena, Inc. ("Jillian's -
Pasadena"). At March 31, 1997, the Company was in compliance with its
obligations under the loan. However, based on the Company's current cash
shortage, there can be no assurance that the Company will have sufficient
working capital in the future to pay the entire principal amount of the loan
when it matures in August 1997. If the Company fails to make the required loan
payment on the maturity date, it could effectively lose all interests in the
leasehold improvements, furniture, fixtures and equipment of the Company and
all interests in the Long Beach and Pasadena clubs.


         Seller, Landlord and Municipal Financing. The Company has been able to
obtain seller, landlord or municipal financing to partially fund the
acquisition or construction of all of its billiard clubs. However, the Company
collateralized the financing with the assets or stock of all of the
subsidiaries through which the Company owns the clubs, leaving the Company with
reduced sources of collateral to obtain additional financing for working
capital and further expansion and development and risking the possibility that
the Company could lose its interests in these clubs. The seller, landlord
and/or municipal financing obtained by the Company to partially fund the
acquisition or construction of four of its billiard clubs is described below.


                                      34
<PAGE>   41

         The City of Cleveland Heights, Ohio, loaned the Company $100,000 of
the approximately $650,000 necessary to construct and equip the Cleveland
Heights billiard club in 1991 as an incentive to enter into the lease in what
such City considered a "redevelopment urban area." The loan, which bears
interest at a rate of seven percent and matures in April 1998, is
collateralized by the assets of the subsidiary through which the Company owns
the club, Jillian's Billiard Club of Cleveland Heights, Inc. ("Jillian's -
Cleveland Heights"). At March 31, 1997, the Company was in compliance with its
obligations under the loan, and the loan had a principal balance of $67,340.
However, based on the Company's current cash shortage, there can be no
assurance that it will have sufficient working capital in the future to make
the scheduled loan payments. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources." If the Company fails to make such payments, it could effectively
lose all rights to continue the operations of the Cleveland Heights club if the
City of Cleveland Heights becomes the owner of the club's assets. The Company
also attempted to raise $150,000 in June 1992 through the private placement of
interests in the limited partnership, Jillian's Billiard Club of Cleveland
Heights Limited Partnership (the "Cleveland Heights Limited Partnership"), in
which Jillian's - Cleveland Heights is the general partner and currently has an
87 percent ownership interest. The Company raised only $22,500, out of the
$150,000 that it attempted to raise, from a single unaffiliated third party
even though the Company offered each investor, and the single investor
accepted, an option to sell the investor's partnership interest to the Company
at a cash price equal to the greater of the price paid for the investment or
500 percent of the adjusted net income of the Cleveland Heights Limited
Partnership for the 12 months ending December 31, 1995, multiplied by a
fraction representing a percentage interest in such Partnership's profits and
losses of the investment to be sold to the Company. The option was exercised in
accordance with its terms, within 60 days of the transmittal to the investor of
the financial statements of the Cleveland Heights Limited Partnership for the
12 months ending December 31, 1995. The Company and the investor currently are
negotiating the terms by which the Company will purchase the interest of the
$22,500 investor. As of the date of this Proxy Statement, the Company believes
that it has sufficient cash flow to meet its obligation to purchase the
interest. The Company's failure to honor this commitment could result in a suit
by the investor to obtain the price, as well as the investor's cost and
expenses, including reasonable attorneys' fees. The Company financed the
remaining $527,500 needed to develop the Cleveland Heights club using $427,500
in cash generated from the Company's operations and the proceeds from a
$100,000 four-year convertible note, bearing interest at a rate of 12.5
percent, issued by the Company in February 1992 in favor of an unaffiliated
third party. On January 1, 1993, the third party exchanged the note for a 10
percent equity interest in the Cleveland Heights Limited Partnership.


         In 1993, the Company paid $150,000 in cash and obtained the remaining
$175,000 of the $325,000 necessary to acquire an existing billiard club in
Pasadena, California, through a loan from the club's seller. The Company issued
the seller a three-year note collateralized by the assets of Jillian's -
Pasadena. The Company repaid the note in August 1996.


         In 1994, the landlord of the Champaign, Illinois club loaned the
Company $150,000 of the $700,000 required to develop the Champaign club. The
loan is collateralized by the assets 


                                      35
<PAGE>   42
of the subsidiary through which the Company owns the club, Jillian's Billiard
Club of Champaign - Urbana, Inc. ("Jillian's - Champaign"), bears interest at a
rate of 10 percent, and matures in September 1999. At March 31, 1997, the
Company was in compliance with its obligations under the loan, and the loan had
a principal balance of $81,804. However, based on the Company's current cash
shortage, there can be no assurance that it will have sufficient working capital
in the future to make the scheduled loan payments. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources." If the Company fails to make such required payments, it
could lose all rights to continue the operations of the Champaign club if the
landlord becomes the owner of the club's assets. The landlord provided the
financing after the Company was able to raise an additional $425,000 through a
1994 private placement of interests in the limited partnership, Jillian's
Billiard Club of Champaign - Urbana, L.P. (the "Champaign Limited Partnership"),
in which Jillian's - Champaign is the general partner and currently has a 43
percent ownership interest. Of the $425,000 raised, $365,000 in limited
partnership interests in the Champaign Limited Partnership were sold to
unaffiliated third parties and $60,000 in such interests were sold to existing
Shareholders. The Company had attempted to raise $525,000 through this offering
and believed that the investment was attractive because the Company, among other
things, (i) guaranteed each investor a 140 percent return on its investment
within six years, (ii) offered a buy-out in 1997 of each investor to be paid 15
percent in cash and 85 percent in Common Stock, to be valued at the average of
the bid and asked price of the Common Stock during the 30 days prior to the
transmittal to investors of the financial statements of the Champaign Limited
Partnership for the 12 months ending December 31, 1996; provided, however, that
if all investors sell their partnership interests to the Company, the purchase
price would be five times 50 percent of the net profits of such Partnership for
the 12 months ending December 31, 1996, and (iii) for a limited period of time,
offered a demand registration right requiring the Company to register such
Common Stock after the end of its 1997 fiscal year. The Company's obligation to
buy out a Champaign investor is contingent upon such investor's giving notice to
the Company, within 60 days of the transmittal to investors of the
aforementioned financial statements, of the investor's desire to sell its
partnership interest to the Company. There can be no assurance that the Company
will have sufficient cash flow to meet these guaranteed payment or buy-out
obligations when they do become due or when they become exercisable. The
Company's failure to meet these obligations could result in a suit by investors
to obtain the guaranteed return or buy-out rights. The Company financed the
remaining $125,000 needed to develop the Champaign club using cash generated
from the Company's operations.


         In 1995, the City of Long Beach, California, agreed to honor its
commitment to lend the Company $450,000 of the $1,500,000 necessary to
construct and equip the Long Beach billiard club in a "redevelopment urban
area" only after the Company agreed to use the assets of Jillian's - Long
Beach, as well as the assets of Jillian's - Pasadena (through a second lien),
as collateral. The loan bears interest at a rate of seven percent and matures
in January 2006. As additional consideration for the loan, the Company granted
the City of Long Beach a warrant to receive 225,000 shares of Common Stock at
an exercise price of $0.00 per share, with the warrant exercisable solely by
the City of Long Beach under the loan agreement if the Company defaults on the
loan. If the City of Long Beach exercises the warrant and the market value of



                                      36
<PAGE>   43

the Common Stock issued under the warrant is less than the outstanding loan
balance, the Company is required to continue to issue additional shares of
Common Stock until the total market value of the Common Stock issued to the
City of Long Beach is equal to the outstanding loan balance. At March 31, 1997,
the Company was in compliance with its obligations under the loan, and the loan
had a principal balance of $440,332. However, based on the Company's current
cash shortage, there can be no assurance that it will have sufficient working
capital in the future to make the scheduled loan payments. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations --
Liquidity and Capital Resources." If the Company fails to make such payments,
it could effectively lose all rights to continue the operations of the Long
Beach and Pasadena clubs if the City of Long Beach becomes the owner of the
assets of both clubs. In addition, if the Company defaults on the loan, the
warrant will be exercisable, as described above. The Company financed the
remaining $1,050,000 needed to develop the Long Beach club using approximately
$680,000 in cash generated from the Company's operations, a $250,000 landlord
contribution and approximately $120,000 from three equipment leases. The
landlord took into consideration the $250,000 contribution when computing the
annual lease payments. The landlord disbursed the funds between January and May
1995 as the Company presented construction bills to the landlord. The three
equipment leases, which were obtained between May and June 1995, bear interest
at annual rates ranging from approximately 13 to 15 percent and have three- to
five-year terms.


         Equity and Debt Financing. Since it began its billiard club business,
the Company has made at least six attempts, as described below, in addition to
the Cleveland Heights and Champaign private placements described above, to
raise capital for expansion through private placements of equity and debt
instruments. Because of the dilutive effect that such issuances would have on
the value of the Common Stock in the hands of the existing Shareholders, the
Company has attempted to raise capital in this manner only as a last resort.
Despite its efforts, the Company has had only modest success in raising capital
through private placements of its Common Stock, of debt instruments or of the
equity interests in its subsidiaries. While the Company believed that its
guarantee of favorable returns and offering of early buy-outs would help
attract investors, it was advised during its discussions with potential
investors that such investors had no confidence that the Company could fulfill
its guarantees or buy-out responsibilities, based on the Company's history of
poor performance, and if the Company had insufficient assets or cash flow, it
would be doubtful that an investor with standing to sue would be provided with
the rights guaranteed the investor in the offering. First, during fiscal 1993,
in an effort to raise working capital and funds for expansion and development,
the Company offered Common Stock for sale through a private placement. The
Company sold 2,043,022 shares of Common Stock for approximately $874,000, net
of offering expenses and sales commissions. The Common Stock was placed for
between approximately $0.50 and $0.60 per share, the highest prices that the
Company was able to obtain in the private placement. While the Common Stock was
trading at approximately $1 per share at that time, the volume of trading of
the Common Stock was low, and there was only a limited trading market for the
Common Stock.


         Second, the Company was also successful in raising the $850,000 it
needed to construct the Worcester, Massachusetts billiard club. In 1993, it
sold 75 percent of the limited 


                                      37
<PAGE>   44

partnership interests in Jillian's Billiard Club of Worcester Limited
Partnership (the "Worcester Limited Partnership"). The Company's wholly owned
subsidiary, Jillian's Billiard Club of Worcester, Inc. ("Jillian's -
Worcester"), is the general partner and currently has a 25 percent ownership
interest in the Worcester Limited Partnership. The Company, among other things,
(i) guaranteed a 15 percent annual return on the Worcester investment, (ii)
offered a buy-out in 1999 of each investor to be paid 50 percent in cash and 50
percent in Common Stock, to be valued at 80 percent of the average of the bid
and asked price of the Common Stock during the 30 days prior to the transmittal
to investors of the financial statements of the Worcester Limited Partnership
for the 12 months ending December 31, 1998; provided, however, that if all
investors sell their partnership interests to the Company, the purchase price
would be five times 75 percent of the net profits of such Partnership for the 12
months ending December 31, 1998, with a maximum purchase price equal to 200
percent of capital invested, and (iii) offered, for a limited period of time, a
demand registration right requiring the Company to register such Common Stock
after the end of its 1999 fiscal year. The Company's obligation to buy out a
Worcester investor is contingent upon such investor giving notice to the
Company, within 60 days of the transmittal to investors of the aforementioned
financial statements, of the investor's desire to sell its partnership interest
to the Company. In addition, the Company may elect to buy out Worcester
investors for the same purchase price described above if the Company gives such
investors notice during the same 60-day period. There can be no assurance that
the Company will have sufficient cash flow to meet these guaranteed payment or
buy-out obligations when they do become due or when they become exercisable. The
Company's failure to meet these obligations could result in a suit by investors
to obtain the guaranteed return, buy-out and/or the registration rights.


         In connection with the consummation of the Merger and the Private
Placement, Jillian's - Worcester entered into a purchase and sale agreement
dated March 1, 1997 with each investor in the Worcester Limited Partnership,
pursuant to which Jillian's Worcester agreed to purchase each investor's
interest in the Worcester Limited Partnership, along with each investor's
interest in Jillian's Vending Limited Partnership (the "Vending Partnership"),
for an aggregate base purchase price of $500,000, subject to certain
adjustments described below. The Worcester Limited Partnership also agreed to
purchase all shares of Common Stock held by each investor for $0.50 per share.
The buy-out is contingent upon the Company consummating a private placement on
or before December 31, 1997 that nets at least $7,000,000. In addition, the
buy-out must close on or prior to December 31, 1997. The $500,000 aggregate
base purchase price shall be (i) reduced by any monthly income payments
distributed by the Worcester Limited Partnership to its limited partners, or
increased by any required monthly income payments not distributed to such
limited partners, prior to the closing of the buy-out, (ii) reduced by any
quarterly income payments distributed by the Vending Partnership to its limited
partners, or increased by any required monthly income payments not distributed
to such limited partners, prior to the closing of the buy-out, and (iii)
increased by an interest factor of 7.0 percent per annum because the buy-out
did not close on or before March 24, 1997; provided, however, that such
interest shall accrue only on the $500,000 aggregate base purchase price, as
reduced by any income payments made to the limited partners of the Worcester
Limited Partnership and the Vending Partnership. As of March 31, 1997, the
Worcester 


                                      38
<PAGE>   45

Limited Partnership has paid a total of $27,431 to its limited
partners, and the Vending Partnership has paid a total of $14,261 to its
limited partners.


         Third, the Company raised only $133,000 out of the approximately
$700,000 that was necessary to develop and equip the Annapolis club in a
private placement between July and September 1994, even after offering, among
other things, (i) a 140 percent return of investment in Jillian's Billiard Club
of Annapolis Limited Partnership (the "Annapolis Limited Partnership") within
six years, (ii) a buy-out of each investor in 1998 to be paid 15 percent in
cash and 85 percent in Common Stock, to be valued at the average of the bid and
asked price of the Common Stock during the 30 days prior to the transmittal to
investors of the financial statements of the Annapolis Limited Partnership for
the 12 months ending December 31, 1997; provided, however, that if all
investors sell their partnership interests to the Company, the purchase price
would be four times 50 percent of the net income of such Partnership for the 12
months ending December 31, 1997, with a maximum purchase price equal to 100
percent of capital invested, and (iii) for a limited period of time, a demand
registration right requiring the Company to register such Common Stock after
the end of its 1998 fiscal year. The Company's obligation to buy out an
Annapolis investor is contingent upon such investor giving notice to the
Company, within 60 days of the transmittal to investors of the aforementioned
financial statements, of the investor's desire to sell its partnership interest
to the Company. Existing Shareholders, including affiliates of the Company,
accounted for $83,000 of the funds raised through the Annapolis Limited
Partnership in which Jillian's - Annapolis is a general partner and currently
has a 79 percent ownership interest. Persons unaffiliated with the Company
accounted for the remaining $50,000 raised. There can be no assurance that the
Company will have sufficient cash flow to meet these guaranteed payment or
buy-out obligations when they do become due or when they become exercisable.
The Company's failure to meet any of its obligations with respect to the
investors in the Annapolis Limited Partnership could result in a suit by them
to obtain the guaranteed return, buy-out and/or registration rights. The
Company financed the remaining $567,000 needed to develop the Annapolis club
through equipment lease financing (see "Bank and Equipment Lease Financing,"
above) and cash generated from the Company's operations.


         The Company had virtually no success in its efforts to raise capital
through three additional private placements. Between 1993 and 1994, the Company
made two separate attempts to sell $2,000,000 in interests in JBC - USA Limited
Partnership by guaranteeing a 15 percent return on the investments and
favorable buy-out terms. The Company did not sell any interests in the limited
partnership during either attempt. Lastly, in 1994, the Company attempted to
privately place a $750,000 debt instrument guaranteed by the Company. The
Company raised only $185,000, $60,000 of which came from existing Shareholders.
The Company believes that it was unable to succeed in placing the debt
instrument because it had difficulty in convincing potential lenders that it
would be able to repay the loan.


         While the Company has had modest success in raising capital through
private placements of its Common Stock and the equity interests in its
subsidiaries, it has not considered it practicable to attempt to raise capital
through public offerings of its equity or debt securities. Currently, there is
only a limited trading market for the Common Stock (see "Market 


                                      39
<PAGE>   46

Information" and "Special Factors -- Opinion of Stonebridge -- Stock Trading
History") and the Board believes that the Common Stock is not being followed by
market analysts because the Company has not received any communications from
market analysts in the past several years. The Company has made no attempt to
get analysts to follow the Common Stock or to retain an investment banking firm
to underwrite a public offering of the Common Stock because in light of the
Company's history of poor performance to date the Company believes that such
attempts would be unsuccessful. Further, the Board recognizes that the Company
has had an unusual history, in that its present involvement in the billiard club
industry is different from the purposes for which it was initially incorporated.
See "Business and Properties of the Company." Further, the Company has not shown
any strong earnings in the course of its operations in the billiard club
industry and is not in the best position to support optimistic or dramatic
market statements. In addition, since mid-1993, the Common Stock has not traded
above approximately $1.06 per share, and has not traded above $0.50 per share
since March 16, 1995.


         Although the Company has not attempted to retain an underwriter for a
public offering of its securities during the past several years, it received
advice from an investment banking firm as to a manner in which the Company
might raise capital. The investment banking firm did not, however, express an
interest in undertaking to underwrite any of the Company's securities when it
provided the advice. The advice was offered during a routine Board meeting in
1994 by Elliot Smith who at that time was a member of the Board and a principal
of Whale Securities, the investment banking firm that placed the Common Stock
in a public offering in 1987. The Company was advised by Mr. Smith, on behalf
of Whale Securities, that the Company could raise capital by reducing the
exercise prices of the then outstanding warrants to purchase approximately
627,000 shares of Common Stock to prices significantly below the then current
market value of the Common Stock and reducing the exercise period of the
warrants. The warrants were issued in public offerings in 1985 and 1987 and
their exercise prices range from $4.00 to $5.00 per share of Common Stock. At
the time Whale Securities made the suggestion, the Common Stock was trading for
approximately $1 per share. After considering such advice, the Board determined
that it was inadvisable to reduce the exercise price of the warrants because if
the warrants were exercised at the reduced exercise price, the value of the
Common Stock in the hands of the existing Shareholders would be diluted.


         The Company has not given any consideration to raising capital through
a rights or other offering to the Shareholders or through the issuance of
preferred stock or other similar security carrying preferential rights, other
than the Private Placement.


         As indicated above, because of their dilutive effect on the value of
the Common Stock in the hands of the existing Shareholders, the Company has
been reluctant to raise capital through private placements of equity securities
or through programs that reduce the exercise price and/or exercise period of
outstanding stock options or warrants to purchase shares of Common Stock.
However, on December 20, 1994, in an effort to raise capital in a short period
of time to complete the Long Beach billiard club, the Company reduced the
exercise price and exercise period of an aggregate of 1,105,000 outstanding
stock options issued under the Stock Option Plans. The Company reduced from
approximately $0.66 per share to $0.25 per 


                                      40
<PAGE>   47

share the exercise price of options to purchase an aggregate of 520,000 shares
of Common Stock, 400,000 of which were held by Steven L. Foster, Chief Executive
Officer and Chairman of the Board of the Company, and the remaining 120,000 of
which were held by Kevin Troy, a Shareholder and advisor to the Company, and the
Company reduced the remaining exercise period of such options from nine years to
90 days. In addition, the Company reduced from approximately $0.33 per share to
$0.25 per share the exercise price of options to purchase an aggregate of
585,000 shares of Common Stock, 450,000 of which were held by Mr. Foster and the
remaining 135,000 of which were held by Mr. Troy, and the Company reduced the
remaining exercise period of such options from nine years to 90 days. The market
value of the Common Stock was $0.50 per share on December 20, 1994. The options
were granted to Mr. Foster as part of his compensation for serving as an
executive officer of the Company and to Mr. Troy as compensation for serving as
an advisor to the Company. All of these options were exercised during the last
quarter of the Company's 1995 fiscal year. The Company reduced the exercise
price and the exercise period of the options at a time when continued
construction of the Long Beach club was in jeopardy because of insufficient
capital and the Company had exhausted all available resources for raising cash
immediately. The Company reduced the exercise price and the exercise period of
the stock options as a last resort to raise capital and has not reduced the
exercise price or exercise period of stock options or warrants held by an
executive officer or member of the Board in order to raise capital at any other
time during the last three years. By offering the reduced exercise price and
exercise period only for stock options held by controlling persons of the
Company, the Company eliminated the time and expense associated with putting the
matter to a vote of Shareholders and increased the likelihood that the reduced
price and period in fact would result in an exercise of the options and,
therefore, in the desired capital infusion.


         Under the Stock Option Plans, the Company issues to its management
from time to time options to purchase shares of Common Stock as part of
management's compensation. Other than the exercise by Mr. Foster described
above, no current executive officer or member of the Board has exercised stock
options since February 1994. See "Market Information."


         Current Effects of Borrowings and Equity Financing. Of the $3,680,465
borrowed by the Company since it began its billiard club business, an aggregate
of approximately $2,716,721 was outstanding as of March 31, 1997. This amount,
which is represented by twelve loans and nine leases, bears interest at annual
rates ranging from seven to 25 percent. Based on the Company's current cash
shortage, there can be no assurance that it will have sufficient working
capital in the future to make the scheduled payments with respect to the
foregoing indebtedness. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital Resources." If the
Company fails to make the required payments on obligations secured by the
assets or stock of the subsidiaries through which the Company owns the relevant
clubs, the Company could lose its interests in these clubs as discussed above
under "Bank and Equipment Lease Financing," "Shareholder Loans" and "Seller,
Landlord and Municipal Financing." These obligations and contingent
liabilities, as well as the lenders' recourse in the event of the Company's
default under the loans, will continue in the Surviving Company if the Proposal
is approved by the Shareholders and the Merger is consummated unless such
obligations are refinanced. It is a condition to Holdings' and Sub's 


                                      41
<PAGE>   48

obligation to effect the Merger that the Company refinance its existing debt.
See "Proposal to Approve the Merger -- Conditions to the Merger."


         None of the Company's obligations to provide the guaranteed returns
and original buy-outs associated with the Champaign, Worcester and Annapolis
Limited Partnerships has matured as of the date of this Proxy Statement. There
can be no assurance that the Company will have sufficient working capital in
the future to meet these obligations when they do mature or when they become
exercisable. The Company's failure to honor these commitments could result in
investor suits to obtain the guaranteed returns or buy-outs. All of these
obligations, as well as the investors' rights to sue in the event that the
Company fails to satisfy such obligations, will continue in the Surviving
Company if the Proposal is approved by the Shareholders and the Merger is
consummated. In addition, the Board believes that the existence of the
guaranteed returns, buy-outs and registration rights is itself depressing the
price of the Common Stock and inhibiting the Company's ability to raise capital
and will continue to have this effect, whether or not the Company is a "public
company" or a "private company," as long as these rights remain pending and
unsatisfied. The Board's belief is based on the fact that, at the present time,
there is no reasonable prospect that the Company will be able to satisfy its
obligations relating to the guaranteed returns or buy-outs. In addition, the
Board has based its conclusion on the fact that the Common Stock is an illiquid
security that is experiencing a decline in market value.


         While the Company has raised approximately $3,255,465 in funds
(excluding landlord contributions) for working capital for the acquisition
and/or construction of its ten existing clubs, as described above, it has not
raised sufficient capital to enable it to expand in accordance with its
business plans. In addition, the site locations for most of the Company's clubs
have in large part been dictated by the availability of seller, landlord and
municipal financing. The Company has not been able to develop sites in other
more attractive areas where such financing has not been available. The
Company's reliance on this type of financing has resulted in the encumbrance of
the assets and/or stock of all of the subsidiaries through which it owns its
billiard clubs. All of the Company's assets are pledged as collateral. None of
the Company's assets are available for future or subordinate level pledges
without the consent of the primary lenders. The unavailability of such
collateral has, in turn, contributed to the Company's difficulty in obtaining
bank and equipment lease financing. Further, the Company's history of poor
performance has inhibited its ability to raise capital through the private
placement of its securities or the securities of its subsidiaries.


         The Board believes that the Company's inability to raise capital has
significantly contributed to the fact that the Company has experienced net
losses for all but one of the past six years, and such lack of profit, in turn,
has prevented the Company from significantly improving its position in the
upscale billiard club market through expansion and development. Management
believes that there are a number of markets in which the Company could have
achieved market dominance or acquired a more substantial share of the market if
the Company had sufficient capital either to enter the market earlier or to
commence and expand its operations in that market at an earlier date. Because
the Company has instead had limited amounts of capital available, it has had to
expand the number of clubs that it operates slowly, 


                                      42
<PAGE>   49

and the construction of those clubs has, in some cases, been delayed due to lack
of funds at a particular time. Such delays, in some instances, have required the
Company to pay rent prior to commencement of operations at those clubs, which
resulted in increased expense for the Company without any offsetting increase in
operating income. Consequently, delays resulting in the payment of pre-opening
rent have had a direct impact on the costs associated with developing the clubs.
The Board believes that the value of the Common Stock also has been depressed
due to the Company's failure to achieve profitable operations on a continuing
basis. As a result, the Company's ability to raise capital through the public or
private sale of its Common Stock or other equity securities has been limited.


         By late 1994, for the reasons discussed above, the Board believed that
it was no longer prudent for the Company to continue to seek short-term
financing on terms that could not be considered favorable to the Company due to
the anticipated difficulty of repaying such loans as a result of the Company's
slow or nonexistent growth in assets and income and the increasing level of
competition from better capitalized entities. The terms of any financing
available to the Company at that time and at the present time was and continues
to be such that the Company's acceptance of financing on such terms would place
the Company at a competitive disadvantage in terms of its debt obligations and
available capital. At a Board meeting held on December 20, 1994, the Board
determined that it might be appropriate for the Company to consider eliminating
its status as a "public company," in part because, as a "private company," the
Company could reduce certain costs associated with complying with the federal
securities laws. The Company estimates that this cost savings would be
approximately $109,500 per year. In addition, the Company's status as a private
company could cause the Company to be more attractive to the types of
well-capitalized and sophisticated investors that are willing to invest
substantial amounts of capital in an enterprise. In the experience of certain
members of the Board, investors generally are not willing to commit significant
amounts of capital to an enterprise that, like the Company, does not have a
history of profitable operations unless the number of shareholders is
relatively small and composed primarily of individuals who either are actively
involved in the operations of the Company or are family members of such
persons. Further, management of the Company believes that the additional
disclosure obligations of a public company under the federal securities laws
regarding company operations, stock ownership and compensation of, or payments
to, persons with a significant investment in the company are often unacceptable
to investors that are considering a substantial investment in such a company.
The Board believes that the Company could be an attractive investment, even at
this time, because the infusion of additional capital would enable the Company
to expand its business and thereby increase the likelihood that the Company
will become profitable, due in part to the Company's ability, as a larger
company, to achieve economies of scale. However, a substantial investment in a
company, such as the Company, that does not have a history of profitable
operations, but whose prior operating history and relative position in its
markets indicate that a significant infusion of capital could produce
profitable operating results on a consistent basis in the future, may be more
likely to prove profitable (and, therefore, may be more attractive to a
potential investor) if the company is a private company.


         At the request of the Board, Mr. Foster agreed to explore the
feasibility and potential benefits of causing the Company to become a private
company.


                                      43
<PAGE>   50

         At a meeting on January 23, 1995, the Board specifically considered
eliminating the Company's status as a public company. The Board believes that
the elimination of the Company's status as a publicly held company would
provide the Company with greater flexibility in structuring financing
arrangements and attracting additional potential sources of capital. For
example, the Board believes that, as a private company, the Company might be
better able to attract investors that are willing to invest significant amounts
in the Company for the reasons discussed above. In addition, this change in the
Company's status would allow the Company to reduce or eliminate certain costs
associated with its status as a public company. Such costs include those
incurred to pay the Transfer Agent (approximately $6,000 per year); those
required to communicate with the approximately 2,200 Shareholders
(approximately $28,500 per year); and those required to make the necessary
filings with, and otherwise comply with the regulations of, the Securities and
Exchange Commission (the "Commission") and The NASDAQ SmallCap Market,
including legal fees and expenses (approximately $75,000 per year). The Board
estimates that the annual savings for the Company due to the reduction or
elimination of these costs would be approximately $109,500. See "Purposes and
Reasons for the Merger," below.


         At the January 23, 1995 Board meeting, Mr. Foster recommended that the
Company retain Bannon & Co., Inc. ("Bannon") to evaluate the Company in
connection with the Company's consideration of becoming a private company
because of Bannon's experience with entertainment entities and its reasonable
quoted fees. Mr. Foster became aware of the financial services provided by
Bannon through Douglas M. Suliman, Jr., an agent of Hampshire Securities
Corporation (the "Placement Agent"). For a discussion of how Mr. Foster became
acquainted with Mr. Suliman, see "Alternatives Considered," below. Mr. Foster
then presented to the Board information regarding the qualifications and fees
of Bannon, which Mr. Foster had obtained by contacting Bannon directly, at the
suggestion of Mr. Suliman. Mr. Foster had no prior contact or relationship with
Bannon before he contacted Bannon to obtain such information. Upon Mr. Foster's
request for additional valuation experts, John L. Kidde suggested that the
Board consider Brown, Brothers, Harriman & Co. and Layne Weggeland. The Board
authorized Mr. Foster to obtain information regarding the qualifications and
fees of these two valuation experts and to select, in consultation with the
other directors as appropriate, the most suitable of the three experts to
present an opinion to the Board. The Board also authorized the Company to pay
all reasonable fees and expenses incurred by the expert selected in connection
with the engagement. The Board did not establish any parameters with respect to
the fees to be incurred by the expert.


         Each of the two experts referred to the Board by Mr. Kidde advised Mr.
Foster that the firm would be unable to undertake the engagement, without
offering any specific reason for that decision. Although Mr. Foster contacted
certain other experts in the industry who were recommended by the two experts
originally referred by Mr. Kidde, these individuals or organizations were, in
the opinion of Mr. Foster, understaffed or had relatively insufficient
experience to complete the evaluation properly. Consequently, in March 1995,
Mr. Foster engaged Bannon to undertake a study to enable it to render, as an
independent third party, a preliminary opinion with respect to the Merger
Payment and present a preliminary fairness opinion to the Board. Except as
described above, there were no contacts between Bannon and 


                                      44
<PAGE>   51

the Company and its affiliates regarding the hiring of Bannon to present a
preliminary fairness opinion to the Board. See "Special Factors -- Preliminary
Opinion of Bannon."


         Alternatives Considered. After Mr. Foster selected Bannon, the Board
began an analysis of methods of structuring a transaction that would have the
effect of eliminating the Company's status as a publicly held company while
maximizing Shareholder value. At meetings held on April 4, and October 2, 1995,
the Board considered continuing to operate the Company with its current capital
structure as a public company. The Board rejected this alternative primarily
because of the Company's history of poor performance and the Board's belief
that the Company's status as a private company would reduce certain expenses
associated with its current public status and provide the Company with greater
flexibility in structuring financing arrangements and attracting additional
potential sources of capital.


         The Board also considered whether it would be prudent to sell the
Company at this time. The Company has received only one bid in the last three
years. On August 11, 1994, the Company received an unsolicited letter via
facsimile from On Cue Limited ("On Cue") in which On Cue merely indicated (i)
that it operated four billiard club restaurants in Canada, (ii) that its shares
were listed on the National Association of Securities Dealers Automated
Quotation System ("NASDAQ") and (iii) that it proposed to exchange shares of
Common Stock for shares of On Cue in a transaction that, prior to expenses and
based on the then-trading value of the common stock of On Cue, would have had a
value of approximately $1.25 per share. Immediately thereafter, in an effort to
evaluate the relative merits of the proposal, Mr. Foster, on behalf of the
Company, contacted On Cue and requested copies of recent financial statements
of On Cue, as well as any other documents that On Cue had available that would
provide the Company information about On Cue's business, with which the Company
had no familiarity. On September 13, 1994, Mr. Foster sent On Cue a brochure
describing the Company's business. In addition, Mr. Foster asked an employee of
the Company to contact the Commission and NASDAQ to ascertain whether any
securities of On Cue were registered or listed thereon. The employee learned
that no securities of On Cue had ever been registered with the Commission or
listed on NASDAQ. Despite additional calls placed by Mr. Foster during the next
few weeks to follow up with On Cue with respect to the proposal, On Cue has
never responded to the Company's inquiries. The Company has no knowledge of any
reason or reasons for On Cue's failure to provide the information that Mr.
Foster requested and failure to contact the Company to discuss the proposal
further.


         Although the Board has not solicited bids for the sale of the
Company's assets during the past two years nor received any other bids during
this time, the Board believes that the Company has little resale value because
of the nature of the Company's assets, which are primarily comprised of
leasehold interests in the billiard clubs that the Company operates, as well as
equipment and furniture. These clubs are not readily convertible to other uses,
and without an agreement by the Company or the managers of the clubs to
continue operating these clubs, the clubs, the leasehold interests and the
equipment and furniture held by the Company have relatively low resale value
even if sold to a competitor of the Company that would take over operations of
the clubs. In particular, the Board believes that a sale of the Company's
assets, with the accompanying expenses, would be unlikely to result in a net



                                      45
<PAGE>   52

distribution to Shareholders of an amount as great as the Merger Payment. For
these reasons, the Board believes that it can structure a transaction likely to
yield greater distributions to the Shareholders than any distributions they
would receive if the Company were sold. The Board's view on this matter took
into account the Company's receipt of the unsolicited share exchange proposal
from On Cue. The Company never received any information from On Cue to enable
the Company to evaluate the relative merits of the proposal, including the
basis for On Cue's determination of the exchange value of $1.25 per share, and
the Company was unable to locate any information about On Cue through its own
investigations. In addition, On Cue failed to respond to Mr. Foster's efforts
to discuss the proposal. Consequently, because On Cue took no affirmative steps
after it sent the initial letter to the Company to indicate that it was serious
about engaging in a transaction with the Company, the Board believes that it is
inadvisable to consider the proposal an indication of the Company's resale
value or to consider that the Company's consummation of a transaction with On
Cue would have resulted in greater distributions to the Shareholders than the
Merger Payment. In fact, the Company's experience with On Cue (in which the
entity initiating a bid on an unsolicited basis lacked the interest necessary
to pursue the matter) led the Board to conclude that it was likely to be
unproductive to invest Company resources in seeking additional bids for the
Company in order to assist the Board in determining the Company's value. Even
if the Company had obtained one or more additional bids for the Company, it
would be necessary for the Board to assess the likelihood that any particular
bid could result in a sale of the Company on terms acceptable to all parties in
order to utilize the bids as a measure of the value of the Company.


         At the meeting held on April 4, 1995, the Board made an informal,
initial determination that Shareholders should be paid approximately $0.50 per
share in any transaction that the Board structured that would have the effect
of eliminating the Company's status as a publicly held company. For a
discussion of the Board's determination of this distribution amount, see
"Payments to the Non-Continuing Shareholders," below.


         In light of the Board's belief that it is not in the best interests of
the Company and the Shareholders to sell the Company at this time, the Board
considered transactions at the meeting held on October 2, 1995 that could have
the effect of taking the Company private, but would retain the interest in the
Company or any successor to the Company of certain Shareholders. The Board
considered (i) a tender offer by the Company, (ii) a tender offer by the
Company and a subsequent merger of the Company into a newly formed company to
eliminate any non-tendering Shareholders that the Company did not want to have
a continuing interest in the Company, and (iii) a merger of the Company into a
newly formed corporation organized for that purpose.


         The Board rejected the first alternative as impractical because there
could be no assurance that any Shareholders would elect to tender their Common
Stock to the Company. Further, in light of its recent difficulty in obtaining
financing from financial institutions and other sources, it was unlikely that
the Company could obtain financing sufficient to acquire all of the tendered
Common Stock. Because the Board had determined that it was in the best interest
of the Company and the Shareholders for the Company to become a private company
not 



                                      46
<PAGE>   53


subject to the provisions of the federal securities laws and regulations
relating to the operation of public entities, the Board did not believe that it
was advisable or in the interest of the Shareholders to undertake a transaction
in which the Company would incur significant expense but would have no
assurance that, even if a majority of the Shareholders supported the
transaction by tendering their Common Stock to the Company, the transaction
would accomplish its purpose. If the transaction were not sufficient to enable
the Company to become a private company, the Company would have incurred the
expense associated with a transaction of this type but would be required to
continue to incur additional expenses to satisfy the additional recordkeeping
requirements associated with operating the Company as a public company that is
subject to the provisions of the federal securities laws and regulations
relating to the operation of public entities. The second alternative was
rejected because, while it could terminate the interests of all Shareholders in
the Company, it would be a protracted and costly process. After reviewing these
alternatives, the Board unanimously determined that a merger would be the most
efficient method for taking the Company private and paying some Shareholders a
fair price for their interests in the Company, as well as retaining the
interests of certain other Shareholders in the Company or a successor to the
Company.


         At the October 2, 1995 meeting, the Board initially determined that
Shareholders that beneficially own at least 101,000 shares of Common Stock
should receive shares of common stock of the surviving corporation in the
merger so that the merger would satisfy one of the requirements necessary for
the merger to have no federal income tax consequences to the Company. One of
the conditions for such tax-free treatment is that after the merger, the
Shareholders, as a group, maintain a significant continuing equity interest in
the surviving company. The Board was advised by its tax advisor, Shaw, Pittman,
Potts & Trowbridge, that this continuity requirement would be satisfied if
Shareholders, as a group, receive shares of common stock in the surviving
company in the merger with a value equal to at least 48 percent of the value of
the Common Stock surrendered in the merger. After reviewing the Company's
Shareholder records, the Board determined that it could satisfy this
requirement if it set a 101,000-share threshold for those receiving shares of
common stock of the surviving corporation in the merger. However, despite this
continuity requirement, the Board decided to also give Shareholders that
beneficially own at least 101,000 shares of Common Stock the option to
liquidate their investment in the Company in the merger. In addition, the Board
decided that certain employees should receive shares of common stock in the
surviving company and that unexercised warrants and options should be
aggregated with shares of Common Stock held by an employee in determining
whether or not the employee would continue as a shareholder in the surviving
company because the options and warrants held by Company employees had
primarily been granted to the employees as additional compensation or bonuses
for their services. For this reason, and because certain of the options and
warrants were not exercisable at the time of the Board's deliberations on this
matter, the Board determined that it was appropriate, and consistent with the
compensation associated with the granting of such options and warrants, to
include such options and warrants in determining the number of shares held by
the employee for purposes of determining whether the employee would continue as
a shareholder in the surviving company. Shaw, Pittman, Potts & Trowbridge
advised the Board that the stock options and warrants of its employees could
not be considered for purposes of satisfying the continuity requirement. A
total of twelve Shareholders either 





                                      47
<PAGE>   54

beneficially owned at least 101,000 shares of Common Stock or could have owned
101,000 shares of Common Stock when their unexecuted warrants and options were
aggregated with the shares of Common Stock owned by them as set forth above when
the Board considered this matter.


         At the meeting held on October 2, 1995, the Board also discussed
potential sources of financing for the merger.  At the suggestion of Mr.
Foster, the Board authorized the Company to retain Island Partners, Ltd.
("Island") to structure a transaction designed to raise funds to be used for
the consideration to be paid in the merger.  Mr. Foster was introduced to
Douglas M. Suliman, Jr. of Island over two years ago by a mutual friend who
works in the entertainment industry in Boston, Massachusetts.  After this
introduction, Mr. Foster had meetings with Mr. Suliman to discuss his
experience in raising capital, particularly his success in raising funds for an
entity in the restaurant industry.  Mr. Foster then contacted two of Mr.
Suliman's references, each of whom confirmed that Mr. Suliman had been
successful in his capital raising efforts.  Based on Mr. Suliman's
qualifications, Mr. Foster recommended to the Board that the Company hire
Island to assist the Company with the Company's efforts to raise funds.  Mr.
Foster had no prior contact or relationship with Mr. Suliman or Island prior to
the initial introduction over two years ago.
         

         In March 1996, Mr. Suliman became an agent of Hampshire Securities
Corporation (i.e., the Placement Agent). On April 29, 1996, the Board
authorized the Company to retain Hampshire Securities Corporation, a New York
corporation that specializes in underwriting private placements of debt and
equity and public offerings of small and medium-sized companies and providing
such companies with business valuations and strategic advice on non-recurring
transactions such as mergers and acquisitions and restructurings, to assist the
Company in raising $6,000,000 to $12,000,000 in gross proceeds to be used for
the Merger Payments, working capital and the development of additional billiard
clubs. The Board had initially authorized the Company to retain Island because
of the experience and success of Mr. Suliman, one of its principals,
particularly his success in raising capital for an entity in the restaurant
industry. Once Mr. Suliman became affiliated with the Placement Agent, which
has had success in raising capital for small and medium-sized companies in the
entertainment/leisure industry, the Board believed that it was advisable to
retain the Placement Agent. The Company had no prior contact or relationship
with the Placement Agent before the Company retained the Placement Agent on May
23, 1996. The Company's prior contacts with Mr. Suliman are discussed above.
See "Financing of the Merger."


          At the meeting on October 2, 1995, Bannon presented its preliminary
fairness opinion to the Board. See "Preliminary Opinion of Bannon," below.


         In its consideration of the timing and structure of the merger at the
October 2, 1995 meeting, the Board reviewed the Company's guaranteed return,
buy-out and registration rights obligations undertaken in connection with the
private placement of the securities of certain of its affiliates to determine
what impact, if any, the merger would have on such obligations. See "Current
Effects of Borrowings and Equity Financing," above and "Financial Statements of
the Company." The Board determined that all of the obligations that the 




                                      48
<PAGE>   55
Company undertook in connection with these private placements would continue in
the surviving company if the merger were consummated regardless of the fact that
the surviving company would not be a public company. However, the investors in
the private placements would be unable to effectively exercise their
registration rights without the Company's re-registration of its securities
under the federal securities laws (which the Company has no present intention of
doing) because the Common Stock would be deregistered under the Securities and
Exchange Act of 1934, as amended (the "Exchange Act") and delisted from The
NASDAQ SmallCap Market under the terms of the merger. The inability of investors
to effectively exercise their registration rights and/or the loss of their
expectation to have rights or interests in a public company could result in a
suit by any of them against the surviving company in the merger.


         The Placement Agent commenced an offering of preferred stock of
Holdings on June 13, 1996 by mailing a private placement memorandum dated June
10, 1996 (the "Private Placement Memo") to a total of 20 institutional
investors. Eight of these institutional investors declined an interest in the
private placement without a meeting. Meetings were held with twelve of the
prospective investors. The Company's management made presentations at six of
these meetings, and the Placement Agent met alone with six prospective
investors. Of the twelve that met with the Company and/or the Placement Agent,
six declined an interest in the private placement, and the remaining six
engaged in further discussions with the Company and/or the Placement Agent from
June 1996 to March 1997. Among this group was Childs, which had previously been
in discussions with the Company, as set forth below. The Childs Group expressed
an interest in investing $12,000,000 in Holdings. No other single prospective
investor or group of prospective investors was willing to invest $12,000,000 in
Holdings. Two of the potential investors each expressed an interest in leading
a group of unrelated investors that would invest up to $6,000,000 in Holdings.
The Company did not continue discussions with these two lead investors after
the Childs Group expressed an interest in investing twice as much in Holdings
as either of these two potential lead investors were interested in investing.
In addition, the Company ended its discussions with the two potential lead
investors because it believed that its transaction costs would be greater if it
had to negotiate with a group of unrelated investors as opposed to a single
investor or a group of related investors. While three other investors engaged
in further discussions with the Placement Agent, none of them indicated an
amount that they were willing to invest in Holdings prior to the point at which
the Childs Group expressed a willingness to invest $12,000,000 in Holdings.
Once the Childs Group indicated its interest and began discussions with the
Company, the Placement Agent discontinued its discussions with these three
potential investors.


         The Board of Directors held a meeting on March 11, 1997 to authorize
the Company to enter into a non-binding letter of intent with Childs whereby
the parties proposed the Merger, the Corporate Formation and the Private
Placement. In addition, the Board of Directors authorized John L. Kidde, who is
an independent director of the Company, to perform the functions of a special
committee of the Board, including the negotiation of the Merger Agreement, the
Purchase Agreement and other related agreements with the Childs Group, and the
coordination of the relationship between the Company and Bannon and any other
financial advisor or analyst that the Company might engage. Mr. Kidde was
designated to 


                                      49
<PAGE>   56

serve this function to protect the interests of those persons unaffiliated with
the Company. The Board also discussed its belief that the Merger Payment
continued to be a fair price in view of the February 7, 1997 letter that the
Company received from The NASDAQ SmallCap Market notifying the Company that the
Company had failed to satisfy the continued listing requirement that its Common
Stock maintain a closing inside bid price of at least $1.00 per share for ten
consecutive trading days, and in view of the Company's continued poor financial
performance. See "Special Factors -Background of the Merger -- General" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources."


         On March 31, 1997, the Board of Directors authorized Mr. Kidde to
engage Stonebridge Associates, LLC ("Stonebridge") to render an opinion to the
Board as to the fairness, from a financial point of view, of the consideration
to be received by the Non-Continuing Shareholders in the Merger. See "Special
Factors -- Opinion of Stonebridge." The Company and Bannon anticipated that the
Company would engage Bannon to render a final opinion immediately prior to the
mailing of this Proxy Statement to the Shareholders. When the Company contacted
Bannon in March 1997 to discuss the terms under which Bannon would render the
final opinion, the Company learned that Bannon had become affiliated with
another entity. As a result of that affiliation and the lapse of time, Bannon
indicated that it would be unable to render the final opinion within the price
range that the Company and Bannon had discussed when Bannon was originally
engaged in March 1995. Consequently, the Company engaged Stonebridge on April
4, 1997.


         In February 1996, Daniel M. Smith, President, Chief Operating Officer
and a Director of the Company, was introduced to Childs by an individual who
had been referred to the Company by a personal friend of Mr. Foster. An initial
meeting was arranged with Childs, at which Mr. Foster, Mr. Smith and the
Placement Agent (at the invitation of the Company) were present. Childs has
made a commitment to purchase $12,000,000 of Preferred Stock in the Private
Placement, pursuant to the terms and conditions of the Purchase Agreement. If
the Merger is approved by the Shareholders, subject to the terms and conditions
of the Purchase Agreement, the Private Placement will be consummated
immediately prior to consummation of the Merger. See "Financing of the Merger."


         The Board, after consultation with the Placement Agent and after
consultation and negotiation with Childs, has structured the Merger as proposed
herein so that (i) Sub will be merged with and into the Company, and the
Company will be the Surviving Company in the Merger; (ii) each share of Common
Stock held by Non-Continuing Shareholders will be converted into the right to
receive the Merger Payment of $0.50 in cash, without interest; (iii) each share
of common stock of Sub owned by Holdings will be converted into the right to
receive one share of Series A Common Stock, par value $.001 per share, of the
Surviving Company and one share of Series B Common Stock, par value $.001 per
share, of the Surviving Company; (iv) each warrant to purchase a share or
shares of Common Stock held immediately prior to consummation of the Merger by
a Continuing Warrant Holder will be exchanged for a warrant to purchase the
same number of shares of common stock of Holdings on substantially the same
terms and conditions; (v) each warrant to purchase a share or shares of 


                                      50
<PAGE>   57

Common Stock held immediately prior to consummation of the Merger by a
Non-Continuing Warrant Holder will be converted into the right to receive, upon
the exercise of such warrant, a Merger Payment for each share of Common Stock as
to which the warrant is exercisable, upon payment of the exercise price for each
such share; and (vi) each Current Management Company Option outstanding
immediately prior to consummation of the Merger will be exchanged for an option
to receive a Holdings Management Option. In addition, if the Merger is approved
by the Shareholders, subject to the terms and conditions of the Purchase
Agreement, immediately prior to consummation of the Merger, the Continuing
Shareholders will participate in the Corporate Formation and the Private
Placement will be consummated. The Board also decided to offer to repurchase
each stock option to purchase a share or shares of Common Stock that is held by
a former director, officer or employee of the Company (a "Former Management
Company Option") for a purchase price of $0.50 for each share of Common Stock as
to which the option is exercisable, less the exercise price for each such share.


         While the Board had determined at its meeting on October 2, 1995, as
discussed above, that Shareholders owning more than 101,000 shares of Common
Stock and certain employees of the Company should continue as shareholders in
the surviving company in a merger, the Board decided, after consultation with
Childs and the Placement Agent, that the Merger, as proposed herein, should be
structured so that certain persons with whom the Company has ongoing
relationships would be shareholders in Holdings and holders of Holdings stock
options and warrants. In addition, after the initial draft of this Proxy
Statement was filed with the Commission in 1995, the Company was contacted by
certain Shareholders who owned more than 101,000 shares of Common Stock who
expressed an interest to have their investment in the Company liquidated in any
merger in which the Company engaged. The Company also considered these
Shareholders when it decided, in consultation with the Childs Group and the
Placement Agent, to liquidate the investment of most of its Shareholders
through the combination of the Merger and the Corporate Formation to facilitate
the contribution of new capital to the Company and to offer those Shareholders,
warrant holders and option holders that do not have ongoing relationships with
the Company a fair price for their interests. A condition of the Childs Group's
letter of intent was to liquidate the investment of most of the Shareholders
and to retain only a small number of Shareholders that have ongoing
relationships with the Company.


         The following persons who have ongoing relationships with the Company
were selected as Continuing Shareholders: Steven L. Foster, Steven Rubin, Kevin
Troy, Kerry Breitbart, Warren Berman, William Hurlin and The Blind Trust UDT
3/26/93.


   
         The following persons who have ongoing relationships with the Company
were selected by the Company as Continuing Warrant Holders: Kerry Breitbart,
The Blind Trust UDT 3/26/93 and the landlord of the Seattle billiard club.
    


         The following persons who have ongoing relationships with the Company
were selected to receive Holdings Management Options: King Cole, Cary S.
Toland, Patricia 


                                      51
<PAGE>   58

Ambur, Steven L. Meltzer, Donald Leopold, John L. Kidde, Steven L. Foster, Kevin
Troy, Daniel M. Smith, Stephen M. Weis and Ron Widman.


         Steven L. Meltzer is a partner in Shaw, Pittman, Potts & Trowbridge,
which is general counsel to the Company. The Company awarded Mr. Meltzer an
aggregate of 20,000 Current Management Company Options from 1988 through 1991
as compensation for his service as a member of the Board of Directors of the
Company and as an advisor to the Board. Mr. Meltzer resigned from the Board as
a director in 1990.


         In addition to the exchange of each share of Common Stock by the
Continuing Shareholders for one share of common stock of Holdings and the
receipt by Continuing Shareholders of Holdings Performance Options to purchase
a predetermined number of shares of common stock of Holdings, pursuant to the
Corporate Formation, Holdings will issue Holdings Performance Options to
purchase a predetermined number of shares of common stock of Holdings to the
Other Option Holders, and Holdings will lend funds to the Borrowers. The Other
Option Holders are: Steven L. Foster, Daniel M. Smith, Steven M. Weis, Kevin
Troy, Steven Rubin and Kerry Breitbart. In addition, the Borrowers are Steven
L. Foster and Kevin Troy.


         Payments to the Non-Continuing Shareholders


         At its meeting on April 4, 1995, the Board made a preliminary
determination that Shareholders should receive a distribution of approximately
$0.50 per share of Common Stock in any transaction that would have the effect
of eliminating the Company's status as a publicly held company. The Board based
this determination on the market value of the Common Stock at that time, which
the Board believes is a reasonable and reliable measure of the value of the
Common Stock. During the first three months of 1995, the average of high and
low bid prices of the Common Stock, as reported by The NASDAQ SmallCap Market,
was $0.53 per share. In light of such market value, the Board determined that a
distribution of $0.50 per share would be fair, subject to the Board's review of
the preliminary fairness opinion to be provided by Bannon.


         The Board then evaluated the preliminary fairness opinion, presented
to it by Bannon on October 2, 1995, that the proposed Merger Payment of $0.50
per share was fair to the Non-Continuing Shareholders, as of October 2, 1995.
The Board also considered the fact that the Common Stock had not traded above
$0.50 per share since March 16, 1995. In light of the foregoing, the Board
determined at its October 2, 1995 meeting that the Merger Payment was fair to
the Non-Continuing Shareholders. See "Special Factors -Preliminary Opinion of
Bannon."


         For the reasons discussed above under "Alternatives Considered," the
Board did not solicit bids for the sale of the Company's assets in connection
with its determination of the Merger Payment, despite the Company's receipt of
the unsolicited share exchange proposal from On Cue.


                                      52
<PAGE>   59

         At its March 11, 1997 meeting, the Board determined that the Merger
Payment continues to be fair to the Non-Continuing Shareholders because of the
February 7, 1997 letter that the Company received from The NASDAQ SmallCap
Market notifying the Company that the Company had failed to satisfy the
continued listing requirement that its Common Stock maintain a closing inside
bid price of at least $1.00 per share for ten consecutive trading days, and
because of the Company's continued poor financial performance. See "Special
Factors -- Background of the Merger -- General" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Liquidity and
Capital Resources." During the 52-week period ending April 22, 1997, the date
on which Stonebridge rendered its fairness opinion, the Common Stock traded in
the range of $0.09 to $0.38 per share.


         Preliminary Opinion of Bannon


         On October 2, 1995, Bannon presented its preliminary opinion, subject
to review and revision, to the Board that the proposed Merger Payment of $0.50
per share was fair to the Non-Continuing Shareholders, as of October 2, 1995.
Bannon was not retained to provide, and did not provide, any advice as to the
fairness of the Merger to any of the Continuing Shareholders, including those
Continuing Shareholders who are not controlling persons of the Company.

         Bannon provides investment banking, strategic planning and financial
advisory services to companies primarily in the media and entertainment
industries. Bannon, as part of its investment banking activities, is
continually engaged in the valuations of businesses and their securities,
principally in the media and entertainment industries. Bannon is based in
Beverly Hills, California. As of the date of this Proxy Statement, Bannon and
its controlling persons do not beneficially own any equity securities of the
Company. Neither Bannon nor its controlling persons has ever had any
relationship with the Company or any of its controlling persons.


         The Board selected Bannon based on its qualifications and experience,
particularly its familiarity with entertainment entities and its lack of
potential conflicts of interest, as well as its reasonable quoted fees. Bannon
was retained for the limited purpose of rendering a preliminary opinion,
subject to review and revision, to the Board as to the fairness of the Merger
Payment to the Non-Continuing Shareholders. The Board did not give any
instructions to or impose any limitations on Bannon in connection with
rendering its preliminary fairness opinion. The Board did not retain Bannon to
market the Company or solicit indications of interest from or negotiate with
any party with respect to the acquisition of any shares of Common Stock, and
Bannon did not market the Company or solicit indications of interest from or
negotiate with any party with respect to the acquisition of any such shares, in
connection with rendering the preliminary fairness opinion. In connection with
the engagement, Bannon did not make an independent evaluation or appraisal of
the assets or liabilities of the Company (or its affiliates), and the Company
did not furnish Bannon any such evaluation or appraisal.


         In March 1995, Mr. Foster, acting on behalf of the Company in his
capacity as Chairman of the Board, engaged Bannon to undertake a study to
enable it to render a preliminary 


                                      53
<PAGE>   60

opinion to the Board with respect to the proposed Merger Payment. In addition,
the Company agreed to pay all reasonable fees and expenses incurred by Bannon in
connection with providing such opinion. Except as described above, there were no
business contacts between Bannon and the Company and its affiliates regarding
the engagement of Bannon.


         In conducting its analysis and arriving at its preliminary opinion,
Bannon considered such financial and other factors as it deemed appropriate
under the circumstances including, among others, the following: (i) the
historical and current financial position and results of operations of the
Company; (ii) the financial projections provided to it by the Company for the
Company's 1996 fiscal year; and (iii) the historical and current market for the
Common Stock and for the equity securities of certain other publicly traded
companies that Bannon determined were comparable in certain limited respects to
the Company. Bannon also took into account its assessment of general economic,
market and financial conditions and its knowledge of the entertainment industry
as well as its experience in connection with similar transactions and
securities valuation generally. Bannon's preliminary opinion was based on
conditions as they existed and could be evaluated on October 2, 1995, the date
of its preliminary opinion. In rendering its preliminary opinion, Bannon
reviewed, among other things, certain publicly available information relating
to the Company and performed such studies and analyses as it considered
appropriate, including, among other things, a comparison of the financial and
operational results and certain other financial and stock market information of
the Company with similar information of certain comparable companies.


         Bannon relied without independent verification upon the accuracy and
completeness of all of the financial and other information reviewed by Bannon
for the purposes of its preliminary opinion. With respect to any financial
forecasts, Bannon assumed that they had been reasonably prepared and reflect
the best currently available estimates and judgment of the management of the
Company as to the expected future financial performance of the Company.


         In connection with a presentation to the Board on October  2, 1995,
Bannon advised the Board that, in evaluating the consideration to be received in
a merger by the Non-Continuing Shareholders, Bannon had performed a variety of
financial analyses with respect to the Company.
         

         Bannon reviewed with the Board for background purposes certain aspects
of the financial performance of the Company, including revenue, earnings before
interest, taxes, depreciation and amortization ("EBITDA") and earnings before
interest and taxes ("EBIT") for fiscal years 1992, 1993, 1994 and 1995 and
during the latest twelve months ended June 30, 1995 ("LTM"), as well as
management projections for fiscal year 1996 (calculated as of September 11,
1995). Bannon also reviewed with the Board certain information concerning the
trading prices and volumes of trading of the Common Stock through September 29,
1995. Bannon observed that the Merger Payment represented approximately a 60
percent premium over the trading price of the Common Stock on September 29,
1995. Bannon also reviewed with the Board certain publicly available financial,
operating and stock market information for the Company and for certain
comparable companies.


                                      54
<PAGE>   61

          The foregoing summary does not purport to be a complete description
of the analyses performed by Bannon. The preparation of financial analyses and
fairness opinions is a complex process and is not necessarily susceptible to
partial analysis or summary description. Bannon believes that its analyses (and
the summary set forth above) must be considered as a whole, and that selecting
portions of such analyses and of the factors considered by Bannon, without
considering all of such analyses and factors, could create an incomplete view
of the processes underlying the analyses conducted by Bannon and of its
preliminary opinion. Bannon made no attempt to assign specific weights to
particular analyses. Any estimates contained in Bannon's analyses are not
necessarily indicative of actual values, which may be significantly more or
less favorable than as set forth therein. Estimates of values of companies do
not purport to be appraisals or necessarily to reflect the prices at which
companies may actually be sold.


         Based on the foregoing, on October 2, 1995, Bannon delivered to the
Board its preliminary opinion, subject to review and revision, that the
proposed Merger Payment of $0.50 per share was fair to the Non-Continuing
Shareholders, as of October 2, 1995. For its services in rendering its
preliminary opinion, the Company paid Bannon a $75,000 fee and reimbursed
Bannon for out-of-pocket expenses totaling $5,090, which consisted of $3,599 in
travel expenses, $715 in legal expenses and $776 in miscellaneous expenses.


         The Company and Bannon anticipated that the Company would engage
Bannon to render a final opinion immediately prior to the mailing of this Proxy
Statement to the Shareholders. When the Company contacted Bannon in March 1997
to discuss the terms under which Bannon would render the final opinion, the
Company learned that Bannon had become affiliated with another entity. As a
result of that affiliation and the lapse of time, Bannon indicated that it
would be unable to render the final opinion within the price range that the
Company and Bannon had discussed when Bannon was originally engaged in March
1995. Consequently, the Company decided to engage Stonebridge.


         Opinion of Stonebridge


         Stonebridge is a private investment bank that specializes in providing
a broad range of corporate finance services to middle market and emerging
growth companies. Its primary areas of focus include mergers and acquisitions,
divestitures and private placements of debt and equity securities, as well as
related corporate advisory services such as fairness opinions, valuations and
restructurings and recapitalizations. Stonebridge, as part of these investment
banking services, is regularly engaged in the valuation of businesses and their
securities. Stonebridge is based in Boston, Massachusetts.


         The Board and Mr. Kidde retained Stonebridge primarily based on
Stonebridge's qualifications and experience for the limited purpose of
rendering an opinion, as investment bankers to the Board and Mr. Kidde, as to
the fairness, from a financial point of view, of the Merger Payment to the
Non-Continuing Shareholders. Stonebridge was not retained to market the Company
or solicit indications of interest from or negotiate with any party with
respect to the acquisition of any shares of Common Stock, and Stonebridge did
not market the 


                                      55
<PAGE>   62

Company or solicit indications of interest or negotiate with any
party with respect to the acquisition of any such shares in connection with the
rendering of its opinion.


         Stonebridge rendered to the Board and Mr. Kidde on April 22, 1997 an
oral and written opinion to the effect that, as of the date of such opinion and
based upon and subject to certain assumptions, the Merger Payment was fair,
from a financial point of view, to the Non-Continuing Shareholders. The full
text of the written opinion of Stonebridge, dated April 22, 1997, which sets
forth the assumptions made, matters considered and limitations on the review
undertaken, is included as Appendix B to this Proxy Statement and incorporated
herein by reference. The Non-Continuing Shareholders are urged to read that
opinion carefully in its entirety. The opinion is directed only to the fairness
of the Merger Payment to the Non-Continuing Shareholders from a financial point
of view and has been provided for the use of the Board in its evaluation of the
Merger and does not constitute a recommendation to any Shareholder as to how
such Shareholder should vote at the Special Meeting. The summary of the opinion
of Stonebridge set forth in this Proxy Statement is a description of the
material aspects of the opinion and is qualified in its entirety by reference
to the full text of such opinion.


           In rendering its opinion, Stonebridge took into account its
assessment of general economic, market, financial and other conditions, as well
as its experience in connection with similar transactions and securities
evaluation, generally. The opinion was necessarily based upon conditions as
they existed and could be evaluated as of the date of the opinion. Stonebridge
was not engaged to solicit, and did not solicit, potential purchasers for the
Company, and did not consider specific alternative transactions involving the
Company. For the purposes of rendering its opinion, Stonebridge assumed that
all conditions precedent to the consummation of the Merger would be satisfied
and accordingly expressed no opinion as to the likelihood that the Merger would
be consummated.


           In connection with rendering its opinion, Stonebridge reviewed and
examined, among other items, the following: (i) a draft of the Merger
Agreement, dated April 14, 1997, (ii) a draft of this Proxy Statement, dated
April 18, 1997, (iii) certain publicly available information concerning the
Company, including the Annual Reports on Form 10-K and proxy statements of the
Company for each of the fiscal years in the three-year period ended March 31,
1996, Quarterly Reports on Form 10-Q of the Company for the quarters ended
December 31, 1996, September 30, 1996 and June 30, 1996 and Form 8-K dated
March 13, 1997 and filed on March 17, 1997, (iv) monthly unaudited financial
statements of the Company for each of the eleven months ended February 28,
1997, (v) financial and operating information with respect to the business,
operations and prospects of the Company, (vi) certain internal business plans
and financial forecasts prepared by the management of the Company, and (vii)
certain publicly available information concerning other entertainment and theme
restaurant companies, the trading markets for such companies' securities and
the nature and terms of certain other merger and acquisition transactions that
Stonebridge believed to be relevant to its inquiry. During the course of its
review, Stonebridge met and had discussions with the management of the Company
concerning the Company's business, operations, assets, liabilities, 


                                      56
<PAGE>   63

present financial condition, the general condition and future prospects for the
businesses in which it is engaged and other matters which Stonebridge believed
to be relevant.


           In its review and examination and in arriving at its opinion,
Stonebridge assumed and relied upon, without independent verification, the
accuracy and completeness of the financial and other information that was
available to it from public sources, or that was provided to it by the Company
or its representatives. Stonebridge did not make, nor has it obtained, any
independent evaluation or appraisal of the assets or liabilities of the
Company. With respect to the financial forecasts, Stonebridge assumed that they
have been reasonably prepared on the bases reflecting the best currently
available estimates and judgments of the Company's management as to the future
operating and financial performance of the Company and that such forecasts will
be realized in the amounts and in the time periods currently estimated by the
Company's management. The opinion is necessarily based upon general economic,
market, financial and other conditions as they existed and could be evaluated
as of the date of the opinion.


           In connection with its opinion, Stonebridge performed a variety of
financial and comparative analyses, including those described below. The
preparation of a fairness opinion involves various determinations as to the
most appropriate and relevant methods of financial analyses and the application
of those methods to the particular circumstances, and therefore such an opinion
is not necessarily susceptible to summary description. Furthermore, in arriving
at its opinion, Stonebridge did not attribute any particular weight to any
analysis or factor considered by it, but rather made qualitative judgments as
to the significance and relevance of each analysis and factor. Accordingly,
Stonebridge believes that its analyses must be considered as a whole and that
considering any portion of such analyses and the factors considered, without
considering all analyses and factors, could create a misleading or incomplete
view of the process underlying the opinion. In performing its analyses,
Stonebridge made numerous assumptions with respect to industry performance,
general business and economic conditions and other matters, many of which are
beyond the control of the Company. Any estimates contained in these analyses
are not necessarily indicative of actual values or predictive of future results
or values, which may be significantly more or less favorable than such
estimates. Any theoretical or implied values derived from these analyses are
not necessarily indicative of actual fair market values, which may be
significantly more or less favorable than as set forth therein. In addition,
analyses relating to the value of businesses do not purport to be appraisals or
purport to reflect the prices at which businesses may actually be sold.


         The following is a summary of the presentation Stonebridge made to the
Board, including Mr. Kidde, on April 22, 1997. This summary does not purport to
be a complete description of the analysis underlying Stonebridge's opinion or
its presentation to the Board.


         Transaction Overview. Stonebridge noted that the Merger Agreement
contemplates that: (i) each share of Common Stock owned immediately prior to
consummation of the Merger by the Non-Continuing Shareholders (5,154,308 shares
in the aggregate) will be converted into the right to receive $0.50 per share
in cash without interest (i.e., a Merger Payment), (ii) each stock option to
purchase a share or shares of Common Stock outstanding 

                                      57
<PAGE>   64

immediately prior to consummation of the Merger that is held by a former
director, officer or employee of the Company will be converted into the right to
receive a Merger Payment for each share of Common Stock as to which the option
is exercisable, less the exercise price for each such share, and (iii) each
warrant to purchase a share or shares of Common Stock held immediately prior to
consummation of the Merger by a Non-Continuing Warrant Holder will be converted
into the right to receive, upon the exercise of such warrant, a Merger Payment
for each share of Common Stock as to which the warrant is exercised, upon
payment of the exercise price for each such share. Stonebridge observed that the
Merger Payment, when applied to all outstanding shares of Common Stock and all
outstanding options and warrants with exercise prices below the amount of the
Merger Payment, implied a total equity value of the Company of $4,745,245.


         Stock Trading History. Stonebridge reviewed the Company's historical
and current stock price and trading volume, as well as the historical and
current stock price of certain publicly traded companies that Stonebridge
considered comparable based on business activities and operating formats. The
Company was compared to a peer group of publicly traded entertainment and theme
restaurant companies consisting of Bowl America, Inc.; Dave & Buster's Inc.;
Grand Havana; Laser Storm, Inc.; Michigan Brewery, Inc.; Planet Hollywood
International, Inc.; Rock Bottom Restaurants, Inc.; and Western Country Clubs,
Inc. While all of the companies used in this and other analyses may not be
directly comparable to the Company due to their greater size and general market
focus, Stonebridge noted that their similar operating formats and customer
bases make them relevant for these analyses.


         Stonebridge examined the Company's historical weekly stock price and
trading volume over the three years ended April 18, 1997, as well as over the
52 weeks ended April 18, 1997. The Company's highest stock price in that
three-year time period was $0.81, which occurred in May 1994. The Merger
Payment represents a 38.3 percent discount to the Company's stock price as of
that date. Over the three-year time period, the average weekly trading volume
was 27,387 shares. During the 52-week period, the Company's highest stock price
was $0.38, to which the Merger Payment represents a 31.6 percent premium. Over
this time period, the average weekly trading volume was 24,840 shares.


         Stonebridge examined the trading volume history of the Company's stock
over the 360, 180, 90, 60, and 30 day periods ended April 18, 1997. Stonebridge
then compared each period's average stock price, weighted by the volume traded
within that period, to the Merger Payment. This analysis showed that the Merger
Payment represented 127 percent, 178 percent, 194 percent, 150 percent, and 138
percent premiums to the Company's 360, 180, 90, 60, and 30 day weighted average
stock prices, respectively.


         Stonebridge also compared the Company's stock price history over the
three years ended April 18, 1997 to the trading history of an index comprised
of the comparable public companies discussed above, the trading history of the
S&P 500 Index and the trading history of the S&P 600 SmallCap Index. Over the
three-year period, the Company's stock price significantly underperformed all
three indexes, reflecting the Company's operating and financial performance, as
well as its small public float, limited trading activity and lack of investor



                                      58
<PAGE>   65

following. Stonebridge further noted that the Company (i) was one of only two
companies with a stock price below $1.00 among the peer comparable companies,
(ii) had the lowest public float market value of any company analyzed, (iii)
had been notified of The NASDAQ SmallCap Market's intent to delist the Common
Stock, (iv) had the second lowest average monthly trading volume of any company
analyzed, (v) had less than 1.0 percent institutional ownership, and (vii) was
not followed by any equity research analysts. Stonebridge offered its
assessment that these factors had also influenced the Company's historical
stock trading history and would most likely continue to affect the stock's
price and trading performance.


         Comparable Public Company Analysis. Stonebridge reviewed and compared
selected historical and current operating and financial data of the Company to
comparable data of the peer group of comparable companies listed above. The
compared historical and current financial data included total capitalization,
market equity capitalization, EBITDA, EBIT, net income, book value, revenue
growth, gross margin, EBITDA margin, EBIT margin and net margins.


         Over the last three full fiscal years for each company, the Company's
calculated annual revenue growth rate of 53 percent was lower than six of the
eight peer companies, but higher than the peer group's mean of 47.5 percent.
The Company's gross margin, while higher than all but one peer company,
declined from 79.19 percent in 1994 to 77.2 percent in 1996. The Company's
EBITDA margin was negative in 1994 and 1995, and lower than the peer group's
mean EBITDA margin of 4.4 percent and 5.3 percent, respectively. In 1996, the
Company's EBITDA margin of 3.8 percent was lower than all but one of the peer
companies, and lower than the peer group's mean of 12.1 percent. The Company's
EBIT margin was also negative in 1994 and 1995. In 1996, the Company had an
EBIT margin of (1.7 percent), which was lower than six companies in the peer
group, and lower than the group's mean of 3.4 percent. Over the last three
years, the Company has reported annual net losses. In 1996, the Company's net
margin of (3.3 percent) was lower than five of the peer companies and lower
than the mean of 1.6 percent. Stonebridge observed that, in general, the
Company's operating and financial performance compared unfavorably to the mean
operating and financial performances of the peer group.


         Stonebridge calculated that the mean and median equity capitalization
values as multiples of the EBITDA for the twelve months ended December 31, 1996
for the peer group of companies were between 7.6 and 8.8 times. Applying those
multiples to the Company's latest twelve months EBITDA, after removing
extraordinary expenses related to a write-down of assets of the Long Beach club
and legal fees specifically related to the Merger, yielded an implied equity
valuation of between $8.2 million and $9.8 million for the Company. Similarly,
the mean and median multiples of EBIT for the peer group ranged from 15.1 to
17.4 times. Applying those multiples to the Company's adjusted latest twelve
months EBIT yielded an implied equity valuation of between $5.4 million and
$6.5 million for the Company. The mean and median multiples of book value for
the peer group ranged from 0.9 to 1.0 times, implying an equity valuation range
of the Company of $2.1 million to $2.4 million. Stonebridge observed that the
range of these mean and median values of Company equity was $2.1 million to
$9.8 million as derived from this "Comparable Public Company Analysis"
resulting in an 


                                      59
<PAGE>   66

implied per share equity valuation range of $0.23 to $1.07. Because of the
Company's current operating performance, which compared unfavorably to the mean
operating performances of the peer companies, its historical lack of
profitability and its leveraged capital structure, Stonebridge concluded that
the appropriate benchmark of the Company's equity value would fall in the lower
end of this range.


         Comparable Transaction Analysis. Stonebridge examined and analyzed
certain financial parameters of merger and acquisition transactions for the
three-year period from May 1994 to April 1997 in the entertainment and
restaurant industries. Of the 39 transactions examined, only ten companies
reported revenue information, two companies provided EBITDA information, one
company provided EBIT information and three companies provided book value
information from which market multiples could be determined. Stonebridge then
calculated the market capitalization value of these companies as multiples of
EBITDA, EBIT and book value. The mean and median EBITDA multiple of the
comparable transactions was 4.3 times, the EBIT multiple was 12.5 times and the
mean to median book value multiple range was 2.0 to 2.5 times. Applying each of
these multiples to the Company's appropriate financial measure for the latest
twelve months yielded an implied equity valuation range of $3.6 million to $5.8
million, translating into a per share implied equity valuation range for the
Company of $0.39 to $0.64. Stonebridge noted that this analysis incorporated
only a limited number of transactions, some of which occurred over two years
ago.


         Premiums Paid Analysis. Stonebridge reviewed and analyzed information
on the 39 selected completed acquisitions discussed in the immediately
preceding paragraph to determine the relative premiums paid in these
transactions over the target companies' stock price one day and 30 days prior
to the announcement of the transaction. Stonebridge noted that, of these
acquisitions, only three provided information relevant to its "Premiums Paid
Analysis." Of those three transactions, the mean and median premiums paid
relative to the stock price one day prior to the announcement was 51 percent.
Stonebridge also noted that the mean and median premiums paid relative to the
stock price 30 days prior to announcement in these acquisitions was 50 percent.
Stonebridge also examined merger and acquisition transactions involving a
larger sample of companies with market capitalizations under $10 million. Of
the 32 transactions that occurred between January 1995 and March 1997, 26
provided information relevant to this analysis. Stonebridge calculated that the
mean to median premiums paid over the target's stock price one day prior to the
announcement date ranged from 14 percent to 0 percent. The mean to median
premiums paid over the target's stock price 30 days prior to the announcement
ranged from 38 percent to 14 percent.


         Stonebridge also examined the Company's stock price both one day and
30 days prior to the announcement of the Merger proposed herein. On March 14,
1997, one trading day prior to the announcement, the Company's stock price was
$0.13. On February 13, 1997, 30 days prior to the announcement, the Company's
stock price was also $0.13. The $0.50 per share Merger Payment represents a
284.6 percent premium over the Company's stock price on both March 14, and
February 13, 1997.


                                      60
<PAGE>   67

         Discounted Cash Flow Analysis. Stonebridge performed several
discounted cash flow analyses for the Company, as described below. These
analyses were based upon the following: (i) an estimate of projected financial
performance for the Company on a stand-alone basis, as developed using the
Company's financial projections for the fiscal year ending March 31, 1998,
which are set forth in the table below, and discussions with the Company's
management, (ii) an estimate of projected financial performance of the Company
assuming the Long Beach club is sold at the end of fiscal 1998, (iii) an
estimate of projected financial performance assuming a more aggressive revenue
growth scenario, and (iv) an estimate of projected financial performance
assuming a more aggressive revenue growth scenario and the sale of the Long
Beach club at the end of fiscal 1998. All four of these analyses were performed
on a "stand-alone" basis assuming that the Merger would not occur.


         The Company's management provided to Stonebridge the following
financial projections relating to the operation of the Company's clubs for the
fiscal year ending March 31, 1998. The Board did not review or approve these
projections. The Company does not as a matter of course make public forecasts
or projections as to future revenues or earnings. Such projections were not
prepared with a view to complying with published guidelines of the American
Institute of Certified Public Accountants or the Commission regarding
projections and forecasts and were not prepared in accordance with generally
accepted accounting principles. None of such projections has been reviewed by
the Company's independent public accountants. In addition, because the
projections are based on a number of assumptions that are inherently subject to
significant economic and competitive uncertainties and contingencies, many of
which are beyond the control of the Company, and upon assumptions with respect
to future business decisions which are subject to change, there can be no
assurance that they will be realized, and actual results may vary materially
from those projected.

<TABLE>
<CAPTION>
          ------------------------------------------------------------------------------------
          FISCAL YEAR ENDING MARCH 31, 1998
          ---------------------------------
          ------------------------------------------------------------------------------------
          <S>                                                                      <C>
          Revenues
          ------------------------------------------------------------------------------------
                 Revenues from Club Operations                                     $12,375,824
          ------------------------------------------------------------------------------------
                 Interest Income                                                         4,806
          ------------------------------------------------------------------------------------
                 Other Income                                                          105,673
                                                                                       =======
          ------------------------------------------------------------------------------------
                               Total Revenues                                      $12,486,303
          ------------------------------------------------------------------------------------

          ------------------------------------------------------------------------------------
          Cost of Club Operations                                                     
          ------------------------------------------------------------------------------------
                 Cost of Goods Sold                                                 $2,713,506
          ------------------------------------------------------------------------------------
                 Wages                                                               3,096,354
          ------------------------------------------------------------------------------------
                 Rent                                                                1,723,335
          ------------------------------------------------------------------------------------
                 Direct Operating Costs (a)                                          2,319,656
                                                                                     =========
          ------------------------------------------------------------------------------------
                               Total Cost of Club Operations                        $9,852,851
          ------------------------------------------------------------------------------------
</TABLE>

         (a) Includes interest expense.


                                      61
<PAGE>   68




         In preparing the foregoing projections for fiscal 1998, the Company's
management applied a growth rate of 3.5 percent to the 1997 estimated results 
for the individual clubs. Management assumed that the Long Beach club would be
sold during fiscal 1998 and, thus, did not include such club in these
projections. In addition, because of the high cost and uncertainty associated
with external financing, in preparing these projections, management assumed
that no additional clubs would be opened.


         Management's projections, as delivered to Stonebridge, did not include
certain expenses recorded at the corporate level and were unconsolidated. In
calculating projections for fiscal 1998 to perform its discounted cash flow
analyses for the Company, Stonebridge adjusted the projections of the Company
presented above to include operating expenses at the corporate level.
Stonebridge assumed corporate expenses at the same ratio to revenues as
calculated using the Company's fiscal 1996 results, which were audited by BDO
Seidman, LLP.


         In calculating projections for 1999 through 2003 to perform its
discounted cash flow analyses for the Company, Stonebridge applied a growth
rate of 2.5 percent to the 1998 projections for the individual clubs, and
consolidated the results to include certain expenses recorded at the corporate
level. Stonebridge assumed that no additional clubs would be opened during this
four-year period. Further, in the Base Case (as defined below) scenario
(assuming that the Long Beach club is sold), Stonebridge assumed that the Long
Beach club would be sold at the end of fiscal 1998. While this assumption is
based on the objectives of the Company's management, Stonebridge assumed that
the sale would be delayed by one year because, as of the date of the opinion of
Stonebridge, the Company had no significant offers outstanding for the Long
Beach club.


         Base Case Scenario. Stonebridge analyzed the valuation of the Company
based upon an unlevered discounted cash flow analysis of the financial
performance of the Company as presented in the financial projections prepared
by management. The table below shows projected summary income statements for
the Company for fiscal years 1998 through 2003, as derived by Stonebridge from
the financial projections prepared by management (the "Base Case").


                                   BASE CASE

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
$ in thousands         FISCAL YEAR ENDING MARCH 31,
- ------------------------------------------------------------------------------------------------------
                           1998         1999         2000         2001         2002          2003
- ------------------------------------------------------------------------------------------------------
<S>                         <C>          <C>          <C>          <C>           <C>          <C>    
TOTAL SALES                 $13,672      $14,013      $14,364      $14,723       $15,091      $15,468
- ------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD            3,040        3,116        3,194        3,274         3,356        3,439
- ------------------------------------------------------------------------------------------------------
GROSS PROFIT                 10,632       10,897       11,170       11,449        11,735       12,029
- ------------------------------------------------------------------------------------------------------
TOTAL EXPENSES               10,347       10,540       10,784       11,035        11,292       11,555
- ------------------------------------------------------------------------------------------------------
MINORITY INTEREST               223          235          245          255           264          273   
- ------------------------------------------------------------------------------------------------------
OPERATING INCOME                 61          122          141          160           180          200   
- ------------------------------------------------------------------------------------------------------
NET INCOME                     ($86)         $39          $95         $135          $162         $185
- ------------------------------------------------------------------------------------------------------
</TABLE>
    
                                       62
<PAGE>   69

         This performance assumed a 3.5 percent increase in revenues for fiscal
1998, and a 2.5 percent increase in revenues thereafter. Stonebridge discounted
to present value the projected stream of after-tax cash flows as reflected in
the Base Case and the terminal value (defined as the estimated future sale
value) of the Company using discount rates ranging from 31 percent to 35
percent, which were chosen to reflect different assumptions, including the risk
assumptions applied by Stonebridge to the financial forecasts as incorporated
in the Company's estimated weighted average cost of capital. The terminal value
was based on multiples of 5.0 to 7.0 times projected 2003 EBITDA. These
multiples were based on Stonebridge's observations included in its "Comparable
Public Company Analysis," above. This analysis indicated an implied equity
valuation range for the Company of $1.3 million to $2.1 million, or $0.14 to
$0.23 per share.

         Base Case Scenario (assuming that the Long Beach club is sold).
Stonebridge analyzed the valuation of the Company based upon the assumption
that the Long Beach club is sold as of the end of fiscal 1998. Incorporating
the same discount rates and terminal value multiples as in the "Base Case
Scenario," this analysis indicated an implied equity valuation range for the
Company of $1.5 million to $2.4 million, or $0.17 to $0.26 per share. The table
below shows projected summary income statements for the Company for fiscal
years 1998 through 2003 under the Base Case (assuming that the Long Beach club
is sold).

             BASE CASE (ASSUMING THAT THE LONG BEACH CLUB IS SOLD)

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
$ in thousands         FISCAL YEAR ENDING MARCH 31,
- ------------------------------------------------------------------------------------------------------
                           1998         1999         2000         2001          2002         2003
- ------------------------------------------------------------------------------------------------------
<S>                         <C>          <C>          <C>           <C>          <C>          <C>    
TOTAL SALES                 $13,672      $12,806      $13,126       $13,454      $13,791      $14,136
- ------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD            3,040        2,781        2,851         2,922        2,995        3,070
- ------------------------------------------------------------------------------------------------------
GROSS PROFIT                 10,632       10,025       10,275        10,532       10,796       11,065
- ------------------------------------------------------------------------------------------------------
TOTAL EXPENSES               10,347        9,467        9,687         9,913       10,144       10,382
- ------------------------------------------------------------------------------------------------------
MINORITY INTEREST               223          235          245           255          264          273   
- ------------------------------------------------------------------------------------------------------
OPERATING INCOME                 61          322          344           365          388          410   
- ------------------------------------------------------------------------------------------------------
NET INCOME                     ($86)        $254         $324          $362         $387         $410
- ------------------------------------------------------------------------------------------------------
</TABLE>
    

          Additional Scenarios. Incorporating the revenue growth of better
performing companies in the entertainment and restaurant industries,
Stonebridge analyzed each scenario described above using a 5.0 percent revenue
growth assumption beginning in 1998. This analysis indicated an implied equity
valuation range for the Company of $2.4 million to $3.7 million ($0.27 to $0.40
per share) assuming the Long Beach club is not sold, and $2.7 million to $4.1
million ($0.30 to $0.44 per share) assuming the Long Beach club is sold as of
the end of fiscal 1998. The tables below show projected summary income
statements for the Company for fiscal years 1998 through 2003, as derived by
Stonebridge from financial projections prepared by management, under these
additional scenarios.




                                       63
<PAGE>   70





                          ADJUSTED REVENUE - 5% GROWTH

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
$ in thousands         FISCAL YEAR ENDING MARCH 31,
- ------------------------------------------------------------------------------------------------------
                           1998         1999         2000         2001         2002          2003
- ------------------------------------------------------------------------------------------------------
<S>                         <C>          <C>          <C>          <C>           <C>          <C>    
TOTAL SALES                 $13,879      $14,573      $15,301      $16,066       $16,870      $17,713
- ------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD            3,087        3,241        3,403        3,573         3,752        3,940
- ------------------------------------------------------------------------------------------------------
GROSS PROFIT                 10,792       11,331       11,898       12,493        13,117       13,773
- ------------------------------------------------------------------------------------------------------
TOTAL EXPENSES               10,491       10,834       11,238       11,661        12,102       12,563
- ------------------------------------------------------------------------------------------------------
MINORITY INTEREST               203          244          269          298           324          354   
- ------------------------------------------------------------------------------------------------------
OPERATING INCOME                 97          254          391          534           691          856   
- ------------------------------------------------------------------------------------------------------
NET INCOME                     ($50)        $171         $344         $509          $673         $841           
- ------------------------------------------------------------------------------------------------------
</TABLE>
    

                          ADJUSTED REVENUE - 5% GROWTH
                  (ASSUMING THAT THE LONG BEACH CLUB IS SOLD)

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
$ in thousands         FISCAL YEAR ENDING MARCH 31,
- ------------------------------------------------------------------------------------------------------
                           1998         1999         2000         2001         2002          2003
- ------------------------------------------------------------------------------------------------------
<S>                         <C>          <C>          <C>          <C>          <C>           <C>
TOTAL SALES                 $13,879      $13,306      $13,971      $14,670       $15,403      $16,173
- ------------------------------------------------------------------------------------------------------
COST OF GOODS SOLD            3,087        2,890        3,035        3,187         3,346        3,513
- ------------------------------------------------------------------------------------------------------
GROSS PROFIT                 10,792       10,415       10,936       11,483        12,057       12,660
- ------------------------------------------------------------------------------------------------------
TOTAL EXPENSES               10,491        9,720       10,075       10,445        10,832       11,237
- ------------------------------------------------------------------------------------------------------
MINORITY INTEREST               203          244          269          298           324          354   
- ------------------------------------------------------------------------------------------------------
OPERATING INCOME                 97          452          592          739           900        1,069
- ------------------------------------------------------------------------------------------------------
NET INCOME                     ($50)        $383         $572         $736          $900       $1,068           
- ------------------------------------------------------------------------------------------------------
</TABLE>
    

           In each discounted cash flow analysis, Stonebridge noted that the
Company may not be capable of generating sufficient cash flow to meet scheduled
debt repayment obligations, as well as meet the working capital requirements of
operating its existing clubs.


           Although Stonebridge made certain adjustments which it deemed
appropriate, it primarily relied upon the financial projections prepared by the
Company's management in performing its analysis described above and assumes no
responsibility for the accuracy or completeness of such projections or the
information presented in the foregoing tables. For the reasons set forth above,
projections are inherently uncertain and the inclusion of the projected results
set forth above should not be regarded as a representation by Stonebridge, the
Company, Childs or any other person or entity that the projected results will
be achieved. Future performance may be significantly less favorable or more
favorable than as set forth above, and holders of shares of Common Stock are
cautioned not to rely on the information set forth above as being indicative of
the Company's future financial performance.


                  For Stonebridge's services in rendering its opinion, the
Company agreed to pay Stonebridge $80,000, of which $25,000 was paid upon
commencement of the preparation of the opinion and $55,000 was payable when the
opinion was rendered to the Board. The 


                                       64
<PAGE>   71

Company agreed to reimburse Stonebridge for its out-of-pocket expenses and to
indemnify Stonebridge against certain liabilities arising out of Stonebridge's
engagement.


         Board of Directors Determination of Fairness of the Merger


         The Board unanimously approved the Merger. Two of the four directors
are not employed by the Company. The Board believes that the Merger, including
the process by which the Merger was decided upon and the Merger Payment, is
fair to, and in the best interest of, each Shareholder, including each
Non-Continuing Shareholder who is not a controlling person of the Company and
each Continuing Shareholder who is not a controlling person of the Company. In
reaching this conclusion, the Board considered all factors which it believed to
be material, each of which is set forth below.


         (1) The preliminary fairness opinion of Bannon. In considering such
opinion, the Board also took note of Bannon's reputation, qualifications and
experience in the entertainment industry. The Board, in reaching its
conclusion, considered the fact that Bannon (which is an independent entity
whose principals have substantial experience in making fairness determinations
of the type delivered to the Board) concluded that the Merger Payment was fair
to the Non-Continuing Shareholders as of October 2, 1995, which supports the
Board's view that the Merger is fair to the Shareholders.


         (2) The fairness opinion of Stonebridge. In considering such opinion,
the Board also took note of Stonebridge's reputation, qualifications and
experience. The Board, in reaching its conclusion, considered the fact that
Stonebridge (which is an independent entity whose principals have substantial
experience in making fairness determinations of the type delivered to the
Board) concluded that the Merger Payment was fair, from a financial point of
view, to the Non-Continuing Shareholders as of April 22, 1997, which supports
the Board's view that the Merger is fair to the Shareholders.


         (3) Certain of the factors considered by Stonebridge, as set forth in
this paragraph. Like Stonebridge, the Board considered the Company's financial
condition and operating losses (which, for the reasons discussed above under
"Certain Effects of Borrowings and Equity Financing," indicated that the
Company would not realize a profit if it continued to operate under its current
structure), the market price of the Common Stock, and the trading market for
the Common Stock and the manner in which these matters compared to those of
certain comparable companies. These factors support the Board's determination
that the Merger is fair to the Shareholders.


         (4) The performance by John L. Kidde, an independent director of the
Company, of the functions of a special committee of the Board in an effort to
protect unaffiliated interests or to otherwise mitigate conflicts of interest.
In this role, Mr. Kidde, on behalf of the Company, engaged Stonebridge and
coordinated the relationship between the Company and Stonebridge during
Stonebridge's preparation of its fairness opinion. In addition, with the
assistance of counsel, Mr. Kidde, on behalf of the Company, negotiated the
Merger Agreement, the Purchase Agreement and other documents governing the
terms and conditions of the




                                       65
<PAGE>   72

Merger, the Corporate Formation and the Private Placement. The Board asked
Donald R. Leopold, the other independent director of the Company, to serve on a
special committee of the Board with Mr. Kidde. While Mr. Leopold did participate
in every Board meeting regarding the Merger and related transactions, he
informed the Board that he was unable to commit the substantial amount of time
required for participation on a special committee. Mr. Leopold did not consult
with Mr. Kidde outside of the Board deliberations on the Merger and related
transactions. The performance by Mr. Kidde of the functions of a special
committee supports the Board's determination that the Merger is fair to the
Shareholders.


         (5) The February 7, 1997 letter that the Company received from The
NASDAQ SmallCap Market notifying the Company that the Company had failed to
satisfy the continued listing requirement that its Common Stock maintain a
closing inside bid price of at least $1.00 per share for ten consecutive
trading days. The NASDAQ SmallCap Market indicated that it will commence
delisting action with respect to the Common Stock unless the Company is able to
satisfy the bid price requirement by May 7, 1997. The Company did not give any
consideration to the use of a reverse stock split to meet the bid price
requirement. As of the date of this Proxy Statement, this requirement has not
been satisfied. The Company's failure to meet this requirement and the probable
delisting of the Common Stock support the Board's view that the Merger is fair.
The Board believes that the Merger will provide the Non-Continuing Shareholders
with an opportunity to liquidate their investment in the Company at a time when
the termination of the Common Stock's public trading market is imminent.


         (6) The Board's own knowledge regarding the financial condition,
results of operations and projections of the Company for fiscal 1998 (which,
for the reasons discussed above under "Certain Effects of Borrowings and Equity
Financing," indicated that the Company would not realize a profit if it
continued to operate under its current structure), as well as current industry,
economic and market conditions. The financial projections provided to
Stonebridge by the Company projected, for the Company's 1998 fiscal year, total
revenues of approximately $12,486,300, excluding the Long Beach club, which is
an asset for sale, and adjusted net income before taxes of approximately
$192,000. In preparing these projections, management projected a 3.5 percent
increase in total revenues over the prior fiscal year, based primarily on
historical performance. The Board believes that the current industry, economic
and market conditions favor companies that are involved in businesses similar
to that of the Company. Entertainment industry experts project that American
consumers will spend over $250 billion in domestic restaurant and leisure time
entertainment in 1997; American consumers spent $185 billion in such
entertainment in 1992. In particular, billiards represented a $4 billion
industry in 1995, with more than forty million Americans playing at least once
a year and five million playing at least once a week, an increase of nearly 20
percent over the past five years. However, due to the Company's poor financial
condition, particularly its current cash shortage, the Board determined that
the Company would be unable to benefit from these conditions by developing
additional billiard clubs without a substantial infusion of capital. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." Absent a restructuring of the
Company, the Board


                                       66
<PAGE>   73

concluded that the Company would be unable to obtain the infusion of capital
required, which supports the Board's determination that the Merger is fair to
the Shareholders.


         (7) The Merger Payment in relation to current market prices,
historical market prices and purchase prices paid by members of the Board and
executive officers and other Shareholders owning more than five percent of the
issued and outstanding shares of Common Stock as of the Record Date during the
past two years. As of the date of this Proxy Statement, the Common Stock has
not traded above $0.50 per share since March 16, 1995. During the 52-week
period ending April 22, 1997, the date on which Stonebridge rendered its
fairness opinion, the Common Stock traded in the range of $0.09 to $0.38 per
share. During the past three years, no member of the Board, executive officer
or other Shareholder owning more than five percent of the issued and
outstanding shares of Common Stock as of the Record Date has purchased shares
of Common Stock for a price in excess of $0.25 per share. The current market
price of the Common Stock and purchase prices paid for shares of Common Stock
by controlling persons of the Company support the fairness of the Merger,
particularly the Merger Payment.


         (8) The effect that the Merger may have on the liquidity of Holdings
and the Surviving Company. After deducting the Merger Payments of approximately
$2,577,154, approximately $28,000 for payments to the Non-Continuing Warrant
Holders and holders of Former Management Company Options and expenses
associated with consummation of the Merger and the Private Placement of
approximately $1,472,000, Holdings will have approximately $7,943,046 for the
development of additional billiard clubs and working capital if the Private
Placement is consummated. See "Financing of the Merger" and "Fees and
Expenses." The Board believes that such an infusion of capital will enable
Holdings to expand its business and improve its profitability, which in turn
would be likely to make Holdings more attractive to potential investors.
Consequently, the Board concluded that consummation of the Merger may have an
indirect positive effect on the liquidity of Holdings and the Surviving
Company, which supports the fairness of the Merger. Based on the foregoing, the
Board determined that consummation of the Merger would not have an adverse
effect on Continuing Shareholders, including those Continuing Shareholders who
are not controlling persons of the Company.


         (9) The desirability of soliciting indications of interest in
purchasing the Company or otherwise purchasing the shares of Common Stock held
by the Non-Continuing Shareholders. In particular, the Board considered the
fact that since the Company began its upscale billiard club business in 1990,
the Company has experienced a net operating loss in each year other than 1993
and the fact that the Company has never received a "firm offer" of this type.
As discussed above under "Alternatives Considered," the Company did receive an
unsolicited share exchange proposal from On Cue but was unable to initiate
negotiations with On Cue. Further, the Board considered its belief that the
Company has little resale value because of the nature of the Company's assets,
which are primarily comprised of leasehold interests in the billiard clubs that
the Company operates, as well as equipment and furniture. See "Alternatives
Considered," above. In light of these facts, the Board determined that it was
not advisable for the Company to incur any additional expense in order to
retain Stonebridge or another advisor to solicit indications of interest from
potential bidders, and the Board believes


                                       67
<PAGE>   74

that this decision does not detract from the overall fairness of the Merger,
including the Merger Payment and the process by which it was determined. (For a
discussion of the process by which the Merger Payment was determined, see
"Payments to the Non-Continuing Shareholders," above.) However, the Board's
decision not to solicit indications of interest does not support the fairness of
the Merger.


         (10) The absence of a safeguard requiring a majority of the
Shareholders who are not controlling persons of the Company to approve the
Merger. The Board believes that a transaction structured to require the
approval of a majority of the shareholders who are not controlling persons of a
company is just one indicator of the fairness of the transaction and that the
transaction must be considered as a whole to ascertain its fairness. The Board
is of the view that the absence of such a procedural safeguard in the case of
the Merger does not detract from the overall fairness of the Merger. The
absence of such a safeguard does not, however, support the fairness of the
Merger.


         (11) The loss of the opportunity of the Non-Continuing Shareholders to
gain from any potential appreciation of the market price of the Common Stock
above $0.50 per share (i.e, the Merger Payment). In light of the recent trading
prices and trading volume of the Common Stock (see "Market Information" and
"Special Factors -- Opinion of Stonebridge -- Stock Trading History") and the
continued poor financial health of the Company, the Board does not believe that
the market value of the Common Stock will attain or surpass $0.50 per share
absent a restructuring of the Company. The Board believes that the Merger
Payment will provide the Non-Continuing Shareholders a significant premium over
the current trading price of the Common Stock. Nevertheless, the loss of this
potential opportunity does not support the fairness of the Merger.


         In reaching its conclusion that the Merger, including the process by
which the Merger was decided upon and the Merger Payment, is fair to each
Shareholder, including each Non-Continuing Shareholder who is not a controlling
person of the Company and each Continuing Shareholder who is not a controlling
person of the Company, the Board considered the aforementioned factors, most of
which involve evaluations and judgments made by an unaffiliated third party. In
view of the variety of factors considered, the Board did not find it
practicable to, and therefore did not, quantify or otherwise assign relative
weights to the individual factors considered in reaching its conclusion that
the Merger is fair to the Shareholders. For the reasons discussed above,
factors 1 through 8 support the Board's conclusion; factors 9 through 11 do
not. Even though factors 9 through 11 are not supportive of the Board's
conclusion, the Board is of the view that these factors do not detract from the
overall fairness of the Merger, which is supported by factors 1 through 8.


           The Board did not seek an explanation of the analysis performed,
other than as described under "Opinion of Stonebridge," above, or conclusion
reached by Stonebridge because it had hired Stonebridge, which has substantial
experience in these types of evaluations, to function as an independent advisor
and did not wish to influence either the process followed by Stonebridge or its
ultimate opinion. The Board accepted the opinion of Stonebridge without
detailed evaluation of the conclusion contained therein not only because of the
expertise


                                       68
<PAGE>   75

and experience of Stonebridge in these types of evaluations but also because the
conclusion of Stonebridge, which is an independent advisor not affiliated with
any member of the Board, any officer or any affiliate of either, accorded with
the analysis, evaluation and conclusion of the Board. The Board believes that it
has satisfied its fiduciary obligation to the Non-Continuing Shareholders,
including each Non-Continuing Shareholder who is not a controlling person of the
Company, to obtain a fair price for their Common Stock. In order to fulfill this
obligation, the Board not only reviewed the history of the Company's performance
and inability to obtain financing and attract investors as a public company, but
also obtained an opinion from an independent third party as to the fairness of
the Merger Payment.

         No firm offers, other than in conjunction with the Merger, of which
the Board is aware have been made by an unaffiliated person during the
preceding two years for (i) the merger or consolidation of the Company into or
with such person, (ii) the sale or other transfer of all or any substantial
part of the assets of the Company, or (iii) the purchase of a number of shares
of Common Stock that would enable the holder thereof to exercise control of the
Company. In addition, the Board did not solicit any such offers. The Board did
not consider the unsolicited share exchange proposal from On Cue a "firm offer"
because the Company did not have an opportunity to evaluate the relative merits
of the proposal or engage in negotiations with On Cue with respect to the
proposal. Although the Company made several attempts to pursue the matter, On
Cue took no affirmative steps after it made its initial contact with the
Company to indicate that it was serious about engaging in a transaction with
the Company. For a detailed discussion of the On Cue proposal, see "Background
of the Merger -- Alternatives Considered," above.


         Certain Effects of the Merger


         If the Merger is consummated, the Non-Continuing Shareholders will no
longer have an equity interest in the Company. Instead, each Non-Continuing
Shareholder will have the right to receive the Merger Payment of $0.50 per
share of Common Stock in cash. The Non-Continuing Shareholders will no longer
be subject to the inherent risks of investing in a company with a history of
poor performance, but will also be denied the opportunity to participate in any
future growth of the Surviving Company after the Effective Time. See
"Management's Discussion and Analysis of Financial Conditions and Results of
Operations -- Financial Condition."


         The Continuing Shareholders, who include Steven L. Foster, Chief
Executive Officer and Chairman of the Board of the Company, and the holders of
Holdings Management Options and Holdings Performance Options, which include Mr.
Foster and Daniel M. Smith, President, Chief Operating Officer and a Director
of the Company, will have an opportunity to share in the future results of
operations of Holdings, which will wholly own the Surviving Company, and to
take advantage of any increase in the value of Holdings' assets if the Merger
is consummated, but will be subject to the inherent risks of investing in a
company with a history of poor performance. There can be no assurance that the
value of these assets will increase or that there will be any future
distributions by Holdings. The Company has never


                                       69
<PAGE>   76

declared a cash dividend. See "Market Information." Mr. Foster is the only
Continuing Shareholder who is a member of the Board and/or an executive officer
of the Company.


         The Company, as a result of the Merger, will become an entity the
securities of which are privately held. The registration of the Common Stock
under the Exchange Act will terminate, resulting in the suspension of the
Company's obligations to file periodic reports such as Forms 10-KSB, 10-QSB and
8-K. Since the Common Stock will no longer be publicly held, the Company will
be relieved of the obligation to comply with the proxy rules of Regulation 14A
under Section 14 of the Exchange Act, and the executive officers and directors
of the Company and Shareholders owning more than 10 percent of the Common Stock
will be relieved of the reporting requirements and "short swing" trading
restrictions under Section 16 of the Exchange Act. In addition, the Common
Stock will be delisted from The NASDAQ SmallCap Market, which will terminate
the Company's public trading market and the Company no longer will be required
to comply with the rules and regulations relating to The NASDAQ SmallCap Market
listing.


         If the Merger is consummated, all of the Company's loan obligations
and guaranteed return, buy-out and registration rights obligations undertaken
in connection with the private placement of the securities of certain of its
subsidiaries will continue in the Surviving Company. See "Current Effects of
Borrowings and Equity Financing," above. However, it is a condition to
Holdings' and Sub's obligation to effect the Merger that the Company refinance
its existing debt. See "Proposal to Approve the Merger -Conditions to the
Merger."


         Material Federal Income Tax Consequences


         The following is a summary of the material federal income tax
consequences associated with the Corporate Formation and the Merger, based upon
the advice of Shaw, Pittman, Potts & Trowbridge, as federal income tax counsel
to the Company. This discussion is based upon the laws, regulations and
reported rulings and decisions in effect as of the date of this Proxy Statement
(or, in the case of certain regulations, proposed as of such date), all of
which are subject to change, retroactively or prospectively, and to possibly
differing interpretations. This discussion does not purport to deal with the
federal income or other tax consequences applicable to all Shareholders in
light of their particular investment circumstances (such as their source and
level of income, the nature of their investment portfolio and the nature and
amount of tax deductions, credits and other expenses unrelated to the Company).
Nor does this discussion purport to deal with all categories of Shareholders,
some of whom may be subject to special rules (including, for example, insurance
companies, tax-exempt organizations, financial institutions, broker-dealers,
foreign corporations and persons who are not citizens or residents of the
United States). Furthermore, this discussion of the federal income tax
consequences of the Corporate Formation and the Merger is intended to provide
only a general summary and does not address tax consequences which may vary
with, or are contingent on, individual circumstances. For example, the proposed
Corporate Formation and/or the Merger may affect the tax liability of each
Shareholder differently, depending on such factors as whether the Shareholder
is an individual, corporation, or other entity.


                                       70
<PAGE>   77

         No ruling on the federal income tax consequences of the Corporate
Formation or the Merger has been or will be requested from the Internal Revenue
Service or from any other tax authority. In addition, this discussion is not
binding upon any tax authority or any court and no assurance can be given that
a position contrary to those expressed in this discussion will not be asserted
and sustained. Moreover, this discussion does not address any foreign, state or
local income or other tax consequences of the Corporate Formation or the
Merger.


         ACCORDINGLY, EACH SHAREHOLDER IS STRONGLY URGED TO CONSULT SUCH
SHAREHOLDER'S OWN TAX ADVISOR REGARDING ANY SPECIFIC TAX CONSEQUENCES TO THE
SHAREHOLDER OF THE CORPORATE FORMATION AND THE MERGER, INCLUDING THE FEDERAL,
FOREIGN, STATE, AND LOCAL INCOME AND OTHER TAX CONSEQUENCES OF THE CORPORATE
FORMATION AND THE MERGER AND POTENTIAL CHANGES IN APPLICABLE TAX LAWS.


         Federal Income Tax Consequences for Continuing Shareholders Resulting
from the Corporate Formation. The Corporate Formation will, in part, consist of
an exchange by the Continuing Shareholders of their Common Stock for Holdings
common stock and Holdings Performance Options. Generally, in corporate
formations the contribution of property to a newly formed company in exchange
for solely stock in the new company is a tax-free transaction for the
contributor of property. However, when the contribution of property in a
corporate formation is in exchange for not only stock but also for "other
property," gain, but not loss, may be recognized on the exchange. In the
Corporate Formation, the Continuing Shareholders' receipt of the Holdings
common stock generally will not be subject to federal income tax. However, any
Holdings Performance Options received by the Continuing Shareholders in
exchange for their Common Stock generally will be considered "other property"
that will potentially result in tax liability for Continuing Shareholders who
realize gain in the Corporate Formation. The gain realized in the Corporate
Formation will be measured by the difference between (i) the Continuing
Shareholder's adjusted tax basis in the Common Stock and (ii) the fair market
value of the Holdings common stock and Holdings Performance Options received by
the Continuing Shareholder. The gain recognized, i.e. subject to tax, will be
limited, however, to the fair market value of the Holdings Performance Options
received by the Continuing Shareholder. Therefore, a Continuing Shareholder
will be taxed on the lesser of (i) the gain realized in the exchange of Common
Stock for Holdings common stock and Holdings Performance Options and (ii) the
fair market value of the Holdings Performance Options received.


         If the Common Stock exchanged by a Continuing Shareholder pursuant to
the Corporate Formation is a capital asset, the gain recognized by such
Continuing Shareholder will be treated as a capital gain. Otherwise, the gain
recognized by such Continuing Shareholder will be treated as ordinary income.
Capital gain recognized by a Continuing Shareholder who has held shares of
Common Stock for more than one year at the time of the Corporate Formation will
generally be treated as long-term capital gain. Capital gain recognized by a
Continuing Shareholder who has held shares of Common Stock for one year or less
at the time of the Corporate Formation will generally be treated as short-term
capital gain. The Continuing


                                       71
<PAGE>   78

Shareholder's basis in the Holdings common stock will be the Continuing
Shareholder's basis in the Common Stock decreased by the fair market value of
the Holdings Performance Options received and increased by the amount of gain
recognized (if any). The Continuing Shareholder's basis in the Holdings
Performance Options received in the exchange will be their fair market value.


         Certain Continuing Shareholders may also receive Holdings Performance
Options in the Corporate Formation in addition to those issued in exchange for
Common Stock. To the extent the Holdings Performance Options are received
pursuant to a plan similar to the Stock Option Plans, the holders of these
options should not recognize taxable income as a result of their issuance.
Income will instead be recognized as ordinary income at the time such options
are exercised in an amount equal to any excess in the value of the Holdings
common stock received at the time of exercise over the exercise price paid.
However, to the extent the options are not received pursuant to a plan similar
to the Stock Option Plans, holders of these options will recognize gain on the
issuance of the options to the extent of the option's value, if any.


         Federal Income Tax Consequences for Non-Continuing Shareholders
Resulting from the Merger. As a result of the Merger, Non-Continuing
Shareholders will receive a cash payment in exchange for all of their Common
Stock (i.e., the Merger Payment), resulting in taxable gain or loss to such
Shareholders. This gain or loss will be equal to the difference, if any,
between (i) the Merger Payment received by the Non-Continuing Shareholder and
(ii) such Non-Continuing Shareholder's adjusted tax basis in such Shareholder's
shares of Common Stock immediately prior to consummation of the Merger. If the
Common Stock surrendered in the Merger by a Non-Continuing Shareholder is a
capital asset, the gain or loss recognized by such Non-Continuing Shareholder
will be treated as a capital gain or loss. Otherwise, the gain or loss
recognized by such Non-Continuing Shareholder will be treated as ordinary
income or loss. Capital gain (or loss) recognized by a Non-Continuing
Shareholder who has held shares of Common Stock for more than one year at the
time of the Merger will generally be treated as long-term capital gain (or
loss). Capital gain (or loss) recognized by a Non-Continuing Shareholder who
has held shares of Common Stock for one year or less at the time of the Merger
will generally be treated as short-term capital gain (or loss).


         Individual Non-Continuing Shareholders will be subject to federal
income tax on any capital gains recognized as a result of the Merger at a
maximum rate of 28 percent and generally will only be able to offset capital
gains with capital losses. In addition, an individual's capital losses in
excess of capital gains for a taxable year may be used to offset up to $3,000
of ordinary income, on an annual basis ($1,500 in the case of a married
individual filing a separate return). However, unused capital losses of
individual Shareholders may be carried forward indefinitely to subsequent tax
years to offset future capital gains and up to $3,000 of ordinary income, on an
annual basis, to the extent that the carried forward capital loss exceeds the
future capital gain. Individual Shareholders will be subject to federal income
tax on any ordinary income recognized as a result of the Merger at a maximum
rate of 39.6 percent.


         Corporate Non-Continuing Shareholders will be subject to federal
income tax on any ordinary income or capital gains recognized as a result of
the Merger at a maximum rate of 35


                                       72
<PAGE>   79

percent (39 percent for certain corporations in order to effect the phase-out of
the benefits of the graduated rates applied to income below $75,000) and
generally will be able to use any capital losses only to offset capital gains.
However, unused capital losses of corporate Shareholders may be (i) carried back
to each of the three taxable years preceding the taxable year in which the loss
is recognized and (ii) carried forward to each of the five taxable years
following the taxable year in which the loss is recognized.


         Federal Income Tax Consequences for Holders of Warrants to Purchase
Common Stock. If the Merger is approved, each warrant to purchase a share or
shares of Common Stock outstanding immediately prior to consummation of the
Merger will be exchanged, if held by a Continuing Warrant Holder, for a warrant
to purchase the same number of shares of common stock of Holdings on the same
terms and conditions or, if held by a Non-Continuing Warrant Holder, will be
converted into the right to receive, upon the exercise of such warrant, cash
equal to the Merger Payment for each of the shares of Common Stock for which
such warrant may be exercised, less the exercise price for each such share.


         The exchange of the Continuing Warrant Holders' warrants to purchase
Common Stock for warrants to purchase Holdings' common stock will be a taxable
exchange. Each Continuing Warrant Holder will recognize gain or loss equal to
the difference, if any, between (i) the value of the Holdings' common stock
warrant received by the Continuing Warrant Holder in the exchange and (ii) the
Continuing Warrant Holder's adjusted tax basis immediately prior to the
exchange in the Common Stock warrant surrendered in the exchange.


         The conversion of the Non-Continuing Warrant Holders' warrants to
purchase Common Stock into the right to receive cash will also be treated as a
taxable exchange. Each Non-Continuing Warrant Holder will recognize gain or
loss equal to the difference, if any, between (i) the cash payment that the
Non-Continuing Warrant Holder has the right to receive because of the
conversion and (ii) the Non-Continuing Warrant Holder's adjusted tax basis in
the Common Stock warrant surrendered in the conversion immediately prior to the
conversion.


         Any gain (or loss) recognized by a Continuing Warrant Holder or a
Non-Continuing Warrant Holder on the exchange or conversion of a Common Stock
warrant will be treated as ordinary income (or loss) if the Common Stock
warrant is not a capital asset in the hands of the warrant holder at the time
of the exchange or conversion. Otherwise, if the exchanged or converted Common
Stock warrant had been held by the warrant holder for more than one year prior
to the exchange or conversion, then the gain (or loss) recognized by the
warrant holder in the exchange or conversion will be treated as long-term
capital gain (or loss). If the Common Stock warrant had been held for one year
or less by the warrant holder prior to the exchange or conversion, then the
gain (or loss) recognized by the warrant holder will be treated as short-term
capital gain (or loss).


         Federal Income Tax Consequences for Holders of Options to Purchase
Common Stock. If the Merger is approved by the Shareholders and consummated,
each Current Management Company Option will be converted into the right to
receive a Holdings Management Option. This conversion will not affect the
exercise price, expiration date, vesting provisions or any


                                       73
<PAGE>   80

other provisions of a Current Management Company Option. The holders of Current
Management Company Options should not recognize any taxable income as a result
of this conversion.

         The Company has offered each Former Management Company Option holder 
the opportunity to sell each such option for $0.50 for each share of Common
Stock as to which such option is exercisable, less the exercise price for each
such share. Any such sale of a Former Management Company Option will be a
taxable exchange, and the Former Management Company Option holder will
recognize gain equal to the cash payment that such holder receives. That is,
the Former Management Company Option holder will recognize gain for each share
of Common Stock as to which the Former Management Company Option was
exercisable equal to $0.50, less the exercise price of the option. Former
Management Company Options not repurchased by the Company prior to the
consummation of the Merger will remain outstanding after consummation of the
Merger. Retention of a Former Management Company Option will have no federal
income tax consequences for the Former Management Company Option holder.
         Purposes and Reasons for the Merger


         The Board's purpose in proposing to the Shareholders the transactions
contemplated by the Proposal is to provide the Company greater flexibility in
structuring financing arrangements and additional potential sources of capital
that will enable it to operate efficiently, expand its business and improve its
market position, while providing fair treatment to the Non-Continuing
Shareholders. The Board believes that, as a private company, the Company might
be better able to attract venture capitalists for the reasons set forth under
"Special Factors -- Background of the Merger -- Current Effects of Borrowings
and Equity Financing." In addition, the Board believes that operating the
Company as a private company that does not include the Non-Continuing
Shareholders will significantly reduce or eliminate certain costs that
currently are necessary to operation of the Company. Such costs include those
incurred to pay the Transfer Agent (approximately $6,000 per year); those
required to communicate with the approximately 2,200 Shareholders
(approximately $28,500 per year); those required to make the necessary filings
with, and otherwise comply with the regulations of, the Commission and The
NASDAQ SmallCap Market, including legal fees and expenses (approximately
$75,000 per year). The Board estimates that the annual savings for the Company
due to the reduction or elimination of these costs would be approximately
$109,500. The majority of this savings would result from reductions in audit
and legal fees associated with the Company's compliance with federal securities
laws and regulations. The Company would also incur significantly lower expenses
relating to printing, mailing and postage charges. In addition, the Company
would not in the future incur certain other charges due to its status as a
public corporation.


         Interest of Certain Persons in Matters to be Acted Upon and Conflicts
of Interest


         Steven L. Foster, as Chief Executive Officer and Chairman of the Board
of the Company, is the only member of the Board and/or executive officer of the
Company who is a Continuing Shareholder. Mr. Foster, as an executive officer
and director of the Company and as a Continuing Shareholder, is a participant
on both sides of the proposed Merger because, upon consummation of the
Corporate Formation, he will be a shareholder in Holdings,


                                       74
<PAGE>   81

which will wholly own the Surviving Company, and he will own Holdings Management
Options and Holdings Performance Options. In addition, Mr. Foster and each of
the other Continuing Shareholders entered into the Voting Agreement whereby they
each agreed to vote the shares of Common Stock owned by them in favor of the
Proposal.


         Daniel M. Smith, President, Chief Operating Officer and a Director of
the Company, is also a participant on both sides of the proposed Merger
because, upon consummation of the Merger and related transactions, he will own
Holdings Management Options and Holdings Performance Options.


         Further, it is a condition to consummation of the Merger that the
Continuing Shareholders enter into the Stockholders Agreement. In addition, it
is a condition to consummation of the Merger that (i) Mr. Foster and Mr. Smith
each enter into an employment/noncompetition agreement with the Surviving
Company (collectively, the "Employment/Noncompetition Agreements"), (ii)
Holdings lend Mr. Foster $375,000 for the purchase of shares of common stock of
Holdings, and (iii) Holdings lend Kevin Troy, a Shareholder and advisor to the
Company, $50,000 for the purchase of shares of common stock of Holdings. Except
as described in this Proxy Statement, there will be no other relationships that
will continue between the Company and Holdings and any persons who are
officers, directors or Shareholders of the Company.


         Mr. Foster's and Mr. Smith's continuing interest in the Company
presents each of them with a conflict of interest in voting for the Proposal or
recommending that the Non-Continuing Shareholders vote for the Proposal. In
addition, each Continuing Shareholder, even if not a member of management or
employee of the Company, may have an interest in voting their shares of Common
Stock in favor of the Proposal because their interests in the Merger are not
the same as those of the Non-Continuing Shareholders. See "Special -- Certain
Effects of the Merger." There are seven Continuing Shareholders. See "Special
Factors -- Background of the Merger -- Alternatives Considered" for the
identity of the Continuing Shareholders.


         As of the Record Date, Mr. Foster held a total of 1,310,000 shares of
Common Stock (approximately 14.3 percent of the total shares of Common Stock
outstanding), the members of the Board and the executive officers of the
Company owned an aggregate of 1,327,250 shares of Common Stock (approximately
14.5 percent of the total shares of Common Stock outstanding). Steven Rubin, a
personal friend and business associate of Mr. Foster, held a total of 1,240,765
shares of Common Stock, as of the Record Date (approximately 13.6 percent of
the total shares of Common Stock outstanding). Mr. Rubin is not a member of the
Board or executive officer of the Company. See "Security Ownership of Certain
Beneficial Owners and Management." If the Corporate Formation and the Merger
are consummated, immediately thereafter, Mr. Foster, as a Continuing
Shareholder, will own a total of 2,060,000 shares of common stock of Holdings
(approximately 11.4 percent of the total shares of common stock of Holdings
outstanding at the Effective Time, assuming full conversion of the preferred
stock of Holdings issued in the Private Placement), and Mr. Rubin, as a
Continuing Shareholder, will own a total of 1,240,765 shares of common stock of
Holdings (approximately 6.9 percent


                                       75
<PAGE>   82

of the total shares of common stock of Holdings outstanding at the Effective
Time, assuming full conversion of the preferred stock of Holdings issued in the
Private Placement). See "Proposal to Approve the Merger -- Certain Effects of
the Merger." In addition, Mr. Foster will own Holdings Management Options and
Holdings Performance Options to purchase an aggregate of 1,138,190 shares of
common stock of Holdings, and Mr. Rubin will own Holdings Management Options and
Holdings Performance Options, which he will receive in his capacity as a
Continuing Shareholder and as an Other Option Holder, to purchase an aggregate
of 881,869 shares of common stock of Holdings.


         As of the Record Date, Mr. Smith did not own any shares of Common
Stock. See "Security Ownership of Certain Beneficial Owners and Management." If
the Corporate Formation and the Merger are consummated, immediately thereafter,
Mr. Smith will own Holdings Management Options and Holdings Performance Options
to purchase an aggregate of 1,210,000 shares of common stock of Holdings.


         As of the Record Date, the seven Continuing Shareholders held an
aggregate of 3,983,490 shares of Common Stock (approximately 43.6 percent of
the total shares of Common Stock outstanding). If the Corporate Formation and
the Merger are consummated, immediately thereafter, the Continuing Shareholders
will own an aggregate of 4,819,890 shares of common stock of Holdings
(approximately 26.6 percent of the total shares of common stock of Holdings
outstanding at the Effective Time, assuming full conversion of the preferred
stock of Holdings issued in the Private Placement).


         Consummation of the Merger may have a positive effect on the liquidity
of Holdings and the Surviving Company. The Merger will not be consummated
unless the Corporate Formation and the Private Placement are consummated. After
deducting the Merger Payments of approximately $2,577,154, approximately
$28,000 for payments to Non-Continuing Warrant Holders and holders of Former
Management Company Options and expenses associated with consummation of the
Merger and the Private Placement of approximately $1,472,000, Holdings will
have approximately $7,943,046 for the development of additional billiard clubs
and working capital if the Private Placement is consummated. See "Financing of
the Merger" and "Fees and Expenses." Such an infusion of capital may enable
Holdings to expand its business and improve its profitability, which in turn
would likely make Holdings more attractive to potential investors. Currently,
the Company and Childs are exploring possible acquisition opportunities which
the Company anticipates may be consummated if the Private Placement is
consummated.


         Effect if the Merger is Not Approved


         The Board expects that if the Proposal is not approved by the
Shareholders, or if the Merger is not consummated for any other reason, the
Board will continue to manage the Company as an ongoing business. In addition,
if the Proposal is not approved by the Shareholders, neither the Corporate
Formation nor the Private Placement will be consummated. See "Financing of the
Merger." No other transaction is currently under consideration by the Company
as an alternative to the Merger. However, if the Proposal is not approved and
the


                                       76
<PAGE>   83
Merger is not consummated, at that time, the Company will assess whether it will
seek to structure another transaction or retain the Placement Agent to raise
funds for the Company.


                         PROPOSAL TO APPROVE THE MERGER

         General


          Because the Proposal will terminate the interests of the
Non-Continuing Shareholders in the Company while enabling the Continuing
Shareholders and the Childs Group to obtain ownership of all of the equity
interest in Holdings, which will wholly own the Surviving Company, Shareholders
will have one vote per share of Common Stock with respect to the Proposal. The
description of the Merger Agreement included in this Proxy Statement is
qualified in its entirety by reference to the Merger Agreement, a copy of which
is attached hereto as Appendix A.


         Certain Effects of the Merger


         The Merger Agreement provides that, subject to its terms and
conditions:


         (i)      Sub will be merged with and into the Company when Articles of
Merger are filed and recorded with the Secretary of State of the State of
Florida (the "Effective Time"), and each share of Common Stock held by
Non-Continuing Shareholders (the "Other Common Stock") will be converted into
the right to receive a Merger Payment of $0.50 in cash, without interest;


         (ii)     the Other Common Stock will be canceled;


         (iii)    each share of common stock of Sub owned by Holdings will be
converted into the right to receive one share of Series A Common Stock, par
value $.001 per share, of the Surviving Company and one share of Series B
Common Stock, par value $.001 per share, of the Surviving Company;


         (iv)     each warrant to purchase a share or shares of Common Stock 
held immediately prior to consummation of the Merger by a Continuing Warrant
Holder will be exchanged for a warrant to purchase the same number of shares of
common stock of Holdings on substantially the same terms and conditions;


         (v)      each warrant to purchase a share or shares of Common Stock 
held immediately prior to consummation of the Merger by a Non-Continuing Warrant
Holder will be converted into the right to receive, upon the exercise of such
warrant, a Merger Payment for each share of Common Stock as to which the
warrant is exercisable, less the exercise price for each such share;


         (vi)     each Current Management Company Option outstanding 
immediately  prior to consummation of the Merger will be exchanged for a
Holdings Management Option; 


                                       77
<PAGE>   84


         (vii)    the Company will be the Surviving Company in the Merger, and
Sub will cease to exist as a result of the Merger;


         (viii)   the articles of incorporation and by-laws of Sub will be the
 articles of incorporation and by-laws of the Surviving Company;


         (ix)     the name of the Company shall be the name of the Surviving
Company; and


         (x)      immediately after consummation of the Corporate Formation 
and the Private Placement and the Effective Time, the Non-Continuing
Shareholders will possess no interest in, or rights as Shareholders of, the
Company or Holdings, Holdings will be owned by the Continuing Shareholders and
the Childs Group, and the Surviving Company will be a wholly owned subsidiary
of Holdings. The board of directors and officers of the Surviving Company will
be determined by Holdings as the sole shareholder of the Surviving Company.


         Effective Time of the Merger


         The Merger Agreement provides that the Merger will become effective 
upon the filing and recordation of Articles of Merger with the Secretary of
State of the State of Florida (i.e., the Effective Time).  The Company intends
to make such filing promptly after the satisfaction or written waiver, where
permissible, of the conditions contained in the Merger Agreement.


         Amounts Paid in the Merger


         The Merger Payments will be funded by the Company from funds obtained 
through the Private Placement.  See "Financing of the Merger."


         Payment for Common Stock in the Merger


         In order to receive the Merger Payment, each Non-Continuing
Shareholder will be required to (i) submit a duly executed letter of
transmittal (a "Letter of Transmittal") in the form to be sent to each such
Shareholder as promptly as practicable after the Effective Time to a bank or
trust company mutually acceptable to the Company and Holdings (the "Exchange
Agent") and (ii) surrender their Common Stock certificates to the Exchange
Agent.


         Upon receipt of a duly executed Letter of Transmittal and Common Stock
certificates, the Exchange Agent will promptly issue a check to the person or
persons entitled thereto in an amount equal to $0.50 for each share of Other
Common Stock owned by such person or persons. No interest will be paid or
accrued on amounts payable.


         Instructions with respect to the submission of a Letter of Transmittal
to be used for this purpose will be mailed to Non-Continuing Shareholders as
promptly as practicable after the Effective Time. It is also expected that
Letters of Transmittal will be available at the office of the Exchange Agent.
NON-CONTINUING SHAREHOLDERS SHOULD NOT


                                       78
<PAGE>   85

SEND ANY COMMON STOCK CERTIFICATES WITH THE ENCLOSED PROXY OR AT ANY TIME PRIOR
TO RECEIPT OF A LETTER OF TRANSMITTAL.


         The Merger Agreement provides that Holdings shall deposit in trust
with the Exchange Agent for the benefit of Non-Continuing Shareholders the
funds to which the holders of shares of Other Common Stock will be entitled in
the Merger. Pursuant to the terms of the Merger Agreement, upon consummation of
the Merger, Holdings will enter into an exchange agreement with the Exchange
Agent, which shall govern the Exchange Agent's duties and responsibilities with
respect to distribution of the Merger Payments and related matters (the
"Exchange Agreement").


         Any amount remaining on deposit with the Exchange Agent upon
expiration of the term of the Exchange Agreement will be released and paid by
the Exchange Agent to Holdings, which will be liable for any payment to be made
thereafter under the terms of the Merger Agreement, after which time persons
entitled thereto may look, subject to applicable abandonment, escheat or
similar laws, only to Holdings for any cash payments remaining to be paid to
them pursuant to the Merger, without any interest thereon.


         Conditions to the Merger


         The respective obligations of the Company, Holdings and Sub to
consummate the Merger are subject to the fulfillment or written waiver of the
following conditions at or prior to the Effective Time: (i) the approval of the
Proposal by Shareholders owning a majority of the outstanding Common Stock;
(ii) the filing, occurrence or acquisition of all material consents, approvals,
orders or authorizations of, or registrations, declarations or filings with, or
expirations of waiting periods imposed by, any governmental entity; (iii) the
absence of any order, ruling or injunction of any court of competent
jurisdiction or other governmental entity preventing the consummation of the
Merger or limiting or restricting the Company's or Holdings' conduct or the
operation of the business of the Company or Holdings after the Merger; (iv) the
absence of any statute, rule or regulation that makes consummation of the
Merger illegal; (v) the execution and delivery of the Exchange Agreement; (vi)
the execution and delivery of the Employment/Noncompetition Agreements; (vii)
the execution and delivery of a management agreement among the Company,
Holdings and Childs whereby Childs would provide consulting and management
advisory services to the Surviving Company and Holdings and their subsidiaries
(the "Management Agreement"); (viii) the execution and delivery of the
Stockholders Agreement; (ix) the execution and delivery of a license agreement
by the Company and Jillian's Billiard Club Inc. ("Jillian's Boston") whereby
the Company would grant Jillian's Boston a license to use the Jillian's name
and all other trade names, trademarks and service marks of the Company (the
"License Agreement"); (x) the execution and delivery of an option agreement by
the Company and the owners of Jillian's Boston whereby the owners of Jillian's
Boston would grant the Surviving Company an option to acquire Jillian's Boston
(the "Option Agreement"); (xi) the execution and delivery of debt instruments
by each of Steven L. Foster and Kevin Troy under which Holdings will lend funds
to Messrs. Foster and Troy for the purchase of shares of common stock of
Holdings; (xii) consummation of the Private Placement; and (xiii) consummation
of the Corporate Formation. In addition, Holdings'


                                       79
<PAGE>   86

and Sub's obligation to effect the Merger is subject to the fulfillment or
written waiver of the following conditions: (i) the Company's having performed
all its obligations contained in the Merger Agreement at or prior to the
Effective Time; (ii) the representations and warranties of the Company being
true and correct in all material respects at the Effective Time; (iii) the
Company's delivery to Holdings of a legal opinion covering certain matters with
respect to the Merger; (iv) the Company's refinancing of its existing debt; (v)
the cancellation of all registration rights with respect to securities of the
Company; and (vi) the Company's certification to Holdings and Sub that the
shares of Common Stock being transferred in the Merger are not U.S. real
property interests within the meaning of the Internal Revenue Code of 1986, as
amended, and applicable treasury regulations. Furthermore, the Company's
obligation to effect the Merger is subject to the fulfillment or written waiver
of the following conditions: (i) Holdings' and Sub's having performed all
obligations contained in the Merger Agreement at or prior to the Effective Time;
(ii) the representations and warranties of Holdings and Sub being true and
correct in all material respects at the Effective Time; and (iii) Childs'
delivery to the Company of a legal opinion covering certain matters with respect
to the Merger.


         Waiver and Amendment


         Any provision of the Merger Agreement may be waived in writing at any
time by the party that is entitled to the benefits thereof and the Merger
Agreement may be amended in writing at any time before or after approval of the
Merger by the Shareholders, but after any such approval no amendment may be
made which by law requires further approval by the Shareholders without the
approval of the Shareholders.


         Fees and Expenses


         The Merger Agreement provides that all fees and expenses incurred in
connection with the Merger Agreement and the Purchase Agreement and the
transactions contemplated thereby will be paid by the party incurring such
expenses, except that if the Merger is consummated, (i) the Company will pay
all of Childs' fees and expenses, and (ii) the Company will pay Childs a
one-time transaction fee of $100,000. In addition, pursuant to the Merger
Agreement, the Company is obligated to pay Childs a termination fee of $500,000
if the Merger Agreement is terminated under certain circumstances, including,
but not limited to, the failure of the Shareholders to approve the Merger and
the withdrawal of the Board of Directors of its recommendation that
Shareholders vote in favor of the Merger.


         Rights of Dissenting Shareholders


         Any Shareholder objecting to the Proposal is not entitled to any
statutory rights of dissent or appraisal under Florida law or the Articles of
Incorporation or Bylaws of the Company.


                                       80
<PAGE>   87

         Vote Required and Recommendation of the Board of Directors


         The Merger will be approved if and only if it receives the favorable
vote of the majority of all Common Stock outstanding on the Record Date. As of
the Record Date, members of the Board and executive officers of the Company
owned 1,327,250 shares of Common Stock (approximately 14.5 percent of the total
shares of Common Stock outstanding). Steven L. Foster, as Chief Executive
Officer and Chairman of the Board of the Company, is the only member of the
Board and/or executive officer of the Company that is a Continuing Shareholder.
Such Shareholder held a total of 1,310,000 shares of Common Stock
(approximately 14.3 percent of the total shares of Common Stock outstanding) as
of the Record Date. In addition, such Shareholder, along with the other
Continuing Shareholders, entered into the Voting Agreement under which he
agreed, among other matters, to vote all of the shares of Common Stock held by
him in favor of the Proposal.


         The board of directors of Holdings has approved the Merger, the
execution and delivery of the Merger Agreement by Holdings and consummation of
the Merger. The board of directors and shareholder of Sub have approved the
Merger, the execution and delivery of the Merger Agreement by Sub and
consummation of the Merger.


         THE BOARD OF DIRECTORS  UNANIMOUSLY RECOMMENDS A VOTE
 FOR APPROVAL OF THE MERGER.


                               REGULATORY MATTERS

         No federal or state regulatory approvals must be obtained in connection
with the Proposal. However, certain filings will be required to be made with the
Secretary of State of the State of Florida in order to effect the Merger.


                            FINANCING OF THE MERGER

         The Company has determined that approximately $2,577,154 in cash will
be required in order to make the Merger Payments to the Non-Continuing
Shareholders and that approximately $28,000 in cash will be required in order
to make payments to Non-Continuing Warrant Holders and to all of the holders of
Former Management Company Options. For a discussion of the Company's estimate
of the total cost of the Merger, see "Fees and Expenses." The Company intends
to use funds obtained through the Private Placement with the Childs Group to
make the Merger Payments and the payments to the Non-Continuing Warrant Holders
and holders of Former Management Company Options, and to provide the Surviving
Company with funds for working capital and for the development of additional
billiard clubs. The Childs Group has no obligation to consummate the Private
Placement if the Proposal is not approved by the Shareholders. See "Material
Terms of the Purchase Agreement." If the Proposal is not approved by the
Shareholders, the Company, at that time, will assess whether it will seek to
structure another transaction or retain the Placement Agent to raise funds for
the Company. The respective obligations of the Company, Holdings and Sub to
consummate the Merger are contingent upon, among other things, consummation of
the Corporate


                                       81
<PAGE>   88

Formation and the Private Placement. See "Proposal to Approve the Merger --
Conditions to the Merger." In the event that the Company does not consummate the
Merger, it will continue to conduct its operations as a public company.


         By written agreement dated May 23, 1996 (the "Engagement Letter"), the
Company granted the Placement Agent an exclusive right to present a merger
proposal by September 30, 1996 acceptable to the Company designed to raise
$6,000,000 to $12,000,000 in gross proceeds through the private placement of
equity and/or subordinated debt securities to a limited number of accredited
investors. As of the date of this Proxy Statement, the Placement Agent and its
controlling persons do not beneficially own any equity securities of the
Company. Neither the Placement Agent nor its controlling persons is affiliated
with, or has ever had any relationship with, the Company or any of its
controlling persons.


         The Placement Agent commenced an offering of preferred stock of
Holdings on June 13, 1996 by mailing the Private Placement Memo to a total of
20 institutional investors. Eight of these institutional investors declined an
interest in the private placement without a meeting. Meetings were held with
twelve of the prospective investors. The Company's management made
presentations at six of these meetings, and the Placement Agent met alone with
six prospective investors. Of the twelve that met with the Company and/or the
Placement Agent, six declined an interest in the private placement, and the
remaining six engaged in further discussions with the Placement Agent from June
1996 to March 1997, among which was Childs. The Childs Group expressed an
interest in investing $12,000,000 in Holdings. No other single prospective
investor or group of prospective investors was willing to invest $12,000,000 in
Holdings. Two of the potential investors each expressed an interest in leading
a group of unrelated investors that would invest up to $6,000,000 in Holdings.
The Company did not continue discussions with these two lead investors after
the Childs Group expressed an interest in investing twice as much in Holdings
as either of these two potential lead investors were interested in investing.
In addition, the Company ended its discussions with the two potential lead
investors because it believed that its transaction costs would be greater if it
had to negotiate with a group of unrelated investors as opposed to a single
investor or a group of related investors. While the other three investors
engaged in further discussions with the Placement Agent, none of them indicated
an amount that they were willing to invest in Holdings prior to the point at
which the Childs Group expressed a willingness to invest $12,000,000 in
Holdings. Once the Childs Group indicated its interest and began discussions
with the Company, the Placement Agent discontinued its discussions with these
three potential investors.


        In February 1996, Daniel M. Smith, President, Chief Operating Officer
and a Director of the Company, was introduced to Childs by an individual who
had been referred to the Company by a personal friend of Mr. Foster. An initial
meeting was arranged with Childs, at which Mr. Foster, Mr. Smith and the
Placement Agent (at the invitation of the Company) were present. On March 13,
1997, the Company and Childs entered into a non-binding letter of intent
whereby the parties proposed, among other things, the Corporate Formation, the
Merger and the Private Placement. The Purchase Agreementin which the parties
agreed to consummate, among other things, the Corporate Formation and the
Private Placement if, among other things, the Proposal is approved by the
Shareholders, was executed on


                                       82
<PAGE>   89
   
June 18, 1997. For a detailed description of the material terms of the Purchase
Agreement, see "Material Terms of the Purchase Agreement," below.
    


                    MATERIAL TERMS OF THE PURCHASE AGREEMENT


         Pursuant to the terms of the Purchase Agreement, if the Merger is
approved by the Shareholders, immediately prior to the consummation of the
Merger, the Corporate Formation will be consummated and the Childs Group will
purchase the Preferred Stock (as defined below) in the Private Placement.


         In the Private Placement, the Childs Group would purchase 12,872,774
shares of the Preferred Stock, for $12,000,000. Each share of Preferred Stock
would be convertible at any time, at the option of the holder, into one share
of common stock of Holdings, at a price of $0.9322 per share, subject to
certain customary anti-dilution adjustments under certain circumstances.
Holders of the Preferred Stock would be entitled to cause Holdings to redeem
their shares at a price of $0.9322 per share if Holdings sold shares of its
common stock or the common stock of any of its subsidiaries in a public
offering or upon a change in control of Holdings (the "Put Right"). Dividends
on the Preferred Stock would be payable in shares of Preferred Stock at a rate
of twelve percent per annum on a cumulative basis at the time of redemption,
whether by exercise of the Put Right or otherwise. Holders of the Preferred
Stock would be entitled to voting rights identical to the voting rights of
holders of shares of common stock of Holdings, on an "as if converted" basis,
and would have special voting rights as a class requiring approval of the
holders of a majority of the shares of Preferred Stock outstanding for (i) the
creation of any security senior to or pari passu with the Preferred Stock, (ii)
any amendment to Holdings' charter adversely affecting the rights of the
holders of the Preferred Stock or (iii) certain material transactions,
including any transaction involving a change in control of Holdings. The
Preferred Stock would be entitled to a liquidation preference over the common
stock of Holdings, or any other class or series of stock of Holdings ranking
junior to the Preferred Stock, in an amount equal to the original purchase
price of the Preferred Stock, plus accrued but unpaid dividends.
In addition, holders of shares of Preferred Stock would be granted certain
demand and piggyback registration rights.


         If the Preferred Stock is placed on the terms described above, the
Continuing Shareholders would realize an immediate increase in the net tangible
book value of the shares of common stock of Holdings owned by them, while
purchasers of the Preferred Stock would experience an immediate dilution
(reduction) in the net tangible book value of their shares of Preferred Stock
because the price per share of the Preferred Stock would exceed the net
tangible book value per share of the common stock of Holdings immediately
subsequent to placement of the Preferred Stock. Net tangible book value per
share is (i) the difference between the total tangible assets and total
liabilities of Holdings divided by (ii) the number of shares of common stock of
Holdings and the number of shares of Preferred Stock that are expected to be
outstanding immediately subsequent to placement of the Preferred Stock. The
following table illustrates the increase in the net tangible book value of the
shares of common stock of Holdings that the Continuing Shareholders would
realize if the Preferred Stock were placed.



                                       83
<PAGE>   90

<TABLE>
<CAPTION>
Increase in Net Tangible Book Value of Holdings Common Stock
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
<S>                                                                              <C>         <C>
Private Placement price per share of
Preferred Stock                                                                                $0.93
- ----------------------------------------------------------------------------------------------------
Net tangible book value per share of Common
Stock at March 31, 1997                                                          $0.13
- ----------------------------------------------------------------------------------------------------
Increase in net tangible book value
per share of Common Stock after
consummation of the Private Placement
and Merger, assuming the conversion of
Preferred Stock into Holdings common
stock at March 31, 1997                                                          $0.32
                                                                                ------
- ----------------------------------------------------------------------------------------------------
Pro forma net tangible book value
of Holdings common stock at 
March 31, 1997                                                                   $0.45
                                                                                ======
- ----------------------------------------------------------------------------------------------------
Dilution of net tangible book value
per share of Holdings common
stock, assuming the conversion of
Preferred Stock into Holdings 
common stock at March 31, 1997                                                                 $0.48
- ----------------------------------------------------------------------------------------------------
</TABLE>

           The Company is currently engaged in discussions with the Placement
Agent concerning the Placement Agent's compensation in connection with the
Private Placement. The Placement Agent has informed the Company that, under the
terms of the Engagement Letter, the Placement Agent believes it will be
entitled to a fee of $600,000 following consummation of the Private Placement.
The Company disagrees and has indicated to the Placement Agent that, subject to
certain conditions, it may be willing to pay the Placement Agent, following
consummation of the Private Placement, $300,000 to resolve this matter. The
Company is continuing its efforts to resolve this matter with the Placement
Agent. As of the date of this Proxy Statement, this matter has not been
resolved. In addition, Holdings may lend to Island and its officers,
concurrently with the consummation of the Private Placement, up to $200,000 in
the aggregate, which would be used to purchase up to 400,000 shares of common
stock of Holdings for a price of $0.50 per share.


         If the Private Placement is not consummated, each of the parties will
bear its own expenses, including legal, accounting and other professional fees,
incurred in connection therewith. If the Private Placement is consummated, the
Company will pay all of Childs' expenses, including its legal, accounting,
professional and out-of-pocket expenses, related to this investment.
The estimated fees and expenses incurred, or to be incurred, by the Company in
connection with the placement of the Preferred Stock, most of which would be
paid by the Company out of the proceeds of the sale of such Preferred Stock and
some of which may be deferred, are included under "Fees and Expenses," below.


                                       84
<PAGE>   91

                     BUSINESS AND PROPERTIES OF THE COMPANY


         Description of Business


         General. From its organization in 1983 through March 16, 1989, the
Company conducted business as a wholesale dealer engaged in the purchase and
sale of fine gold and pure silver in the form of bullion and granules. The
Company registered the Common Stock under the Exchange Act on July 15, 1985.
The Company terminated its precious metals division with the sale of the assets
used in the precious metals operation on March 16, 1989. The operations and all
related gains and losses of the metals division have been treated as
discontinued operations. From the date of the sale of its metals operation
until April 11, 1990 when the Company acquired an interest in a billiard club
business (discussed below), the Company's primary business operation was
conducted through its wholly owned subsidiary, Dixie Run Corporation ("Dixie
Run"). Dixie Run and its wholly owned subsidiaries had been engaged in the
business of identifying, purchasing and developing raw land suitable for
subdivision and resale to builders and developers and construction of primarily
luxury residential homes. On June 7, 1990, the Board approved the
discontinuation of the operations of Dixie Run and, accordingly, Dixie Run has
been treated as discontinued operations.


         On March 11, 1990, the Board approved the acquisition by the Company
of a majority interest in Jillian's, Inc., formerly Jillian's Entertainment
Corporation, a Delaware corporation formed to acquire and operate billiard
clubs located in various cities throughout the United States. The Company
entered into a Stock Exchange Agreement, dated April 11, 1990 (the "Acquisition
Date"), with Jillian's Inc. and Steven L. Foster, The Frank and Celia Foster
Family Trust, Steven Rubin and Kevin Troy (collectively, the "Foster Group")
pursuant to which it acquired a 51 percent ownership interest in Jillian's,
Inc., and the Foster Group acquired the remaining 49 percent ownership
interest. The Company acquired the remaining 49 percent of Jillian's, Inc. from
the Foster Group on March 14, 1991.


         Pursuant to a series of related transactions, on the Acquisition Date,
Jillian's, Inc. acquired all of the outstanding stock of corporations that own
and operate billiard clubs in Seattle, Washington and Miami, Florida. Since the
Acquisition Date, Jillian's, Inc., through wholly owned subsidiaries, has
constructed new billiard clubs in Cleveland, Ohio, Cleveland Heights, Ohio,
Worcester, Massachusetts, Champaign, Illinois, Annapolis, Maryland, Long Beach,
California and Tacoma, Washington and additionally, has acquired an existing
billiard club in Pasadena, California.


         The Jillian's clubs are part of the new generation of upscale billiard
clubs in America. These new billiard clubs offer a wider variety of
entertainment and food and beverage service and are designed to attract a
broader segment of the adult population than traditional pool halls. The clubs
are decorated in an appealing and comfortable style. The Jillian's billiard
clubs face competition in their respective cities from other billiard clubs, as
well as from other leisure time activities, such as theaters, bowling centers,
theme restaurants and night clubs. The Jillian's billiard clubs also compete
with entertainment centers, large facilities which offer diverse forms of
entertainment, such as billiards, virtual reality and other electronic games,


                                       85
<PAGE>   92

restaurant and bar services and nightclub-style entertainment. Some of these
competitors operate single outlet facilities, while others operate multi-unit
entertainment facilities. For a description of some of the competitors that
operate a chain of entertainment facilities, see "Special Factors -- Background
of the Merger -- General." The Jillian's clubs compete with other billiard
clubs, leisure time activities and entertainment centers by providing adult
customers a single stop destination for an entire evening's entertainment. The
Jillian's clubs offer customers an upscale, comfortable setting, billiards
activities, a variety of entertainment activities (e.g., electronic games,
darts and pingpong) and food and beverage services.


         The Company currently is concentrating its efforts on its investment
in the billiard club business. Although no assurance can be given, the Company
intends to develop, through wholly owned subsidiaries of Jillian's, Inc.,
additional Jillian's clubs that offer the same forms of entertainment that are
offered by the existing clubs. Currently, the Company and Childs are exploring
possible acquisition opportunities which the Company anticipates may be
consummated if the Private Placement is consummated. These clubs may be owned
by Jillian's, Inc. subsidiaries directly or indirectly through their
participation in limited partnerships or joint ventures that own the clubs. In
the case of clubs owned by limited partnerships, the Company expects that in
each case a wholly owned subsidiary would be the general partner, own a
substantial interest in the limited partnership and receive a management fee.
The Company currently is investigating potential sites for clubs in
Massachusetts and certain other areas in the Midwest and Mid-Atlantic states.


         The Company hired four new executive officers during the first half of
1995. See "Executive Officers and Directors of the Company." These officers are
assisting the Company with its efforts to expand its billiard club business, as
discussed above. As of the date of this Proxy Statement, the Company is not
considering any new lines of business, concepts or changes in priorities. Prior
to the hiring of the officers, the Company was thinly staffed at the management
level. The Company believes that the addition of these new personnel has
enabled it to provide more efficient and effective management, including the
centralization of its administrative operations.

         Jillian's Clubs. Set forth in the table below are descriptions of the
existing Jillian's clubs.



                                       86
<PAGE>   93
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
                                                                   DESCRIPTION OF                              
                                                DATE OF                 SPACE              NUMBER OF BRUNSWICK 
        NAME OF                               COMMENCEMENT          (APPROXIMATE            BILLIARD TABLES;   
   SUBSIDIARY OWNER       LOCATION OF CLUB    OF OPERATIONS           FOOTAGE)               OTHER AMENITIES   
   ----------------       ----------------   --------------        --------------          -------------------
- -----------------------------------------------------------------------------------------------------------------
<S>                       <C>              <C>                <C>                        <C>
Jillian's  - Kendall      Miami, Florida   November 1989      9,600 square feet;         27 tables; other table
                                                              located in a shopping      top games; high tech
                                                              center next to a           video games; bar and
                                                              nine-screen movie theater  food service
- -----------------------------------------------------------------------------------------------------------------
Jillian's - Seattle       Seattle,         April 1990         18,500 square feet;        34 tables; other table
                          Washington                          two-story free standing    top games; high tech
                                                              building                   video games; separate
                                                                                         room available for
                                                                                         private rental; bar
                                                                                         and food service on
                                                                                         both floors
- -----------------------------------------------------------------------------------------------------------------
Jillian's - Cleveland     Cleveland, Ohio  July 1990          13,000 square feet; two    25 tables; other table
                          (on the banks                       floors of a building       top games; high tech
                          of the Cuyohoga                                                video games; separate
                          River)                                                         room available for
                                                                                         private rental; bar
                                                                                         and food service on
                                                                                         both floors
- -----------------------------------------------------------------------------------------------------------------
Jillian's - Cleveland     Cleveland        November 1992      9,600 square feet          21 tables; other table
Heights1/                 Heights, Ohio                                                  top games; high tech
                                                                                         video games; bar and
                                                                                         food service
- -----------------------------------------------------------------------------------------------------------------
Jillian's  - Pasadena     "Old Town"       August 1993 2/     7,200 square feet; two     16 tables; bar and
                          Pasadena,                           floors of a building       food service on both
                          California                          with additional outside    floors
                                                              seating on the first
                                                              floor
- -----------------------------------------------------------------------------------------------------------------
Jillian's  - Worcester1/  Worcester,       December 1993      16,000 square feet,        24 tables; other table
                          Massachusetts                       including a 5,000 square   top games; high tech
                          (near Worcester                     foot game room;            video games; bar and
                          Polytechnic                         one-story free standing    food service
                          Institute)                          building
- -----------------------------------------------------------------------------------------------------------------
Jillian's - Champaign1/   Champaign,       August 1994        12,000 square feet;        20 tables; other table
                          Illinois                            two-story free standing    top games; high tech
                          (adjacent to                        building                   video games; bar and
                          the University                                                 food service
                          of Illinois
                          campus)
- -----------------------------------------------------------------------------------------------------------------
Jillian's  - Annapolis1/  Annapolis,       October 1994       10,000 square feet;        16 tables; other table
                          Maryland (near                      one-story free standing    top games;  high tech
                          the U.S. Naval                      building                   video games; bar and
                          Academy and the                                                food service
                          Annapolis
                          historical
                          district)
- -----------------------------------------------------------------------------------------------------------------
Jillian's  - Long Beach   Long Beach,      May 1995           16,000 square feet; two    16 tables; bar and
                          California                          floors of a 13-story       food service;
                                                              free standing building     nightclub located in
                                                                                         the basement
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

                                      87
<PAGE>   94
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
                                                                   DESCRIPTION OF                             
                                                DATE OF                 SPACE              NUMBER OF BRUNSWICK
        NAME OF                               COMMENCEMENT          (APPROXIMATE            BILLIARD TABLES;  
   SUBSIDIARY OWNER       LOCATION OF CLUB    OF OPERATIONS           FOOTAGE)               OTHER AMENITIES  
   ----------------       ----------------    --------------       --------------          --------------------
- -----------------------------------------------------------------------------------------------------------------
<S>                       <C>              <C>                <C>                        <C>
Jillian's - Tacoma        Tacoma,          December 1995      25,000 square feet         25 tables; other table
                          Washington                          including a game room;     top games; high tech
                          (near the                           two-story free standing    video games; bar and
                          University of                       building                   food service
                          Puget Sound
                          campus)
- ----------------------------------------------------------------------------------------------------------------

1/ The Cleveland Heights, Worcester, Champaign and Annapolis clubs are owned by limited partnerships in which
   the Jillian's subsidiary owner is the general partner and owns a substantial (87%, 25%, 43% and 79%,
   respectively) interest.  The Jillian's subsidiary receives a management fee for operating the related club
   equal to 6.5% of the gross revenues in the case of the Cleveland Heights club, 6% in the case of the
   Champaign and Annapolis clubs and 5% in the case of the Worcester club.
- ----------------------------------------------------------------------------------------------------------------

2/ The club located in Pasadena was an existing billiard club/diner that the Company, through Jillian's -
   Pasadena, acquired in August 1993. As part of the acquisition, the Company acquired all of the assets
   located at the existing club (including all leasehold improvements, furniture, fixtures, bar and kitchen
   equipment and billiard tables), all of the seller's interest in the lease for the premises and all
   alcoholic beverage licenses and other licenses necessary to operate the club.
- ----------------------------------------------------------------------------------------------------------------
</TABLE>


         Description of Properties


         Administrative Operations. On June 13, 1995, the Company entered into
a written lease agreement for 3,020 square feet of space for its administrative
operations to be located at 727 Atlantic Avenue in Boston, Massachusetts. The
lease began on July 28, 1995 and expires on July 28, 1998. In addition, the
lease has a two-year renewal period. Under the lease agreement, the Company is
obligated to pay the lessor minimum annual rent equal to $31,710 (payable in
monthly installments of $2,642) for the first year, $34,730 (payable in monthly
installments of $2,894) for the second year and $37,750 (payable in monthly
installments of $3,146) for the third year.


         On June 1, 1994, the Company entered into a written lease agreement
for its administrative operations in an executive center located at One
Alhambra Plaza, Coral Gables, Florida. The lease is for 1,243 square feet of
office space and began on July 1, 1994 and expires June 30, 1999. The total
required monthly payments are $1,916, all of which is paid by third parties who
sublease the space.


         Jillian's, Inc. leases additional administrative space in an executive
center located at 508 North Second Street, Fairfield, Iowa. The lease began on
April 1, 1994, expired on March 31, 1997, and was extended on a month-to month
basis indefinitely. The required monthly payments are $910.


         Jillian's Clubs. Set forth in the table below are descriptions of the
leases for the Jillian's clubs.


                                      88
<PAGE>   95
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      OTHER
                         LEASE TERM &                                                                   &
 LESSEE/       LEASE       RENEWAL             MINIMUM                                        RENTAL PAYMENTS FOR THE
SUBLESSEE      DATE        OPTION            ANNUAL RENT               PERCENTAGE RENT         YEAR ENDED 3/31/97
- ---------     ------     ------------        -----------               ---------------       -------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>          <C>            <C>                           <C>                         <C>
Jillian's -    5/26/89;  triple net;    $192,000 ($16,000 per         6% of gross sales in        under 3/7/94 amendment,
Kendall        amended   10 years;      month); adjusted each year    excess of $1,000,000        lessor was granted
               3/7/94    two            based on increases in the                                 warrants to purchase
                         five-year      Consumer Price Index                                      65,000 shares of
                         renewal        ("CPI"), but limited to 6%                                lessee's common stock at
                         options        of the prior year's annual                                $0.50 per share for a
                                        rent; all CPI adjustments                                 five-year period
                                        deferred until 1/1/95 by
                                        3/7/94 amendment
                                                                                                  rental payments for      
                                                                                                  FY-97 of $283,513, which 
                                                                                                  includes taxes and       
                                                                                                  common area maintenance  
                                                                                                  charges                  
- ----------------------------------------------------------------------------------------------------------------------------------
Jillian's -     8/29/89  triple net;   $258,000 ($21,500 per          3% of gross sales in        FY-97 rental payments     
Seattle                  10 years;     month); beginning 3/91 and     excess of $750,000;         totaled $359,947, which   
                         one           every 12th month               adjusted annually           included taxes, common    
                         five-year     thereafter, monthly rent       based on increases in       area maintenance charges  
                         renewal       will increase based on         CPI, but no more than       and percentage rent of    
                         option        increase in CPI, but no        6%                          $52,618 in cash           
                                       more than 6% annually; if
                                       option to renew lease is
                                       exercised, rent shall be
                                       agreed to by both parties
                                       and based on fair market
                                       value ("FMV") of comparable
                                       rentals
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      89
<PAGE>   96

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      OTHER
                         LEASE TERM &                                                                   &
 LESSEE/       LEASE       RENEWAL             MINIMUM                                        RENTAL PAYMENTS FOR THE
SUBLESSEE      DATE        OPTION            ANNUAL RENT               PERCENTAGE RENT         YEAR ENDED 3/31/97
- ---------     ------     ------------        -----------               ---------------       -------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>           <C>                         <C>                    <C>
Jillian's -    4/20/90;  triple net;   $69,615 ($5,801 per month)  5% of gross sales in   11/24/93 amendment
Cleveland       amended  10 years;     for years 1-4; $80,325      excess of $1,392,300   temporarily limited rent
               11/24/93  two           ($6,694 per month)          for years 1-4,         and common area
                         five-year     thereafter; beginning year  $1,606,500 thereafter  maintenance charges and
                         renewal       7, rent will be increased                          lessor and lessee
                         options       to an amount equal to the                          subsequently verbally
                                       lesser of (i) 105% of the                          agreed to limit the
                                       annual rent payable for                            rents indefinitely to
                                       the prior lease year, or                           $6,833 per month from
                                       (ii) the annual rent                               October through March
                                       payable for the prior                              and $9,833 per month
                                       lease year adjusted for                            from April through
                                       increases in CPI; if                               September
                                       option to renew lease is
                                       exercised, rent shall be
                                       negotiated, but will not
                                       be less than the greater                           FY-97 rental payments
                                       of comparable rentals or                           totaled $74,502, which
                                       the rent payable for the                           included taxes and
                                       last month of the                                  common area maintenance
                                       preceding term; rent for                           charges
                                       each year of first renewal
                                       period may not be greater
                                       than 115% of annual rent
                                       of last year of initial
                                       term
- --------------------------------------------------------------------------------------------------------------------
Jillian's -    10/17/91  triple net;   $57,240 ($4,770 per month   none                   FY-97 rental payments
Cleveland                10 years;     starting 5/92) for years 1                         for primary and option
Heights                  two           and 2; $68,688 ($5,724 per                         space totaled $108,399,
                         five-year     month) for years 3-6;                              which included taxes and
                         renewal       $76,320 ($6,360 per month)                         common area maintenance
                         options       for years 7-10; if renewal                         charges
                                       option is exercised,
                                       minimum annual rent for
                                       each of the options will
                                       be $91,584 and $106,848,
                                       respectively

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

                                         90

<PAGE>   97
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                                                      OTHER
                         LEASE TERM &                                                                   &
 LESSEE/       LEASE       RENEWAL             MINIMUM                                        RENTAL PAYMENTS FOR THE
SUBLESSEE      DATE        OPTION            ANNUAL RENT               PERCENTAGE RENT         YEAR ENDED 3/31/97
- ---------     ------     ------------        -----------               ---------------       -------------------------
- --------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>           <C>                         <C>                    <C>
Jillian's -     8/19/93  1st           $33,048 ($2,754 per month)  none                   FY-97 rental payments
Pasadena                 sublease:     for each year through                              (for both subleases)
                         10 years;     9/96; thereafter, rent                             totaled $165,656, which
                         two           will be equal to FMV of                            included taxes and
                         five-year     comparable rentals with                            common area maintenance
                         renewal       CPI adjustments starting                           charges
                         options       4/1/98
                         (1,377 sq.
                         ft. on
                         ground floor)
                                       $68,928 ($5,744 per month)
                                       for each year through
                                       9/30/94; thereafter, rent
                         2nd           will be increased by CPI
                         sublease:
                         5 years;
                         expires
                         9/30/01       both subleases provide
                         ; three       that if a renewal option
                         five-year     is exercised, rent for
                         renewal       such period shall be
                         options       agreed upon by the parties
                         (5,744 sq.    and based on FMV of
                         ft. in        comparable rentals with
                         basement)     certain CPI adjustments
- --------------------------------------------------------------------------------------------------------------------
Jillian's -     4/21/93  triple net;   $123,780 ($10,315 per       none                   separate lease for
Worcester                10 years;     month starting 8/93) for                           parking spaces for the
                         two           years 1-3; $140,284                                same term as building
                         five-year     ($11,690 per month) for                            lease; annual rent is
                         renewal       years 4-5; $165,040                                $13,200 for years 1-5
                         options       ($13,753 per month) for                            and $15,840 for years
                                       years 6-10; if renewal                             6-10; for the first and
                                       option exercised, rent for                         second renewal periods,
                                       each year of the first                             rent will be $19,000 and
                                       5-year period will be                              $22,800, respectively
                                       $198,048, and of the
                                       second 5-year period will
                                       be greater of $198,048 or
                                       80% of the then FMV for                            FY-97 rental payments
                                       similar space                                      totaled $189,728, which
                                                                                          included taxes, parking
                                                                                          rental and common area
                                                                                          maintenance charges

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


                                      91

<PAGE>   98

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      OTHER
                         LEASE TERM &                                                                   &
 LESSEE/       LEASE       RENEWAL             MINIMUM                                        RENTAL PAYMENTS FOR THE
SUBLESSEE      DATE        OPTION            ANNUAL RENT               PERCENTAGE RENT         YEAR ENDED 3/31/97
- ---------     ------     ------------        -----------               ---------------       -------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>           <C>                         <C>                    <C>
Jillian's -     4/14/93  triple net;   $64,800 ($5,400 per month   none                   in 10/94, lessee entered
Champaign                10 years;     starting 8/93) for years 1                         into separate leasing
                         two           and 2; from April 1, 1995,                         agreement for parking;
                         five-year     and on April 1 of each                             annual rent is $5,220
                         renewal       year thereafter, during                            ($435 per month) and the
                         options       the initial term and any                           lease expires on 9/1/97
                                       extension term, the
                                       monthly rental amount
                                       shall be adjusted by
                                       increases in CPI                                   FY-97 rental payments
                                                                                          totaled $97,368, which
                                                                                          included taxes, parking
                                                                                          rental and common area
                                                                                          maintenance charges
- --------------------------------------------------------------------------------------------------------------------
Jillian's -     4/20/93  triple net;   $79,992 ($6,666 per month none                     FY-97 rental payments
Annapolis                10 years;     starting 4/26/93) for year                         totaled $125,838, which
                         two           1; $90,000 ($7,500 per                             included taxes and
                         five-year     month) for year 2; $99,996                         common area maintenance
                         renewal       ($8,333 per month) for                             charges
                         options       year 3; beginning year 4,
                                       the minimum annual rent will be
                                       adjusted upward to an amount
                                       equal to 66 2/3% of the annual
                                       increase in CPI, with the
                                       adjustment in any year limited
                                       to 5% of prior year's annual
                                       rent; if a renewal is
                                       exercised, the minimum annual
                                       rent for each of the first and
                                       second five-year renewal
                                       periods will be the same as the
                                       tenth year's rent with the same
                                       CPI adjustment
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                        92

<PAGE>   99
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                      OTHER
                         LEASE TERM &                                                                   &
 LESSEE/       LEASE       RENEWAL             MINIMUM                                        RENTAL PAYMENTS FOR THE
SUBLESSEE      DATE        OPTION            ANNUAL RENT               PERCENTAGE RENT         YEAR ENDED 3/31/97
- ---------     ------     ------------        -----------               ---------------       -------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>           <C>                         <C>                    <C>
Jillian's -     7/12/93  triple net;   $178,935 ($14,911 per       none                   FY-97 rental payments
Long Beach               10 years,     month starting 1/94) for                           totaled $286,612, which
                         two           year 1; $220,790 ($18,399                          included taxes and
                         five-year     per month) for years 2-3;                          common area maintenance
                         renewal       yearly increases of 5% for                         charges
                         options       years 4-10; if renewal
                                       option is exercised, 
                                       minimum annual rent
                                       will be equal to annual
                                       base rent payable for 
                                       immediately preceding year,
                                       increased by 5% per annum
- --------------------------------------------------------------------------------------------------------------------------------
Jillian's -    12/21/94; triple net;   $223,119 ($18,593 per       none                   FY-97 rental payments
Tacoma         amended   10 years      month starting                                     totaled $180,33, which
                6/15/95                commencement of operations                         included taxes and
                                       or 1/1/96) for years 1-3;                          common area maintenance
                                       $224,119 ($20,343 per                              charges
                                       month) for years 4-6;
                                       $265,116 ($22,093 per
                                       month) for years 7-10
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

         Legal Proceedings


         Neither the Company nor any of its properties currently is subject to
any litigation nor, to the knowledge of the Board, is any material litigation
currently threatened against the Company or any of its properties, other than
ordinary litigation routine to the Company's business, except as follows. In
October 1995, an action to enforce a mechanic's lien was filed against the
Company in the California Superior Court for Los Angeles County by Building
Trade Services Construction, Inc. ("BTS") for approximately $123,000, plus
interest. BTS alleged that the Company had failed to pay for improvements to
the restaurant at Jillian's - Long Beach, with respect to which BTS had served
as the original contractor. The Company filed an answer and cross complaint to
the suit in January 1996. On April 14, 1997, the Company and BTS executed a
settlement agreement and release, whereby the Company agreed to pay $42,500 to
BTS in exchange for the release of the Company from the mechanic's lien and the
dismissal of the action with prejudice.



                                       93
<PAGE>   100



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

                                       
         Results of Operations


         The Company had a net loss of approximately $941,900 for the fiscal
year ended March 31, 1997 as compared to a net loss of approximately $393,700
for the fiscal year ended March 31, 1996. The increase in the net loss of
approximately $548,200 for the fiscal year ended March 31, 1997 as compared to
the same period in 1996 was primarily due to a non-cash charge for the
impairment of long-lived assets of $450,000 (specifically related to the Long
Beach club), increased depreciation and amortization expense of approximately
$308,100 and additional interest expense of approximately $120,400. These
increases were offset partially by a decrease in general and administrative
expenses of approximately $17,700 and an improvement in club level operating
income of approximately $339,000. Increases in depreciation and interest
expense are primarily related to a full year of operations at the Tacoma club.
The Company's operations include approximately 3.5 months of Tacoma results in
fiscal 1996 compared to a full year in fiscal 1997. The Tacoma club's operating
income also increased by approximately $320,000 in fiscal 1997 compared to
fiscal 1996.

         The Company had revenues from the clubs of approximately $13,216,500
for the fiscal year ended March 31, 1997 as compared to approximately
$11,999,800 for the fiscal year ended March 31, 1996. The increase of
approximately $1,216,700 for the fiscal year ended March 31, 1997 as compared
to the fiscal year March 31, 1996 was primarily due to an increase in
comparable club sales of approximately $250,000 and increased revenues from the
Tacoma club of approximately $1,296,700, which opened in December 1995. These
increases were partially offset by decreased revenues of approximately $330,000
from the Long Beach club, which opened in May 1995. The increase in comparable
club revenue of approximately $250,000 or 3 percent was primarily attributed to
an increase in the majority of club revenues, with Seattle being the most
noteworthy at 16 percent. These increases were offset by a combined decrease in
club revenues at Miami and Annapolis of approximately 9 percent.

         During the third quarter of fiscal 1997, the Company analyzed numerous
options regarding the Long Beach club, which continues to incur operating
losses, including a sale of the unit. In this regard, the Company recorded a
write down of certain long-lived assets of its Long Beach club based upon its
determination that the projected cash flow from a sale would not be sufficient
for the Company to recover the historic carrying amount of the club's
long-lived assets. A charge of $300,000 for the impairment of long-lived assets
was recorded during the third quarter of 1997. Since the third quarter, the
Company has not been able to attract a buyer at the current proposed selling
price for the Long Beach club. Accordingly, the Company recorded an additional
charge of $150,000 in the last quarter of fiscal 1997. A charge of $450,000 for
the Long Beach impairment is included as an expense of club operations in the
consolidated statements of operations for the fiscal year ended March 31, 1997.
See "Financial Statements of the Company."

                                       94


<PAGE>   101
         During the fiscal years ended March 31, 1997 and 1996, the Company
pursued various financing alternatives to meet working capital and club
development cash needs. During fiscal 1997, such activities primarily consisted
of negotiating and structuring the Private Placement and the Merger. In
connection with the Company's proposed financing activities, the Company has
incurred legal and other professional fees of approximately $412,000 and
$394,000 in fiscal 1997 and 1996, respectively, which are included in general
and administrative expenses.

         Interest expense was approximately $331,900 in fiscal 1997 as compared
to approximately $211,500 in fiscal 1996. This increase was primarily due to
additional borrowing associated with the development and openings of the Long
Beach and Tacoma clubs in 1995.


         Liquidity and Capital Resources


         The Company's cash and cash equivalents decreased by approximately
$24,000 during the fiscal year ended March 31, 1997. Cash provided by operating
activities was approximately $706,000 as a result of the net loss incurred of
approximately $941,900 offset by a non-cash charge for impairment of long-lived
assets, depreciation and amortization and changes in operating assets and
liabilities totaling approximately $1,648,000. The Company also purchased
approximately $201,000 in property and equipment primarily related to club
leasehold improvements and made distributions of approximately $347,500 to
minority interest limited partners during fiscal 1997. The Company obtained
bank and investor financing totaling $500,000 during fiscal 1997. The proceeds
from such borrowings were primarily used to fund required debt maturities
totaling approximately $681,600 for the fiscal year ended March 31, 1997.

         The Company had ten clubs fully operational as of March 31, 1997. The
Company continues to experience significant cash flow and liquidity problems
and had a working capital deficiency of approximately $1,934,000 as of March
31, 1997. In addition, current maturities of notes and equipment leases payable
totaled approximately $1,222,900 as of March 31, 1997. The total monthly
payments, including interest, for such notes and leases in fiscal 1998 are set
out in the table below. Certain notes payable are scheduled to mature during
fiscal 1998. Such maturities include $280,000 due in June 1997 and $300,000 due
in August 1997.

         The Company's material commitments for capital expenditures as of the
end of the fiscal year ending March 31, 1997 primarily consist of payments for
leases and loans incurred to develop, operate and renovate the Jillian's clubs,
as well as certain cash distributions to limited partners, as described below.
The following table indicates the Company's aggregate lease payments, including
both equipment and building leases, and the aggregate amount of debt maturing
each month during fiscal 1998. Except for June and August, when final payment
comes due for the bridge notes and the note for The Blind Trust UDT 3/26/93
(see "Special Factors -- Background of the Merger -- Shareholder Loans"),
respectively, aggregate loan payments average $34,919 per month. Aggregate
equipment lease payments amount to $29,629 per month. Aggregate building rent
payments average $157,951 per month. The Company intends to use some of the
proceeds from the Private Placement to meet the aggregate lease and debt
payments when they come due.


                                       95

<PAGE>   102
                                FISCAL YEAR 1998

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
            APRIL     MAY      JUNE      JULY      AUG.      SEPT.    OCT.      NOV.     DEC.      JAN.      FEB.       MARCH
- ----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>       <C>      <C>       <C>      <C>        <C>      <C>       <C>      <C>       <C>       <C>        <C>
TOTAL      $37,091   $37,148  $352,072  $37,148  $334,336   $34,260  $34,336   $34,260  $34,336   $34,336   $33,099    $33,175
LOANS
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL       29,629    29,629   29,629    29,629    29,629    29,629   29,629    29,629   29,629    29,629    29,629     29,629
EQUIP.
LEASES
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL      158,160   158,160  158,160   158,994   159,994   159,994  156,994   156,994  156,984   156,994   156,994    156,994
BLDG.
RENTS
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL     $224,880  $224,937 $539,861  $225,771  $523,959   223,883 $220,959  $220,883 $220,949  $220,959  $219,722   $219,798
MONTHLY   ========  ======== ========  ========  ========   ======= ========  ======== ========  ========  ========   ========
PAYMENTS
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


         Due to the Company's working capital deficiency and the significant
amount of fiscal 1998 debt maturities, the report of BDO Seidman, LLP,
independent certified public accountants to the Company, upon which the
financial statements of the Company as of March 31, 1997 and 1996 rely,
contains an explanatory paragraph regarding the Company's ability to continue
as a going concern. The Company's ability to meet its obligations and to
continue as a going concern is dependent upon consummation of the Merger and
the Private Placement. The Company also plans to refinance and consolidate
certain debt upon consummation of the Merger and the Private Placement.
However, there can be no assurance that the Merger will be approved by the
Shareholders, that the Merger will be consummated or that the Private Placement
will be consummated. For a description of the conditions to consummation of the
Merger, see "Proposal to Approve the Merger -- Conditions to the Merger."

      If the Merger and the Private Placement are not consummated, the
Company, at that time, will assess whether it will seek to structure another
transaction or retain the Placement Agent to raise funds for the Company.

      The Merger Agreement provides that all fees and expenses incurred in
connection with the transactions contemplated thereby will be paid by the party
incurring such expenses, except that if the Merger is consummated, (i) the
Company will pay all of the fees and expenses of Childs, and (ii) the Company
will pay Childs a one-time transaction fee of $100,000. In addition, pursuant
to the Merger Agreement, the Company is obligated to pay Childs a termination
fee of $500,000 if the Merger Agreement is terminated under certain
circumstances, including, but not limited to, the failure of the Shareholders
to approve the Merger and the withdrawal of the Board of Director's
recommendation that the Shareholders vote in favor of the Merger.

      Upon consummation of the Merger and the Private Placement, the
Surviving Company intends to develop additional Jillian's clubs. The Company is
currently investigating potential sites for clubs in Massachusetts and certain
other areas in the Midwest and Mid-Atlantic states. In fiscal 1997, the Company
executed new leases for clubs to be developed in Raleigh, North Carolina, and
Columbia, South Carolina. The new leases provide for minimum monthly lease
payments of approximately $20,400 through 2007. There can be no assurance

                                       96
<PAGE>   103
that the Company will be successful in developing additional billiard clubs or
that it can meet its new lease obligations without consummating the Merger and
the Private Placement.

         In order to partially finance the costs of renovating and equipping
the Jillian's billiard clubs located in Cleveland Heights, Worcester, Champaign
and Annapolis, the Company sold limited partnership interests in limited
partnerships that own those clubs.  The Company sold 13 percent, 75 percent, 57
percent and 21 percent of the partnership interests that own the billiard clubs
in Cleveland Heights, Worcester, Champaign and Annapolis, respectively.
Wholly-owned subsidiaries of the Company own the remaining interests.  Each of
the limited partnership agreements for the partnerships allows the limited
partnerships to require the Company to repurchase the respective limited
partnership interests at a price calculated as described in the following
paragraph.  Such requirement for a 3 percent limited partner investor in the
Cleveland Heights club was December 31, 1995.  The Company has offered to
purchase the 3 percent interest for $22,500 in cash payments.  To date, the
Company and the 3 percent investor have not agreed upon the terms or payment of
the purchase price.

         The purchase price for the interest of a limited partner in any of the
clubs located in Cleveland Heights, Worcester or Annapolis is a multiple
(ranging from four to five) times the limited partner's allocable share of the
limited partnership's net income for the twelve month period preceding the
required repurchase date.  The limited partners are entitled to receive part of
their purchase price in the form of Common Stock and the balance in cash.  The
limited partners also will have the right for a certain period of time after
receipt of the Common Stock to require that the Company register such Common
Stock for sale to the public.  The Company's ability to fulfill its obligations
and the future value of the Common Stock is dependent on the success of the
Company's business and consummation of the Merger and the Private Placement.
In addition, the Company is required to make cash distributions to the limited
partners based on club operating income before depreciation and amortization,
with certain minimum annual return on investment guarantees.  There can be no
assurance that the Company can meet its future cash distribution and other
obligations to the partnerships or to the limited partners, including its
obligations under its guarantee to the limited partners.  In addition, there is
no assurance as to the value of the Common Stock in the event the limited
partners exercise their options to sell their units to the Company in exchange
for Common Stock.

         The Company intends to negotiate the acquisition of the limited
partnership interests described above upon consummation of the Merger and the
Private Placement.  In March 1997, the Company entered into a purchase and sale
agreement to acquire the limited partnership interest in the Worcester Limited
Partnership for an aggregate purchase price of $500,000, payable to each seller
on a pro rata basis.  The purchase price is subject to certain adjustments
depending on the date of closing of the sale.  The sale is also contingent upon
the Company completing a $7,000,000 private placement on or before December 31,
1997.  For a more detailed description of the terms and conditions of the
purchase and sale agreement, see "Special Factors - Background of the Merger -
Equity and Debt Financing."





                                     97
<PAGE>   104
         Anticipated Effects of New Accounting Pronouncements

         Stock Options and Warrants.  Effective April 1, 1996, the Company
adopted SFAS No. 123, "Accounting for Stock-Based Compensation."  SFAS No. 123
allows the Company to account for its stock-based compensation plans based upon
either a fair value method or the intrinsic value method previously followed by
the Company.  The Company has retained the intrinsic value method of accounting
for stock-based compensation plans, and therefore, the adoption of SFAS No. 123
had no impact on the Company's financial position or results of operations.  As
required by SFAS No. 123, the Company has disclosed the effects of applying the
fair value method on the net loss and net loss per share on a pro forma basis.

         Earnings Per Share.  SFAS No. 128, "Earnings Per Share," issued by the
Financial Accounting Standards Board is effective for financial statements for
fiscal years ending after December 15, 1997.  The new standard establishes
standards for computing and presenting earnings per share.  The Company does
not expect the adoption of this standard to have a material effect on its
consolidated financial statements.  The effect of adopting SFAS No. 128 has not
been estimated.  The Company is required to adopt the disclosure required by
SFAS No. 128 during the year ending March 31, 1998.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                                 MANAGEMENT

         The following table sets forth, as of June 10, 1997, the beneficial
ownership of shares of Common Stock and shares of common stock of the Company's
subsidiaries, by (i) each person known to the Company to own more than five
percent of such shares, (ii) each executive officer of the Company, (iii) each
director of the Company, and (iv) all executive officers and directors of the
Company as a group.  Under rules of the Commission, beneficial ownership
includes any shares as to which a person has the sole or shared voting power or
investment power and also any shares which a person has the right to acquire
within 60 days through the exercise of any stock option or other right.





                                     98
<PAGE>   105
<TABLE>
<CAPTION>
Name, Position &                           Number of Shares            Percent of Outstanding Shares 
- ----------------                           ----------------            ----------------------------- 
Business Address                                                                                           
- ----------------                                                                                           

<S>                                    <C>                                         <C>
Steven L. Foster, Chief Executive           1,708,600(1)                           18.7% 
  Officer, Chairman of the Board
  and a Director of the Company
727 Atlantic Avenue, Suite 600
Boston, MA  02111                                                                        

Daniel M. Smith, President, Chief           230,000(2)                             2.5%
  Operating Officer and a Director
  of the Company
727 Atlantic Avenue, Suite 600
Boston, MA  02111                                                                      

Stephen M. Weis, Vice President of            30,000(3)                             (6)
  Operations of the Company
727 Atlantic Avenue, Suite 600
Boston, MA  02111                                                                      

Ronald Widman, Vice President of              30,000(4)                             (6)
  Development of the Company
727 Atlantic Avenue, Suite 600
Boston, MA  02111                                                                      

John L. Kidde, Director of the                68,250(5)                             (6)
  Company
KDM Development Corporation
The Livery
209 Cooper Avenue
Upper Montclair, NJ  07043                                                             

Donald R. Leopold, Director of the            50,000(7)                             (6)
  Company
Sherbrooke Associates, Inc.
52 Waltham Street
Lexington, MA  02173                                                                   

Kevin Troy                                   676,667(8)                            7.4%
145 Ipswich Street
Boston, MA 02215                                                                       

Steven Rubin                                1,240,765(9)                           13.6%
508 North Second Street
Fairfield, IA  52556                                                                    

All executive officers and                  2,116,850(10)                          23.2%
directors as a group (six persons)                                                      
</TABLE>





                                     -99-
<PAGE>   106
     -------------

     (1)  Consists of (i) 300,000 shares owned by a trust, (ii) 1,020,000
shares held by Mr. Foster, of which Mr. Steven Rubin, a personal friend and
business associate of Mr. Foster, beneficially owns 10,000 shares, (iii)
375,000 shares issuable pursuant to options held by Mr. Foster that have vested
and are or will become exercisable within 60 days of June 10, 1997, (iv) 5,000
shares held by Mr. Foster's spouse, and (v) 8,600 shares, of which 4,300 shares
are held by each of Mr. Foster's sons.  Mr. Foster disclaims any beneficial
ownership of the 10,000 shares owned by Mr. Rubin, the 5,000 shares owned by
his spouse, and the 8,600 shares owned by his children.  Excludes 375,000
shares issuable pursuant to options held by Mr. Foster.

     (2)  All shares issuable pursuant to options held by Mr. Smith that have
vested and are or will become exercisable within 60 days of June 10, 1997.
Excludes 230,000 shares issuable pursuant to options held by Mr. Smith.

     (3)  All shares issuable pursuant to options held by Mr. Weis that have
vested and are or will become exercisable within 60 days of June 10, 1997.
Excludes 30,000 shares issuable pursuant to options held by Mr. Weis.

     (4)  All shares issuable pursuant to options held by Mr. Widman that have
vested and are or will become exercisable within 60 days of June 10, 1997.
Excludes 30,000 shares issuable pursuant to options held by Mr. Widman.

     (5)  Consists of (i) 1,000 shares owned by Mr. Kidde's son, (ii) 17,250
shares held by Mr. Kidde, and (iii) 50,000 shares issuable pursuant to options
held by Mr. Kidde that have vested and are or will become exercisable within 60
days of June 10, 1997.  Mr. Kidde disclaims any beneficial ownership of the
1,000 shares owned by his son.

     (6)  Less than one percent.

     (7)  All shares issuable pursuant to options held by Mr. Leopold that have
vested and are or will become exercisable within 60 days of June 10, 1997.

     (8)  Consists of (i) 551,667 shares, and (ii) 125,000 shares issuable
pursuant to options held by Mr. Troy that have vested and are or will become
exercisable within 60 days of June 10, 1997.  Excludes 125,000 shares issuable
pursuant to options held by Mr.  Troy.

     (9)  Consists of (i) 10,000 shares purchased by Mr. Foster in Mr. Foster's
name and beneficially owned by Mr. Rubin, and (ii) 1,230,765 shares held by Mr.
Rubin.

     (10) Includes 375,000, 230,000, 30,000, 30,000, 50,000, and 50,000 shares
issuable pursuant to options held by Mr. Foster,  Mr.  Smith, Mr. Weis,  Mr.
Widman, Mr. Kidde, and Mr. Leopold, respectively, that have vested and are or
will become exercisable within 60 days of June 10, 1997.  Excludes 375,000,
230,000, 30,000, and 30,000 shares issuable pursuant to options held by Mr.
Foster, Mr. Smith, Mr. Weis, and  Mr. Widman, respectively.





                                    -100-
<PAGE>   107
                EXECUTIVE OFFICERS AND DIRECTORS OF THE COMPANY

     Set forth below is the name, age and principal occupation or employment 
during the past five years of each executive officer and director of the
Company, each of whom is a citizen of the United States.

<TABLE>
<CAPTION>
                                  Positions with the Company;
Name and Business Address         Principal Occupation and Business Experience
- -------------------------         --------------------------------------------
<S>                               <C>
Steven L. Foster, age 48          Mr. Foster has been Chief Executive Officer of the Company since March 1991, Chairman of the Board
727 Atlantic Avenue, Suite 600    of the Company since March 1994 and a Director of the Company since April 1991.  He is the
Boston, MA  02111                 principal founder and co-creator of the Jillian's billiard club concept.  He has been actively
                                  involved in creating and operating entertainment clubs since 1979 and is co-owner of a Jillian's
                                  billiard club in Boston, Massachusetts.  In addition, Mr. Foster is co-founder of United Fuels
                                  International, Inc., an international energy brokerage firm, and its affiliates.  Mr. Foster
                                  graduated magna cum laude from Boston University School of Law in 1978 with a Juris Doctor (J.D.)
                                  degree.

Daniel M. Smith, age 35           Mr. Smith has been President, Chief Operating Officer and a Director of the Company since January
727 Atlantic Avenue, Suite 600    1995.  Mr. Smith was most recently a Vice President of KFC (Kentucky Fried Chicken), where he was
Boston, MA  02111                 employed from 1990 to 1995 and prior to that was employed as Vice President-European Operations of
                                  Domino's Pizza during his tenure from 1986 to 1990.  He received a  Masters of Management (M.M.A.)
                                  degree from Northwestern University.

Ronald Widman, age 32             Mr. Widman has been Vice President of Development of the Company since June 1995.  Prior to
727 Atlantic Avenue, Suite 600    joining the Company, Mr. Widman was employed by KFC/Pepsico for over 11 years where he was most
Boston, MA  02111                 recently responsible for the creation, implementation and turn-key development of new concepts,
                                  including the cross functional development of Taco Bell and KFC facilities.   He received a
                                  Masters of Business Administration (M.B.A.) degree from the University of Louisville.
</TABLE>





                                    -101-
<PAGE>   108
<TABLE>
<CAPTION>
                                  Positions with the Company;
Name and Business Address         Principal Occupation and Business Experience
- -------------------------         --------------------------------------------
<S>                               <C>
Stephen M. Weis, age 31           Mr. Weis has been Vice President of Operations of the Company since June 1995.  Mr. Weis was
727 Atlantic Avenue, Suite 600    Delivery Operations Manager of KFC from 1991 to 1995 where he oversaw the field operations of over
Boston, MA  02111                 100 delivery restaurants.  Prior to that, Mr. Weis was Senior Operations Supervisor of Domino's
                                  Pizza in the Mid-Atlantic region from 1987 to 1991.  He received a Bachelor of Arts (B.A.) degree
                                  in marketing from The American University.

John L. Kidde, age 62             Mr. Kidde has been a Director of the Company since its inception.  Mr. Kidde is currently the
727 Atlantic Avenue, Suite 600    President of KDM Development Corporation, an investment management firm.  Mr. Kidde currently
Boston, MA  02111                 serves as a member of the board of directors of The Futures Group of Washington, D.C.; Asset
                                  Management Advisors, Inc., Palm Beach, Florida; International Resources Group, Washington, D.C.;
                                  Australasia Inc., Cayman Islands; Continental Europe '90, Cayman Islands; International Agritech
                                  Resources, New York; Juniper Partners, Inc., New York; and HFG Expansion Management Inc.,
                                  Massachusetts.  He currently serves as a trustee of Stevens Institute of Technology, Hoboken, New
                                  Jersey; Open Space Institute, New York; and the Frost Valley YMCA, Montclair, New Jersey.  He is a
                                  general partner of Claflin Capital Management I-VII and The Opportunity Fund, both of Boston,
                                  Massachusetts, and North American Venture Capital II, L.P. of Madison, New Jersey.  From June 1968
                                  through January 1988, Mr. Kidde was Vice President and Director of International Operations of
                                  Kidde, Inc., a multi-industrial conglomerate.

Donald R. Leopold, age 46         Mr. Leopold has been a Director of the Company since April 1991.  For the past six years, he has
727 Atlantic Avenue, Suite 600    been President of Game Plan, Inc., a Boston-area based marketing and strategic planning consulting
Boston, MA  02111                 firm.  Game Plan provides marketing research, marketing planning and strategic planning consulting
                                  services to clients in the sports, recreation, leisure and consumer goods industries.  Mr. Leopold
                                  is also on the faculty of the Harvard University Extension School, where he teaches graduate level
                                  courses in Marketing of Services and Management of Service Operations.  He earned a Bachelor of
                                  Arts (B.A.) degree, cum laude, from Harvard College in general studies, and a Masters in Business
                                  Administration (M.B.A.) degree from the Harvard University Graduate School of Business
                                  Administration.
</TABLE>





                                    -102-
<PAGE>   109
                       PRIOR CONTACTS BETWEEN THE COMPANY
                             AND CERTAIN AFFILIATES

         Since April 1, 1993, there have been no contacts, negotiations or
transactions between the Company and a current director or executive officer of
the Company, or between the Company or a director or executive officer of the
Company and an unaffiliated party concerning (i) a merger, consolidation or
acquisition, (ii) tender offer for or other acquisition of any class of
securities of the Company, (iii) an election of directors of the Company, or
(iv) a sale or other transfer of a material amount of assets of the Company or
any of its subsidiaries.  In addition, there have been no transactions between
the Company and any one or more of its directors or executive officers since
April 1, 1993 that involve an aggregate amount of one percent or more of the
Company's consolidated revenues.





                                    -103-
<PAGE>   110
                            SELECTED FINANCIAL DATA

     The following table sets forth certain financial information with respect 
to the Company.  The financial information was excerpted or derived from the
audited and unaudited financial statements contained elsewhere in this Proxy
Statement and should be read in conjunction with such financial statements. See
"Financial Statements of the Company."

<TABLE>
<CAPTION>
                                       Year Ended        Year Ended     Year Ended       Year Ended        Year Ended
                                         3/31/97           3/31/96       3/31/95          3/31/94           3/31/93  
                                       ----------        ----------     ----------       ----------        ----------
<S>                                    <C>                  <C>            <C>           <C>             <C>
Income Statement Data:
- --------------------- 

Total revenue                          $13,216,495          $11,995,825     $7,969,247    $5,196,423      $3,620,756

Income/(loss) from continuing
  operations                           $  (941,928)         $  (393,731)    $ (863,056)   $ (932,529)     $   64,824

Net income (loss)                      $  (941,928)         $  (393,731)    $ (863,056)   $ (904,282)     $  161,834


Per Share Data:
- -------------- 

Income (loss) from continuing
  operations                           $     (0.10)         $     (0.04)    $    (0.11)   $    (0.12)     $     0.01

Net income (loss)                      $     (0.10)         $     (0.04)    $    (0.11)   $    (0.12)     $     0.02

Weighted average common
  and common stock equivalent
  shares outstanding                     9,137,798            9,137,798      8,116,291     7,803,209       6,713,323


Balance Sheet Data:
- ------------------ 

Working capital (deficiency)           $(1,934,076)         $(1,209,476)    $  (24,485)   $  454,879      $  555,641
                                                                                                         
Total assets                           $ 8,704,461          $ 9,904,271     $7,847,472    $6,339,345      $5,352,088

Long-term obligations                  $ 2,525,348          $ 3,374,095     $1,568,171    $  589,291      $  406,266

Stockholders' equity                   $ 1,902,500          $ 2,844,428     $3,111,746    $3,600,298      $4,049,771
</TABLE>





                                    -104-
<PAGE>   111
                               MARKET INFORMATION

   
     The Common Stock is traded in the over-the-counter market and is included
for quotation on The NASDAQ SmallCap Market under the symbol "QBAL."  On May
27, 1997, the Record Date, the average of high and low bid prices of the Common
Stock was $0.28 per share.  On June 17, 1997, the last full day of trading for
which quotations were available at the time of printing of this Proxy
Statement, the average of the high and low bid prices of the Common Stock was
$0.28 per share.
    
      
     The following table sets forth the range of high and low bid quotations
for the Common Stock as reported by The NASDAQ SmallCap Market for each quarter
since December 31, 1994.  Such quotations reflect inter-dealer prices without
retail markup, markdown or commissions and may not necessarily represent actual
transactions.

<TABLE>
<CAPTION>
    Quarter Ended                             High Bid                       Low Bid
    -------------                             --------                       -------

      <S>                                       <C>                           <C>
      12/31/94                                   3/4                          7/16
       3/31/95                                   5/8                          7/16
       6/30/95                                  15/32                         5/16
       9/30/95                                  7/16                          11/32
      12/31/95                                  15/32                         7/32
       3/31/96                                  5/16                           1/4
       6/30/96                                  5/16                          3/16
       9/30/96                                   3/8                          3/16
      12/31/96                                   3/8                          3/16
       3/31/97                                  7/32                          3/32
</TABLE>

     Despite the fact that the Common Stock is quoted on The NASDAQ SmallCap
Market, there is currently only a limited trading market for the Common Stock.
Over the three years ended April 18, 1997, the average weekly trading volume of
the Common Stock was 27,387 shares, and over the 52 weeks ended April 18, 1997,
the average weekly trading volume of the Common Stock was 24,840 shares.  See
"Special Factors - Opinion of Stonebridge - Stock Trading History."  In
addition, the Company has never declared a cash dividend and does not intend to
do so in the foreseeable future.





                                    -105-
<PAGE>   112
     The following table shows the shares of Common Stock purchased by the
Company and each director and executive officer (including former directors and
officers) of the Company and the average purchase price for shares for each
quarter since March 31, 1995.


<TABLE>
<CAPTION>
                                                                          Number of              Average Purchase 
                                        Company/Director/Officer      Shares Purchased              Price Paid    
                                        ------------------------      ----------------              ----------    
<S>                                     <C>                               <C>                        <C>   
Fourth Quarter Ended 3/31/95            Steven L. Foster, Chief           850,000                    $0.25 
                                        Executive Officer, Chairman                                         
                                        of the Board and a Director                                         
                                        of the Company                                                      
                                                                                                            
First Quarter Ended 6/30/95                     N/A                         N/A                       N/A   
                                                                                                            
Second Quarter Ended 9/30/95                    N/A                         N/A                       N/A   
                                                                                                            
Third Quarter Ended 12/31/95                    N/A                         N/A                       N/A   
                                                                                                            
Fourth Quarter Ended 3/31/96                    N/A                         N/A                       N/A   
                                                                                                            
First Quarter Ended 6/30/96                     N/A                         N/A                       N/A   
                                                                                                            
Second Quarter Ended 9/30/96                    N/A                         N/A                       N/A   
                                                                                                            
Third Quarter Ended 12/31/96                    N/A                         N/A                       N/A   
                                                                                                            
Fourth Quarter Ended 3/31/97                    N/A                         N/A                       N/A   
</TABLE>





                                    -106-
<PAGE>   113


                               FEES AND EXPENSES

     All fees and expenses in connection with the preparation, printing and
mailing of this Proxy Statement and the Proxy and in connection with the
Proposal and the Private Placement will be borne by the Company, whether or 
not Shareholders approve the Proposal and whether or not the Merger is 
consummated.


     The estimated fees and expenses referred to above are as follows:
   
<TABLE>
<S>                                                             <C>
         Merger Payments....................................... $2,577,154

         Payments to Non-Continuing Warrant Holders and
           holders of Former Management Company Options........     28,000
                                                                   
         Commission Filing Fee.................................        426
                                                                          
         Stonebridge Fees and Expenses.........................     80,000
                                                                          
         Placement Agent Expense...............................    300,000
                                                                          
         Childs Transaction Fee................................    100,000
                                                                          
         Legal Fees............................................    743,000
                                                                          
         Accounting Fees.......................................     45,000
                                                                          
         Solicitation Expenses.................................     10,000
                                                                          
         Mailing Expense.......................................     15,000
                                                                          
         Printing Costs........................................     80,000
                                                                          
         Miscellaneous.........................................     99,000
                                                                ----------

            TOTAL.............................................. $4,077,580
</TABLE>
    

                            INDEPENDENT ACCOUNTANTS

     The financial statements of the Company as of March 31, 1997 and 1996
have been included herein in reliance upon the report of BDO Seidman, LLP,
independent certified public accountants to the Company, appearing elsewhere
herein, and upon the authority of said firm as experts in accounting and
auditing.  Representatives of the firm are expected to be present at the
Special Meeting, will have an opportunity to make a statement should they
desire to do so and are expected to be available to respond to appropriate
questions.





                                     -107-
<PAGE>   114
     BDO Seidman, LLP was engaged by the Company as its principal accountant
on June 11, 1996 after the resignation of Deloitte & Touche LLP ("Deloitte")
on March 21, 1996 (the "Resignation Date").  Deloitte had served as principal
accountant to the Company since 1989.

     Deloitte's report on the financial statements of the Company for the
fiscal years ended March 31, 1995 and 1994 did not contain an adverse opinion
or a disclaimer of opinion, and such reports were not qualified or modified as
to uncertainty, audit scope, or accounting principles.

     During the two fiscal years in the period ended March 31, 1995 and in the
subsequent period through the Resignation Date, there were no disagreements
between the Company and Deloitte on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedure.  In
addition, during the two fiscal years in the period ended March 31, 1995 and
in the subsequent period through the Resignation Date, there were no
reportable events as defined in Item 304(a)(1)(v) of Regulation S-K under the
Exchange Act.

                                 MISCELLANEOUS

     No person has been authorized to give any information or make any
representation on behalf of the Company other than as contained in this Proxy
Statement and, if given or made, such information or representation must not
be relied upon as having been authorized by the Company.

     The Board is not aware of any matter which may properly be presented for
action at the Special Meeting other than the matters set forth herein, but
should any matter requiring the vote of the Shareholders arise, it is intended
that Proxies in the accompanying form will be voted in respect thereof in
accordance with the best judgment of the person or persons voting the Proxies,
discretionary authority to do so being included in the Proxy.

                      DOCUMENTS INCORPORATED BY REFERENCE

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





                                     -108-
<PAGE>   115
                                   GLOSSARY

     "Acquisition Date" means the date on which the Company acquired a
majority interest in Jillian's, Inc.

     "Annapolis Limited Partnership" means Jillian's Billiard Club of
Annapolis Limited Partnership.

     "Bannon" means Bannon & Co., Inc.

     "Base Case" means Stonebridge's valuation of the Common Stock based upon
an unlevered discounted cash flow analysis of the projected five-year
financial performance of the Company.

     "BTS" means Building Trade Services Construction, Inc.

     "Board" means the Board of Directors of the Company.

     "Borrower/s" means Steven L. Foster or Kevin Troy, and any of them.

     "Champaign Limited Partnership" means Jillian's Billiard Club of
Champaign - Urbana, L.P.

     "Childs " means J.W. Childs Equity Partners, L.P.

     "The Childs Group" means Childs and certain related persons or entities
of Childs.

     "Cleveland Heights Limited Partnership" means Jillian's Billiard Club of
Cleveland Heights Limited Partnership.

     "Commission" means the Securities and Exchange Commission.

     "Common Stock" means the issued and outstanding shares of common stock,
par value $.001 per share, of the Company.
"Company" means Jillian's Entertainment Corporation, a Florida corporation.

     "Continuing Shareholder/s" means certain Shareholders with whom the
Company has ongoing relationships, and any of them.
They consist of Steven L. Foster, Steven Rubin, Kevin Troy, Kerry Breitbart,
Warren Berman, William Hurlin and The Blind Trust UDT 3/26/93.

     "Continuing Warrant Holder/s" means a person with an ongoing relationship
with the Company whose warrants to purchase shares of Common Stock will be
exchanged for warrants to purchase the same number of shares of common stock
of Holdings in the Corporate





                                     -109-
<PAGE>   116
Formation.  They consist of Kerry Breitbart, The Blind Trust UDT 3/26/93 and
the landlord of the Seattle billiard club.

     "Corporate Formation" means the transaction in which each Continuing
Shareholder shall exchange each share of Common Stock owned by such
Shareholder for one share of common stock of Holdings and Holdings Performance
Options to purchase a predetermined number of shares of common stock of
Holdings.

     "CPI" means the Consumer Price Index.

     "Current Management Company Option/s" means those stock options held by
current directors, officers or employees of the Company or certain persons
with whom the Company has ongoing relationships, who consist of King Cole,
Cary S. Toland, Patricia Ambur, Steven L. Meltzer, Donald Leopold, John L.
Kidde, Steven L. Foster, Kevin Troy, Daniel M. Smith, Stephen M. Weis and Ron
Widman.

     "Deloitte" means Deloitte & Touche LLP.

     "Dixie Run" means Dixie Run Corporation.

     "EBIT" means earnings before interest and taxes.

     "EBITDA" means earnings before interest, taxes, depreciation and
amortization.

     "Effective Time" means the time at which Articles of Merger are filed and
recorded with the Secretary of State of the State of Florida, at which point
the Merger will become effective.

     "Employment/Noncompetition Agreement/s" means the employment agreements
which each of Steven L. Foster and Daniel M. Smith will enter into with the
Surviving Company.

     "Engagement Letter" means the written agreement dated May 23, 1996
wherein the Company granted the Placement Agent an exclusive right to present
a merger proposal by September 30, 1996 acceptable to the Company designed to
raise $6,000,000 to $12,000,000 in gross proceeds through the private
placement of equity and/or subordinated debt securities to a limited number of
accredited investors.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Exchange Agent" means the bank or trust company mutually acceptable to
the Company and Holdings that will accept the Letters of Transmittal and
Common Stock certificates of the Non-Continuing Shareholders and will
distribute the Merger Payments.





                                     -110-
<PAGE>   117
     "Exchange Agreement" means the exchange agreement between Holdings and
the Exchange Agent which governs the Exchange Agent's duties and
responsibilities with respect to distribution of the Merger Payments and
related matters.

     "First Union" means First Union Bank.

     "FMV" means fair market value.

     "Former Management Company Option/s" means those options that are not
Current Management Company Options.

     "Foster Group" means Steven L. Foster, The Frank and Celia Foster Family
Trust, Steven Rubin and Kevin Troy.

     "Holdings" means Jillian's Entertainment Holdings, Inc., a Delaware
corporation.

     "Holdings Management Option/s" means those options to purchase common
stock of Holdings to be issued in exchange for Current Management Company
Options upon consummation of the Merger.

     "Holdings Performance Option/s" means those options to purchase shares of
common stock of Holdings, the vesting of which is subject to the achievement
of certain performance objectives, to be issued to the Continuing Shareholders
and the Other Option Holders in the Corporate Formation.

     "Island" means Island Partners, Ltd.

     "Jillian's  - Annapolis" means Jillian's Billiard Club of Annapolis, Inc.

     "Jillian's Boston" means Jillian's Billiard Club, Inc.

     "Jillian's - Champaign" means Jillian's Billiard Club of Champaign -
Urbana, Inc.

     "Jillian's - Cleveland" means Jillian's Billiard Club of Cleveland, Inc.

     "Jillian's - Cleveland Heights" means Jillian's Billiard Club of
Cleveland Heights, Inc.

     "Jillian's - Kendall" means Jillian's Billiard Club of Kendall, Inc.

     "Jillian's - Long Beach" means Jillian's Billiard Club of Long Beach,
Inc.

     "Jillian's - Pasadena" means Jillian's Billiard Club of Pasadena, Inc.

     "Jillian's - Seattle" means Jillian's Billiard Club of Seattle, Inc.





                                     -111-
<PAGE>   118
     "Jillian 's - Tacoma" means Jillian's Billiard Club of Tacoma, Inc.

     "Jillian's - Worcester" means Jillian's Billiard Club of Worcester, Inc.

     "Letter of Transmittal" means a duly executed letter of transmittal that 
each Non-Continuing Shareholder will be required to submit to the Exchange 
Agent in order to receive the Merger Payment for each share of Other Common 
Stock owned by each of them.

     "License Agreement" means the agreement under which the Company will grant
Jillian's Boston a license to use the trade names, trademarks and service
marks of the Company.

     "LTM" means the twelve month period ended June 30, 1995.

     "Management Agreement" means the agreement under which Childs will
provide consulting and management advisory services to the Surviving Company
and Holdings and their subsidiaries.

     "Merger" means the merger between the Company and Sub to be effected
subject to the terms and conditions of the Merger Agreement.

   
     "Merger Agreement" means the Agreement and Plan of Merger, dated June 18,
1997, by and among the Company, Holdings and Sub.
    
     
     "Merger Payment" means the cash payment of $0.50 per share of Common
Stock, without interest.

     "NASDAQ" means the National Association of Securities Dealers Automated
Quotation System.

     "Non-Continuing  Shareholder" means any Shareholder that is not a
Continuing Shareholder.

     "Non-Continuing Warrant Holder" means any warrant holder that is not a
Continuing Warrant Holder.

     "On Cue" means On Cue Limited, a company operating four billiard club
restaurants in Canada.

     "Option Agreement" means the agreement under which the owners of
Jillian's Boston will grant the Surviving Company an option to acquire
Jillian's Boston.

     "Other Common Stock" means each share of Common Stock held by
Non-Continuing Shareholders which at the Effective Time will be converted into
the right to receive the Merger Payment.


                                    -112-

<PAGE>   119

     "Other Option Holders" means certain persons who will receive Holdings
Performance Options to purchase shares of common stock of Holdings pursuant to
the Purchase Agreement.  They consist of Steven L. Foster, Daniel M. Smith,
Steven M. Weis, Kevin Troy, Steven Rubin and Kerry Breitbart.

     "Placement Agent" means Hampshire Securities Corporation, a New York
corporation.

     "Preferred Stock" means the preferred stock of Holdings to be sold
pursuant to the Private Placement.

     "Private Placement" means the private placement of 12,872,774 shares of
Preferred Stock with the Childs Group pursuant to the terms and conditions of
the Purchase Agreement.

     "Private Placement Memo" means the private placement memorandum relating
to an offering of preferred stock of the entity which was to be the surviving
corporation in a merger with the Company.

     "Proposal" means the proposal to approve the Merger.

     "Proxy" means the proxy set forth on the proxy card enclosed with this
Proxy Statement.

     "Proxy Statement" means this Proxy Statement, as the same may be amended.

   
     "Purchase Agreement" means the purchase agreement, dated June 18, 1997,
by and among the Company, Holdings, Childs, the Representative, the Continuing
Shareholders, the holders of Current Management Company Options, the Other
Option Holders, the Continuing Warrant Holders and the Borrowers.
    

     "Put" means the right acquired by an unaffiliated trust in November 1989
to require the Company to repurchase 206,825 shares of Common Stock from the
trust at $1.64 per share immediately upon the demand of the trust.

     "Put Right" means, with respect to the Private Placement, the right
acquired by holders of Preferred Stock to redeem their shares at a price of
$0.9322 per share under certain circumstances.

     "QBAL" means the symbol under which the Common Stock is included for 
quotation on The NASDAQ SmallCap Market.

     "Record Date" means May 27, 1997, the date as of which Shareholders are
shown on the Company's records as holders of issued and outstanding shares of
Common Stock.





                                     -113-
<PAGE>   120
     "Representative" means the representative of, and attorney-in-fact for,
certain members of the Childs Group.

     "Resignation Date" means March 21, 1996, the date Deloitte resigned as
principal accountant to the Company.

     "Schedule 13E-3" means the Rule 13e-3 Transaction Statement on Schedule
13E-3 under the Exchange Act, and any amendments thereto, including exhibits
filed as a part thereof, that the Company has filed with the Commission.

     "Shareholder/s" means the shareholders of the Company, and any of them.

     "Special Meeting" means the special meeting, together with adjournments
thereof, at which the Shareholders will vote on the Proposal.

     "Stockholders Agreement" means the stockholders agreement among the
Continuing Shareholders, Holdings, the Childs Group and the Borrowers which
would, among other things, place restrictions on the transferability of shares
of common stock of Holdings.

     "Stock Option Plans" means collectively, the Company's Consolidated Stock
Option Plan, 1994 Director, Adviser and Key Employee Stock Option Plan and
1995 Director, Adviser and Key Employee Stock Option Plan.

     "Stonebridge" means Stonebridge Associates, LLC.

     "Sub" means Jillian's Entertainment Acquisition Corporation, a Florida
corporation, and a wholly owned subsidiary of Holdings.

     "Surviving Company" means the Company, which will be the surviving
company in the Merger.

     "Transfer Agent" means American Stock Transfer & Trust Company.

     "Vending Partnership" means Jillian's Vending Limited Partnership.

     "Voting Agreement" means an agreement under which the Continuing
Shareholders agreed to vote their shares of Common Stock in favor of the
Merger and to refrain from selling, assigning or otherwise disposing of such
shares.

     "Worcester Limited Partnership" means Jillian's Billiard Club of
Worcester Limited Partnership.





                                     -114-
<PAGE>   121

                        INDEX TO FINANCIAL STATEMENTS

<TABLE>
 <S>                                                                                                      <C>
 Unaudited Pro Forma Financial Statements:
   Pro Forma Combined Condensed Balance Sheet as of March 31, 1997.......................................  F-3

   Pro Forma Combined Condensed Statement of Operations for the Year Ended March 31, 1997................  F-4

   Pro Forma Combined Condensed Statement of Operations for the Year Ended March 31, 1996................  F-5

Audited Financial Statements:
   Report of BDO Seidman, LLP, Independent Auditors......................................................  F-6 

   Consolidated Balance Sheets as of March 31, 1997 and 1996.............................................  F-7 

   Consolidated Statements of Operations for the Years Ended March 31, 1997 and 1996 ....................  F-8 

   Consolidated Statements of Changes in Stockholder Equity for the Years Ended March 31, 1997
       and 1996 .........................................................................................  F-9 

   Consolidated Statements of Cash Flows for the Years Ended March 31, 1997 and 1996.....................  F-10


   Notes to Consolidated Financial Statements ...........................................................  F-11
</TABLE>



                                      F-1
<PAGE>   122
                        JILLIAN'S ENTERTAINMENT AND HOLDINGS
                     PRO FORMA COMBINED FINANCIAL STATEMENTS
                                   (UNAUDITED)


         The following pro forma combined condensed financial information is
based on the historical consolidated financial statements of Jillian's
Entertainment Corporation and Subsidiaries ("Jillian's Entertainment") and
reflects the issuance of $12 million of convertible preferred stock of a newly
formed Delaware corporation ("Holdings"). Holdings was formed for the purpose
of acquiring Jillian's Entertainment through the merger of a wholly owned
subsidiary of Holdings. The Holdings subsidiary will be merged with and into
Jillian's Entertainment subject to definitive terms and conditions of the
Purchase and Merger Agreements.

         The unaudited combined condensed balance sheet of Jillian's
Entertainment and Holdings as of March 31, 1997 is presented as if the $12
million convertible preferred stock issuance and the acquisition and merger of
Jillian's Entertainment by and with Holdings occurred on March 31, 1997. The
unaudited pro forma combined condensed statement of operations for the year 
ended March 31, 1997 is presented as if the issuance of the $12 million of 
convertible preferred stock of Holdings and the acquisition and merger of
Jillian's Entertainment by and with Holdings occurred on April 1, 1996. The
unaudited pro forma combined condensed statement of operations for the year
ended March 31, 1996 is presented as if the issuance of the $12 million of
convertible preferred stock of Holdings and the acquisition and merger of
Jillian's Entertainment by and with Holdings occurred on April 1, 1995.
In management's opinion, all adjustments necessary to reflect the $12 million
convertible preferred stock issuance and the related acquisition and merger
transaction have been included in the accompanying pro forma condensed
financial statements. The unaudited pro forma condensed statement of operations
is not necessarily indicative of the results which actually would have occurred
if the transactions had been consummated at the beginning of the period
presented, nor does it purport to represent the financial results of operations
for future periods. The unaudited pro forma information should be read in
conjunction with Jillian's Entertainment's historical financial statements and
notes thereto included elsewhere herein.


                                      F-2
<PAGE>   123

                     JILLIAN'S ENTERTAINMENT AND HOLDINGS

                  PRO FORMA COMBINED CONDENSED BALANCE SHEET
                                 MARCH 31,1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                    (In thousands)
                                                 ---------------------------------------------------
                                                 Jillian's                          Pro Forma         
                                                 Entertainment               -----------------------
                                                 (Historical)   Holdings        Adjustments    Combined
                                                 ------------   --------     -----------    --------

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

Current assets:
     Cash and cash equivalents..................    $  622    $12,000 (a)    $(2,577) (b)    $ 8,571
                                                                                 (24) (b)
                                                                              (1,450) (b)
     Other current assets.......................       465          -              -             465
                                                    ------    -------        -------         -------
         Total current assets                        1,087     12,000         (4,051)          9,036
Property, leasehold improvements
  and equipment, net............................     6,556          -              -           6,556
Goodwill, net...................................       752          -          3,631  (b)      4,383
Other assets....................................       309          -              -             309
                                                    ------    -------        -------         -------
                                                    $8,704    $12,000        $  (420)        $20,284
                                                    ======    =======        =======         =======

LIABILITIES AND STOCKHOLDERS' EQUITY 

Current liabilities:
     Accounts payable and other current
        liabilities.............................    $1,798    $     -        $     -         $ 1,798
     Current portion of notes and equipment
        leases payable..........................     1,223          -              -           1,223
                                                    ------    -------        -------         -------
         Total current liabilities..............     3,021          -              -           3,021
Notes and equipment leases payable, less
  current maturities............................     1,495          -              -           1,495
Deferred rent...................................     1,031          -              -           1,031
                                                    ------    -------        -------         -------
         Total liabilities......................     5,547          -              -           5,547
Minority interest...............................     1,255          -              -           1,255
Redeemable preferred stock......................         -     12,000 (a)          -          12,000
Total stockholders' equity......................     1,902          -           (420) (b)      1,482
                                                                                 625  (c)
                                                                                (625) (c)
                                                    ------    -------        -------         -------
                                                    $8,704    $12,000        $  (420)        $20,284
                                                    ======    =======        =======         =======
</TABLE>

- --------------------------
(a)      To reflect the issuance of $12 million of redeemable preferred stock 
         at the formation of Holdings.
(b)      To reflect the acquisition and merger of Jillian's Entertainment by and
         with Holdings, as if they occurred on March 31, 1997. The acquisition 
         and Merger Pro Forma adjustments are summarized as follows:

         -    Cash of $2,577,000 to be paid by Holdings for the purchase of
              5,154,308 shares of Jillian's Entertainment common stock at a
              purchase price of $.50 per share;

         -    Cash of $24,000 to be paid by Holdings for certain Jillian's 
              Entertainment outstanding warrants and options;

         -    The Pro Forma reflects management's estimate of $1,450,000 of
              transaction costs;

         -    Goodwill represents the excess purchase price over the fair 
              value of net assets acquired calculated as follows:
<TABLE>
<S>                                                                                               <C>
                 Total purchase price of 9,137,798 shares of Jillian's Entertainment at           $5,973
                 $.50 per share, including purchase price of certain warrants and
                 options and estimated transaction costs

                 Fair value of net assets acquired                                                 2,342
                                                                                                  ------

                 Excess of purchase price over fair value                                         $3,631
                                                                                                  ======
</TABLE>
(c)      To reflect the issuance of 1,250,000 shares of Holdings common stock 
         at $.50 per share in exchange for stockholder notes receivable.



                                      F-3
<PAGE>   124



                     JILLIAN'S ENTERTAINMENT AND HOLDINGS
             PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED MARCH 31, 1997
                                 (UNAUDITED)

<TABLE>
<CAPTION>

                                                        (In thousands, except per share data)
                                                 ---------------------------------------------------
                                                 Jillian's                             Pro Forma          
                                                 Entertainment                ----------------------------
                                                 (Historical)   Holdings      Adjustments         Combined
                                                 ------------   --------      -----------         --------
                                                                                                          
<S>                                                <C>          <C>               <C>           <C>       
Revenues from clubs.............................     $13,217    $     -           $      -         $13,217
                                                     -------    -------           --------         -------
Cost of club operations.........................      10,970          -                  -          10,970
General and administrative expenses.............       1,690          -                  -           1,690
Depreciation and amortization expense...........         965          -                145  (a)      1,110
Income applicable to minority interests.........         207          -                  -             207
                                                     -------    -------           --------         -------
         Total costs and expenses...............      13,832          -                145          13,977
                                                     -------    -------           --------         -------
                                                                                                          
Other income (expense):                                                                                   
     Interest expense...........................        (332)         -                  -            (332)
     Interest income............................           5          -                 49  (b)         54
                                                     -------    -------           --------         -------
                                                        (327)         -                 49            (278)
                                                     -------    -------           --------         -------
Net loss .......................................        (942)         -                (96)         (1,038)
Preferred stock dividends.......................           -          -             (1,440) (c)     (1,440)
                                                     -------    -------           --------         -------
Net loss applicable to common and common                                                                  
  equivalent shares.............................     $  (942)   $     -           $ (1,536)        $(2,478)
                                                     =======    =======           ========         =======
Net loss per common and common                                                                            
  equivalent shares.............................     $  (.10)                                      $  (.12)
                                                     =======                                       =======
Weighted average number of common and                                                                     
  common equivalent shares outstanding..........   9,137,798                                    20,047,014
                                                   =========                                    ==========

</TABLE>

- --------------------------
(a)      To  reflect amortization of goodwill ($3,631,000 assuming an 
         estimated useful life of twenty-five years).

(b)      To reflect interest income earned on notes receivable of $625,000 to 
         be issued in exchange for common stock in Holdings at 7% per annum on
         $375,000 and 9% per annum on $250,000, assuming transaction occurred 
         on April 1, 1996.

(c)      To reflect dividends on the $12 million issuance of Holdings' 
         redeemable preferred stock at dividend accrual rate of 12% per annum, 
         assuming the issuance occurred on April 1, 1996.



                                      F-4
<PAGE>   125


                     JILLIAN'S ENTERTAINMENT AND HOLDINGS
             PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED MARCH 31, 1996
                                 (UNAUDITED)

<TABLE>
<CAPTION>
                                                        (In thousands, except per share data)
                                                 ---------------------------------------------------
                                                 Jillian's                             Pro Forma         
                                                 Entertainment                --------------------------                
                                                 (Historical)    Holdings     Adjustments       Combined 
                                                 ------------    --------     -----------       -------- 
<S>                                                <C>          <C>             <C>           <C>        
Revenues from clubs.............................     $12,000    $     -         $      -         $12,000 
                                                     -------    ---------       --------         ------- 
Cost of club operations.........................       9,643          -                -           9,643 
General and administrative expenses.............       1,707          -                -           1,707 
Depreciation and amortization expense...........         657          -              145  (a)        802 
Income applicable to minority interests.........         190          -                -             190 
                                                     -------    ---------       --------         ------- 
         Total costs and expenses...............      12,197          -              145          12,342 
                                                     -------    ---------       --------         ------- 
                                                                                                         
Other income (expense):                                                                                  
     Interest expense...........................        (212)         -                -            (212)
     Interest income............................          15          -               49  (b)         64 
                                                     -------    ---------       --------         ------- 
                                                        (197)         -               49            (148)
                                                     -------    ---------       --------         ------- 
Net loss .......................................        (394)         -              (96)           (490)
Preferred stock dividends.......................           -          -           (1,440) (c)     (1,440)
                                                     -------    ---------       --------         ------- 
Net loss applicable to common and common                                                                 
  equivalent shares.............................     $  (394)   $     -         $ (1,536)        $(1,930)
                                                     =======    =========       ========         ======= 
Net loss per common and common                                                                           
  equivalent shares.............................     $  (.04)                                    $  (.10)
                                                     =======                                     ======= 
Weighted average number of common and                                                                    
  common equivalent shares outstanding..........   9,137,798                                  20,047,014 
                                                   =========                                  ========== 
</TABLE>

- --------------------------
(a)     To reflect amortization of goodwill ($3,631,000 assuming an estimated 
        useful life of twenty-five years).

(b)     To reflect interest income earned on notes receivable of $625,000 to be
        issued in exchange for common stock in Holdings at 7% per annum on
        $375,000 and $9% per annum on $250,000, assuming transaction occurred
        on April 1, 1995.

(c)     To reflect dividends on the $12 million issuance of Holdings' redeemable
        preferred stock at dividend accrual rate of 12% per annum, assuming the
        issuance occurred on April 1, 1995.




                                      F-5
<PAGE>   126
INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
 Jillian's Entertainment Corporation
Boston, Massachusetts

We have audited the accompanying consolidated balance sheets of Jillian's
Entertainment Corporation and subsidiaries as of March 31, 1997 and 1996, and
the related consolidated statements of operations, changes in stockholders'
equity and cash flows for the years then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Jillian's
Entertainment Corporation and subsidiaries at March 31, 1997 and 1996, and the
consolidated results of their operations and their cash flows for the years then
ended in conformity with generally accepted accounting principles.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the
consolidated financial statements, the Company has incurred substantial cash
flow and liquidity problems and has a significant working capital deficiency.
These factors raise substantial doubt about its ability to continue as a going
concern. Management's plan in regard to these matters is also described in Note
2. The consolidated financial statements do not include any adjustments that
might result from the outcome of this uncertainty.


/s/ BDO SEIDMAN, LLP    

May 21, 1997

                                     F-6
<PAGE>   127
             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS
                                   (NOTE 2)



<TABLE>
<CAPTION>
===========================================================================================================================
March 31,                                                                              1997                  1996
<S>                                                                               <C>                 <C>
- ---------------------------------------------------------------------------------------------------------------------------
ASSETS

CURRENT ASSETS:
   Cash and cash equivalents                                                      $    622 259         $    646 306
   Inventory                                                                           178 401              204 581
   Accounts receivable                                                                  52 611               63 386
   Other current assets                                                                234 017              166 035
- ---------------------------------------------------------------------------------------------------------------------------

     Total current assets                                                            1 087 288            1 080 308

PROPERTY, LEASEHOLD IMPROVEMENTS AND
 EQUIPMENT, net (Notes 3 and 4)                                                      6 556 245            7 687 606

GOODWILL, net of accumulated amortization of
 $315,000 and $262,000                                                                 752 133              805 384

OTHER ASSETS                                                                           308 795              330 973
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                  $  8 704 461         $  9 904 271
===========================================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts payable                                                               $    890 031         $    941 707
   Accrued expenses and other liabilities                                              608 452              535 167
   Due to shareholder                                                                  300 000              100 000
   Current portion of notes and equipment
    leases payable (Note 4)                                                          1 222 881              712 910
- ---------------------------------------------------------------------------------------------------------------------------

     Total current liabilities                                                       3 021 364            2 289 784

DEFERRED RENT                                                                        1 030 674            1 187 860

NOTES PAYABLE AND EQUIPMENT LEASES PAYABLE,
 less current maturities (Note 4)                                                    1 494 674            2 186 235
- ---------------------------------------------------------------------------------------------------------------------------

     Total liabilities                                                               5 546 712            5 663 879
- ---------------------------------------------------------------------------------------------------------------------------

MINORITY INTERESTS (NOTE 8)                                                          1 255 249            1 395 964
- ---------------------------------------------------------------------------------------------------------------------------

COMMITMENTS AND CONTINGENCIES (Notes 2, 6, 7 and 8):

STOCKHOLDERS' EQUITY (Note 4 and 7):
   Cumulative preferred stock, $.001 par value, 1,000,000
    shares authorized, none issued or outstanding                                            -                    -
   Common stock, $.001 par value, 25,000,000 shares
    authorized, 9,137,798 shares issued  and outstanding                                 9 138                9 138
   Paid-in capital                                                                   9 536 277            9 536 277
   Accumulated deficit                                                              (7 642 915)          (6 700 987)
- ---------------------------------------------------------------------------------------------------------------------------

     Total stockholders' equity                                                      1 902 500            2 844 428
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                   $ 8 704 461          $ 9 904 271

===========================================================================================================================
</TABLE>
                
                    See accompanying notes to consolidated financial statements.



                                       F-7

<PAGE>   128

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                    CONSOLIDATED STATEMENTS OF OPERATIONS




<TABLE>
<CAPTION>
========================================================================================================================
For the years ended March 31,                                                             1997                1996
========================================================================================================================
<S>                                                                             <C>                 <C>
REVENUES FROM CLUB OPERATIONS                                                      $13 216 495         $11 999 825
- ------------------------------------------------------------------------------------------------------------------------

COSTS AND EXPENSES:
   Cost of club operations:
     Cost of goods sold                                                              2 983 936           2 736 704
     Wages                                                                           3 045 320           2 745 768
     Rent (Note 6)                                                                   1 868 901           1 685 014
     Direct operating costs                                                          2 622 356           2 475 614
     Charge for impairment of long-lived
      assets (Note 3)                                                                  450 000                   -
   General and administrative expenses                                               1 689 800           1 707 460
   Depreciation and amortization expense                                               964 826             656 768
   Income applicable to minority interest                                              206 790             189 613
- ------------------------------------------------------------------------------------------------------------------------

        Total costs and expenses                                                    13 831 929          12 196 941
- ------------------------------------------------------------------------------------------------------------------------

OPERATING LOSS                                                                        (615 434)           (197 116)
- ------------------------------------------------------------------------------------------------------------------------

OTHER INCOME (EXPENSE):
   Interest expense                                                                   (331 904)           (211 520)
   Interest income                                                                       5 410              14 905
- ------------------------------------------------------------------------------------------------------------------------

        Total other expense, net                                                      (326 494)           (196 615)
- ------------------------------------------------------------------------------------------------------------------------

NET LOSS                                                                           $  (941 928)        $  (393 731)
========================================================================================================================

NET LOSS PER SHARE OF COMMON STOCK AND
 COMMON STOCK EQUIVALENTS                                                          $      (.10)        $      (.04)
========================================================================================================================

WEIGHTED AVERAGE COMMON STOCK AND COMMON
 STOCK EQUIVALENT SHARES OUTSTANDING                                                 9 137 798           9 137 798
========================================================================================================================

</TABLE>

                    See accompanying notes to consolidated financial statements.





                                      F-8
<PAGE>   129
            JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF CHANGES IN
                             STOCKHOLDERS' EQUITY



<TABLE>
<CAPTION>
                                      Common Stock                                                       Total      
For the years ended               -------------------       Paid-in    Accumulated        Notes       Stockholders'
March 31, 1997 and 1996           Shares        Amount      Capital      Deficit        Receivable       Equity     
========================================================================================================================
<S>                               <C>           <C>        <C>           <C>            <C>             <C>

BALANCE, at
 March 31, 1995                   9 137 798     $9 138     $9 513 277    $(6 307 256)    $(103 413)     $3 111 746

   Collection of
    notes receivable                      -          -              -              -       103 413         103 413

   Services contributed
    by shareholder                        -          -         23 000              -             -          23 000

   Net loss                               -          -              -       (393 731)            -        (393 731)
- ------------------------------------------------------------------------------------------------------------------------

BALANCE, at
 March 31, 1996                   9 137 798      9 138      9 536 277     (6 700 987)            -       2 844 428

   Net loss                               -          -              -       (941 928)            -        (941 928)
- ------------------------------------------------------------------------------------------------------------------------

BALANCE, at
 March 31, 1997                   9 137 798     $9 138     $9 536 277    $(7 642 915) $          -      $1 902 500
========================================================================================================================
</TABLE>

                    See accompanying notes to consolidated financial statements.



                                      F-9


<PAGE>   130

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                    CONSOLIDATED STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>
For the years ended March 31,                                                            1997                 1996
========================================================================================================================
<S>                                                                               <C>              <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                        $ (941 928)         $  (393 731)
- ------------------------------------------------------------------------------------------------------------------------
   Adjustments to reconcile net loss to net
    cash provided by operating activities:
     Depreciation and amortization                                                    964 826              656 768
     Charge for impairment of long-lived assets                                       450 000                    -
     Increase in paid-in capital for contribution of services                               -               23 000
     Changes in operating assets and liabilities:
        Inventory                                                                      26 180              (49 014)
        Accounts receivable                                                            10 775              (29 698)
        Other assets                                                                  (74 851)              29 706
        Accounts payable                                                              (51 676)             362 922
        Accrued expenses and other liabilities                                        116 099              282 518
        Minority interest                                                             206 790              189 613
- ------------------------------------------------------------------------------------------------------------------------

           Total adjustments                                                        1 648 143            1 465 815
- ------------------------------------------------------------------------------------------------------------------------

           Cash provided by operating activities                                      706 215            1 072 084
- ------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                               (201 167)          (1 677 301)
   Collection of notes receivable                                                           -              103 413
- ------------------------------------------------------------------------------------------------------------------------

           Cash used in investing activities                                         (201 167)          (1 573 888)
- ------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from issuance of notes payable                                            500 000              630 253
   Repayment of notes and leases payables                                            (681 590)            (506 829)
   Distributions to minority interest shareholders                                   (347 505)            (229 434)
- ------------------------------------------------------------------------------------------------------------------------

           Cash used by financing activities                                         (529 095)            (106 010)
- ------------------------------------------------------------------------------------------------------------------------

NET DECREASE IN CASH AND CASH EQUIVALENTS                                             (24 047)            (607 814)

CASH AND CASH EQUIVALENTS, beginning of year                                          646 306            1 254 120
- ------------------------------------------------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS, end of year                                             $  622 259         $    646 306
========================================================================================================================
SUPPLEMENTAL CASH FLOW INFORMATION:                                                           
   Cash paid for:                                                                             
     Interest                                                                      $  350 044         $    157 742
     Income taxes                                                                  $        -         $          -
</TABLE>

                    See accompanying notes to consolidated financial statements.


                                      F-10


<PAGE>   131

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    SUMMARY OF
      SIGNIFICANT
      ACCOUNTING
      POLICIES

      Organization                Jillian's Entertainment Corporation (the
                                  "Company"), owns, operates and manages,
                                  through wholly-owned subsidiaries, billiard
                                  clubs in Miami, Florida, Seattle, Washington,
                                  Cleveland, Ohio, Cleveland Heights, Ohio,
                                  Pasadena, California, Worcester,
                                  Massachusetts, Champaign, Illinois,
                                  Annapolis, Maryland, Long Beach, California
                                  and Tacoma, Washington.

                                  The Cleveland Heights, Worcester, Champaign
                                  and Annapolis clubs are owned by limited
                                  partnerships in which wholly-owned
                                  subsidiaries are the general partners and own
                                  87%, 25%, 43% and 79% interests,
                                  respectively.

      Principles of
      Consolidation               The consolidated financial statements include
                                  the accounts of Jillian's Entertainment
                                  Corporation, and its wholly-owned
                                  subsidiaries.  The limited partnerships which
                                  own the Cleveland Heights, Worcester,
                                  Champaign and Annapolis clubs are
                                  consolidated herein, since the Company
                                  controls the operations of the limited
                                  partnership. All significant intercompany
                                  accounts and transactions have been
                                  eliminated.

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

      Reclassifications           Certain reclassifications have been made to
                                  the March 31, 1996 consolidated financial
                                  statements to conform with the March 31, 1997
                                  presentation.

      Cash Equivalents            Cash equivalents include interest-bearing
                                  deposits with banks and short-term highly
                                  liquid investments, with original maturities
                                  of less than three months.

                                      F-11


<PAGE>   132

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    SUMMARY OF
      SIGNIFICANT
      ACCOUNTING
      POLICIES
      (Continued)

      Inventory                   Inventory, primarily food and beverage, is
                                  stated at cost.  Cost is determined by the
                                  first-in, first-out method.

      Property, Leasehold
      Improvements and
      Equipment                   Property, leasehold improvements and
                                  equipment are stated at cost.  Property and
                                  equipment are depreciated using the
                                  straight-line method over the estimated
                                  useful lives of the assets which range from
                                  five to ten  years.  Leasehold improvements
                                  are amortized using the straight-line method
                                  over the shorter of the lease term (including
                                  all expected renewal periods) or the useful
                                  lives of the improvement which primarily
                                  range from ten to twenty years. When items
                                  are retired or otherwise disposed of, the
                                  related costs and accumulated depreciation
                                  are removed from the accounts and any
                                  resulting gains or losses are recognized.

      Goodwill                    The excess of the cost over the fair value of
                                  net assets acquired is being amortized on a
                                  straight-line basis over twenty years from
                                  the acquisition dates. The Company reviews at
                                  each balance sheet date the value of its
                                  long-lived assets and the goodwill related to
                                  such assets for impairment in accordance with
                                  Statement of Financial Accounting Standards
                                  ("SFAS") No. 121.  The Company's valuation is
                                  principally based on the profitability of the
                                  clubs acquired in the original acquisitions
                                  (Kendall, Seattle, and Cleveland) and the
                                  ongoing value of the Jillian's concept based
                                  on the clubs' estimated future cash flows
                                  (undiscounted and without interest charges)
                                  expected to result from the use of such
                                  assets in accordance with SFAS No. 121.

      Income Taxes                The Company follows the liability method of
                                  accounting for income taxes, as set forth in
                                  SFAS No. 109, "Accounting for Income Taxes".
                                  SFAS No. 109 prescribes an asset and
                                  liability approach, which requires the
                                  recognition of deferred tax liabilities and
                                  assets for the expected future tax
                                  consequences of temporary differences between
                                  the carrying amounts and the tax basis of
                                  assets and liabilities.  The Company's policy
                                  is to record a valuation allowance against
                                  deferred tax assets

                                      F-12


    
<PAGE>   133
                                      
             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    SUMMARY OF
      SIGNIFICANT
      ACCOUNTING
      POLICIES
      (Continued)

      Income Taxes
      (Continued)                 unless it is more likely than not that such
                                  assets will be realized in future periods.
                                  The Company considers estimated future
                                  taxable income or loss and other available
                                  evidence when assessing the need for its
                                  deferred tax valuation allowance.

      Due to Shareholder          The amount due to shareholder of $300,000 and
                                  $100,000 at March 31, 1997 and 1996,
                                  respectively, represents amounts owed for
                                  services rendered by an officer and
                                  shareholder of the Company.  The amount due
                                  is non-interest bearing and has no fixed
                                  repayment terms.

      Fair Value of
      Financial
      Instruments                 The Company believes that the carrying amount
                                  of notes and equipment leases payable, as
                                  reported in the accompanying consolidated
                                  balance sheet, approximates fair value.

      Operating Leases            The Company has entered into operating lease
                                  agreements which contain scheduled rent
                                  increases during the term of the lease.  Such
                                  scheduled rent increases are recorded on a
                                  straight-line basis over the term of the
                                  lease.  Landlord concessions are recorded as
                                  deferred rent and are amortized over the
                                  terms of the lease.

      Earnings/Loss
      Per Share                   Primary per share amounts are computed based
                                  upon the average number of common and common
                                  equivalent shares outstanding, assuming
                                  proceeds from the assumed exercise of options
                                  were used to purchase common shares
                                  outstanding at the average fair market value
                                  during each period, unless such exercise is
                                  anti-dilutive.  Fully diluted earnings per
                                  share assumes that the proceeds were used to
                                  purchase common shares outstanding at the
                                  higher of the fair market value per share as
                                  of the end of each period or the average fair
                                  market value during each period, unless such
                                  exercise is anti-dilutive.

      Start-up Costs              Start-up costs related to development stage
                                  clubs are expensed as incurred.  These costs
                                  include all wages, rents and general and
                                  administrative expenses incurred prior to a
                                  club opening for business.

                                      F-13



<PAGE>   134

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    SUMMARY OF
      SIGNIFICANT
      ACCOUNTING
      POLICIES
      (Continued)
    
  Start-up Costs
  (Continued)                     The Company incurred no start-up costs for
                                  the year ended March 31, 1997.  Direct
                                  operating costs included start-up costs
                                  related to development stage clubs of
                                  approximately $82,600 for the year ended
                                  March 31, 1996.

      Advertising Costs           Advertising costs are charged to operations
                                  as incurred.  Advertising expense was
                                  approximately $390,000 and $317,000 for the
                                  years ended March 31, 1997 and 1996,
                                  respectively.

      New Accounting
      Pronouncements              Stock Options and Warrants - Effective April
                                  1, 1996, the Company adopted SFAS No. 123,
                                  "Accounting for Stock-Based Compensation".
                                  SFAS No. 123 allows the Company to account
                                  for its stock-based compensation plans based
                                  upon either a fair value method or the
                                  intrinsic value method previously followed by
                                  the Company.  The Company has retained the
                                  intrinsic value method of accounting for
                                  stock-based compensations plans, and
                                  therefore, the adoption of SFAS No. 123 had
                                  no impact on the Company's financial position
                                  or results of operations.  As required by
                                  SFAS No. 123, the Company has disclosed the
                                  effects of applying the fair value method on
                                  the net loss and net loss per share on a pro
                                  forma basis (see Note 7).

                                  Earnings Per Share - SFAS No. 128,"Earnings
                                  Per Share", issued by the Financial
                                  Accounting Standards Board is effective for
                                  financial statements for fiscal years ending
                                  after December 15, 1997.  The new standard
                                  establishes standards for computing and
                                  presenting earnings per share.  The Company
                                  does not expect the adoption of this standard
                                  to have a material effect on its consolidated
                                  financial statements.

                                  The effect of adopting SFAS No. 128 has not
                                  been estimated.  The Company is required to
                                  adopt the disclosure required by SFAS No. 128
                                  during the year ending March 31, 1998.


                                      F-14



<PAGE>   135

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



2.    GOING CONCERN AND
      PROPOSED PRIVATE
      PLACEMENT AND
      MERGER TRANSACTION          The Company's consolidated financial
                                  statements have been prepared on the basis
                                  that it will be able to continue as a going
                                  concern.  The Company has incurred
                                  substantial cash flow and liquidity problems
                                  and has a significant working capital
                                  deficiency.  Accordingly, the Company's
                                  ability to continue as a going concern is
                                  dependent upon the anticipated proceeds from
                                  its proposed private placement and merger
                                  transaction described below.

                                  In March 1997, the Company entered into a
                                  non-binding letter of intent providing for
                                  the preliminary terms and conditions of a
                                  proposed private placement and merger
                                  transaction.  Such transaction is subject to
                                  the Company's stockholders' consideration and
                                  vote.  The proposed Merger Agreement by and
                                  between the Company and Jillian's 
                                  Entertainment Acquisition Corporation, a
                                  Florida corporation ("Sub") and a wholly
                                  owned subsidiary of Jillian's Entertainment
                                  Holdings, Inc., a Delaware corporation
                                  ("Holdings") provides, among other matters,
                                  for the following:

                                  (i)     Sub will be merged with and into the
                                          Company, and the Company will be the
                                          surviving company in the Merger.

                                  (ii)    Each share of common stock of Sub
                                          will be converted into the right to
                                          receive one share of Series A common
                                          stock, par value $.001 per share, of
                                          the surviving company and one share
                                          of Series B common stock, par value
                                          $.001 per share, of the surviving
                                          company.

                                  (iii)   Each share of common stock held by a
                                          non-continuing shareholder will be
                                          converted into the right to receive a
                                          merger payment.

                                  (iv)    Each warrant to purchase a share or
                                          shares of common stock held by a
                                          continuing warrant holder will be
                                          exchanged for a warrant to purchase
                                          the same number of shares of common
                                          stock of Holdings.

                                      F-15



<PAGE>   136
                                      
                           JILLIAN'S ENTERTAINMENT
                         CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



2.    GOING CONCERN AND
      PROPOSED PRIVATE
      PLACEMENT AND
      MERGER TRANSACTION
      (Continued)                 The Company has determined that approximately
                                  $2,600,000 in cash will be required in order
                                  to make the merger payments.  The Company
                                  intends to use funds obtained from a private
                                  placement of $12,000,000 of convertible
                                  preferred stock of Holdings, pursuant to the
                                  terms and conditions of a Purchase Agreement,
                                  to make the merger payments.  If the Merger
                                  is approved by the Company's shareholders,
                                  subject to the terms and conditions of the
                                  Purchase Agreement, the private placement
                                  will be consummated immediately prior to
                                  consummation of the Merger.

                                  If the Merger is not approved by the
                                  Company's shareholders, the Company, at that
                                  time, will assess whether it will seek to
                                  structure another transaction or continue to
                                  retain the placement agent to raise funds for
                                  the Company.  Approval of the Merger will
                                  require the favorable vote of the majority
                                  of all outstanding shares of common stock.

                                  The Merger Agreement also provides that all
                                  fees and expenses incurred in connection with
                                  the Merger Agreement and the Purchase
                                  Agreement and the transactions contemplated
                                  thereby will be paid by the party incurring
                                  such expenses, except that if the Merger is
                                  consummated, (i) the Company will pay all of
                                  the proposed investor group's fees and
                                  expenses and (ii) the Company will pay the
                                  proposed investor group a one-time
                                  transaction fee of $200,000.  In addition,
                                  pursuant to the Merger Agreement, the Company
                                  is obligated to pay the proposed investor
                                  group a termination fee of $500,000 if the
                                  Merger Agreement is terminated under certain
                                  circumstances, including, but not limited to,
                                  the failure of the shareholders to approve
                                  the Merger and the withdrawal of the Board of
                                  Director's recommendation that the
                                  shareholders vote in favor of the Merger.


                                      F-16



<PAGE>   137

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




3.    PROPERTY,
      LEASEHOLD
      IMPROVEMENTS AND
      EQUIPMENT, NET              Property, leasehold improvements and
                                  equipment consist of the following:

<TABLE>
<CAPTION>
                                  March 31,                                               1997                 1996
                                  ======================================================================================
                                  <S>                                             <C>                   <C>

                                  Leasehold improvements                           $ 4 564 345           $ 5 487 014
                                  Game equipment                                     1 393 477             1 391 937
                                  Club and office equipment                          1 598 990             1 772 683
                                  Furniture and fixtures                               629 231               720 323
                                  Assets held for sale, net                            747 032                     -
                                  --------------------------------------------------------------------------------------

                                                                                     8 933 075             9 371 957

                                  Less accumulated depreciation                     (2 376 830)           (1 684 351)
                                  --------------------------------------------------------------------------------------

                                                                                   $ 6 556 245            $7 687 606
                                  ======================================================================================

</TABLE>

                                  The Company has analyzed numerous options
                                  regarding its Long Beach club, which has
                                  continued to incur operating losses.  During
                                  the fourth quarter of 1997, the Company began
                                  actively pursuing the sale of its Long Beach
                                  club and, accordingly, has classified the
                                  club's leasehold improvements and equipment
                                  as "assets held for sale".  The Company
                                  wrote-down the value of its Long Beach
                                  long-lived assets based upon its
                                  determination that the estimated net proceeds
                                  from a sale will not be sufficient for the
                                  Company to recover the carrying value of the
                                  club's long-lived assets.  A charge of
                                  $450,000 for the estimated impairment of the
                                  club's long-lived assets is included as an
                                  expense of club operations for the year ended
                                  March 31, 1997 in the accompanying
                                  consolidated statements of operations.



                                      F-17


<PAGE>   138

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4.    NOTES AND
      EQUIPMENT
      LEASES PAYABLE         Notes and equipment leases payable consist of the
                             following:

<TABLE>
<CAPTION>
                                  March 31,                                                              1997             1996
                                --------------------------------------------------------------------------------------------------
                                <S>                                                                 <C>             <C>

                                  Notes payable:

                                  7% note payable to City of Long Beach, collateralized by the
                                   assets of the Long Beach club and shares of the Company's
                                   common stock as described below.  The note is also guaranteed
                                   by Jillian's Billiard Club of Pasadena, Inc. and Jillian's 
                                   Entertainment Corporation.  Principal and interest is payable
                                   in monthly installments of $5,507 beginning April 1, 1996.
                                   Balance due 2006.
                                                                                                    $    440 322      $   450 000

                                  Note payable to unaffiliated third party with interest at prime
                                   plus 3% (11.25% at March 31, 1997), collateralized by certain
                                   assets of the Long Beach club, the Pasadena club and Jillian's
                                   Entertainment Corporation.  Principal and interest due on
                                   August 1, 1997.  The Company also issued the lender 50,000
                                   warrants to purchase the Company's common stock (see Note 7).
                                                                                                         300 000                -

                                  25% notes payable to affiliated third parties.  Interest only
                                   payable semi-annually.  Principal and accrued interest due May
                                   and June 1997.
                                                                                                         280 000          280 000

                                  9.5% note payable to bank, collateralized by the assets of the
                                   Tacoma club and by certain assets of the Seattle club.
                                   Principal and interest payable in monthly installments of
                                   $6,306.  Balance due December 2000.
                                                                                                         237 868          284 357
</TABLE>



                                      F-18


<PAGE>   139

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4.    NOTES AND
      EQUIPMENT
      LEASES PAYABLE
      (Continued)

<TABLE>
<CAPTION>
                                  March 31,                                                            1997             1996
                                --------------------------------------------------------------------------------------------------
                                 <S>                                                               <C>            <C>

                                  Bank note payable with interest at the bank's base rate plus
                                   1.5%  (9.75% at March 31, 1997), collateralized by certain
                                   property and equipment.  Principal and interest payable in
                                   monthly installments of $6,945.  Balance due September 9,
                                   1999.
                                                                                                    201 389             -

                                  Note payable to unaffiliated third parties with interest
                                   accruing at 15% per annum (currently payable at 12%).
                                   Principal and accrued interest due October 20, 1999.
                                                                                                    185 000          185 000

                                  Note payable to U.S. Government without interest.  Payable in
                                   monthly installments of $3,000 with principal balance due
                                   April 28, 1998.  Collateralized by 200,000 shares of the
                                   Company's common stock.
                                                                                                    166 792          199 792

                                  9.5% note payable to bank collateralized by the assets of the
                                   Seattle club.  Principal and interest payable in monthly
                                   installments of $4,205. Balance due May 18, 1999.
                                                                                                    102 722          144 538

                                  10% note payable to Champaign club landlord, collateralized by
                                   certain assets of the Champaign club.  Principal and interest
                                   payable in monthly installments of $3,187.  Balance due
                                   September 1, 1999.
                                                                                                     81 804          110 301
</TABLE>


                                      F-19

<PAGE>   140

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4.    NOTES AND
      EQUIPMENT
      LEASES PAYABLE
     (Continued)

<TABLE>
<CAPTION>
                                  March 31,                                                              1997             1996
                                ==================================================================================================
                                <S>                                                                     <C>          <C>

                                  7% note payable to City of Cleveland Heights collateralized by
                                   personal property and fixtures in the Cleveland Heights club.
                                   Principal and interest payable in monthly installments of
                                   $1,161.  Balance due in March 1998.
                                                                                                         67 340           76 219

                                  8% note payable to seller of Pasadena club.  Principal balance
                                   paid in August, 1996.
                                                                                                              -          175 000

                                  8.5% note payable to unaffiliated third party.  Principal
                                   balance paid in August, 1996.
                                                                                                              -           50 000
                                  -----------------------------------------------------------------------------------------------
                                  Total notes payable                                                 2 063 237        1 955 207
                                  -----------------------------------------------------------------------------------------------

                                  Collateralized equipment lease payable:

                                  12.6% leases payable collateralized by Tacoma club assets.
                                   Payable in monthly principal and interest installments of
                                   $6,762.  Balance due December 2000.
                                                                                                        245 772          294 556

                                  11.9% equipment leases payable to unaffiliated third party.
                                   Payable in monthly principal and interest installments of
                                   $6,673.  $30,000 buy-out due June 1999.
                                                                                                        157 219          214 633

                                  11.25% equipment leases payable to unaffiliated third party.
                                   Payable in monthly installments of $11,953.  Balance due in
                                   March 1998.
                                                                                                        135 068          255 826
</TABLE>

                                      F-20




<PAGE>   141

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




4.    NOTES AND
      EQUIPMENT
      LEASES PAYABLE
      (Continued)

<TABLE>
<CAPTION>
                                  March 31,                                                          1997             1996
                                  =================================================================================================
                                  <S>                                                            <C>           <C>
                                  Various other equipment leases payable to unaffiliated third
                                   party.  Payable in principal and interest installments
                                   aggregating $4,240 per month, maturing in May 1998 through
                                   September 2001.
                                                                                                    116 259          178 923
                                  ------------------------------------------------------------------------------------------------

                                  Total capital leases payable                                      654 318          943 938
                                  ------------------------------------------------------------------------------------------------

                                  Total notes and equipment leases payable                        2 717 555        2 899 145

                                  Less current portion of notes and 
                                   equipment leases payable                                       1 222 881          712 910
                                  ------------------------------------------------------------------------------------------------

                                  Long-term portion of notes                             
                                   and equipment leases payable                                  $1 494 674       $2 186 235
                                  ================================================================================================
</TABLE>

                                  The aggregate amount of required payments
                                  under the notes payable are as follows:

<TABLE>
<CAPTION>
                                  Year Ending March 31,                                                      Amount
                                  ================================================================================================
                                  <S>                                                                   <C>
                                  1998                                                                  $   932 486
                                  1999                                                                      395 586
                                  2000                                                                      357 492
                                  2001                                                                       99 432
                                  2002                                                                       48 114
                                  Thereafter                                                                230 127
                                  ------------------------------------------------------------------------------------------------
                                                                                                         $2 063 237
                                  ================================================================================================

</TABLE>

                                  As collateral on the City of Long Beach note
                                  payable, the Company has issued the City of
                                  Long Beach a warrant to receive 225,000
                                  shares of its common stock at no charge.
                                  This warrant is only exercisable if the
                                  Company defaults on the loan and fails to
                                  cure such default.  Any net proceeds the City
                                  of Long Beach receives on the sale of such
                                  warrant would be used to offset the
                                  outstanding loan balance.  If such net
                                  proceeds were not sufficient to repay the
                                  outstanding loan balance, the


                                      F-21


<PAGE>   142

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4.    NOTES AND
      EQUIPMENT
      LEASES PAYABLE
      (Continued)                 Company has agreed to continue to issue
                                  additional shares of its common stock until
                                  the outstanding loan balance is paid in full.

                                  Future minimum lease payments under capital
                                  lease obligation together with the present
                                  value of the net minimum lease payments are
                                  as follows:

<TABLE>
<CAPTION>
                                  Year ending March 31,                                                      Amount
                                  ================================================================================================
                                  <S>                                                                      <C>
                                  1998                                                                     $355 550
                                  1999                                                                      202 095
                                  2000                                                                      140 035
                                  2001                                                                       77 947
                                  ------------------------------------------------------------------------------------------------
                                  Total minimum lease payments                                              775 627
                                  Less amounts representing interest                                        121 309
                                  ------------------------------------------------------------------------------------------------
                                  Present value of net minimum lease payments                              $654 318
                                  ================================================================================================

</TABLE>

5.    INCOME TAXES                Deferred income taxes reflect the net tax
                                  effects of temporary differences between the
                                  carrying amounts of assets and liabilities
                                  for financial reporting purposes and the
                                  amounts used for tax purposes.  The tax
                                  effects of significant items comprising the
                                  Company's net deferred tax asset are as
                                  follows:

<TABLE>
<CAPTION>
                                  March 31,                                               1997                 1996
                                  ================================================================================================
                                  <S>                                         <C>                   <C>
                                   Gross deferred tax liabilities                 $          -          $          -
                                  ================================================================================================

                                  Deferred tax assets:
                                     Accruals not yet deductible
                                      for tax purposes                            $   113 000           $         -
                                     Charge for long-lived asset
                                      impairment not yet deductible
                                      for tax purposes                                169 000                     -
                                     Contribution carryforward                          8 700                 8 000
                                     Net operating loss carryforward                1 970 000             2 202 300
                                     Capital loss carryforward                         31 600                31 600
                                  ------------------------------------------------------------------------------------------------

                                  Gross deferred tax assets                         2 292 300             2 241 900
</TABLE>


                                      F-22



<PAGE>   143

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



<TABLE>
<CAPTION>
5.    INCOME TAXES
      (Continued)                 March 31,                                               1997                 1996
                                  ================================================================================================
                                  <S>                                         <C>                   <C>

                                  Deferred tax asset
                                   valuation allowance                             (2 292 300 )          (2 241 900)
                                  ------------------------------------------------------------------------------------------------

                                  Net deferred tax asset                         $          -          $          -
                                  ================================================================================================

</TABLE>

                                  As of March 31, 1997, the Company has unused
                                  operating loss carryforwards of approximately
                                  $6,200,000 for federal income tax purposes,
                                  subject to review by the Internal Revenue
                                  Service.  Approximately $4,000,000 of this
                                  carryforward is limited, under Section 382 of
                                  the Internal Revenue Code, to approximately
                                  $350,000 per year.  The Company may also
                                  experience an additional reduction in its
                                  loss carryforwards as a result of a change in
                                  ownership in excess of 50% upon completion of
                                  its proposed private placement and merger
                                  transactions as described in Note 2. The
                                  Company's loss carryforwards begin to expire
                                  in the year 2006.

                                  The Company's provision for income taxes
                                  differs from the amounts determined by
                                  applying the statutory federal income tax
                                  rate to the Company's loss before income
                                  taxes as follows:

<TABLE>
<CAPTION>
                                  Year ending March 31,                                1997                1996
                                  ================================================================================================
                                  <S>                                                 <C>                 <C>

                                  Income tax expense (benefit)
                                   at federal statutory rate                          (34.0)  %           (34.0) %
                                  Goodwill amortization                                 2.0                 2.2
                                  Operating losses generating
                                   no current tax benefit                              32.0                31.8
                                  ------------------------------------------------------------------------------------------------

                                  Effective income tax rate                             0.0   %             0.0  %
                                  ------------------------------------------------------------------------------------------------

</TABLE>

                                      F-23


<PAGE>   144

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



6.    OPERATING LEASES            On June 13, 1995, the Company entered into a
                                  lease agreement for 3,020 square feet of
                                  space for its administrative operation
                                  located at 727 Atlantic Avenue in Boston,
                                  Massachusetts.  The lease commenced in July,
                                  1995 and expires July, 1998.  In addition,
                                  the lease has a two-year renewal period.
                                  Under the lease agreement, the Company is
                                  obligated to pay the lessor minimum annual
                                  rent equal to approximately $34,700 for the
                                  second lease year and $37,800 for the third
                                  lease year.

                                  The Company also leases the premises in which
                                  its billiard clubs are operated.  The future
                                  minimum lease payments under the
                                  administrative and clubs operating leases are
                                  approximately as follows:


<TABLE>
<CAPTION>
                                  Year ending March 31,                                                    Amount
                                  ================================================================================================
                                  <S>                                                                 <C>

                                  1998                                                                $ 1 839 000
                                  1999                                                                  1 935 000
                                  2000                                                                  1 587 000
                                  2001                                                                  1 398 000
                                  2002                                                                  1 306 000
                                  Thereafter                                                            3 275 000
                                  ------------------------------------------------------------------------------------------------

                                                                                                      $11 340 000
                                  ================================================================================================
</TABLE>

                                  Some of the billiard clubs lease agreements
                                  contain clauses that provide for additional
                                  rental expense based on gross sales exceeding
                                  specified dollar amounts.  Such rental
                                  clauses differ by club.  The Company was
                                  required to pay approximately $53,000 and
                                  $42,000 in additional rent for the years ended
                                  March 31, 1997 and 1996, respectively.
                                  Additionally, the Company is using the
                                  straight line method for certain lease
                                  payments under the lease agreements and,
                                  therefore, current expenses are greater than
                                  the actual cash payments.



                                      F-24


<PAGE>   145

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



7.    STOCK OPTIONS
      AND WARRANTS                At March 31, 1997, outstanding warrants and
                                  options to purchase shares of the Company's
                                  common stock were as follows:

<TABLE>
<CAPTION>
                                                                                                            Amount
                                  ================================================================================================
                                  <S>                                                                  <C>

                                  Warrants issued in connection with the Seattle club lease (a)             76 984
                                  Warrants issued to public relations firm (b)                              50 000
                                  Warrants issued to former directors and officers (c)                     262 500
                                  Warrants issued in connection with the Miami club lease (d)               65 000
                                  Consolidated Stock Option Plan (e)                                       145 500
                                  1994 Stock Option Plan (f)                                               124 000
                                  1995 Stock Option Plan (g)                                             1,595,000
                                  Warrants issued to the City of Long Beach
                                   note payable (see Note 4)                                               225 000
                                  Warrants issued in connection with note payable (see Note 4)              50 000
                                  ------------------------------------------------------------------------------------------------

                                  Total number of common shares issuable upon exercise
                                   of warrants and stock options                                         2,593,984
                                  ================================================================================================
</TABLE>

                                  (a)     Under the terms of an amendment to
                                          the Seattle club lease, the lessor
                                          and the Company agreed that the
                                          percentage rental payments may be
                                          made one-third in cash and two-thirds
                                          by issuing the lessor warrants to
                                          purchase shares of the Company's
                                          common stock in an amount equal to
                                          one share for each dollar of
                                          percentage rent owing.  The warrants
                                          were issued on the 15th day following
                                          the end of each fiscal year and will
                                          be exercisable for a five-year period
                                          at an exercise price equal to the
                                          average bid and asked prices of the
                                          common stock for the ten-day period
                                          prior to issuance.  The warrants
                                          issued under this amendment are as
                                          follows:

<TABLE>
<CAPTION>
                                          For Fiscal                         Warrants                    Exercise
                                             Year                             Issued                   Price/Share
                                          ============================================================================

                                          <S>                                  <C>                            <C>
                                          1993                                 12 608                          .75
                                          1994                                 15 637                          .70
                                          1995                                 20 631                          .45
                                          1996                                 28 108                          .27
                                          ----------------------------------------------------------------------------
                                                                               76 984
                                          ============================================================================
</TABLE>



                                      F-25


<PAGE>   146

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7.    STOCK OPTIONS
      AND WARRANTS
      (Continued)                 (b)     On September 10, 1992, the Company
                                          issued to its public relations firm,
                                          for services rendered, a warrant to
                                          purchase 50,000 shares of the
                                          Company's common stock for a
                                          five-year period commencing at the
                                          time of issuance at an exercise price
                                          of $.50 per share.

                                  (c)     The Board of Directors has issued
                                          former directors and a former officer
                                          of the Company common stock purchase
                                          warrants exercisable for a five-year
                                          period from the date of grant.  The
                                          warrants have various restrictions
                                          and registration rights. The warrants
                                          issued are as follows:

<TABLE>
<CAPTION>
                                            Date                             Warrants                    Exercise
                                          Granted                             Issued                   Price/Share
                                          <S>                                 <C>                             <C>
                                          ================================================================================

                                           8/4/93                              40 000                         $.78
                                          3/31/94                              40 000                          .70
                                          1/23/95                              40 000                          .66
                                          2/17/95                              67 500                          .66
                                          2/17/95                              75 000                          .33
                                          --------------------------------------------------------------------------------

                                                                              262 500
                                          ================================================================================

</TABLE>

                                  (d)     On March 7, 1994, under the terms of
                                          an amendment to the Miami club lease,
                                          the lessor and the Company have
                                          agreed to eliminate all basic
                                          percentage rents due from inception
                                          of the lease through the termination
                                          of the lease (including all renewal
                                          periods).  In exchange for the
                                          amendment, the Company issued the
                                          lessor 40,000 shares of its common
                                          stock and granted the lessor warrants
                                          to purchase 65,000 shares of its
                                          common stock at $.50 per share. The
                                          warrants are exercisable for a
                                          five-year period.


                                      F-26


<PAGE>   147

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



7.    STOCK OPTIONS
      AND WARRANTS
      (Continued)                 (e)     On June 28, 1994, the Board of
                                          Directors cancelled all options
                                          (786,000 shares of the Company's
                                          common stock in the aggregate)
                                          previously granted to directors,
                                          advisors and key employees under all
                                          stock option plans adopted prior to
                                          March 31, 1994.  Such plans were
                                          replaced with the Consolidated Stock
                                          Option Plan.  As of March 31, 1997,
                                          145,500 of these options are
                                          outstanding.  The outstanding options
                                          are exercisable at $.66 per share to
                                          the extent vested which is as
                                          follows: 1) 141,300 options were
                                          exercisable as of March 31, 1997 and
                                          2) 4,200 options vest during fiscal
                                          1998. The outstanding options expire
                                          as follows: 1) 5,000 options in
                                          fiscal 1998, 2) 5,000 options in
                                          fiscal 1999, 3) 5,500 options in
                                          fiscal 2000, 4) 32,000 options in
                                          fiscal 2001, 5) 30,000 options in
                                          fiscal 2002 and 6) 68,000 options in
                                          fiscal 2004.

                                  (f)     On March 31, 1994, the Board of
                                          Directors adopted the 1994 Director,
                                          Adviser and Key Employee Stock Option
                                          Plan (the "1994 Plan"). The following
                                          1994 plan options are outstanding and
                                          fully vested as of March 31, 1997:

<TABLE>
<CAPTION>
                                               Options                  Exercise
                                               Issued                  Price/Share                 Expiration Date
                                               <S>                            <C>                   <C>
                                          ================================================================================

                                                20 000                        $.45                  March 31, 2005
                                               104 000                         .66                  March 31, 2004
                                          --------------------------------------------------------------------------------
                                               124 000
                                          ================================================================================

</TABLE>

                                  (g)     On October 2, 1995, the Board of
                                          Directors, adopted a new 1995
                                          Director, Adviser and Key Employee
                                          Stock Option Plan (the "1995 Plan").
                                          Under the 1995 Plan, options to
                                          purchase 1,650,000 shares of the
                                          Company's common stock can be
                                          awarded.  In October 1995, the Stock
                                          Option Committee granted options to
                                          key employees which, in the
                                          aggregate, allowed for the purchase of
                                          1,645,000 shares of the Company's
                                          common stock.  As of March 31, 1997,
                                          1,595,000 options remain outstanding.
                                          The outstanding options are
                                          exercisable at $.40 per share to the
                                          extent vested, which is as follows:
                                          1) 775,000 options were exercisable


                                      F-27


<PAGE>   148
                                      
                           JILLIAN'S ENTERTAINMENT
                         CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




7.    STOCK OPTIONS
      AND WARRANTS
      (Continued)                         as of March 31, 1997, 2) 395,000
                                          options will vest during 1998 and
                                          1999, and 3) 30,000 options will vest
                                          during 2000.  All outstanding options
                                          issued under the 1995 plan expire in
                                          October 2005.

                                  (h)     On July 31, 1996, the Company issued
                                          50,000 warrants to an unaffiliated
                                          third party lender in connection with
                                          a $300,000 loan payable.  The
                                          warrants have an exercise price of
                                          $.50 per share and are fully vested
                                          at March 31, 1997.  The 50,000
                                          warrants expire on July 31, 2001.

                                  The Company accounts for its stock-based
                                  compensation plans using the intrinsic value
                                  method.  Accordingly, no compensation cost
                                  has been recognized since the option's
                                  exercise price to purchase shares of the
                                  Company's common stock was not less than the
                                  common stock's market value on the date of
                                  grant.  The Company granted no stock-based
                                  compensation options for the year ended March
                                  31, 1997.  Had compensation cost for the
                                  Company's fiscal 1996 stock options (issued
                                  under the 1995 Stock Option Plan) been
                                  determined based on the fair value method,
                                  using an option pricing model in accordance
                                  with SFAS No. 123, the Company's net loss and
                                  net loss per share would have been increased 
                                  to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                             
                                  Year Ending March 31,                                   1997               1996
                                  =====================================================================================
                                  <S>                                                <C>                  <C>
                                                                                             
                                  Net loss (in thousands):                                   
                                     As reported                                     $   (942)            $ (394)
                                     Pro forma                                       $ (1 026)            $ (502)
                                                                                             
                                  Net loss per common share:                                 
                                     As reported                                     $   (.10)            $ (.04)
                                     Pro forma                                       $   (.11)            $ (.05)
                                                                                             
</TABLE>


                                      F-28


<PAGE>   149

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


7.    STOCK OPTIONS
      AND WARRANTS
      (Continued)                 In determining the pro forma amounts above,
                                  the Company estimated the fair value of the
                                  1996 options using the Black-Scholes option
                                  pricing model with the following
                                  weighted-average assumptions: dividend yield
                                  of 0%, volatility of 35%, risk-free rates
                                  ranging from 6.1% to 6.2% with an expected
                                  life of ten years.  The weighted average fair
                                  value of options granted in fiscal 1996 was
                                  approximately $200,000 and have a weighted-
                                  average remaining life of 7.8 years.

8.    MINORITY INTERESTS

      General                     In order to partially finance the costs of
                                  renovating and equipping the Jillian's
                                  billiard clubs located in Cleveland Heights,
                                  Worcester, Champaign and Annapolis, the
                                  Company sold limited partnership interests in
                                  limited partnerships that own those clubs.
                                  The Company sold 13%, 75%, 57% and 21% of the
                                  partnership interests in the partnerships
                                  that own the billiard clubs in Cleveland
                                  Heights, Worcester, Champaign and Annapolis,
                                  respectively. Wholly-owned subsidiaries of
                                  the Company own the remaining interest.  Each
                                  of the limited partnership agreements for the
                                  partnerships allows the limited partners,
                                  after a certain date (the "Put Date") to
                                  require the Company to repurchase their
                                  limited partnership interests.  The purchase
                                  price is a multiple (ranging from four to
                                  five) times the limited partner's allocable
                                  share of the limited partnership's net income
                                  for the twelve-month period preceding the Put
                                  Date.  The limited partners are entitled to
                                  receive part of their purchase price in the
                                  form of the Company's common stock and the
                                  balance in cash. The limited partners also
                                  have the right for a certain period of time
                                  after receipt of the common stock to require
                                  that the Company register its shares of
                                  common stock for sale to the public.

      Jillian's Billiard
      Club of Cleveland
      Heights, Ltd.               The Cleveland Heights, Ohio club is owned by
                                  Jillian's Billiard Club of Cleveland Heights
                                  Limited Partnership, an Ohio limited
                                  partnership, in which a wholly-owned
                                  subsidiary of Jillian's, Inc.  (Jillian's
                                  Billiard Club of Cleveland Heights, Inc., a
                                  Delaware corporation) is the general partner
                                  and owns an 87% interest.  The remaining 13% 
                                  of the limited partnership interest was sold
                                  for $122,500.
                                     


                                      F-29

<PAGE>   150
                                      
                           JILLIAN'S ENTERTAINMENT
                         CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8.    MINORITY INTERESTS
      (Continued)

      Jillian's Billiard
      Club of Cleveland
      Heights, Ltd.
      (Continued)                 A 3% limited partner had the option to sell
                                  their three Units to the Company upon the
                                  transmittal to the limited partner of the
                                  financial statements for the partnership for
                                  the 12 months ended December 31, 1995.  The
                                  Company has offered to purchase such Units at
                                  a cash price equal to the amount paid by a
                                  limited partner for his Units ($22,500).  To
                                  date, the limited partner and the Company
                                  have not agreed upon the terms of the
                                  purchase.

                                  A 10% limited partner will have the option to
                                  sell its interest to the Company anytime
                                  after January 1, 1997.  The Company has
                                  agreed to purchase the 10% interest at a
                                  price equal to 500% of the annualized cash
                                  flow of JBC of Cleveland Heights, Ltd. times
                                  10%.  The full purchase price is to be paid
                                  in common stock of the Company and such
                                  common stock will be valued based on the 10-
                                  day average bid and ask price prior to the
                                  limited partner exercising its option to sell
                                  its interest.  To date, the Company and the
                                  10% limited partner have not entered into a
                                  purchase agreement.

      Jillian's Billiard
      Club of Worcester,
      Ltd.                        The Worcester, Massachusetts club is owned by
                                  Jillian's Billiard Club of Worcester Limited
                                  Partnership (the "Worcester Partnership"), a
                                  Massachusetts limited partnership, in which a
                                  wholly-owned subsidiary of Jillian's, Inc.
                                  (Jillian's Billiard club of Worcester, Inc.,
                                  a Massachusetts corporation) is the general
                                  partner and owns a 25% interest.  The
                                  remaining 75% limited partnership interest
                                  was sold for $850,000.
                                      
                                  The limited partners will have the option to
                                  sell their Units to the Company during the
                                  60-day period after the transmittal to the
                                  limited partners of the financial statements
                                  of the Partnership for the 12 months ending
                                  December 31, 1998.



                                      F-30


<PAGE>   151

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



8.    MINORITY INTERESTS
      (Continued)

      Jillian's Billiard
      Club of Worcester,
      Ltd.
      (Continued)                 In March 1997, the Company entered into 
                                  Purchase and Sale Agreements (the 
                                  "Agreements") to acquire the 75% limited 
                                  partners interest in the Worcester 
                                  Partnership for an aggregate purchase price 
                                  of $500,000, payable to each seller on a pro 
                                  rata basis.  The purchase price is subject to
                                  certain adjustments depending on the date of 
                                  closing, as defined in the Agreements.  The 
                                  Agreements are also contingent upon the 
                                  Company completing a private placement (see 
                                  Note 2) on or before December 31, 1997.

      Jillian's Billiard
      Club of Champaign -
      Urbana, Ltd.                The Champaign-Urbana, Illinois club is owned
                                  by Jillian's Billiard Club of
                                  Champaign-Urbana Limited Partnership, an
                                  Illinois limited partnership, in which a
                                  wholly-owned subsidiary of Jillian's, Inc.
                                  (Jillian's Billiard Club of Champaign-Urbana,
                                  Inc., an Illinois corporation) is the general
                                  partner and owns a 43% interest.  The
                                  remaining 57% limited partnership interest
                                  was sold for $325,000.
                                      
                                  Forty-seven percent (47%) of the limited
                                  partners had the option to sell their Units
                                  to the Company, during the 60-day period
                                  after the transmittal to the limited 
                                  partners of the financial statements for the
                                  Partnership for the 12 months ending December
                                  31, 1996. The limited partners did not
                                  exercise their option to sell.

                                  A 10% limited partner will have the option to
                                  sell its interest to the Company anytime
                                  after October 1, 1998.  The Company has
                                  agreed to purchase the 10% interest at a
                                  price equal to 500% of the annualized cash
                                  flow of JBC of Champaign-Urbana, Ltd. times
                                  10%.  The full purchase price is to be paid in
                                  common stock of the Company and such common
                                  stock will be valued based on a 10-day
                                  average bid and ask price, as defined in the
                                  Partnership Agreement.  The limited partner
                                  does not have a demand registration right.

                                  The Company has also guaranteed that owners
                                  of the Units will receive distributions from
                                  the Partnership equal to 140% of their
                                  investment over a 6-year period.  The
                                  guarantee period commenced at the beginning
                                  of first calendar quarter after the closing
                                  of the sale of Units.


                                      F-31



<PAGE>   152

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




8.    MINORITY INTERESTS
      (Continued)

      Jillian's Billiard
      Club of Annapolis,
      Ltd.                        The Annapolis, Maryland club is owned by
                                  Jillian's Billiard Club of Annapolis Limited
                                  Partnership ("the Partnership"), a Maryland
                                  limited partnership, in which a wholly-owned
                                  subsidiary of Jillian's, Inc. (Jillian's
                                  Billiard Club of Annapolis, Inc., a Maryland
                                  corporation) is the general partner and owns
                                  79% interest.  The remaining 21% limited
                                  partnership interest was sold for $133,084.  

                                  The limited partners will have the option to
                                  sell their Units to the Company during the
                                  60-day period after the transmittal to the
                                  limited partners of the financial statements
                                  for the Partnership for the 12 months ending
                                  December 31, 1997.  If a limited partner
                                  exercises their option, the purchase price
                                  for the Units would be payable partly in cash
                                  (15% of the purchase price) and partly in
                                  common stock of the Company (85% of the
                                  purchase price).  Assuming all limited
                                  partners elect to sell their Units, the
                                  purchase price is four times 50% of the net
                                  income of the Partnership for the 12 months
                                  ending December 31, 1997, determined in
                                  accordance with generally accepted 
                                  accounting principles, with the maximum price
                                  being an amount equal to 100% of the
                                  investment of the limited partners in this
                                  offering.  The Company also has agreed to
                                  provide a right to the limited partners, for
                                  a limited time, to register their common
                                  stock for sale to the public.

                                  If the limited partners do not exercise their
                                  right to sell, the Company has guaranteed
                                  that owners of the Units will receive
                                  distributions from the Partnership equal to
                                  140% of their investment over a 6-year
                                  period.  The guarantee period commenced at
                                  the beginning of the first calendar quarter
                                  after the closing of the sale of Units.



                                      F-32


<PAGE>   153

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




8.    MINORITY INTERESTS
      (Continued)

      Summary
      Information                 The following is a summary of the limited
                                  partnerships terms:

<TABLE>
<CAPTION>
                                                                                                     Percent of
                                   Original          Minimum                                      Purchase Price
                                   Investment         Annual                          Purchase         Payable
                                   by Limited         Return                            Price         in Cash/
                                   Partners         Guaranteed      Put Date         Multiple       Common Stock
=======================================================================================================================
      <S>                           <C>              <C>            <C>                <C>           <C>
      Cleveland Heights             $  22 500                -      12/31/95           5 (a)         100%/   0%
      Cleveland Heights               100 000                -      01/01/97           5               0%/ 100%
      Worcester                       850 000           15% (b)     12/31/98           5              50%/  50%
      Champaign                       325 000        23.33% (c)     12/31/96           -         Put not exercised
      Champaign                       100 000                -      10/01/98           5               0%/ 100%
      Annapolis                       133 084        23.33% (c)     12/31/97           4              15%/  85%

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

      (a)    Minimum return of original investment.

      (b)    Minimum annual return guaranteed until put date.

      (c)    Minimum annual return guaranteed over a six-year period, assuming
              partners do not exercise their right to sell.

                                  The Company's ability to fulfill the above
                                  obligations and the future value of the
                                  Company's common stock is dependent on the
                                  success of the business and the outcome of
                                  the proposed transaction described at Note 2.
                                  There is no assurance that the Company will
                                  be able to fulfill its obligations to the
                                  Partnership or to the limited partners,
                                  including its obligations under its guarantee
                                  to the limited partners, and there can be no
                                  assurance that the Company's common stock
                                  will have value in the event the limited
                                  partners exercise their option to sell their
                                  Units.


                                      F-33




<PAGE>   154

             JILLIAN'S ENTERTAINMENT CORPORATION AND SUBSIDIARIES
                                      
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




8.    MINORITY INTERESTS
      (Continued)

      Summary
      Information
      (Continued)                 The minority interest liability balance in
                                  the accompanying consolidated balance sheets
                                  consists of the following:


<TABLE>
<CAPTION>
                                  March 31,                                               1997                1996
                                  <S>                                              <C>                 <C>
                                  ========================================================================================
                                  Cleveland Heights Limited
                                   Partnership                                    $   109 400          $   113 532
                                  Worcester Limited Partnership                       570 861              632 930
                                  Champaign Limited Partnership                       388 426              446 974
                                  Annapolis Limited Partnership                       186 562              202 528
                                  ----------------------------------------------------------------------------------------

                                                                                   $1 255 249           $1 395 964
                                  ========================================================================================
</TABLE>



                                      F-34

<PAGE>   155
                                                                      APPENDIX A


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




                          AGREEMENT AND PLAN OF MERGER


   
                           DATED AS OF JUNE 18, 1997
    


                                  BY AND AMONG


                     JILLIAN'S ENTERTAINMENT HOLDINGS, INC.,


                 JILLIAN'S ENTERTAINMENT ACQUISITION CORPORATION


                                       AND


                       JILLIAN'S ENTERTAINMENT CORPORATION





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




<PAGE>   156



                                TABLE OF CONTENTS
<TABLE>
<S>                        <C>                                                                                       <C>
ARTICLE I                  THE MERGER..............................................................................   2

Section 1.1                The Merger..............................................................................   2
Section 1.2                Consummation of the Merger..............................................................   2
Section 1.3                Effects of the Merger...................................................................   2
Section 1.4                Articles of Incorporation of the
                           Surviving Corporation...................................................................   2
Section 1.5                By-Laws of the Surviving Corpora-
                           tion....................................................................................   2
Section 1.6                Directors and Officers of the
                           Surviving Corporation...................................................................   2
Section 1.7                Closing.................................................................................   3
Section 1.8                Capital Stock of Sub....................................................................   3
Section 1.9                Cancellation of Jillian's Common
                           Owned by Holdings.......................................................................   3
Section 1.10               Jillian's Common Not Owned by
                           Holdings or the Continuing
                           Shareholders............................................................................   3
Section 1.11               Jillian's Stock Options.................................................................   3
Section 1.12               Jillian's Warrants......................................................................   4
Section 1.13               Exchange of Certificates................................................................   4


ARTICLE II                 REPRESENTATIONS AND WARRANTIES OF
                           JILLIAN'S...............................................................................   6

Section 2.1                Organization of Jillian's...............................................................   6
Section 2.2                Jillian's Capital Structure.............................................................   6
Section 2.3                Authority; No Conflict; Required
                           Filings and Consents....................................................................   7
Section 2.4                Financial Statements....................................................................   9
Section 2.5                No Undisclosed Liabilities..............................................................   9
Section 2.6                Accounts Receivable.....................................................................   9
Section 2.7                Accounts Payable........................................................................  10
Section 2.8                Inventory...............................................................................  10
Section 2.9                Absence of Certain Changes or
                           Events..................................................................................  10
Section 2.10               Properties; Encumbrances................................................................  10
Section 2.11               Equipment and Leasehold
                           Improvements............................................................................  10
Section 2.12               Taxes...................................................................................  11
Section 2.13               Intellectual Property...................................................................  12
Section 2.14               Contracts and Commitments...............................................................  14
Section 2.15               Jillian's Suppliers.....................................................................  15
Section 2.16               Insurance...............................................................................  15
Section 2.17               Labor Difficulties......................................................................  15
Section 2.18               Litigation..............................................................................  16
Section 2.19               Environmental Matters...................................................................  16
Section 2.20               Employee Benefit Plans..................................................................  17
</TABLE>



<PAGE>   157


<TABLE>
<S>                        <C>                                                                                      <C>
Section 2.21               Personnel...............................................................................  19
Section 2.22               Agreements in Full Force and
                           Effect..................................................................................  19
Section 2.23               Compliance with Laws....................................................................  19
Section 2.24               Insider Interests.......................................................................  19
Section 2.25               Proxy Statement.........................................................................  20
Section 2.26               Opinion of Financial Advisor............................................................  20
Section 2.27               Brokers and Finders.....................................................................  20
Section 2.28               Disclosure..............................................................................  20


ARTICLE III                REPRESENTATIONS AND WARRANTIES OF
                           HOLDINGS AND SUB........................................................................  21

Section 3.1                Organization of Holdings and Sub........................................................  21
Section 3.2                Capital Structure of Holdings and
                           Sub.....................................................................................  21
Section 3.3                Authority; No Conflict; Required
                           Filings and Consents....................................................................  22


ARTICLE IV                 CONDUCT OF BUSINESS.....................................................................  23

Section 4.1                Covenants of Jillian's..................................................................  23
Section 4.2                Cooperation.............................................................................  26


ARTICLE V                  ADDITIONAL AGREEMENTS...................................................................  26

Section 5.1                Proxy Statement.........................................................................  26
Section 5.2                Access to Information...................................................................  27
Section 5.3                Supplements to Jillian's Disclosure
                           Schedule................................................................................  28
Section 5.4                Approval of Stockholders................................................................  28
Section 5.5                Legal Conditions to Merger..............................................................  28
Section 5.6                Consents................................................................................  28
Section 5.7                Jillian's Management Stock Options......................................................  29
Section 5.8                Holdings Agreements.....................................................................  29
Section 5.9                Jillian's Agreements....................................................................  29
Section 5.10               No Solicitation.........................................................................  29
Section 5.11               Minority Interests......................................................................  30
Section 5.12               Additional Agreements; Reasonable Efforts...............................................  30


ARTICLE VI                 CONDITIONS TO MERGER....................................................................  31

Section 6.1                Conditions to Each Party's Obliga-
                           tion to Effect the Merger...............................................................  31
Section 6.2                Additional Conditions to
                           Obligations of Holdings and Sub.........................................................  32
Section 6.3                Additional Conditions to
                           Obligations of Jillian's................................................................  33
</TABLE>


                                           ii

<PAGE>   158




<TABLE>
<S>                        <C>                                                                                      <C>
ARTICLE VII                SURVIVAL AND INDEMNIFICATION............................................................ 34

Section 7.1                Survival................................................................................ 34
Section 7.2                Indemnification by Jillian's............................................................ 35
Section 7.3                Procedures Relating to Indemnifica-
                           tion.................................................................................... 36


ARTICLE VIII               TERMINATION; FEES AND EXPENSES.......................................................... 37

Section 8.1                Termination............................................................................. 37
Section 8.2                Effect of Termination................................................................... 38
Section 8.3                Fees and Expenses....................................................................... 39


ARTICLE IX                 MISCELLANEOUS........................................................................... 40

Section 9.1                Amendment............................................................................... 40
Section 9.2                Extension; Waiver....................................................................... 40
Section 9.3                Notices................................................................................. 40
Section 9.4                Interpretation.......................................................................... 41
Section 9.5                Counterparts............................................................................ 41
Section 9.6                Entire Agreement........................................................................ 42
Section 9.7                Governing Law........................................................................... 42
Section 9.8                Severability............................................................................ 42
Section 9.9                Assignment.............................................................................. 42


Exhibit A                  Form of Purchase Agreement
Exhibit B                  Form of Voting Agreement
Exhibit C                  Form of Holdings Stock Option Plan
Exhibit D                  Form of Holdings Stock Option
                           Agreement
Exhibit E                  Form of Employment/Non-Competition Agreement
Exhibit F                  Form of Management Agreement
Exhibit G                  Form of Stockholders Agreement
Exhibit H                  Form of License Agreement
Exhibit I                  Form of Option Agreement
Exhibit J                  Matters to be Covered by Opinion of Jillian's
                           Counsel
Exhibit K                  Matters to be Covered by Opinion of Counsel to JWC

Schedule 1                 Jillian's Rollover Options
Schedule 2                 Jillian's Non-Rollover Options
</TABLE>





                                       iii

<PAGE>   159



                          AGREEMENT AND PLAN OF MERGER



   
                  AGREEMENT AND PLAN OF MERGER, dated as of June 18, 1997 (this
"Agreement"), by and among Jillian's Entertainment Holdings, Inc., a Delaware
corporation ("Holdings"), Jillian's Entertainment Acquisition Corporation, a
Florida corporation and a wholly owned subsidiary of Holdings ("Sub") and
Jillian's Entertainment Corporation, a Florida corporation ("Jillian's").     
    

                  WHEREAS, pursuant to the terms of a purchase agreement, dated
the date hereof, substantially in the form of Exhibit A hereto (the "Purchase
Agreement"), J.W. Childs Equity Partners, L.P., a Massachusetts limited
partnership ("JWC"), and certain related persons or entities (together with JWC,
the "JWC Group") will, at the Closing (as defined below), contribute $12,000,000
to Holdings in exchange for shares of Series A 12% Convertible Preferred Stock
of Holdings, par value $.001 per share ("Holdings Series A Preferred Stock");

                  WHEREAS, pursuant to the terms of the Purchase Agreement,
certain shareholders of Jillian's (collectively, the "Continuing Shareholders")
will, at the Closing, contribute all of the shares of Common Stock of Jillian's,
par value $.001 per share ("Jillian's Common"), owned by them to Holdings in
exchange for shares of Common Stock of Holdings, par value $.001 per share,
("Holdings Common") and options to purchase additional shares of Holdings Common
("Holdings Options");

                  WHEREAS, the parties intend that, as soon as practicable after
the execution of this Agreement, Sub will merge with and into Jillian's (the
"Merger"), with Jillian's to be the surviving entity, all pursuant to the terms
and conditions of this Agreement and that, upon the effectiveness of the Merger,
each share of Jillian's Common not owned by Holdings (it being understood that
Holdings will then own the shares of Jillian's Common presently owned by the
Continuing Shareholders) will be converted into the right to receive $0.50 in
cash (the "Merger Consideration");

                  WHEREAS, in furtherance of the Merger (i) the Boards of
Directors of Jillian's, Holdings and Sub have each approved this Agreement and
the transactions contemplated hereby and (ii) in order to induce Holdings and
Sub to enter into this Agreement, concurrently with the execution hereof,
Holdings, JWC and the Continuing Shareholders are entering into a voting
agreement, dated the date hereof, substantially in the form of Exhibit B hereto
(the "Voting Agreement");

                  NOW, THEREFORE, in consideration of the foregoing and
the respective representations, warranties, covenants and


                                      1

<PAGE>   160



agreements set forth below, and for other good and valuable consideration, the
parties agree as follows:


                                    ARTICLE I

                                   THE MERGER

                  Section 1.1 The Merger. Subject to the terms and conditions of
this Agreement, at the Effective Time (as defined in Section 1.2), Sub shall
merge with and into Jillian's in accordance with the Florida Business
Corporation Act (the "FBCA") and the separate corporate existence of Sub shall
thereupon cease and Jillian's shall continue as the surviving corporation.
Jillian's, in its capacity as the corporation surviving the Merger, is sometimes
hereinafter referred to as the "Surviving Corporation."

                  Section 1.2 Consummation of the Merger. In order to effectuate
the Merger, on the Closing Date (as defined in Section 1.7), Jillian's shall
cause articles of merger (the "Articles of Merger") to be filed with the
Department of State of Florida, in such form as required by, and executed in
accordance with, the FBCA. The Merger shall be effective as of the time of
filing of the Articles of Merger (the "Effective Time").

                  Section 1.3 Effects of the Merger. The Merger shall have the
effects provided for in Section 607.1106 of the FBCA.

                  Section 1.4 Articles of Incorporation of the Surviving
Corporation. At and after the Effective Time, the Articles of Incorporation of
Sub, as in effect immediately prior to the Effective Time (the "Sub Articles of
Incorporation"), shall be the Articles of Incorporation of the Surviving
Corporation, until amended in accordance with the FBCA, except that the name of
the Surviving Corporation shall be Jillian's Entertainment Corporation.

                  Section 1.5 By-Laws of the Surviving Corporation. At and after
the Effective Time, the By-laws of Sub (the "Sub Bylaws"), as in effect
immediately prior to the Effective Time, shall be the By-laws of the Surviving
Corporation, until amended in accordance with the FBCA.

                  Section 1.6 Directors and Officers of the Surviving
Corporation. The directors and officers of the Surviving Corporation shall be
determined by Holdings as the sole shareholder of the Surviving Corporation,
each to hold office in accordance with the Articles of Incorporation and By-laws
of the Surviving Corporation.



                                       2

<PAGE>   161



                  Section 1.7 Closing. Subject to Section 8.1, the closing of
the Merger (the "Closing") shall take place at 10:00 a.m., E.S.T., on the later
of (a) June 20, 1997 or (b) the first business day after satisfaction or waiver
of the latest to occur of the conditions set forth in Article VI, at the offices
of Skadden, Arps, Slate, Meagher & Flom LLP, One Beacon Street, Boston,
Massachusetts or on such other date, or at such other time or place, as is
agreed to in writing by JWC and Jillian's. The date on which the Closing shall
occur is referred to herein as the "Closing Date."

                  Section 1.8 Capital Stock of Sub. At the Effective Time, each
issued and outstanding share of Common Stock, par value $.001 per share, of Sub
("Sub Common Stock") shall be converted into and become one fully paid and
nonassessable share of Series A Common Stock, par value $.001 per share, of the
Surviving Corporation and one fully paid and nonassessable share of Series B
Common Stock, par value $.001 per share, of the Surviving Corporation.

                  Section 1.9 Cancellation of Jillian's Common Owned by
Holdings. At the Effective Time, all shares of Jillian's Common that are owned
by Holdings (it being understood that Holdings will then own the shares of
Jillian's Common presently owned by the Continuing Shareholders) will be
cancelled and retired and shall cease to exist, and no consideration shall be
delivered in exchange therefor.

                  Section 1.10 Jillian's Common Not Owned by Holdings or the
Continuing Shareholders. At the Effective Time, subject to Section 1.13, each
issued and outstanding share of Jillian's Common (other than shares of Jillian's
Common cancelled in accordance with Section 1.9) shall be converted into the
right to receive $0.50 in cash. All such shares of Jillian's Common, when so
converted, shall no longer be outstanding and shall automatically be cancelled
and retired and shall cease to exist, and each holder of a certificate
representing any such shares shall cease to have any rights with respect
thereto, except the right to receive the Merger Consideration pursuant to this
Section 1.10 upon the surrender of such certificate in accordance with Section
1.13.

                  Section 1.11  Jillian's Stock Options.

                           (a)  Rollover of Certain Options.  As of the
Effective Time, each option (whether or not then vested or exercisable) to
purchase Jillian's Common (a "Jillian's Management Option") granted under the
Consolidated Stock Option Plan, the 1994 Director, Adviser and Key Employee
Stock Option Plan or the 1995 Director, Adviser and Key Employee Stock Option
Plan, (collectively, the "Jillian's Stock Option Plans"), which is listed on
Schedule 1 hereto and which is outstanding as of the Effective


                                       3

<PAGE>   162



Time, will, in accordance with the terms of the Purchase Agreement, be converted
into an option (a "Holdings Management Option") to purchase the number of shares
of Holdings Common equal to the number of shares of Jillian's Common subject to
such Jillian's Management Option immediately prior to the Effective Time, at an
exercise price per share equal to the exercise price per share of such Jillian's
Management Option. After the Effective Time, each Holdings Management Option
shall be exercisable upon the terms and conditions set forth in the Holdings
Stock Option Plan and Holdings Stock Option Agreements, substantially in the
form of Exhibits C and D hereto, respectively.

                           (b)  Cashout of Certain Options.  As of the
Effective Time, each Jillian's Management Option which is listed on Schedule 2
hereto and which is outstanding as of the Effective Time, will be cancelled in
exchange for a single lump sum cash payment equal to the product of (1) the
number of shares of Jillian's Common subject to such Jillian's Management Option
and (2) the excess, if any, of the Merger Consideration over the exercise price
per share of such Jillian's Management Option.

                           (c)  Consents.  Prior to the Effective Time,
Jillian's shall (i) obtain any consents from holders of Jillian's Management
Options and (ii) amend the terms of the Jillian's Stock Option Plans, in each
case as is necessary to give effect to the provisions of paragraphs (a) and (b)
of this Section 1.11.

                  Section 1.12 Jillian's Warrants. Except as otherwise provided
with warrant holders, at the Effective Time, each outstanding warrant to
purchase Jillian's Common (individually a "Jillian's Warrant" and collectively
the "Jillian's Warrants") will, pursuant to the terms thereof, be converted into
a right to receive $0.50 in cash from Jillian's upon payment to Jillian's of the
exercise price of such Jillian's Warrant.

                  Section 1.13  Exchange of Certificates.

                           (a)  Exchange Agent. At the Closing, Holdings will
enter into an Exchange Agreement (the "Exchange Agreement") with a bank or trust
company mutually acceptable to Holdings and Jillian's (the "Exchange Agent"). As
of the Effective Time, Holdings will deposit with the Exchange Agent pursuant to
the Exchange Agreement, for the benefit of the holders of shares of Jillian's
Common, for exchange in accordance with this Section 1.13 and the Exchange
Agreement, $2,577,154 to be disbursed pursuant to Section 1.10 and the Exchange
Agreement in exchange for outstanding shares of Jillian's Common. All deposits
with the Exchange Agent pursuant to this Section 1.13(a) are referred to herein
as the "Exchange Fund."

                           (b)  Exchange Procedures.  As soon as reasonably
practicable after the Effective Time, the Exchange Agent shall


                                       4

<PAGE>   163



mail to each holder of record of a certificate or certificates which immediately
prior to the Effective Time represented outstanding shares of Jillian's Common
(individually, a "Certificate" and collectively, the "Certificates") whose
shares were each converted pursuant to Section 1.10 into the right to receive
$0.50 in cash (i) a letter of transmittal (which shall specify that delivery
shall be effected, and risk of loss and title to the Certificates shall pass,
only upon delivery of the Certificates to the Exchange Agent and shall be in
such form and have such other provisions as Holdings and Jillian's may
reasonably specify) and (ii) instructions for use in effecting the surrender of
the Certificates in exchange for the Merger Consideration. Upon surrender of a
Certificate for cancellation to the Exchange Agent, together with such letter of
transmittal, duly executed, the holder of such Certificate shall be entitled to
receive in exchange therefor, promptly upon surrender of such Certificate, $0.50
in cash for each share of Jillian's Common represented by such Certificate. In
no event will the holder of any such Certificate be entitled to receive interest
on the Merger Consideration. Until surrendered as contemplated by this Section
1.13(b), each Certificate shall be deemed at any time after the Effective Time
to represent only the right to receive upon such surrender $0.50 in cash for
each share of Jillian's Common represented by such Certificate.

                  In the event that any Certificate shall have been lost, stolen
or destroyed, upon the making of an affidavit of that fact by the person
claiming such Certificate to be lost, stolen or destroyed and, if Holdings shall
reasonably conclude that such affidavit does not adequately protect Holdings or
the Surviving Corporation, upon the posting by such person of a bond in such
amount as Holdings or the Surviving Corporation may reasonably direct as
indemnity against any claim that may be made against either of them with respect
to such Certificate, the Exchange Agent will distribute, as provided in this
Section 1.13, in respect of such lost, stolen or destroyed Certificate $0.50 per
share of Jillian's Common represented by such lost, stolen or destroyed
Certificate.

                           (c)  Termination of Exchange Fund.  Upon the
expiration of the term of the Exchange Agreement, any portion of the Exchange
Fund which remains undistributed to the holders of Jillian's Common shall be
delivered to Holdings, upon demand, and any holders of Jillian's Common who have
not previously complied with this Section 1.13 shall thereafter look only to
Holdings for payment of their claim for the Merger Consideration.

                           (d)  Closing of Stock Transfer Books.  The stock
transfer books of Jillian's shall be closed as of the close of business on the
first business day immediately preceding the Closing Date, and thereafter there
shall be no further registration of transfers on the stock transfer books of


                                       5

<PAGE>   164



Jillian's or the Surviving Corporation of the shares of Jillian's Common which
were outstanding immediately prior to such time. If, after such time,
Certificates are presented to the Surviving Corporation for any reason, they
shall be cancelled and exchanged as provided in this Section 1.13.

                           (e)  No Liability.  Neither Holdings nor Jillian's
shall be liable to any holder of shares of Jillian's Common for such shares (or
dividends or distributions with respect thereto) delivered to a public official
pursuant to any applicable abandoned property, escheat or similar law.


                                   ARTICLE II

                   REPRESENTATIONS AND WARRANTIES OF JILLIAN'S

                  Jillian's represents and warrants to JWC and Holdings that the
statements contained in this Article II are true and correct, except as set
forth in the disclosure schedule delivered by Jillian's to JWC and Holdings on
or before the date of this Agreement (the "Disclosure Schedule"). The Disclosure
Schedule is arranged in sections corresponding to the numbered and lettered
sections contained in this Article II, and the disclosure in any section of the
Disclosure Schedule qualifies only the corresponding section in this Article II.

                  Section 2.1 Organization of Jillian's. Each of Jillian's and
its subsidiaries is a corporation duly organized, validly existing and in good
standing under the laws of the jurisdiction of its incorporation, has all
requisite corporate power to own, lease and operate its property and to carry on
its business as now being conducted and as proposed to be conducted and is duly
qualified or licensed to do business and is in good standing as a foreign
corporation in each jurisdiction in which the failure to be so qualified or
licensed would, in the aggregate, have or result in a material adverse effect on
the prospects, business, assets (including intangible assets), properties,
liabilities, results of operations or condition (financial or otherwise) (a
"Material Adverse Effect") of Jillian's (taken separately) or Jillian's and its
subsidiaries (taken as a whole). Except as set forth in Section 2.1 of the
Disclosure Schedule, Jillian's does not, directly or indirectly, own any equity
or similar interest in, or any interest convertible into or exchangeable or
exercisable for any equity or similar interest in, any corporation, partnership,
joint venture or other business association or entity.

                  Section 2.2  Jillian's Capital Structure.

                           (a)  The authorized capital stock of Jillian's
consists (i) of 25,000,000 shares of Jillian's Common and (ii)


                                       6

<PAGE>   165



   
1,000,000 shares of Cumulative Preferred Stock, par value $.001 per share
("Jillian's Preferred Stock"). As of the date of this Agreement, (i) 9,137,704
shares of Jillian's Common are issued and outstanding, all of which are duly
authorized, validly issued, fully paid and nonassessable; (ii) 1,864,500 shares
of Jillian's Common are reserved for future issuance pursuant to stock options
granted and outstanding under the Jillian's Stock Option Plans; (iii) 752,500
shares of Jillian's Common are reserved for future issuance pursuant to the
Jillian's Warrants, and (iv) no shares of Jillian's Preferred Stock are issued
and outstanding. All of the outstanding shares of capital stock of each of
Jillian's subsidiaries are duly authorized, validly issued, fully paid and
nonassessable, and all such shares are owned by Jillian's free and clear of all
security interests, liens, claims, pledges, agreements, limitations in Jillian's
voting rights, charges or other encumbrances of any nature.
    

                           (b)  Except as set forth in Section 2.2(a) hereof,
there are no equity securities of any class of Jillian's or any security
exchangeable into or exercisable for such equity securities, issued, reserved
for issuance or outstanding. Except as set forth in Section 2.2(a), there are no
options, warrants, calls, rights, commitments or agreements of any character to
which Jillian's or any of its subsidiaries is a party, or by which Jillian's or
any of its subsidiaries is bound, obligating Jillian's or any of its
subsidiaries to issue, deliver or sell, or cause to be issued, delivered or
sold, additional shares of capital stock of Jillian's or any of its subsidiaries
or obligating Jillian's or any of its subsidiaries to grant, extend or
accelerate the vesting of or enter into any such option, warrant, call, right,
commitment or agreement. There are no voting trusts, proxies or other agreements
or understandings with respect to the shares of capital stock of Jillian's.
There are no obligations, contingent or otherwise, of Jillian's or any of its
subsidiaries to repurchase, redeem or otherwise acquire any shares of capital
stock of Jillian's or any of its subsidiaries or to provide funds to or make any
investment (in the form of a loan, capital contribution or otherwise) in any
such subsidiary or any other entity.

                  Section 2.3  Authority; No Conflict; Required Filings
and Consents.

                           (a) Jillian's has all requisite corporate power and
authority to enter into this Agreement and to consummate the transactions
contemplated hereby. The execution and delivery of this Agreement and the
consummation of the transactions contemplated hereby have been duly authorized
by all necessary corporate action on the part of Jillian's, subject only to the
approval of this Agreement, the Merger and the transactions contemplated hereby
(the "Merger Proposal") by the holders of a majority of the shares of
outstanding Jillian's Common. This


                                       7

<PAGE>   166



Agreement has been duly and validly executed and delivered by Jillian's and
constitutes a valid and binding obligation of Jillian's, enforceable in
accordance with its terms, except as such enforceability may be limited by
bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium or
other similar laws now or hereafter in effect relating to creditors' rights and
by general equitable principles (regardless of whether enforceability is
considered in a proceeding in equity or at law).

                           (b)  The execution and delivery by Jillian's of
this Agreement does not, and the consummation of the transactions contemplated
hereby will not, (i) conflict with, or result in any violation or breach of any
provision of the Articles of Incorporation, as amended (the "Jillian's Articles
of Incorporation"), or the By-laws (the "Jillian's By-laws"), of Jillian's, (ii)
result in any violation or breach of, or constitute (with or without notice or
lapse of time, or both) a default (or give rise to a right of termination,
cancellation or acceleration of any obligation or loss of any benefit) under any
of the terms, conditions or provisions of any note, bond, mortgage, indenture,
lease, contract or other agreement, instrument or obligation to which Jillian's
or any of its subsidiaries is a party or by which any of them or any of their
properties or assets may be bound, or (iii) conflict with or violate any permit,
concession, franchise, license, judgment, order, decree, statute, law,
ordinance, rule or regulation applicable to Jillian's or any of its subsidiaries
or any of its or their properties or assets, except in the case of clause (ii)
for any such violations, breaches, defaults, terminations, cancellations,
accelerations or conflicts which would not, in the aggregate, have a Material
Adverse Effect on Jillian's (taken separately) or Jillian's and its subsidiaries
(taken as a whole) or impair the ability of Jillian's to consummate the
transactions contemplated by this Agreement.

                           (c)  Except as set forth in Section 2.3(c) of the
Disclosure Schedule, no consent, approval, order or authorization of, or
registration, declaration or filing (collectively, "Consents") with any person,
including, without limitation, any court, administrative agency or commission or
other governmental authority or instrumentality ("Governmental Entity"), is
required by or with respect to Jillian's or any of its subsidiaries in
connection with the execution and delivery of this Agreement or the consummation
of the transactions contemplated hereby, except for (i) the filing of a Proxy
Statement (the "Proxy Statement") on Schedule 14A under the Securities Exchange
Act of 1934, as amended (the "Exchange Act") with the Securities and Exchange
Commission (the "SEC"), (ii) the filing of Articles of Merger with the Florida
Department of State, (iii) such Consents as may be required under applicable
state securities laws and (iv) such other Consents (other than those of a
Governmental Entity) which,


                                       8

<PAGE>   167



if not obtained or made, would not, individually or in the aggregate, have a
Material Adverse Effect on Jillian's (taken separately) or Jillian's and its
subsidiaries (taken as a whole) or impair the ability of Jillian's to consummate
the transactions contemplated by this Agreement.

                  Section 2.4  Financial Statements.

                           (a)  Jillian's has heretofore delivered or made
available to JWC and Holdings: (i) a consolidated balance sheet of Jillian's as
at March 31, 1996 together with related consolidated statements of operations,
cash flows and changes in shareholders' equity audited by BDO Seidman, (ii) a
consolidated balance sheet of Jillian's as at March 31, 1995 together with
related statements of operations, cash flows and changes in shareholders' equity
audited by Deloitte & Touche LLP and (iii) an unaudited consolidated balance
sheet as at December 31, 1996 (the "Jillian's Balance Sheet") together with
related unaudited consolidated statements of operations and cash flows
(collectively, the "Jillian's Financial Statements").

                           (b)  Each of the Jillian's Financial Statements
(including, in each case, any related notes), complied, as of their respective
dates, in all material respects with all applicable accounting requirements with
respect thereto, was prepared in accordance with generally accepted accounting
principles applied on a consistent basis throughout the periods involved and
fairly presented the consolidated financial position of Jillian's and its
subsidiaries as at the respective dates and the consolidated results of its
operations and cash flows for the periods indicated, except that the interim
financial statements were or are subject to normal and recurring year-end
adjustments which were not or are not expected to be material in amount.

                  Section 2.5 No Undisclosed Liabilities. Jillian's and its
subsidiaries do not have any liabilities or obligations (whether accrued,
contingent, due or to become due or whether or not required to be reflected in
financial statements in accordance with generally accepted accounting
principles) other than (i) liabilities reflected in the Jillian's Financial
Statements or (ii) normal or recurring liabilities incurred since the date of
the Jillian's Balance Sheet in the ordinary course of business consistent with
past practices.

                  Section 2.6 Accounts Receivable. All accounts receivable of
Jillian's, whether reflected in the Jillian's Balance Sheet or otherwise,
represent sales actually made in the ordinary course of business and are current
and collectible net of any reserves shown on the Jillian's Balance Sheet (which
reserves were calculated consistent with past practices).



                                       9

<PAGE>   168



                  Section 2.7 Accounts Payable. All accounts payable of
Jillian's, whether reflected in the Jillian's Balance Sheet or otherwise,
represent payments incurred in the ordinary course of business.

                  Section 2.8 Inventory. All of the inventories of Jillian's are
of a quality usable and salable in the ordinary course of business and have been
valued in accordance with generally accepted accounting principles consistent
with past practices, except for items of obsolete materials and materials of
below-standard quality, all of which have been written off or written down to
fair market value consistent with past practices. All inventories not written
off have been priced at cost using the first-in, first-out method determined in
the ordinary course of business consistent with past practices.

                  Section 2.9 Absence of Certain Changes or Events. Since March
31, 1996, Jillian's and its subsidiaries have conducted their businesses only in
the ordinary course and in a manner consistent with past practices and, since
such date, there has not been any event or circumstance which has had or would
reasonably be expected to have a Material Adverse Effect on Jillian's (taken
separately) or Jillian's and its subsidiaries (taken as a whole).

                  Section 2.10 Properties; Encumbrances. Jillian's and each of
its subsidiaries have good, valid and marketable title to, or a valid leasehold
interest in, all the properties and assets which it purports to own or lease
(real, personal and mixed, tangible and intangible), including, without
limitation, all the properties and assets reflected in the Jillian's Balance
Sheet (except for personal property sold since the date of the Jillian's Balance
Sheet in the ordinary course of business and consistent with past practices).
All properties and assets reflected in the Jillian's Balance Sheet are free and
clear of all title defects or objections, liens, claims, charges, security
interests or other encumbrances of any nature whatsoever, except for liens
reflected on the Jillian's Balance Sheet and liens for current Taxes (as defined
below) not yet due and other liens that do not materially detract from the value
or impair the use of the property or assets subject thereto.

                  Section 2.11 Equipment and Leasehold Improvements. The
equipment of or leased by Jillian's or any of its subsidiaries and leasehold
improvements are structurally sound with no material defects and are in good
operating condition and repair and are adequate for the uses to which they are
being put; and none of such equipment or leasehold improvements are in need of
maintenance and repairs except for ordinary, routine maintenance and repairs
which are not material in nature or cost. Neither Jillian's nor any of its
subsidiaries has received notification that it is in violation of any applicable
building,


                                       10

<PAGE>   169



zoning, anti-pollution, health or other law, ordinance or regulation in respect
of such structures or equipment or their operations.

                  Section 2.12  Taxes.

                           (a)  Jillian's and each of its subsidiaries have
filed all Tax Returns (as defined herein) required to have been filed on or
prior to the date hereof, or appropriate extensions therefor have been properly
obtained and such Tax Returns are true, correct and complete, except to the
extent that any failure to be true, correct and complete would not, individually
or in the aggregate, have a Material Adverse Effect on Jillian's (taken
separately) or Jillian's and its subsidiaries (taken as a whole).

                           (b)  All Taxes shown to be due on such Tax Returns
have been timely paid or such Taxes are being contested in good faith and in a
timely manner and Jillian's and each of its subsidiaries have complied with all
rules and regulations relating to the withholding of Taxes (including, without
limitation, amounts required to be withheld with respect to employee
compensation), except to the extent that any failure to comply with such rules
and regulations would not, individually or in the aggregate, have a Material
Adverse Effect on Jillian's (taken separately) or Jillian's and its subsidiaries
(taken as a whole).

                           (c)  There are no material liens for Taxes on the
assets of Jillian's or any of its subsidiaries except for
statutory liens for current Taxes not yet due.

                           (d)  Neither Jillian's nor any of its subsidiaries
has waived any statute of limitations in respect of its Taxes.

                           (e)  Except as set forth in Section 2.12(e) of the
Disclosure Schedule, each Tax Return of Jillian's and of each of its
subsidiaries has been audited by the relevant taxing authorities or the statute
of limitations with respect to such Tax Return has closed, and no Tax Return is
under examination.

                           (f)  Neither Jillian's nor any of its subsidiaries
has received any notice of deficiency or assessment from any federal, state,
local, foreign or provincial taxing authority with respect to liabilities for
Taxes which have not been fully paid, finally settled or are being contested in
good faith through appropriate proceedings.

                           (g)  The charges, accruals and reserves on the
books of Jillian's and its subsidiaries in respect of Taxes have been
established and maintained in accordance with generally accepted accounting
principles.



                                       11

<PAGE>   170



                           (h)  Neither Jillian's nor any of its subsidiaries
is a party to any agreement, contract or arrangement that could result,
separately, or in the aggregate, in the payment of any "excess parachute
payments" within the meaning of Section 280G of the Internal Revenue Code of
1986, as amended (the "Code").

                           (i)  Jillian's has filed, as a common parent
corporation of an "affiliated group" (within the meaning of Section 1504(a) of
the Code) a consolidated return for federal income tax purposes on behalf of
itself and all of its subsidiaries which are "includible corporations" (within
the meaning of Section 1504(b) of the Code).

                           (j)  Jillian's is not, and has not been, a United
States real property holding company (as defined in Section 897(c)(2) of the
Code) during the applicable period specified in Section 897(c)(1)(ii) of the
Code.

                           (k)  For purposes of this Agreement:  (i) "Taxes"
means any federal, state, local, foreign or provincial income, gross receipts,
property, sales, use, license, excise, franchise, employment, payroll,
withholding, alternative or added minimum, ad valorem, transfer or excise tax,
or any other tax, custom, duty, governmental fee or other like assessment or
charge of any kind whatsoever, together with any interest or penalty, imposed by
any Governmental Entity; and (ii) "Tax Return" means any return, report or
similar statement (including any attached schedules) required to be filed with
respect to any Tax, including any information return, claim for refund, amended
return or declaration of estimated Tax.

                  Section 2.13  Intellectual Property.

                  (a) Jillian's and its subsidiaries own, or have a valid
license to use, all patents and applications for patents, trademarks, trade
names, service marks, copyrights, technology, know-how, trade secrets, software
programs and tangible or intangible proprietary information, rights or materials
that are necessary to conduct the businesses of Jillian's or any of its
subsidiaries as currently conducted and as currently proposed to be conducted
(collectively, the "Jillian's Intellectual Property Rights").

                  (b) Section 2.13(b) of the Disclosure Schedule contains a
complete and accurate list of (i) all patents and patent applications; all
registered trademarks and service marks; all material unregistered trademarks,
service marks and trade names; and all registered copyrights and copyright
applications which are included in Jillian's Intellectual Property Rights and
owned in whole or in part by Jillian's or any subsidiary, (ii) all licenses,
sublicenses and other agreements as to which Jillian's or any of its
subsidiaries is a party and pursuant to which (a)


                                      12

<PAGE>   171



any person is authorized to use any of Jillian's Intellectual Property Rights,
or (b) Jillian's or any of its subsidiaries is authorized to use any third party
intellectual property rights (together, the "License Agreements").

                  (c) All of Jillian's Intellectual Property Rights and
Jillian's and its subsidiaries' rights under the License Agreements are free and
clear of all liens, claims and encumbrances, and free and clear of all licenses
to third parties except to the extent set forth in subsection (ii)(a) of
paragraph (b) above. Jillian's or the subsidiary specified on Section 2.13(b) of
the Disclosure Schedule is the record owner of all registrations and
applications set forth thereon. All items set forth in Section 2.13(b) of the
Disclosure Schedule are valid and subsisting, in full force and effect and have
been duly maintained.

                  (d) Jillian's is not, nor will it be, as a result of the
execution and delivery of this Agreement or the performance of its obligations
under this Agreement, in breach of any License Agreement.

                  (e) The execution of this Agreement will not result in the
loss of any of Jillian's Intellectual Property Rights or rights of Jillian's or
any of its subsidiaries under the License Agreements, nor will it require the
consent of any Governmental Agency or third party.

                  (f) Neither Jillian's nor any of its subsidiaries is, or since
March 11, 1990 has been, a party to any suit, action or proceeding, pending or
threatened, challenging its rights to own or use the Jillian's Intellectual
Property Rights or its rights under any License Agreements, or involving a claim
of infringement, violation, unenforceability, invalidity, misuse or abandonment
of any intellectual property rights of any third party, and neither Jillian's
nor any of its subsidiaries otherwise has knowledge of any such claim. To the
best of Jillian's and its subsidiaries' knowledge, the manufacturing, marketing,
licensing, sale, distribution and/or use of Jillian's products and services do
not infringe, misappropriate, violate or otherwise conflict with any
intellectual property right of any third party. To the best of Jillian's and its
subsidiaries' knowledge, no third party is violating, infringing or
misappropriating any of Jillian's Intellectual Property Rights or Jillian's or
its subsidiaries' rights under any License Agreements.

                  (g) To the best of Jillian's and its subsidiaries' knowledge,
neither Jillian's nor any of its subsidiaries is a party to or is bound by any
settlements, consents, judgments, orders or any other agreements which restrict
Jillian's or its subsidiaries' rights to use any of Jillian's Intellectual
Proper-


                                       13

<PAGE>   172



ty Rights or restrict Jillian's or its subsidiaries' rights under
any License Agreements.

                  Section 2.14 Contracts and Commitments. Section 2.14 of the
Disclosure Schedule contains a list of all material agreements, contracts,
leases or other commitments in effect to which Jillian's or any of its
subsidiaries is a party, copies of each of which have been delivered to JWC and
Holdings prior to the date of this Agreement. Except as set forth in Section
2.14 of the Disclosure Schedule:

                           (a)  All such agreements, contracts, leases and
commitments are in full force and effect and are valid, binding and enforceable
in accordance with their respective terms;
                           
                           (b)  No purchase contracts of Jillian's or any of
its subsidiaries continue for a period of more than 12 months or are in excess
of the normal, ordinary and usual requirements of Jillian's business;

                           (c)  Neither Jillian's nor any of its subsidiaries
has outstanding contracts with officers, employees, agents, consultants,
advisors, salespeople, sales representatives, distributors or dealers that are
not cancelable by it on notice of not longer than 30 days and without liability,
penalty or premium or that provide for the payment of any bonus or commission
based on sales or earnings;

                           (d)  Neither Jillian's nor any of its subsidiaries
has any employment agreement, or any other agreement that contains any
severance or termination pay liabilities or obligations;               

                           (e)  Neither Jillian's nor any of its subsidiaries
is in default under or in violation of, nor is there any basis for any valid
claim of default under or violation of, any material agreement, contract, lease
or commitment to which it is a party or by which it is bound;

                           (f)  Neither Jillian's nor any of its subsidiaries
has an officer, director or employee to whom it is paying compensation at an
annual rate of more than $150,000;
                           
                           (g)  Neither Jillian's nor any of its subsidiaries
is restricted by any agreement, contract or commitment from carrying on its
business anywhere in the world;
                           
                           (h)  Neither Jillian's nor any of its subsidiaries
has any debt obligation for borrowed money, including guarantees of or
agreements to acquire any such debt obligation of others;
                           


                                       14

<PAGE>   173



                           (i)  Neither Jillian's nor any of its subsidiaries
has any outstanding loan to any person, other than travel advances to employees
in the ordinary course of business consistent with past practices; and

                           (j)  Neither Jillian's nor any of its subsidiaries
has any power of attorney outstanding or any obligations or liabilities (whether
absolute, accrued, contingent or otherwise), as guarantor, surety, co-signer,
endorser, co-maker, indemnitor or otherwise in respect of the obligation of any
person, corporation, partnership, joint venture, association, organization or
other entity.

                  Section 2.15 Jillian's Suppliers. No supplier of Jillian's and
its subsidiaries accounted for more than 10% of their purchases during the
fiscal year ended March 31, 1996. Since March 31, 1996, there has not been any
material adverse change in the business relationship of Jillian's with any
material supplier.

                  Section 2.16 Insurance. Section 2.16 of the Disclosure
Schedule contains an accurate and complete list of all policies of fire,
liability, workers' compensation and other forms of insurance, including, but
not limited to, all group insurance programs in effect for employees of
Jillian's or any of its subsidiaries, owned or held by Jillian's or any of its
subsidiaries. All such policies are in full force and effect, all premiums with
respect thereto covering all periods up to and including the date of the Closing
have been paid and no notice of cancellation or termination has been received
with respect to any such policy. Such policies (i) are sufficient for compliance
with all requirements of law and of all agreements to which Jillian's or any of
its subsidiaries is a party; (ii) are valid, outstanding and enforceable
policies; (iii) provide insurance coverage for the assets and operations of
Jillian's or any of its subsidiaries in scope and amount customary and
reasonable for the business in which it is engaged; (iv) will remain in full
force and effect through the respective dates set forth in Section 2.16 of the
Disclosure Schedule without the payment of additional premiums; and (v) will not
be affected by or terminate or lapse by reason of, the transactions contemplated
by this Agreement. Neither Jillian's nor any of its subsidiaries has been
refused any insurance with respect to its assets or operations, nor has its
coverage been limited, by any insurance carrier to which it has applied for any
such insurance or with which it has carried insurance.

                  Section 2.17  Labor Difficulties.  None of the employees of
Jillian's or any of its subsidiaries are represented by a union.  Jillian's
believes it (i) is in compliance with all applicable laws respecting employment
and employment practices,
                  

                                       15

<PAGE>   174



terms and conditions of employment and wages and hours and (ii) is not engaged
in any unfair labor practice.

                  Section 2.18 Litigation. There is no action, suit or
proceeding, claim, arbitration or investigation pending or, to the best
knowledge of Jillian's, threatened against Jillian's or any of its subsidiaries
which would have or result in a Material Adverse Effect on Jillian's (taken
separately) or Jillian's and its subsidiaries (taken as a whole) or impair the
ability of Jillian's to consummate the transactions contemplated by this
Agreement, nor has Jillian's or any of its subsidiaries received notice of any
judgment, decree, injunction, rule or order of any Governmental Entity
outstanding against Jillian's or any of its subsidiaries having, or which is
reasonably likely to have, a Material Adverse Effect on Jillian's (taken
separately) or Jillian's and its subsidiaries (taken as a whole). Jillian's or
any of its subsidiaries is not in violation of any term of any judgment, decree,
injunction or order outstanding against it of which it has received notice.

                  Section 2.19  Environmental Matters.

                           (a)  Jillian's and its subsidiaries are in full
compliance with all applicable Environmental Laws (as defined below); neither
Jillian's nor any of its subsidiaries have received any communication (written
or oral), whether from a governmental authority, citizens group, employee or
otherwise, that alleges that Jillian's or any of its subsidiaries are not in
such full compliance and, to Jillian's best knowledge, there are no
circumstances that may prevent or interfere with such full compliance in the
future.

                           (b)  There is no Environmental Claim (as defined
below), pending or threatened against Jillian's or any of its subsidiaries or,
to Jillian's best knowledge, against any person or entity whose liability for
any Environmental Claim Jillian's or any of its subsidiaries have or may have
retained or assumed either contractually or by operation of law.

                           (c)  There are no past or present actions, activi-
ties, circumstances, conditions, events or incidents, including the release,
emission, discharge or disposal of any Materials of Environmental Concern (as
defined below), that could form the basis of any Environmental Claim against
Jillian's or any of its subsidiaries or, to Jillian's best knowledge, against
any person or entity whose liability for any Environmental Claim Jillian's or
any of its subsidiaries have or may have retained or assumed either
contractually or by operation of law.

                           (d)  "Environmental Claim" means any notice (written
or oral) by any person or entity alleging potential liability arising out of,
based on or resulting from (i) the
                           

                                       16

<PAGE>   175



presence, or release into the environment, of any Materials of Environmental
Concern at any location, whether or not owned by Jillian's or any of its
subsidiaries or (ii) circumstances forming the basis of any violation, or
alleged violation, of any Environmental Law.

                           (e)  "Environmental Laws" means all federal,
state, local and foreign laws and regulations relating to pollution or
protection of human health or the environment including laws and regulations
relating to emissions, discharges, releases or threatened releases of Materials
of Environmental Concern, or otherwise relating to the manufacture, processing,
distribution, use, treatment, storage, disposal, transport or handling of
Materials of Environmental Concern.

                           (f)  "Materials of Environmental Concern" means
chemicals, pollutants, contaminants, wastes, toxic substances, petroleum and
petroleum products.
                           
                  Section 2.20  Employee Benefit Plans.

                           (a)  Section 2.20(a) of the Disclosure Schedule
contains a true and complete list of each deferred compensation and each
incentive compensation, equity compensation plan, "welfare" plan, fund or
program (within the meaning of section 3(1) of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA")); "pension" plan, fund or program
(within the meaning of section 3(2) of ERISA); each employment, termination or
severance agreement; and each other employee benefit plan, fund, program,
agreement or arrangement, in each case, that is sponsored, maintained or
contributed to or required to be contributed to by Jillian's or by any trade or
business, whether or not incorporated (an "ERISA Affiliate"), that together with
Jillian's would be deemed a "single employer" within the meaning of section
4001(b) of ERISA, or to which Jillian's or an ERISA Affiliate is party, whether
written or oral, for the benefit of any employee or former employee of Jillian's
or any subsidiary of Jillian's (the "Plans").

                           (b)  With respect to each Plan, Jillian's has
heretofore delivered to JWC and Holdings true and complete copies of the Plan
and any amendments thereto (or if the Plan is not a written Plan, a description
thereof), any related trust or other funding vehicle, any reports or summaries
required under ERISA or the Code and the most recent determination letter
received from the Internal Revenue Service with respect to each Plan intended to
qualify under section 401 of the Code.

                           (c)  No liability under Title IV or section 302 of
ERISA has been incurred by Jillian's or any ERISA Affiliate that has not been
satisfied in full, and no condition exists that presents a material risk to
Jillian's or any ERISA Affiliate of


                                       17

<PAGE>   176



incurring any such liability, other than liability for premiums due the Pension
Benefit Guaranty Corporation (which premiums have been paid when due).

                           (d)  With respect to each Plan which is subject to
Title IV of ERISA ("Title IV Plan"), the present value of accrued benefits under
such plan, based upon the actuarial assumptions used for funding purposes in the
most recent actuarial report prepared by such plan's actuary with respect to
such plan did not exceed, as of its latest valuation date, the then current
value of the assets of such plan allocable to such accrued benefits.

                           (e)  No Title IV Plan is a "multiemployer pension
plan," as defined in section 3(37) of ERISA, nor is any Title IV Plan a plan
described in section 4063(a) of ERISA.

                           (f)  Each Plan has been operated and administered
in all material respects in accordance with its terms and applicable law,
including but not limited to ERISA and the Code.

                           (g)  Each Plan intended to be "qualified" within
the meaning of section 401(a) of the Code is so qualified and the trusts
maintained thereunder are exempt from taxation under section 501(a) of the Code.

                           (h)  No Plan provides medical, surgical, hospi-
talization, death or similar benefits (whether or not insured) for employees or
former employees of Jillian's or any subsidiary of Jillian's for periods
extending beyond their retirement or other termination of service, other than
(i) coverage mandated by applicable law, (ii) death benefits under any "pension
plan," or (iii) benefits the full cost of which is borne by the current or
former employee (or his beneficiary).

                           (i)  No amounts payable under the Plans will fail
to be deductible for federal income tax purposes by virtue of
section 280G of the Code.

                           (j)  The consummation of the transactions contem-
plated by this Agreement will not, either alone or in combination with another
event, (i) entitle any current or former employee or officer of Jillian's or any
ERISA Affiliate to severance pay, unemployment compensation or any other
payment, except as expressly provided in this Agreement, or (ii) accelerate the
time of payment or vesting, or increase the amount of compensation due any such
employee or officer.



                                       18

<PAGE>   177



                           (k)  There are no pending, threatened or antici-
pated claims by or on behalf of any Plan, by any employee or beneficiary covered
under any such Plan, or otherwise involving any such Plan (other than routine
claims for benefits).

                  Section 2.21  Personnel.

                           (a)  Section 2.21(a) of the Disclosure Schedule
sets forth a true and complete list of:

                                 (i) the names and current salaries of all 
         directors and elected and appointed officers of Jillian's, the number 
         of shares of Jillian's Common owned beneficially or of record, or both,
         by each such person and the family relationships, if any, among such 
         persons; and

                                 (ii) the wage rates for nonsalaried and
         nonexecutive salaried employees of Jillian's, by classification.

                           (b)  Section 2.21(b) of the Disclosure Schedule
sets forth a summary of Jillian's policy concerning pay raises for officers and
other employees of Jillian's.

                  Section 2.22 Agreements in Full Force and Effect. No
contracts, agreements, leases, commitments, policies or licenses referred to in
the Disclosure Schedule have been abandoned or terminated by Jillian's and true
copies thereof have been delivered to or have been made available to JWC and
Holdings prior to the date of this Agreement.

                  Section 2.23 Compliance with Laws. Jillian's and each of its
subsidiaries has complied with, is not in violation of, and has not received any
notices of violation with respect to, any federal, state, local or foreign
statute, law or regulation with respect to the conduct of its business or the
ownership or operation of its business, except for failures to comply or
violations which would not in the aggregate have or result in a Material Adverse
Effect on Jillian's (taken separately) or Jillian's and its subsidiaries (taken
as a whole).

                  Section 2.24 Insider Interests. Other than their interests as
stockholders in Jillian's or as holders of minority interests in certain
Jillian's clubs, no officer or director of Jillian's has any material interest
in any property, real or personal, tangible or intangible, including, without
limitation,


                                       19

<PAGE>   178



inventions, copyrights, trademarks or trade names, used in or pertaining to the
businesses of Jillian's or any of its subsidiaries, except with respect to
Jillian's Billiard Club, Inc. ("Jillian's Boston") as set forth in Section 2.24
of the Disclosure Schedule.

                  Section 2.25 Proxy Statement. The information included in the
Proxy Statement (the "Proxy Statement") to be sent to the stockholders of
Jillian's in connection with the solicitation of proxies to approve the Merger
Proposal shall not, on the date the Proxy Statement is first mailed to
stockholders of Jillian's or at the Effective Time, contain any statement which,
at such time and in light of the circumstances under which it is made, is false
or misleading with respect to any material fact, or omit to state any material
fact necessary in order to make the statements made in the Proxy Statement not
false or misleading or necessary to correct any statement in any earlier
communication which has become false or misleading.

                  Section 2.26 Opinion of Financial Advisor. The financial
advisor of Jillian's, Stonebridge Associates, LLC, has delivered to Jillian's an
opinion dated April 22, 1997 to the effect that, as of such date, the Merger
Consideration is fair, from a financial point of view, to the stockholders of
Jillian's. Jillian's has provided a true and correct copy of such opinion to JWC
and Holdings.

                  Section 2.27 Brokers and Finders. No broker, finder or
investment banker is entitled to any brokerage, finder's or other fee or
commission in connection with the transactions contemplated hereby based upon
arrangements made by or on behalf of Jillian's or any of its subsidiaries.

                  Section 2.28 Disclosure. No representations or warranties by
Jillian's in this Agreement and no statement contained in any document
(including, without limitation, the Jillian's Financial Statements and the
Disclosure Schedule) or certificate furnished or to be furnished by Jillian's to
JWC, Holdings or any of their representatives pursuant to the provisions hereof,
contains or will contain any untrue statement of material fact or omits or will
omit to state any material fact necessary, in light of the circumstances under
which it was made, in order to make the statements herein or therein not
misleading.




                                       20

<PAGE>   179



                                   ARTICLE III

               REPRESENTATIONS AND WARRANTIES OF HOLDINGS AND SUB

                  Holdings and Sub represent and warrant to Jillian's as
follows:

                  Section 3.1 Organization of Holdings and Sub. Each of Holdings
and Sub is a corporation duly organized, validly existing and in good standing
under the laws of the jurisdiction of its incorporation, has all requisite
corporate power to own, lease and operate its property and to carry on its
business as now being conducted and is duly qualified or licensed to do business
and is in good standing as a foreign corporation in each jurisdiction in which
the failure to be so qualified or licensed would have or result in a Material
Adverse Effect on Holdings (taken separately) or Holdings and Sub (taken as a
whole). Except for Sub, Holdings does not, directly or indirectly, own any
equity or similar interest in, or any interest convertible into or exchangeable
or exercisable for any equity or similar interest in, any corporation,
partnership, joint venture or other business association or entity.

                  Section 3.2  Capital Structure of Holdings and Sub.

                           (a)  The authorized capital stock of Holdings
consists of 55,000,000 shares of Holdings Common and 42,000,000 shares of
Preferred Stock. As of the date hereof, one share of Holdings Common is issued
and outstanding and is registered in the name of J.W. Childs Associates, L.P.,
such share being duly authorized, validly issued, fully paid and nonassessable
and no shares of Preferred Stock are issued and outstanding. It is the intent of
the parties that such share of Holdings Common be surrendered by JWC at the
Closing in exchange for one dollar.

                           (b)  The authorized capital stock of Sub consists
of 1,000 shares of Sub Common Stock, of which 10 shares are issued and
outstanding, all of which are duly authorized, validly issued, fully paid and
nonassessable.

                           (c)  Except as set forth in Section 3.2(a) and (b)
hereof, there are no equity securities of any class of Holdings or Sub or any
security exchangeable into or exercisable for such equity securities, issued,
reserved for issuance or outstanding. Except for the Purchase Agreement, there
are no options, warrants, calls, rights, commitments or agreements of any
character to which Holdings or Sub is a party, or by which


                                       21

<PAGE>   180



Holdings or Sub is bound, obligating Holdings or Sub to issue, deliver or sell,
or cause to be issued, delivered or sold, additional shares of capital stock of
Holdings or Sub or obligating Holdings or Sub to grant, extend or accelerate the
vesting or enter into any such option, warrant, call, right, commitment or
agreement. There are no voting trusts, proxies or other agreements or
understandings with respect to the shares of capital stock of Holdings. There
are no obligations, contingent or otherwise, of Holdings or Sub to repurchase,
redeem or otherwise acquire any shares of capital stock of Holdings or Sub or to
provide funds to or make any investment (in the form of a loan, capital
contribution or otherwise) in any such subsidiary or any other entity.

                  Section 3.3  Authority; No Conflict; Required Filings
and Consents.

                           (a)  Each of Holdings and Sub has all requisite
corporate power and authority to enter into this Agreement and to consummate the
transactions contemplated hereby. The execution and delivery of this Agreement
and the consummation of the transactions contemplated hereby have been duly
authorized by all necessary corporate action on the part of Holdings and Sub.
This Agreement has been duly and validly executed and delivered by Holdings and
Sub and constitutes valid and binding obligations of Holdings and Sub,
enforceable in accordance with its terms, except as such enforceability may be
limited by bankruptcy, insolvency, fraudulent conveyance, reorganization,
moratorium or other similar laws now or hereafter in effect relating to
creditors' rights and by general equitable principles (regardless of whether
enforceability is considered in a proceeding in equity or at law).

                           (b)  The execution and delivery of this Agreement
by Holdings and Sub does not, and the consummation of the transactions
contemplated by this Agreement will not, (i) conflict with, or result in any
violation or breach of any provision of the Certificate of Incorporation of
Holdings, the Sub Articles of Incorporation, the By-laws of Holdings or Sub
By-laws, (ii) result in any violation or breach of, or constitute (with or
without notice or lapse of time, or both) a default (or give rise to a right of
termination, cancellation or acceleration of any obligation or loss of any
benefit) under any of the terms, conditions or provisions of any note, bond,
mortgage, indenture, lease, contract or other agreement, instrument or
obligation to which Holdings or Sub is a party or by which Holdings, Sub or any
of their properties or assets may be bound, or (iii) conflict


                                       22

<PAGE>   181



with or violate any permit, concession, franchise, license, judgment, order,
decree, statute, law, ordinance, rule or regulation applicable to Holdings, Sub
or any of their properties or assets, except in the case of clause (ii) for any
such violations, breaches, defaults, terminations, cancellations, accelerations
or conflicts which would not, in the aggregate, have or result in a Material
Adverse Effect on Holdings (taken separately) or Holdings and Sub (taken as a
whole) or impair the ability of Holdings or Sub to consummate the transactions
contemplated by this Agreement.

                           (c)  No Consent of any person, including without
limitation, any Governmental Entity, is required by or with respect to Holdings
or Sub in connection with the execution and delivery of this Agreement or the
consummation of the transactions contemplated hereby, except for (i) the filing
of the Proxy Statement with the SEC, (ii) the filing of Articles of Merger with
the Florida Department of State, (iii) such Consents as may be required under
applicable state securities laws and (iv) such other Consents (other than those
of a Governmental Entity) which, if not obtained or made, would not,
individually or in the aggregate, have a Material Adverse Effect on Holdings
(taken individually) or Holdings and Sub (taken as a whole) or impair the
ability of Holdings or Sub to consummate the transactions contemplated by this
Agreement.


                                   ARTICLE IV

                               CONDUCT OF BUSINESS

                  Section 4.1 Covenants of Jillian's. During the period from the
date of this Agreement and continuing until the earlier of the termination of
the Agreement or the Effective Time, Jillian's agrees as to itself and its
subsidiaries (except to the extent that JWC and Holdings shall otherwise consent
in writing), to carry on its business in the usual, regular and ordinary course
in substantially the same manner as previously conducted, to pay its debts and
Taxes when due subject to good faith disputes over such debts or Taxes, to pay
or perform other obligations when due, and, to the extent consistent with such
business, use all reasonable efforts consistent with past practices and policies
to preserve intact its present business organization, keep available the
services of its present officers and key employees and preserve its
relationships with customers, suppliers, distributors, licensors, licensees and
others having business dealings with it, to the end that its goodwill and


                                       23

<PAGE>   182



ongoing businesses shall be unimpaired at the Effective Time. Except as
expressly contemplated by this Agreement, Jillian's shall not (and shall not
permit any of its subsidiaries to), without the prior written consent of JWC:

                           (a)  Accelerate, amend or change the period of
exercisability of options or restricted stock granted under any employee stock
plan or authorize cash payments in exchange for any options granted under any of
such plans except as required by the terms of such plans or any related
agreements in effect as of the date of this Agreement;

                           (b)  Transfer or license to any person or entity
or otherwise extend, amend or modify any rights to the Jillian's Intellectual
Property Rights, other than in the ordinary course of business consistent with
past practices;

                           (c)  Declare, set aside or pay any dividends on or
make any other distributions (whether in cash, stock or property) in respect of
any of its capital stock, or split, combine or reclassify any of its capital
stock or issue or authorize the issuance of any other securities in respect of,
in lieu of or in substitution for shares of its capital stock, or redeem or
otherwise acquire, directly or indirectly, any shares of its capital stock;

                           (d)  Issue, deliver or sell or authorize or
propose the issuance, delivery or sale of any shares of its capital stock or
securities convertible into shares of its capital stock, or subscriptions,
rights, warrants or options to acquire, or other agreements or commitments of
any character obligating it to issue, any such shares or convertible securities,
except pursuant to Jillian's Management Options or Jillian's Warrants that are
outstanding as of the date hereof;

                           (e)  Merge or consolidate with another
corporation, partnership or other business organization, or acquire or purchase
an equity interest in or a substantial portion of the assets of another
corporation, partnership or other business organization or otherwise acquire any
assets outside the ordinary course of business consistent with past practices or
otherwise enter into any material contract, commitment or transaction outside
the ordinary course of business consistent with past practices;

                           (f)  Sell, lease, license, waive, release,
transfer, encumber or otherwise dispose of any of its properties


                                       24

<PAGE>   183



or assets, except in the ordinary course of business consistent
with past practices;

                           (g)  (i) Incur, assume or prepay any indebtedness
or any other liabilities other than in the ordinary course of business
consistent with past practices; (ii) assume, guarantee, endorse or otherwise
become liable or responsible (whether directly, contingently or otherwise) for
the obligations of any other person other than a subsidiary of Jillian's in the
ordinary course of business and consistent with past practices; (iii) make any
loans, advances (other than travel advances consistent with Jillian's policy) or
capital contributions to, or investments in, any other person, other than to
subsidiaries of Jillian's consistent with past practices; (iv) authorize or make
capital expenditures in excess of the amounts currently budgeted therefor; or
(v) permit any insurance policy naming Jillian's or any subsidiary of Jillian's
as a beneficiary or a loss payee to be cancelled or terminated other than in the
ordinary course of business consistent with past practices;

                           (h)  (i) Increase in any manner the compensation
or fringe benefits of, or pay any bonus to, any director, officer or employee,
except for (x) normal increases in salaried compensation in the ordinary course
of business consistent with past practices and (y) bonuses payable, in the
ordinary course of business consistent with past practice as adjusted for an
interim payment, pursuant to the discretionary profit sharing cash bonus and
incentive cash bonus arrangements in effect on the date hereof disclosed in
Section 2.20(a) of the Disclosure Schedule; (ii) grant any severance or
termination pay to, or enter into any employment or severance agreement, with
any director, officer or employee, except in the ordinary course of business
consistent with past practices, (iii) enter into any collective bargaining
agreement or (iv) establish, adopt, enter into or amend any bonus, profit
sharing, thrift, compensation, stock option, restricted stock, pension,
retirement, deferred compensation, employment, termination, severance or other
plan, trust, fund, policy or arrangement for the benefit of any directors,
officers or employees;

                           (i)  Take any action with respect to, or make any
material change in its accounting or tax policies or procedures in effect at
March 31, 1996, except as may be required by changes in generally accepted
accounting principles upon the advice of its independent accountants;



                                       25

<PAGE>   184



                           (j)  Revalue any of its assets, including writing
down the value of inventory or writing off notes or accounts receivable, other
than revaluations in the ordinary course of business consistent with past
practices;

                           (k)  Amend or propose to amend the Jillian's
Articles of Incorporation or Jillian's By-laws (or comparable
organizational documents of its subsidiaries); or

                           (l)  Enter into any contract, agreement, lease,
commitment or arrangement requiring payment of more than $50,000 that cannot be
terminated by Jillian's, without liability, at will.

                           (m)  Enter into any contract, agreement,
commitment or arrangement with respect to any of the actions described in
Sections (a) through (l) above, or any action which would be reasonably likely
to make any of Jillian's representations or warranties contained in this
Agreement untrue or incorrect in any material respect as of the date of this
Agreement or the Closing Date.

                  Section 4.2 Cooperation. Subject to compliance with applicable
law, from the date hereof until the Effective Time, (a) Jillian's shall confer
on a regular and frequent basis with one or more representatives of JWC to
report operational matters of materiality and the general status of ongoing
operations, (b) Jillian's shall promptly provide JWC or its counsel with copies
of all filings made by such party with any Governmental Entity in connection
with the Merger Proposal and (c) Jillian's shall take all reasonable actions to
assist JWC in the refinancing of Jillian's existing debt on terms acceptable to
JWC.


                                    ARTICLE V

                              ADDITIONAL AGREEMENTS

                  Section 5.1  Proxy Statement.

                           (a)  As promptly as practical after the execution
of this Agreement, Jillian's shall prepare and file with the SEC the definitive
Proxy Statement. The definitive Proxy Statement shall include the recommendation
of the Board of Directors of Jillian's in favor of the Merger Proposal. If at
any time prior to the Effective Time any event or circumstance relating to


                                       26

<PAGE>   185



Jillian's, Holdings or any of their respective subsidiaries, affiliates,
officers or directors should be discovered by such party which should be set
forth in an amendment or a supplement to the Proxy Statement, such party shall
promptly inform the other parties hereto and take appropriate action in respect
thereof.

                           (b)  Jillian's shall make any necessary filings
with respect to the Merger under the Exchange Act and the rules
and regulations thereunder.

                  Section 5.2  Access to Information.

                           (a)  Upon reasonable notice, during normal
business hours during the period prior to the Effective Time, Jillian's shall
(and shall cause its subsidiaries to) (i) afford to the partners, officers,
directors, employees, accountants, counsel and other representatives of
Holdings, reasonable access to all its properties, plants, personnel, books,
contracts, commitments and records (other than privileged documents) and (ii)
all other information concerning its business, properties and personnel as
Holdings may reasonably request during such period. No information or knowledge
obtained in any investigation pursuant to this Section 5.2 shall affect or be
deemed to modify any representation or warranty contained in this Agreement or
the conditions to the obligations or the parties to consummate the Merger. If,
in any investigation pursuant to this Section 5.2, Holdings obtains knowledge or
information that Jillian's has breached any of its representations or warranties
in this Agreement, Holdings shall inform Jillian's of such breach, and Jillian's
shall have whatever rights to cure such breach as are provided for in this
Agreement.

                           (b)  Jillian's shall, until the Effective Time,
provide Holdings with unaudited financial statements prepared on
a monthly basis.

                           (c)  During the period prior to the Effective Time
or following the termination of this Agreement pursuant to Article VIII hereof,
Holdings will maintain the confidentiality of all non-public information
provided by Jillian's pursuant to Sections 5.2(a) and (b) hereof, unless (i) any
such information becomes generally available to the public other than as a
result of disclosure by Holdings or (ii) Holdings is requested or required (by
oral question, interrogatories, requests for information or documents, subpoena,
civil investigative demand or similar process) to disclose any such information,
in which case


                                       27

<PAGE>   186



Holdings will promptly notify Jillian's of such request or requirement, so that
Jillian's may seek an appropriate protective order, and will cooperate with
Jillian's, at its expense, in seeking such an order.

                  Section 5.3 Supplements to Jillian's Disclosure Schedule. From
time to time prior to the Closing, Jillian's shall give prompt notice to JWC and
Holdings and thereafter promptly supplement or amend the Disclosure Schedule
with respect to any matter hereafter arising which, if existing or occurring at
the date of this Agreement, would have been required to be set forth or
described in the Disclosure Schedule. No supplement or amendment of the
Disclosure Schedule made pursuant to this Section 5.3 shall be deemed to cure
any breach of any representation or warranty made in this Agreement unless JWC
and Holdings specifically agree thereto in writing.

                  Section 5.4 Approval of Stockholders. Jillian's shall, subject
to and in accordance with the Jillian's Articles of Incorporation, Jillian's
By-laws and the FBCA, as promptly as practicable following the date of this
Agreement, (i) submit the Merger Proposal to the holders of the outstanding
shares of Jillian's Common at a meeting of such shareholders for approval and
adoption of the Merger Proposal and (ii) use its best efforts to obtain the
necessary approval for the Merger Proposal. Jillian's shall promptly notify JWC
and Holdings upon obtaining the requisite shareholder vote.

                  Section 5.5 Legal Conditions to Merger. Each of Holdings and
Jillian's will take all reasonable actions necessary to comply promptly with all
legal requirements which may be imposed on itself with respect to the Merger and
will promptly cooperate with and furnish information to each other in connection
with any such requirements imposed upon any of them or any of their subsidiaries
in connection with the Merger. Each of Holdings and Jillian's will, and will
cause its subsidiaries to, take all reasonable actions necessary to obtain (and
will cooperate with each other in obtaining) any consent, authorization, order
or approval of, or any exemption by, any Governmental Entity required to be
obtained or made by Holdings, Jillian's or any of their subsidiaries in
connection with the Merger or the taking of any action contemplated thereby or
by this Agreement.

                  Section 5.6  Consents.  Each of Holdings and Jillian's shall
use all reasonable efforts to obtain all necessary consents, waivers and
approvals under any of Holdings' or
                  

                                       28

<PAGE>   187



Jillian's material agreements, contracts, licenses, leases or commitments in
connection with the Merger.

                  Section 5.7 Jillian's Management Stock Options. Jillian's will
use its best efforts to ensure that no person shall have any right under any
Jillian's Stock Option Plan (including any Jillian's Management Option) or
otherwise, to acquire equity securities of Jillian's or any of its subsidiaries
following the Effective Time.

                  Section 5.8 Holdings Agreements. Holdings will execute and
deliver the Exchange Agreement, the Stockholders Agreement (as defined below)
and the Employment Agreements (as defined below) at or prior to the Closing.

                  Section 5.9 Jillian's Agreements. Jillian's will execute and
deliver the Management Agreement, the License Agreement and the Boston Option
Agreement (each as defined below) at or prior to the Closing.

                  Section 5.10  No Solicitation.

                           (a)  Jillian's and each of its subsidiaries and
affiliates will not, directly or indirectly, through the Continuing Shareholders
or any employee or agent of Jillian's or any of its subsidiaries, (i) solicit,
initiate, facilitate or encourage any inquiries or proposals that constitute, or
could reasonably be expected to lead to, a proposal or offer for a merger,
consolidation, business combination, sale of substantial assets, sale of shares
of capital stock or similar transactions involving Jillian's or any of its
subsidiaries, other than the transactions contemplated by this Agreement (any of
the foregoing inquiries or proposals being referred to in this Agreement as an
"Acquisition Proposal"), (ii) engage in negotiations or discussions concerning,
or provide any non-public information to any person or entity relating to, any
Acquisition Proposal, or (iii) agree to, approve or recommend any Acquisition
Proposal; provided, however, that nothing contained in this Agreement shall
prevent Jillian's or its Board of Directors from furnishing non-public
information to, or entering into discussions or negotiations with, any person or
entity in connection with an unsolicited bona fide written Acquisition Proposal
by such person or entity or recommending an unsolicited bona fide written
Acquisition Proposal to the shareholders of Jillian's, if and only to the extent
that the Board of Directors of Jillian's determines in good faith by a majority
vote, (x) after consultation with its financial advisor, that such Acquisition


                                       29

<PAGE>   188



Proposal would, if consummated, result in a transaction more favorable to the
shareholders of Jillian's from a financial point of view than the transaction
contemplated by this Agreement (any such more favorable Acquisition Proposal
being referred to in this Agreement as a "Superior Proposal") and (y) based on
the written opinion of outside legal counsel, that failing to take such action
would result in a breach of its fiduciary duties to shareholders under
applicable law.

                           (b)  Jillian's will notify JWC and Holdings
immediately (and no later than 24 hours) after receipt by Jillian's (or its
advisors) of any Acquisition Proposal or any request for non-public information
in connection with an Acquisition Proposal or for access to the properties,
books or records of Jillian's or any of its subsidiaries by any person or entity
that informs Jillian's that it is considering making, or has made, an
Acquisition Proposal. Such notice to JWC and Holdings shall be made orally and
in writing and shall indicate in reasonable detail the identity of the offeror
and the terms and conditions of such proposal, inquiry or contact. Jillian's
will keep JWC and Holdings informed of all material developments and the status
of any Acquisition Proposal, any negotiations or discussions with respect to any
Acquisition Proposal or any request for non-public information in connection
with any Acquisition Proposal or for access to the properties, books or records
of Jillian's or any of its subsidiaries by any person or entity that is
considering making, or has made, an Acquisition Proposal. Jillian's will provide
JWC and Holdings with copies of all documents received from or delivered or sent
to any person or entity that is considering making or has made, an Acquisition
Proposal.

                  Section 5.11 Minority Interests. Jillian's will use its
reasonable best efforts to purchase the existing joint venture and partnership
interests in individual clubs and subsidiaries of Jillian's not owned by
Jillian's (the "Minority Interests") at or prior to the Closing.

                  Section 5.12 Additional Agreements; Reasonable Efforts.
Subject to the terms and conditions of this Agreement, each of the parties
agrees to use all reasonable efforts to take, or cause to be taken, all action
and to do, or cause to be done, all things necessary, proper or advisable under
applicable laws and regulations to consummate and make effective the
transactions contemplated by this Agreement. In case at any time after the
Effective Time any further action is necessary or desirable to carry out the
purposes of this Agreement or to vest the Surviving


                                       30

<PAGE>   189



Corporation with full title to all properties, assets, rights, approvals,
immunities and franchises of either of Sub or Jillian's, the proper officers and
directors of each party to this Agreement shall take all such necessary action.


                                   ARTICLE VI

                              CONDITIONS TO MERGER

                  Section 6.1 Conditions to Each Party's Obligation to Effect
the Merger. The respective obligations of each party to this Agreement to effect
the Merger shall be subject to the satisfaction prior to the Closing Date of the
following conditions:

                           (a)  Shareholder Approval.  The Merger Proposal
shall have been approved and adopted by the holders of a majority of the
outstanding shares of Jillian's Common at a meeting of such shareholders called
for such purpose, in accordance with the FBCA.

                           (b)  Approvals.  Other than the filing provided
for by Section 1.2, all consents, approvals, orders or authorizations of, or
registrations, declarations or filings with, or expirations of waiting periods
imposed by, any Governmental Entity the failure of which to obtain would be
reasonably likely to have a Material Adverse Effect on Holdings and Sub or
Jillian's and its subsidiaries, in each case taken as a whole, shall have been
filed, occurred or been obtained. For purposes of this Section 6.1(b), the loss
of a liquor license by any Jillian's club will be deemed to have a Material
Adverse Effect on Jillian's and its subsidiaries taken as a whole.

                           (c)  No Injunctions or Restraints; Illegality.  No
order, ruling or injunction issued by any court of competent jurisdiction or
other Governmental Entity restraining, enjoining or otherwise prohibiting the
consummation of the Merger or limiting or restricting Holdings' or Jillian's
conduct or the operation of the business of Holdings or Jillian's after the
Merger shall have been issued and then be in effect; nor shall there be any
statute, rule or regulation enacted, enforced or deemed applicable to the Merger
which makes the consummation of the Merger illegal.



                                       31

<PAGE>   190



                           (d)  Exchange Agreement.  Holdings and the
Exchange Agent shall have executed and delivered the Exchange Agreement.

                           (e)  Employment Agreements.  Holdings and Steven
Foster and Daniel Smith shall have executed and delivered
employment/non-competition agreements substantially in the form of Exhibit E
hereto (the "Employment Agreements").

                           (f)  Management Agreement.  JWC and Jillian's
shall have executed and delivered a management agreement substantially in the
form of Exhibit F hereto (the "Management Agreement").

                           (g)  Stockholders Agreement.  Holdings, JWC and
the Continuing Shareholders shall have executed and delivered a stockholders
agreement substantially in the form of Exhibit G hereto (the "Stockholders
Agreement").

                           (h)  Jillian's Boston.  Jillian's Boston shall
have transferred the right to the Jillian's name and all other trademarks of
Jillian's Boston to Jillian's and Jillian's and Jillian's Boston shall have
executed a license agreement substantially in the form of Exhibit H hereto (the
"License Agreement") and an option agreement substantially in the form of
Exhibit I hereto (the "Boston Option Agreement").

                           (i)  Purchase Agreement.  Pursuant to the terms of
the Purchase Agreement, the JWC Group shall have contributed $12,000,000 to
Holdings in exchange for Holdings Series A Preferred Stock and the Continuing
Shareholders shall have exchanged all of the shares of Jillian's Common owned by
them for shares of Holdings Common and Holdings Options and the other
transactions contemplated by the Purchase Agreement shall have been consummated.

                  Section 6.2 Additional Conditions to Obligations of Holdings
and Sub. The obligations of Holdings and Sub to effect the Merger are subject to
the satisfaction of each of the following conditions, any of which may be waived
in writing exclusively by Holdings and Sub:

                           (a)  Representations and Warranties.  The
representations and warranties of Jillian's set forth in this Agreement shall be
true and correct as of the date of this Agreement and as of the Closing Date as
though made on and as of the Closing Date, except for changes contemplated by
this


                                       32

<PAGE>   191



Agreement and except for failures of such representations and warranties
(without regard to any requirement in such representations and warranties that
an event or fact be material, meet a minimum dollar threshold or have a Material
Adverse Effect) to be true and correct which would not, in the aggregate, have a
Material Adverse Effect on Jillian's (taken individually) or Jillian's and its
subsidiaries (taken as a whole); and Holdings shall have received a certificate
signed on behalf of Jillian's by the chief executive officer and the chief
operating officer of Jillian's to such effect.

                           (b)  Performance of Obligations of Jillian's.
Jillian's shall have performed all obligations required to be performed by it
under this Agreement at or prior to the Closing Date, and Holdings shall have
received a certificate signed on behalf of Jillian's by the chief executive
officer and the chief operating officer of Jillian's to such effect.

                           (c)  Opinions.  Jillian's shall have delivered to
Holdings the opinion of Shaw Pittman Potts & Trowbridge, in form and substance
reasonably acceptable to Holdings and JWC, dated the Closing Date, covering the
matters set forth on Exhibit J hereto.

                           (d)  Refinancing.  Jillian's shall have refinanced
its existing debt on terms acceptable to JWC.

                           (e)  Registration Rights.  All existing rights to
register securities of Jillian's or any successor thereto shall have been
cancelled at or prior to the Closing except (i) where the failure to cancel any
such rights would, in the determination of JWC, have a de minimis effect on
Jillian's or Holdings or (ii) as shall otherwise be approved by JWC.

                           (f)  FIRPTA Statement.  Jillian's shall have
delivered to Holdings and Sub a statement (the "Statement"), as contemplated by,
and meeting the requirements of, Sections 1.1445-2(c)(3) and 1.897-2(h) of the
Treasury regulations, certifying that the shares of Jillian's Common being
transferred by the shareholders of Jillian's in the Merger are not U.S. real
property interests within the meaning of the Code and applicable Treasury
regulations.

                  Section 6.3 Additional Conditions to Obligations of Jillian's.
The obligation of Jillian's to effect the Merger is subject to the satisfaction
of each of the following conditions, any of which may be waived, in writing,
exclusively by Jillian's:


                                       33

<PAGE>   192




                           (a)  Representations and Warranties.  The
representations and warranties of Holdings and Sub set forth in this Agreement
shall be true and correct as of the date of this Agreement and as of the Closing
Date as though made on and as of the Closing Date, except for changes
contemplated by this Agreement and except for failures of such representations
and warranties (without regard to any requirement in such representations and
warranties that an event or fact be material, meet a minimum dollar threshold or
have a Material Adverse Effect) to be true and correct which would not, in the
aggregate, have a Material Adverse Effect on Holdings (taken individually) or
Holdings and Sub (taken as a whole); and Jillian's shall have received a
certificate signed on behalf of Holdings by an officer of Holdings to such
effect.

                           (b)  Performance of Obligations of Holdings and
Sub. Holdings and Sub shall have performed all obligations required to be
performed by them under this Agreement at or prior to the Closing Date, and
Jillian's shall have received a certificate signed on behalf of Holdings by an
officer of Holdings to such effect.

                           (c)  Opinions.  JWC shall have delivered to
Jillian's the opinion of Skadden, Arps, Slate, Meagher & Flom LLP, in form and
substance reasonably acceptable to Jillian's, dated the Closing Date, covering
the matters set forth on Exhibit K hereto.


                                   ARTICLE VII

                          SURVIVAL AND INDEMNIFICATION

                  Section 7.1  Survival.

                           (a)  The respective representations and warranties
of Jillian's, Holdings and Sub contained in this Agreement shall survive the
Closing for a period of two years and shall terminate and be of no further force
or effect as of the date two years after the Effective Time, except that the
representations and warranties contained in Sections 2.2, 2.12, 2.20 and 2.25
shall survive until the expiration of the applicable statute of limitations.

                           (b)  The respective covenants and agreements of
Jillian's, Holdings and Sub contained in this Agreement shall survive the
Closing and shall be fully effective and enforceable


                                       34

<PAGE>   193



for the periods therein indicated or where not indicated,
forever.

                           (c)  JWC will not be entitled to any indemnification
under Section 7.2 with respect to any breach of a representation or warranty,
covenant or agreement after the termination thereof pursuant to Sections 7.1(a)
or (b), except for claims previously asserted pursuant to Section 7.3(a). 

                  Section 7.2  Indemnification by Jillian's.

                           (a)  In consideration of its $12,000,000
investment in Holdings and as an inducement to the JWC Group to make such
investment, Jillian's (or Holdings in the event that shares of Holdings Common
are issued pursuant to Section 7.2(b)) will indemnify the JWC Group and its
affiliates and their respective partners, officers, directors, employees and
agents against and hold them harmless from any loss, liability, damage, demand,
claim, cost, suit, action or cause of action, judgment, award, assessment,
interest, penalty or expense (including, without limitation, reasonable expenses
of investigation and reasonable attorneys' and consultants' fees) (any of the
foregoing being hereinafter referred to individually as a "Loss" and
collectively, as "Losses") suffered or incurred by any such indemnified person
for or on account of or arising from or in connection with any breach of any
representation, warranty, covenant or agreement of Jillian's contained in this
Agreement.

                           (b)  Any indemnification payable pursuant to
Section 7.2(a) shall be paid, at the election of JWC, (i) in cash, (ii) in
shares of Holdings Common, valued at $0.50 per share (the "Indemnification
Valuation") or (iii) in any combination of cash and shares of Holdings Common,
valued at $0.50 per share. The Indemnification Valuation will be proportionately
adjusted for any (i) subdivision or combination of the outstanding shares of
Holdings Common, (ii) dividend payable in shares of Holdings Common, (iii)
issuance or sale of shares of Holdings Common at a price less than $0.50 per
share or (iv) issuance or sale of any rights, warrants or options to purchase
Holdings Common with an exercise price of less than $0.50 per share (excluding
the issuance of Holdings Management Options as set forth in Section 1.11 and
warrants to purchase Holdings Common if approved by JWC prior to issuance).

                           (c)  No indemnification for any Loss shall be made
pursuant to Sections 7.2(a) and (b) until the aggregate amount of all Losses
suffered or incurred by the JWC Group and its
                           

                                       35

<PAGE>   194



affiliates and their respective partners, officers, directors, employees and
agents first exceeds $50,000 (the "Indemnification Minimum"), in which event
Jillian's (or Holdings in the event that shares of Holdings Common are issued
pursuant to Section 7.2(b)) shall be liable for the aggregate amount of such
Losses, including the Indemnification Minimum.

                  Section 7.3  Procedures Relating to Indemnification.

                           (a)  An indemnified person under Section 7.2 (the
"Indemnified Party") shall give prompt written notice to Jillian's (the
"Indemnifying Party") of any Loss in respect of which such Indemnifying Party
has a duty to indemnify such Indemnified Party under Section 7.2 (a "Claim"),
specifying in reasonable detail the nature of the Loss for which indemnification
is sought, the section or sections of this Agreement to which the Claim relates
and the amount of the Loss involved (or, if not then determinable, a reasonable
good faith estimate of the amount of the Loss involved), except that any delay
or failure so to notify the Indemnifying Party shall only relieve the
Indemnifying Party of its obligations hereunder to the extent, if at all, that
it is prejudiced by reason of such delay or failure.

                           (b)  If a Claim results from any claim, suit,
action or cause of action brought or asserted by a third party (a "Third Party
Claim"), the Indemnifying Party shall assume the defense thereof, including the
employment of counsel reasonably satisfactory to the Indemnified Party and the
payment of all expenses. The Indemnified Party shall have the right to employ
separate counsel in such Third Party Claim and participate in such defense
thereof, but the fees and expenses of such counsel shall be at the expense of
the Indemnified Party; provided that the Indemnified Party shall have the right
to employ one counsel of its choice to represent them if, in the Indemnified
Party's reasonable judgement, a conflict of interest between the Indemnified
Party and the Indemnifying Party exists in respect of such claim, and in that
event the reasonable fees and expenses of such separate counsel shall be the
responsibility of the Indemnifying Party (and shall constitute Losses incurred
or suffered by the Indemnified Party within the meaning of Section 7.2(a)
hereof). If the Indemnifying Party fails to assume the defense of any Third
Party Claim within 10 days after notice thereof, the Indemnified Party shall
have the right to undertake the defense, compromise or settlement of such Third
Party Claim for the account of the Indemnifying Party, subject (i) to the right
of the Indemnifying Party to assume the defense of such Third Party Claim with
counsel reasonably satisfactory to the


                                       36

<PAGE>   195



Indemnified Party at any time prior to the compromise, settlement or final
determination thereof and (ii) to the right of the Indemnifying Party to
approve, by prior written consent, any settlement, compromise or consent to the
entry of judgement with respect to any such Third Party Claim. Anything in this
Section 7.3 to the contrary notwithstanding, the Indemnifying Party shall not,
without the Indemnified Party's prior written consent, settle or compromise any
Third Party Claim or consent to the entry of any judgment with respect to any
Third Party Claim which would have an adverse effect on the Indemnified Party;
provided, however, that the Indemnifying Party may, without the Indemnified
Party's prior written consent, compromise or settle any such Third Party Claim
or consent to the entry of any judgment with respect to any Third Party Claim
which requires solely money damages paid by the Indemnifying Party and which
includes as an unconditional term thereof the release by the claimant or the
plaintiff of the Indemnified Party from all liability in respect of such Third
Party Claim.

                           (c)  With respect to any Claim other than a Third
Party Claim, the Indemnifying Party shall have 20 days from receipt of notice
from the Indemnified Party of such Claim within which to respond thereto. If the
Indemnifying Party does not respond within such twenty-day period, the
Indemnifying Party shall be deemed to have accepted responsibility to make
payment and shall have no further right to contest the validity of such Claim.
If the Indemnifying Party notifies the Indemnified Party within such twenty-day
period that it rejects such Claim in whole or in part, the Indemnified Party
shall be free to pursue such remedies as may be available to the Indemnified
Party under applicable law.


                                  ARTICLE VIII

                         TERMINATION; FEES AND EXPENSES

                  Section 8.1 Termination. This Agreement may be terminated at
any time prior to the Effective Time (with respect to Sections 8.1(b) through
8.1(f), by written notice by the terminating party to the other party), whether
before or after approval of the matters presented in connection with the Merger
by the shareholders of Jillian's:

                           (a)  by mutual written consent of Holdings and
Jillian's;



                                       37

<PAGE>   196



                           (b)  by either Holdings or Jillian's if the Merger
shall not have been consummated by July 31, 1997 (provided that (i) the right to
terminate this Agreement under this Section 8.1(b) shall not be available to any
party whose failure to fulfill any obligation under this Agreement has been the
cause of or resulted in the failure of the Merger to occur on or before such
date);

                           (c)  by either Holdings or Jillian's if a court of
competent jurisdiction or other Governmental Entity shall have issued a
nonappealable final order, ruling or injunction or taken any other action, in
each case having the effect of permanently restraining, enjoining or otherwise
prohibiting the Merger;

                           (d)  by Holdings or Jillian's, if the requisite
vote of the shareholders of Jillian's in favor of the Merger
Proposal is not obtained;

                           (e)  by Holdings, if (i) the Board of Directors of
Jillian's shall have withdrawn or modified its recommendation in favor of the
Merger Proposal in a manner adverse to Holdings or shall have resolved to do any
of the foregoing, (ii) Jillian's or its Board of Directors or the Continuing
Shareholders takes any action prohibited by Section 5.10 or (iii) Jillian's or
its Board of Directors, in accordance with the provisions of Section
5.10(a)(iii), furnishes non-public information to, or enters into discussions or
negotiations with, any person or entity in connection with an unsolicited bona
fide written Acquisition Proposal by such entity or the Board of Directors of
Jillian's recommends an unsolicited bona fide written Acquisition Proposal to
the shareholders of Jillian's;

                           (f)  by Holdings or Jillian's, if there has been a
breach of any representation, warranty, covenant or agreement on the part of the
other party set forth in this Agreement, which breach shall not have been cured,
in the case of a representation or warranty, prior to the Closing (and which
breach would result in the condition to Closing in Sections 6.2(a) or 6.3(a), as
the case may be, not being satisfied as of the Closing) or, in the case of a
covenant or agreement, within 10 business days following receipt by the
breaching party of written notice of such breach from the other party;

                  Section 8.2 Effect of Termination. In the event of termination
of this Agreement as provided in Section 8.1, this Agreement shall immediately
become void, and there shall be no liability or obligation on the part of
Holdings, Jillian's, Sub


                                       38

<PAGE>   197



or their respective officers, directors, stockholders or affiliates, except (i)
as set forth in Section 8.3 and (ii) in addition to any payments required in
Section 8.3, a party may have liability to the other parties if the basis of
termination is a willful or reckless material breach by such party of one or
more provisions of this Agreement.

                  Section 8.3  Fees and Expenses.

                           (a)  Except as set forth in this Section 8.3, all
fees and expenses incurred in connection with this Agreement and the
transactions contemplated hereby (including attorneys' and accountants' fees and
fees incurred in connection with the transactions contemplated by the Purchase
Agreement) shall be paid by the party incurring such expenses. In the event that
the Merger is consummated pursuant to the terms of this Agreement, (i) at the
Closing Jillian's will pay, in immediately available funds, all of JWC's legal,
accounting, professional and out of pocket expenses relating to the JWC Group's
investment in Holdings and the transactions contemplated by this Agreement
(including fees incurred in connection with the transactions contemplated by the
Purchase Agreement), (ii) at the Closing Jillian's will pay JWC, in immediately
available funds, a one-time transaction fee of $100,000 (the "JWC Transaction
Fee") and (iii) all other fees and expenses incurred in connection with this
Agreement, and the transactions contemplated hereby shall be paid by the party
incurring such expenses. Jillian's total transactional expenses will not exceed
$1,730,000 (excluding the JWC Transaction Fee).

                           (b)  Jillian's shall pay JWC all of JWC's out-of-
pocket fees and expenses incurred in connection with this Agreement and the
transactions contemplated hereby plus $250,000, not to exceed $500,000 in the
aggregate, upon the termination of this Agreement (i) by Holdings or Jillian's
pursuant to Section 8.1(d) or (ii) by Holdings pursuant to Sections 8.1(e) or
(f); provided, however, that no termination fee will be payable by Jillian's
upon the termination of this Agreement by Holdings pursuant to Section 8.1(f),
unless the breach resulting in such termination prevents Holdings from
consummating the transactions contemplated by this Agreement by July 31, 1997 or
the aggregate effect on the value of Jillian's or the value of the Merger to
Holdings, as it exists or as it was represented hereunder, exceeds $500,000.



                                       39

<PAGE>   198



                           (c)  The fees, if applicable, payable pursuant to
Section 8.3(b) shall be paid within five business days after the first to occur
of the events described in Section 8.3(b).

                           (d)  The provisions of this Section 8.3 and
Section 8.2 shall survive any termination of this Agreement.


                                   ARTICLE IX

                                  MISCELLANEOUS

                  Section 9.1 Amendment. This Agreement may be amended by the
parties hereto, by action taken or authorized by their respective Boards of
Directors, at any time before or after approval of the Merger Proposal by the
shareholders of Jillian's, but after any such approval, no amendment shall be
made which by law requires further approval by such shareholders without such
further approval. This Agreement may not be amended except by an instrument in
writing signed on behalf of each of the parties hereto.

                  Section 9.2 Extension; Waiver. At any time prior to the
Effective Time, the parties hereto, by action taken or authorized by their
respective Boards of Directors, may, to the extent legally allowed, (i) extend
the time for the performance of any of the obligations or other acts of the
other parties hereto, (ii) waive any inaccuracies in the representations and
warranties contained herein or in any document delivered pursuant hereto or
(iii) waive compliance with any of the agreements or conditions contained
herein. Any agreement on the part of a party hereto to any such extension or
waiver shall be valid only if set forth in a written instrument signed on behalf
of such party.

                  Section 9.3 Notices. All notices and other communications
hereunder shall be in writing and shall be delivered personally or by next-day
courier or telecopied with confirmation of receipt to the parties at the
addresses specified below (or at such other address for a party as shall be
specified by like notice). Any such notice or other communication shall be
effective upon receipt, if personally delivered or telecopied, or one day after
delivery to a courier for next-day delivery.



                                       40

<PAGE>   199



                               (a)  if to the JWC Group, Holdings or Sub, to

                                    J.W. Childs Associates, L.P.
                                    One Federal Street, 21st Floor
                                    Boston, MA  02110
                                    Attention:  Glenn A. Hopkins
                                    Telecopy:  (617) 753-1101

                                    with a copy to:

                                    Skadden, Arps, Slate, Meagher & Flom LLP
                                    One Beacon Street
                                    Boston, MA  02108
                                    Attention:  Louis A. Goodman
                                    Telecopy:  (617) 573-4822

                               (b)  if to Jillian's, to

                                    Jillian's Entertainment Corporation
                                    727 Atlantic Avenue
                                    Boston, MA  02111
                                    Attention:  Steven L. Foster
                                    Telecopy:  (617) 350-5606

                                    with a copy to:

                                    Shaw Pittman Potts & Trowbridge
                                    2300 N Street, N.W.
                                    Washington, D.C.  20037
                                    Attention:  Steven L. Meltzer
                                    Telecopy:  (202) 663-8007

                  Section 9.4 Interpretation. When a reference is made in this
Agreement to Sections, such reference shall be to a Section of this Agreement
unless otherwise indicated. The table of contents and headings contained in this
Agreement are for reference purposes only and shall not affect in any way the
meaning or interpretation of this Agreement. As used in this Agreement, the term
"affiliate(s)" shall have the meaning set forth in Rule 12b-2 of the Exchange
Act.

                  Section 9.5 Counterparts. This Agreement may be executed in
two or more counterparts, all of which shall be considered one and the same
agreement and shall become effective when two or more counterparts have been
signed by each of the parties and delivered to the other parties, it being
understood that all parties need not sign the same counterpart.


                                       41

<PAGE>   200




                  Section 9.6 Entire Agreement. This Agreement constitutes the
entire agreement and supersedes all prior agreements and understandings, both
written and oral, among the parties with respect to the subject matter hereof.

                  Section 9.7 Governing Law. This Agreement shall be governed
and construed in accordance with the laws of the Commonwealth of Massachusetts
without regard to any applicable conflicts of law.

                  Section 9.8 Severability. In case any one or more of the
provisions contained in this Agreement should be invalid, illegal or
unenforceable in any respect against a party hereto, the validity, legality and
enforceability of the remaining provisions contained herein shall not in any way
be affected or impaired thereby and such invalidity, illegality or
unenforceability shall only apply as to such party in the specific jurisdiction
where such judgment shall be made.

                  Section 9.9 Assignment. Neither this Agreement nor any of the
rights, interests or obligations hereunder shall be assigned by any of the
parties hereto (whether by operation of law or otherwise) without the prior
written consent of the other parties. Subject to the preceding sentence, this
Agreement will be binding upon, inure to the benefit of and be enforceable by
the parties and their respective successors and assigns.



                                       42

<PAGE>   201


                  IN WITNESS WHEREOF, Holdings, Sub and Jillian's have caused
this Agreement to be signed under seal by their respective officers thereunto
duly authorized as of the date first written above.

   
                                          JILLIAN'S ENTERTAINMENT HOLDINGS, INC.

                                          By /s/ GLENN A. HOPKINS
                                             ----------------------------------
                                             Name:   Glenn A. Hopkins
                                             Title:  President
    

   
                                          JILLIAN'S ENTERTAINMENT ACQUISITION 
                                          CORPORATION


                                          By /s/ GLENN A. HOPKINS
                                             ----------------------------------
                                             Name:   Glenn A. Hopkins
                                             Title:  President
    

    
                                          JILLIAN'S ENTERTAINMENT CORPORATION


                                          By /s/ STEVEN L. FOSTER
                                            -----------------------------------
                                             Name:  Steven L. Foster
                                             Title: Chairman of the Board and
                                                      Chief Executive Officer
    
<PAGE>   202

                                                                 APPENDIX B


                  [Letterhead of Stonebridge Associates, LLC]


                                 April 22, 1997




The Board of Directors and John L. Kidde
Jillian's Entertainment Corporation
727 Atlantic Avenue
Suite 600
Boston, MA 02111

Attention: John L. Kidde

Ladies and Gentlemen:

     We understand that Jillian's Entertainment Corporation, (the "Company")
proposes to enter into an Agreement and Plan of Merger by and among the
Company, Jillian's Entertainment Holdings, Inc. ("Holdings") and Jillian's
Entertainment Acquisition Corporation, a wholly owned subsidiary of Holdings
("Sub"), (the "Merger Agreement").  Pursuant to the terms of a purchase
agreement dated as of the date of the Merger Agreement, J.W. Childs Equity
Partners, LP will contribute $12,000,000 to Holdings in exchange for shares of
Series A 12% Convertible Preferred Stock of Holdings and certain shareholders
of the Company will contribute their common stock of the Company to Holdings in
exchange for shares of common stock of Holdings.  Under the terms of the Merger
Agreement, Sub will merge with and into the Company, and the Company shall be
the surviving corporation (the "Merger").  Each shareholder of Company common
stock other than Holdings ("Non-continuing Shareholder") will have the right to
receive $.50 in cash for each share of Company common stock owned by such
shareholder (the "Merger Consideration").

     In connection with the Merger, you have asked us to render our opinion, as
investment bankers, as to the fairness to the Non-continuing Shareholders, from
a financial point of view, of the Merger Consideration to be received in the
Merger.  We have not been requested to opine as to, and our opinion has not in
any manner addressed any other terms or provisions of, the Merger or the Merger
Agreement or the Company's underlying decision to proceed with the Merger.

     As you are aware, we have acted as financial advisor to the Company's
Board of Directors (the "Board") and to John L. Kidde in his capacity as the
outside director of the Company who has been designated to perform the
functions of a special committee of the Board 


<PAGE>   203


The Board of Directors
Jillian's Entertainment Corporation
April 22, 1997
Page 2 of 3



(the "Designated Director") in connection with the Merger and will receive a
fee for our services.  In addition, the Company has agreed to indemnify us
against certain liabilities arising out of providing these services.      

     In connection with rendering the opinion, we have reviewed and examined,
among other items, the following: (i) a draft dated April 14, 1997 of the
Merger Agreement, (ii) a draft dated April 18, 1997 of the Company's Proxy
Statement to be furnished in connection with the solicitation of proxies to
approve the Merger, (iii) certain publicly available information concerning the
Company, including the Annual Reports on Form 10-K and proxy statements of the
Company for each of the fiscal years in the three year period ended March 31,
1996, Quarterly Reports on Form 1O-Q of the Company for the quarters ended
December 31, 1996, September 30, 1996 and June 30, 1996 and Form 8-K dated
March 13, 1997 and filed on March 17, 1997, (iv) monthly unaudited
financial statements for the Company for the eleven months ended February 28,
1997, (v) financial and operating information with respect to the business,
operations and prospects of the Company, (vi) certain internal business plans
and financial forecasts prepared by the management of the Company, and (vii)
certain publicly available information concerning other concept entertainment
companies, the trading markets for such companies' securities and the nature
and terms of certain other merger and acquisition transactions we believe to be
relevant to our inquiry.  During the course of our review, we met and had
discussions with the management of the Company concerning the Company's
business and operations, assets, liabilities, present financial condition, the
general condition and future prospects for the businesses in which it is
engaged and other matters which we believe to be relevant.

     As part of our investment banking business, we are continually engaged in
the valuation of businesses and their securities in connection with mergers,
acquisitions, divestitures, leveraged buyouts and private placements of debt
and equity securities.  In our review and examination and in arriving at our
opinion, we have examined and assumed the accuracy and completeness of all
financial and other information that was available to us from public sources,
that was provided to us by the Company, or its representatives, or that was
otherwise reviewed by us, and we have not attempted independently to verify any
such information.  We have not made, nor have we obtained, any independent
evaluation or appraisal of the assets or liabilities of the Company.  With
respect to the financial and business forecasts, we have assumed that they have
been reasonably prepared on the basis of the best currently available estimates
and judgments of the Company's management as to the future operating and
financial performance of the Company, and that such forecasts will be realized
in the amounts and in the time periods currently estimated by the management.
We have relied upon the representations of the Company to be contained in the
Merger Agreement with respect to legal and other matters.

     In conducting our review and analysis and in arriving at our opinion
expressed herein, we have taken into account such accepted financial and
investment banking procedures and considerations as we have deemed to be
relevant, including, among others, (i) a review of 


<PAGE>   204


The Board of Directors
Jillian's Entertainment Corporation
April 22, 1997
Page 3 of 3


the trading history of the Company's common stock, (ii) a review of the
historical and current financial condition and operating characteristics of the
Company as compared with those of other companies we deemed comparable, (iii) a
review of equity market valuation parameters for securities of companies we
deemed comparable, (iv) a review of the nature and financial terms of certain
transactions that we considered relevant for comparison with the financial
terms of the Merger, and (v) a discounted cash flow analysis of the Company. 
In addition, we performed such other analyses and examinations and considered
such information and financial economic and market data as we deemed relevant.

     In rendering our opinion, we have taken into account our assessment of
general economic, market, financial and other conditions, as well as our
experience in connection with similar transactions and securities evaluation,
generally.  Our opinion necessarily is based upon conditions as they exist and
can be evaluated on the date hereof.  We were not engaged to solicit, and have
not solicited, potential purchasers for the Company, and we did not consider
specific alternative transactions involving the Company.  For the purposes of
rendering this opinion, we have assumed that all conditions precedent to the
consummation of the Merger will be satisfied and accordingly express no opinion
as to the likelihood that the Merger will be consummated.  This opinion is not
intended to be and does not constitute a recommendation to any holder of the
Company's common stock as to whether or not to vote in favor of the Merger.

     It is understood that this opinion is for the information of the Board and
the Designated Director only in connection with their evaluation of the Merger.
This opinion may not be so disclosed, referred to, or communicated (in whole
or part) to any third party for any purpose whatsoever except with our prior
written consent in each instance or as otherwise provided in our engagement
letter with the Company.  This opinion may be reproduced in full in any proxy
statement mailed to shareholders of the Company but may not otherwise be
disclosed publicly in any matter without our prior written approval and must be
treated as confidential.

     Based upon and subject to the foregoing, we are of the opinion, as
investment bankers, that as of the date hereof, the Merger Consideration to be
received by the Non-continuing Shareholders in the Merger, is fair to the
Non-continuing Shareholders from a financial point of view.


                                    Very truly yours,

   
                                    /s/ STONEBRIDGE ASSOCIATES, LLC
                                    -------------------------------
                                    STONEBRIDGE ASSOCIATES, LLC
    

<PAGE>   205
   
    



                      JILLIAN'S ENTERTAINMENT CORPORATION
   
                   PROXY FOR SPECIAL MEETING OF SHAREHOLDERS
                                July 21, 1997
    
               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS.

   
         The undersigned hereby appoints Steven L. Foster and Daniel M. Smith,
and each of them as proxies, with full power of substitution in each, to
represent and to vote all shares of common stock, par value $.001 per share
(the "Common Stock") of Jillian's Entertainment Corporation (the "Company"),
which the undersigned would be entitled to vote, as fully as the undersigned
could vote and act if personally present, at the Special Meeting of
Shareholders to be held on July 21, 1997, at 10:00 a.m., Eastern Time, and all
adjournments thereof, upon all matters set forth in the Notice of Special
Meeting of Shareholders and Proxy Statement, dated June 20, 1997, copies of
which have been received by the undersigned, as follows:
    
         
         1.       To approve a merger (the "Merger") by and between the Company
                  and Jillian's Entertainment Acquisition Corporation, a
                  Florida corporation ("Sub") and wholly owned subsidiary of
                  Jillian's Entertainment Holdings, Inc. ("Holdings"), pursuant
                  to which, among other matters (a) Sub will be merged with and
                  into the Company, and the Company will survive as a wholly
                  owned subsidiary of Holdings, and (b) each share of Common
                  Stock owned immediately prior to consummation of the Merger
                  by any Shareholder, other than seven Shareholders who each
                  have ongoing relationships with the Company, will be
                  converted into the right to receive cash of $0.50, without
                  interest.

                        [ ]                 [ ]                 [ ]

                        For               Against             Abstain

         2.       Grant Authority to vote upon such other matters as may
                  properly come before the Special Meeting as Steven L. Foster
                  and Daniel M. Smith determine are in the best interest of the
                  Company.

                        [ ]                 [ ]                 [ ]

                        For               Against             Abstain


<PAGE>   206

         The undersigned hereby acknowledges receipt of the Notice of Special
Meeting of Shareholders and the Proxy Statement. Any proxy heretofore given to
vote said Common Stock is hereby revoked. The undersigned hereby ratifies and
confirms all that said proxies or any of their substitutes may lawfully do by
virtue hereof. THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED IN THE MANNER
DIRECTED HEREIN BY THE UNDERSIGNED SHAREHOLDER. IF NO DIRECTION IS MADE, THIS
PROXY WILL BE VOTED FOR EACH OF THE MATTERS STATED.

   
Please complete, date and sign your name(s) as it appear(s) to the left and
return in the enclosed envelope. If acting as an executor, administrator,
trustee, guardian, etc., you must so indicate when signing. If the signer is a  
corporation, please sign the full corporate name, by a duly authorized officer,
and indicate the officer's title. If Common Stock is held jointly, each
Shareholder named should sign.
    
    
                                    Date:                 , 1997
                                          ----------------

Name                                Signature 
     --------------------------               --------------------------

Name                                Signature 
     --------------------------               --------------------------





                                      2



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