As filed with the Securities and Exchange Commission on March 7, 2001

                                                     Registration No. 333-53454
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549
                                --------------

                             AMENDMENT NO. 2
                                    TO THE
                                   FORM S-4
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                                --------------
                              LEARNINGSTAR CORP.
            (Exact name of registrant as specified in its charter)
                                --------------
        Delaware                     5961                    77-0559897
     (State or other           (Primary Standard          (I.R.S. Employer
     jurisdiction of              Industrial           Identification Number)
    incorporation or          Classification Code
      organization)                 Number)
                                --------------
                              15 Crawford Street
                         Needham, Massachusetts 02494
                                (781) 449-7567
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)
                                --------------
                                 Robert Cahill
                            Chief Financial Officer
                              LearningStar Corp.
                              15 Crawford Street
                         Needham, Massachusetts 02494
                                (781) 449-7567
               (Name, address including zip code, and telephone
              number, including area code, of agent for service)
                                --------------
                                  Copies to:
         Gordon H. Hayes, Esq.                Jeffrey L. Kateman, Esq.
    Testa, Hurwitz & Thibeault, LLP                Latham &Watkins
            125 High Street               633 West Fifth Street, Suite 4000
      Boston, Massachusetts 02110           Los Angeles, California 90071
          Tel: (617) 248-7000                    Tel: (213) 485-1234
          Fax: (617) 248-7100                    Fax: (213) 891-8763

   Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective and all other
conditions to the proposed combination have been satisfied or waived.
   If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance
with General Instruction G, check the following box. [_]
   If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]
   If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]
                                --------------
                        CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------


                                                           Proposed
                                              Proposed      Maximum
 Title of Each Class of                       Maximum      Aggregate   Amount of
    Securities to be       Amount to be    Offering Price  Offering   Registration
       Registered          Registered(1)     Per Share     Price(2)      Fee(3)
- ----------------------------------------------------------------------------------
                                                          
Common Stock, $.01 par
 value per share.......  24,617,397 shares Not Applicable $14,865,697    $3,716
- ----------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------

(1) Based upon the maximum number of shares of common stock, par value $.01
    per share, expected to be issued to the SmarterKids.com stockholders in
    connection with the transactions described herein.

(2) Estimated solely for the purpose of calculating the registration fee
    pursuant to Rule 457(f). The registration fee was calculated as follows:
    (a) in accordance with Rule 457(f)(1) based on the average of the high and
    low sale price for shares of common stock of SmarterKids.com, Inc. on
    January 3, 2001: 20,668,849 shares (the total number of outstanding shares
    of SmarterKids.com common stock) multiplied by the average price of
    $0.53125. The fee was recalculated due to (i) the removal from the
    registration statement of 46,388,575 shares of LearningStar common stock
    to be issued to the members of Earlychildhood in the combination, and (ii)
    the addition of 3,796,592 shares of LearningStar common stock issuable
    upon the exercise of certain options held by former SmarterKids.com
    stockholders multiplied by the average of the high and low sale price for
    shares of common stock of SmarterKids, Inc. common stock on March 5, 2001
    of $0.984.
(3) The registration fee for the securities registered hereby has been
    calculated pursuant to Section 6(b) of the Securities Act of 1933, as
    amended (the "Securities Act"). A fee of $2,197.00 was paid on January 5,
    2001 pursuant to Rules 14a-6 and 0-11 promulgated under the Securities
    Exchange Act of 1934, as amended (the "Exchange Act"), in respect of the
    combination of SmarterKids.com and Earlychildhood and upon the filing by
    SmarterKids.com of a preliminary proxy statement relating thereto.
    Pursuant to Rule 457(b) promulgated under the Securities Act and Section
    14(g)(2) of the Exchange Act and Rule 0-11 promulgated thereunder, the
    amount of such previously paid fee has been credited against the
    registration fee payable in connection with this filing.
                                --------------
   The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this
registration statement shall thereafter become effective in accordance with
Section 8(a) of the Securities Act of 1933 or until the Registration Statement
shall become effective on such date as the Commission, acting pursuant to said
Section 8(a), may determine.
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------




                           [LOGO OF SMARTERKIDS.COM]

                  To the stockholders of SmarterKids.com, Inc.

              A Combination Proposal--Your Vote Is Very Important

   SmarterKids.com and Earlychildhood have agreed to combine. We are proposing
the combination and soliciting your proxy to approve it because we believe the
combined strengths of SmarterKids.com and Earlychildhood will enable us to
build a stronger provider of children's educational products, information and
services to both the school and consumer markets and through a variety of
distribution channels. The new combined company will be named LearningStar
Corp. and will be managed by executive officers from both SmarterKids.com and
Earlychildhood.

   In the combination, each issued and outstanding share of SmarterKids.com
common stock will be converted into the right to receive one newly-issued share
of LearningStar common stock. As a result, the holders of SmarterKids.com
common stock, options and warrants will receive a total of 25,713,858 shares of
LearningStar common stock and shares issuable upon the exercise of options and
warrants to purchase SmarterKids.com common stock. In the combination, all of
the issued and outstanding membership interests in Earlychildhood and options
to purchase Earlychildhood membership interests will be exchanged for the right
to receive an aggregate of 46,388,575 newly-issued shares of LearningStar
common stock (including shares issuable upon exercise of options assumed in
connection with the combination). An aggregate of 72,102,433 shares of
LearningStar common stock will be issued or issuable to the holders of
SmarterKids.com common stock, options and warrants and to the holders of
Earlychildhood membership interests and options in the combination. As a
result, SmarterKids.com stockholders will own approximately one-third of the
LearningStar capital stock and Earlychildhood members will own approximately
two-thirds of the LearningStar capital stock. LearningStar has applied to have
its common stock approved for quotation on the Nasdaq National Market.

   The SmarterKids.com board of directors has unanimously determined that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of its stockholders. The SmarterKids.com board of directors has
unanimously approved the combination agreement and the combination and
unanimously recommends that you vote FOR approval and adoption of the
combination agreement and the transactions contemplated thereby. We urge you to
read this document carefully, including the section describing risk factors
that begins on page 20.

   The special meeting of SmarterKids.com stockholders will be held at the
offices of Testa, Hurwitz & Thibeault, LLP, 125 High Street, High Street Tower,
22nd Floor, Boston, Massachusetts on April   , 2001 at 10:00 a.m.

   Your vote is very important, regardless of the number of shares you own.
Whether or not you plan to attend the special meeting, please vote as soon as
possible to make sure that your shares are represented at the special meeting.
                                          David Blohm

                                          President and Chief Executive
                                           Officer
                                          SmarterKids.com, Inc.

   This proxy statement-prospectus is dated March   , 2001, and is first being
mailed to SmarterKids.com stockholders on or about March   , 2001. As of
February 28, 2001, there were approximately 5,100 holders of SmarterKids.com
common stock.

   Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of the securities to be issued in
connection with the combination or determined if this proxy statement-
prospectus is accurate or complete. Any representation to the contrary is a
criminal offense.


                ADDITIONAL INFORMATION REGARDING SMARTERKIDS.COM

   This proxy statement-prospectus incorporates important business and
financial information about SmarterKids.com and the proposed combination. Other
documents that include important business and financial information about
SmarterKids.com and the proposed combination are available to you without
charge upon your written or oral request. You can obtain the documents
incorporated by reference in this proxy statement-prospectus by requesting them
in writing or by telephone or via e-mail from SmarterKids.com at the following
address:

                             SmarterKids.com, Inc.
                               Investor Relations
                               15 Crawford Street
                          Needham, Massachusetts 02494
                                 (781) 449-7567
                               ir@smarterkids.com

   If you would like to request any documents, please do so by April  , 2001
(five business days prior to the special meeting) in order to receive them
before the special meeting.

   Also see the section entitled "Where You Can Find More Information" on page
139 of this proxy statement-prospectus.



[LOGO OF SMARTERKIDS.COM]

                             SMARTERKIDS.COM, INC.
                               15 Crawford Street
                          Needham, Massachusetts 02494

           Notice of Special Meeting of SmarterKids.com Stockholders

                       April   , 2001 at 10:00 a.m.

To the stockholders of SmarterKids.com, Inc.:

   Notice is hereby given that a special meeting of stockholders of
SmarterKids.com, Inc. will be held on April   , 2001 at 10:00 a.m., local time,
at the offices of Testa, Hurwitz & Thibeault, LLP, 125 High Street, High Street
Tower, 22nd Floor, Boston, Massachusetts for the following purposes:

  1. To consider and vote upon a proposal to approve and adopt the
     contribution agreement and plan of reorganization and merger by and
     among Earlychildhood, SmarterKids.com, LearningStar and S-E Educational
     Merger Corp. pursuant to which, among other things, the combination of
     SmarterKids.com and Earlychildhood will be effected by:

    .  the contribution to LearningStar by the holders of all of
       Earlychildhood's outstanding membership interests of their entire
       ownership interest in Earlychildhood such that Earlychildhood will
       become a wholly-owned subsidiary of LearningStar, and the holders of
       Earlychildhood membership interests and options to purchase
       membership interests will be entitled to receive an aggregate of
       46,388,575 shares of LearningStar common stock; and

    .  the merger of S-E Educational Merger Corp. with and into
       SmarterKids.com such that SmarterKids.com will become a wholly-owned
       subsidiary of LearningStar, each issued and outstanding share of
       SmarterKids.com common stock will be converted into the right to
       receive one share of LearningStar common stock.

  2. To transact any business related to the adoption and approval of the
     combination agreement and the transactions contemplated thereby as may
     properly come before the special meeting or any adjournment or
     postponement of the special meeting.

   The SmarterKids.com board of directors has unanimously determined that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of its stockholders. The SmarterKids.com board of directors has
unanimously approved the combination agreement and the combination and
unanimously recommends that you vote FOR approval and adoption of the
combination agreement and the transactions contemplated thereby. We have
described the proposed combination in more detail in the attached proxy
statement-prospectus, which you should read in its entirety before voting. A
copy of the combination agreement is attached as Annex A to the proxy
statement-prospectus.

   Only holders of record of SmarterKids.com common stock at the close of
business on February 28, 2001, the record date for the special meeting, are
entitled to notice of, and to vote at, the special meeting and any adjournments
or postponements of the special meeting. On the record date there were
20,795,038 outstanding shares of SmarterKids.com common stock.

   SmarterKids.com is a Delaware corporation. Under Delaware law, the
affirmative vote of a majority of the shares of SmarterKids.com common stock
outstanding on the record date is required to approve and adopt the combination
agreement and the transactions contemplated thereby. Your vote is very
important, regardless of


the number of shares you own. Please vote as soon as possible to make sure that
your shares are represented at the special meeting. To vote your shares, you
may complete and return the enclosed proxy card. If you are a holder of record,
you may also cast your vote in person at the special meeting. If you do not
vote, it will have the effect of a vote against approval and adoption of the
combination agreement and the transactions contemplated thereby. If your shares
are held in an account at a brokerage firm or bank, you must instruct it how to
vote your shares. If you do not instruct your broker or bank on how to vote, it
will have the same effect as voting against approval and adoption of the
combination agreement and the transactions contemplated thereby.

                                          By order of the Board of Directors
                                          of SmarterKids.com, Inc.

                                          David Blohm
                                          Corporate Secretary

Needham, Massachusetts

March   , 2001


                               TABLE OF CONTENTS



                                                                           Page
                                                                           ----
                                                                        
QUESTIONS AND ANSWERS ABOUT THE COMBINATION...............................   1

SUMMARY...................................................................   4

RISK FACTORS..............................................................  20
  Risks Related to the Combination........................................  20
  Risks Relating to the Combined Company..................................  23

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS................  31

TRADEMARKS................................................................  32

THE SMARTERKIDS.COM SPECIAL MEETING.......................................  33

THE COMBINATION...........................................................  36
  General.................................................................  36
  Background of the Combination...........................................  37
  Joint Reasons for the Combination.......................................  40
  SmarterKids.com's Reasons for the Combination...........................  42
  Earlychildhood's Reasons for the Combination............................  42
  Opinion of J.P. Morgan H&Q, Financial Advisor to SmarterKids.com........  43
  Recommendation of the SmarterKids.com Board Of Directors................  47
  Interests of Certain Persons in the Combination.........................  50
  Securities and Exchange Commission Position on Indemnification for
   Securities Act Liabilities.............................................  53
  Material United States Federal Income Tax Consequences of the
   Combination............................................................  53
  Accounting Treatment of the Combination.................................  57
  Dissenters' Rights of Appraisal.........................................  57
  Regulatory Matters......................................................  57
  Restrictions on Sales of Shares by Affiliates of SmarterKids.com and
   Earlychildhood.........................................................  57
  Nasdaq National Market Quotation of LearningStar Common Stock to be
   Issued in the Combination..............................................  58



                                                                           Page
                                                                           ----
                                                                        
  Delisting and Deregistration of SmarterKids.com Common Stock following
   the Combination........................................................  58
TERMS OF THE COMBINATION AGREEMENT........................................  59
  Exchange of SmarterKids.com Stock Certificates for LearningStar Stock
   Certificates...........................................................  59
  Treatment of Options to Purchase SmarterKids.com Common Stock and
   Earlychildhood Membership Interests, SmarterKids.com Warrants and the
   SmarterKids.com Employee Stock Purchase Plan...........................  59
  Conditions to the Combination...........................................  60
  No Other Transactions Involving SmarterKids.com or Earlychildhood.......  62
  Termination.............................................................  64
  Termination Fees........................................................  65
  Expenses................................................................  66
  Agreement to Cooperate to Complete the Combination......................  66
  Amendment, Extension and Waiver.........................................  66
  Representations and Warranties..........................................  67
  LearningStar Charter and Bylaws.........................................  67
  Stockholder Support Agreement...........................................  67
  Other Agreements........................................................  68
  Completion and Effectiveness of the Combination.........................  69
  No Provision for Unaffiliated Stockholder Access to SmarterKids.com
   Corporate Files........................................................  69
  Accountants.............................................................  69
MARKET PRICE INFORMATION..................................................  70

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION..............  71
  Notes To The Unaudited
   Pro Forma Condensed
   Combined Balance Sheet.................................................  74
  Notes To The Unaudited Pro Forma Condensed Combined Statements
   of Operations..........................................................  76



                                       i


                               TABLE OF CONTENTS


                                                                           Page
                                                                           ----
                                                                        
SMARTERKIDS.COM...........................................................  77
  Business................................................................  77
  SmarterKids.com Management's Discussion And Analysis Of Financial
   Condition And Results Of Operations....................................  86
  SmarterKids.com Quantitative And Qualitative Disclosure About Market
   Risk...................................................................  93
  Security Ownership of Certain Beneficial Owners and Management of
   SmarterKids.com........................................................  94

EARLYCHILDHOOD............................................................  96
  Business................................................................  96
  Earlychildhood Management's Discussion And Analysis Of Financial
   Condition And Results Of Operations.................................... 106
  Earlychildhood Quantitative and Qualitative Disclosure About Market
   Risk................................................................... 111
  Earlychildhood Certain Relationships and Transactions................... 112
  Security Ownership of Certain Beneficial Owners and Management of
   Earlychildhood......................................................... 113

LEARNINGSTAR.............................................................. 115
  The Board of Directors of LearningStar Following the Combination........ 115
  Committees of the LearningStar Board of Directors....................... 116
  Compensation of Directors of LearningStar............................... 116
  Executive Officers of LearningStar Following the Combination............ 116
  Compensation of Executive Officers of LearningStar...................... 117
  Option Grants in Last Fiscal Year....................................... 118
  Option Exercises and Fiscal Year-End Values............................. 119
  Ten Year Option Repricing............................................... 120
  Compensation Committee Report on Option Repricing....................... 121
  Employment and Change of Control Agreements............................. 121



                                                                           Page
                                                                           ----
                                                                        
  Pro Forma Security Ownership of Certain Beneficial Owners and Management
   of LearningStar........................................................ 122

DESCRIPTION OF CAPITAL STOCK OF LEARNINGSTAR.............................. 124
  Common Stock............................................................ 124
  Preferred Stock......................................................... 124
  Warrants................................................................ 125
  Registration Rights..................................................... 125
  Anti-Takeover Effects of Certain Provisions of LearningStar's Charter
   and Bylaws and Delaware Law............................................ 126
  Transfer Agent and Registrar............................................ 127

COMPARISON OF RIGHTS OF HOLDERS OF LEARNINGSTAR COMMON STOCK,
SMARTERKIDS.COM COMMON STOCK AND EARLYCHILDHOOD MEMBERSHIP INTERESTS...... 128

LEGAL MATTERS............................................................. 137

EXPERTS................................................................... 137

OTHER MATTERS............................................................. 137

STOCKHOLDER PROPOSALS..................................................... 138

WHERE YOU CAN FIND MORE INFORMATION....................................... 139

INDEX TO FINANCIAL STATEMENTS............................................. F-1


ANNEX A--Contribution Agreement and Plan of Reorganization and Merger

ANNEX B--Stockholder Support Agreement

ANNEX C--Opinion of J.P. Morgan H&Q

ANNEX D--Form of Restated Certificate of Incorporation of LearningStar

ANNEX E--Form of Amended and Restated Bylaws of LearningStar


                                       ii



                  QUESTIONS AND ANSWERS ABOUT THE COMBINATION

Q: Why are SmarterKids.com and Earlychildhood proposing to combine?

A: We are proposing the combination because we believe that the combined
   strengths of SmarterKids.com and Earlychildhood will enable us to build a
   stronger provider of children's educational products to both parents and
   educators. The combination will bring together SmarterKids.com's consumer-
   focused e-commerce capabilities with Earlychildhood's school-focused catalog
   operation, direct sales force, product assortment and fund-raising programs.
   We believe that because of the complimentary nature of SmarterKids.com's and
   Earlychildhood's businesses, LearningStar has the potential to achieve
   stronger operating and financial results than either company could achieve
   on its own.

Q: Why did the SmarterKids.com board of directors agree to Earlychildhood
   members receiving approximately two-thirds of the LearningStar capital stock
   with SmarterKids.com stockholders receiving approximately one-third of the
   LearningStar capital stock?

A: We engaged in extensive negotiations with Earlychildhood regarding the post-
   combination ownership of the shares of LearningStar common stock to be
   issued to SmarterKids.com stockholders and Earlychildhood members in the
   combination. After completion of due diligence and based in part upon the
   relative size of revenues, operating income and growth prospects of the two
   companies and the opinion of SmarterKids.com's financial advisor,
   J.P. Morgan H&Q, we agreed that a post-combination ownership of LearningStar
   of approximately two-thirds by Earlychildhood members and one-third by
   SmarterKids.com stockholders was a fair and equitable division of the
   ownership of LearningStar.


Q: Can my broker vote my shares that are held in street name?

A: Your broker will vote your shares held in a nominee account, which are
   typically referred to as shares held in "street name," only if you provide
   your broker instructions on how to vote your shares in accordance with the
   procedures provided to you by your broker. If you do not instruct your
   broker to vote your shares they will become "broker non-votes." Broker non-
   votes will be counted in determining whether a quorum is present at the
   special meeting, but will not be counted in the number of votes cast.
   Because the combination proposal requires the affirmative vote of the
   holders of a majority of outstanding shares of SmarterKids.com common stock
   eligible to vote at the special meeting, a broker non-vote will have the
   same effect as a vote against approval and adoption of the combination
   agreement and the transactions contemplated thereby. You should therefore be
   sure to provide your broker with instructions on how to vote your shares if
   you would like them represented at the special meeting.

Q: What if I do not vote?

A: .If you fail to return your proxy card or attend the special meeting, it
    will have the same effect as a vote against the approval and adoption of
    the combination agreement and the transactions contemplated thereby.

   .If you return your proxy card and do not indicate how you want to vote,
    your proxy will be counted as a vote FOR the approval and adoption of the
    combination and the transactions contemplated thereby.

   .If you return your proxy card and abstain from voting, it will have the
    same effect as a vote against the approval and adoption of the
    combination agreement and the transactions contemplated thereby.

                                       1



Q: Can I change my vote after I have delivered my proxy?

A: Yes. You can change your vote at any time before your proxy is voted at the
   special meeting. You can do this in one of three ways. First, you can revoke
   your proxy. Second, you can submit a new proxy. If you choose either of
   these two methods, you must submit your notice of revocation or your new
   proxy to the Secretary of SmarterKids.com before the special meeting. If
   your shares are held in an account at a brokerage firm or bank, you should
   contact your brokerage firm or bank to change your vote. Third, if you are a
   holder of record, you can attend the special meeting and vote in person.

Q: Should I send in my stock certificates now?

A: No. After the combination is completed, SmarterKids.com's exchange agent
   will send you written instructions on how to exchange your SmarterKids.com
   stock certificates for certificates representing shares of LearningStar
   common stock. Please do not send in your stock certificates with your proxy.

Q: Where will my shares of LearningStar common stock be listed?

A: LearningStar has applied to have its common stock approved for quotation on
   the Nasdaq National Market under the symbol "LRNS."

Q: Will I receive dividends on my LearningStar shares?

A: LearningStar does not currently intend to pay dividends on its common stock.

Q: Who can help answer my questions?

A: If you have any questions about the combination or how to submit your proxy,
   or if you need additional copies of this proxy statement-prospectus or the
   enclosed proxy card, you should contact:

  SmarterKids.com, Inc. Investor Relations

  15 Crawford Street

  Needham, Massachusetts 02494

  ir@smarterkids.com

                                       2



                                    SUMMARY

   This summary highlights selected information in the proxy statement-
prospectus and may not contain all of the information that is important to you.
You should carefully read this entire proxy statement-prospectus and the other
documents we refer to for a more complete understanding of the combination. In
particular, you should read the documents attached to this proxy statement-
prospectus, including the combination agreement and the stockholder support
agreement, which are attached as Annexes A and B. The information contained in
this proxy statement-prospectus about the businesses of each of SmarterKids.com
and Earlychildhood is historical and the information about LearningStar assumes
completion of the combination. The information contained on the websites of
SmarterKids.com, Earlychildhood and LearningStar are not incorporated by
reference into this proxy statement-prospectus and should not be considered a
part of this proxy statement-prospectus.

                                 The Companies

(see pages 77 through 123)

SmarterKids.com, Inc.
15 Crawford Street
Needham, Massachusetts 02494
(781) 449-7567
www.smarterkids.com

   SmarterKids.com, Inc., or SmarterKids.com is an online educational store
dedicated to helping parents help their children learn, develop and grow. The
SmarterKids.com website offers one of the Internet's most personalized shopping
experiences, linking teacher-reviewed toys, games, books, software and hands-on
activities through SmarterKids.com's evaluation and recommendation process.
SmarterKids.com serves as a resource for parents, offering specialty centers,
the Grade Expectations! guide to education standards and thousands of
educational products, including well-known brands and hard-to-find quality
offerings for children from ages infant through 12.

   SmarterKids.com integrates carefully selected products, helpful content and
interactive tools with an intuitive and easy-to-use website to create a
compelling and unique online shopping experience. SmarterKids.com only sells
products that its team of educators certified by state regulatory agencies
believe have educational, developmental or learning value. Its collection of
products includes over 4,500 books, toys, games and software titles from over
300 suppliers. Because SmarterKids.com is focused on education, many of its
products, particularly toys and games, are often not found on many of the other
websites that offer children's products. The My Kid's Store personalization
area on the SmarterKids.com website allows parents to build a confidential
educational profile of their child that can include information about the
child's age and grade, learning styles, learning goals and performance on
standardized tests. The SmarterKids.com SmartPicks technology then uses this
profile to make product recommendations from SmarterKids.com's distinctive
assortment of products tailored to a child's individual developmental profile
and goals.

Earlychildhood LLC
2 Lower Ragsdale Drive, Suite 200
Monterey, California 93940
(831) 333-2000
www.earlychildhood.com

   Earlychildhood LLC, or Earlychildhood, is a fully integrated, multi-channel
supplier of educational products, services and information to schools,
educational professionals and parents serving the early childhood and
elementary school communities. Through a predecessor entity, Earlychildhood
began operations in 1985.

                                       4


Earlychildhood manufactures, imports and sells company-developed products as
part of its diverse mix of school supplies and educational toys, while also
distributing and selling a carefully selected range of third-party brands such
as Crayola(R), Lego(R) and Elmer's(R). Earlychildhood utilizes multiple sales,
marketing and distribution channels, including:

  .  catalogs issued under its tradename Discount School Supply, or DSS;

  .  sales programs conducted through its wholly-owned subsidiary,
     Educational Products, Inc., or EPI;

  .  the Earlychildhood website; and

  .  Earlychildhood NEWS, a professional content resource published in print
     and online.

   All of the foregoing are supported by a national sales force which, as of
December 31, 2000, numbered 93 people.

LearningStar Corp.
2 Lower Ragsdale Drive, Suite 200
Monterey, California 93940
(831) 333-2000
www.learningstarcorp.com

   LearningStar Corp., formerly S-E Educational Holdings Corp., is a newly-
formed corporation that has not, to date, conducted any activities other than
those incident to its formation, the matters contemplated by the combination
agreement and the preparation of this proxy statement-prospectus. Upon
completion of the combination, SmarterKids.com and Earlychildhood will each
become a wholly-owned subsidiary of LearningStar. The business of LearningStar
will be the combined businesses currently conducted by SmarterKids.com and
Earlychildhood.

                      The SmarterKids.com Special Meeting

Record Date for the Special Meeting; Quorum (see page 33)

   SmarterKids.com's board of directors has fixed the close of business on
February 28, 2001 as the record date for determination of the SmarterKids.com
stockholders entitled to notice of, and to vote at, the special meeting.

   A majority of the shares of the SmarterKids.com common stock outstanding as
of the record date must be represented either in person or by proxy to
constitute a quorum at the special meeting.

Vote Required for Approval and Adoption of the Combination Agreement (see page
33)

   The affirmative vote of a majority of the shares of SmarterKids.com common
stock outstanding as of the record date is required to approve and adopt the
combination agreement and the transactions contemplated thereby. Each share of
SmarterKids.com common stock is entitled to one vote on all matters properly
submitted to the SmarterKids.com stockholders.

Recommendation of SmarterKids.com's Board of Directors (see page 33)

   SmarterKids.com's board of directors has unanimously determined that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of its stockholders. The SmarterKids.com board of directors has
unanimously approved the combination agreement and the combination and
unanimously recommends that you vote FOR approval and adoption of the
combination agreement and the transactions contemplated thereby.

                                       5



                                The Combination

The Structure of the Combination (see page 36)

   To accomplish the combination of their businesses, SmarterKids.com and
Earlychildhood jointly formed a new company, LearningStar Corp. LearningStar
has one subsidiary, S-E Educational Merger Corp. The combination will be
effected by:

  .  the contribution of all of the outstanding membership interests in
     Earlychildhood to LearningStar by the holders of those membership
     interests; and

  .  the merger of S-E Educational Merger Corp. into SmarterKids.com, with
     SmarterKids.com being the surviving corporation.

   As a result of the contribution and the merger, Earlychildhood and
SmarterKids.com will each become a wholly-owned subsidiary of LearningStar.

Approval of the Combination by Earlychildhood (see page 68)

   The Earlychildhood management committee and holders of all outstanding
membership interests in Earlychildhood approved the combination agreement prior
to its signing. No other approvals from the Earlychildhood members are required
to complete the combination.

Consideration in the Combination (see page 36)

   Each share of SmarterKids.com common stock held on the closing date of the
combination will be converted into the right to receive one share of
LearningStar common stock, and outstanding options and warrants to purchase
SmarterKids.com common stock will be converted into options and warrants to
purchase LearningStar common stock, as applicable. An aggregate of 46,388,575
shares of LearningStar common stock (including shares issuable upon exercise of
options assumed in connection with the combination) will be issued to the
holders of outstanding membership interests in Earlychildhood and options to
purchase Earlychildhood membership interests and will be allocated based on the
exchange ratios set forth in the combination agreement more fully described in
the section entitled "The Combination Agreement--General" which begins on page
36 of this proxy statement-prospectus. As a result of the combination, former
holders of SmarterKids.com common stock will own approximately one-third, and
former holders of Earlychildhood membership interests will own approximately
two-thirds of the capital stock of LearningStar.

Reasons for the Combination (see pages 40 through 42)

   The SmarterKids.com board of directors and the Earlychildhood management
committee believe that the following mutual benefits will be achieved by
combining the two companies:

  .  broaden the market of the combined company;

  .  diversified sales and distribution channels;

  .  expanded technology capabilities;

  .  enhanced marketing efforts;

  .  increased product development capabilities;

  .  combined management expertise;

  .  reduced operating costs; and

  .  enhanced capability to raise funds in the public market.

   The SmarterKids.com board of directors had the following additional reasons
for approving the combination agreement and submitting the combination
agreement for approval and adoption by its stockholders:

  .  the ability to leverage Earlychildhood's operational infrastructure;

                                       6



  .  the ability to access Earlychildhood's unique mix of company-developed
     and internationally-sourced products;

  .  the ability to capitalize on Earlychildhood's geographically distributed
     warehouse and fulfillment operations; and

  .  the creation of a greater analyst following for the stock of the
     combined company.

   Earlychildhood's management committee had the following additional reasons
for approving the combination agreement and submitting the combination
agreement for approval and adoption by the holders of Earlychildhood membership
interests:

  .  the ability to leverage SmarterKids.com's Internet infrastructure;

  .  broadened exposure to the consumer market; and

  .  improved capital availability and access to the public markets for
     Earlychildhood members.

Opinion of SmarterKids.com's Financial Advisor (see pages 43 through 47)

   In deciding to approve the combination, the SmarterKids.com board of
directors considered the opinion of its financial advisor, J.P. Morgan H&Q, or
Chase Securities Inc., that, as of the date of its opinion, and subject to, and
based on the considerations referred to in its opinion, the consideration given
to SmarterKids.com stockholders in the transaction is fair, from a financial
point of view, to those stockholders. The full text of the J.P. Morgan H&Q
opinion is attached as Annex C to this proxy statement-prospectus. We urge you
to read the opinion of J.P. Morgan H&Q in its entirety prior to voting.

Interests of Certain Persons in the Combination (see pages 50 through 53)

   In considering the recommendation of the SmarterKids.com board of directors,
you should be aware that some of the directors and executive officers of
SmarterKids.com have interests in the combination that are different from, or
are in addition to, your interests as a SmarterKids.com stockholder generally.
These interests include the potential for positions as directors or executive
officers of LearningStar, the acceleration of the vesting of options,
consulting agreements with LearningStar or severance arrangements under
existing agreements with SmarterKids.com or LearningStar and the right to
continued indemnification and insurance coverage by LearningStar for acts or
omissions occurring prior to the combination.

   You should also be aware that certain members of the Earlychildhood
management committee and executive officers of Earlychildhood have certain
interests in the combination, including the potential for positions as
directors or executive officers of LearningStar, severance arrangements under
existing agreements with Earlychildhood and the right to continued
indemnification and insurance coverage by LearningStar for acts or omissions
occurring prior to the combination.

Treatment of Outstanding Stock Options and Warrants (see page 59)

   When the combination is completed, each outstanding option to purchase
SmarterKids.com common stock or membership interests in Earlychildhood, as the
case may be, whether vested or unvested, will be converted into an option to
purchase shares of LearningStar common stock. If the combination is completed
and within a certain period of time thereafter certain executive officers of
SmarterKids.com are terminated, the vesting of certain options to purchase
shares of SmarterKids.com common stock owned by those executive officers will
be accelerated in accordance with the terms of the applicable stock option
agreements or change of control

                                       7



agreements between SmarterKids.com and those executive officers. See the
section entitled "The Combination--Interests of Certain Persons in the
Combination" which begins on page 48 of this proxy statement-prospectus.

   Upon completion of the combination, each outstanding warrant to purchase
shares of SmarterKids.com common stock will be converted into the right to
purchase shares of LearningStar common stock on substantially the same terms
and conditions as were applicable to those warrants prior to the combination.

Material United States Federal Income Tax Consequences (see pages 53 through
57)

   The combination has been structured so that it may qualify as tax-free to
SmarterKids.com's stockholders for U.S. federal income tax purposes, except
with respect to any cash received in lieu of fractional shares of LearningStar
common stock. To that end, the combination is conditioned upon:

  .  Earlychildhood receiving an opinion from its tax counsel that the
     contribution of all of the outstanding membership interests in
     Earlychildhood to LearningStar will be treated as a transfer of property
     under Section 351 of the Internal Revenue Code; and

  .  SmarterKids.com receiving an opinion from its tax counsel that the
     merger of S-E Educational Merger Corp. into SmarterKids.com will be
     treated as a "reorganization" within the meaning of Section 368(a) of
     the Internal Revenue Code or, taken together with the contribution of
     all of the membership interests in Earlychildhood to LearningStar, as a
     transfer of property under Section 351 of the Internal Revenue Code.

   SmarterKids. com stockholders should note that an opinion of counsel would
not be binding on the Internal Revenue Service or the courts and would not
preclude a challenge to the conclusions reflected in the opinion. In addition,
the conclusions reflected in an opinion of counsel would not be applicable to
certain categories of stockholders. For a more detailed description of the U.S.
federal income tax consequences of the combination and some of the related
risks, see the section entitled "The Combination--Material United States
Federal Income Tax Consequences of the Combination" which begins on page 53 of
this proxy statement-prospectus.

   Tax matters can be very complicated and the tax consequences to
SmarterKids.com's stockholders will depend on the facts and circumstances of
each stockholder's situation. Accordingly, SmarterKids.com stockholders should
consult their tax advisors to determine their particular tax consequences.

Accounting Treatment (see page 57)

   We intend to account for the combination of SmarterKids.com with
Earlychildhood under the purchase method of accounting for business
combinations as if Earlychildhood were acquiring SmarterKids.com.

Dissenters' Rights of Appraisal (see page 57)

   Under Delaware law, SmarterKids.com stockholder are not entitled to
appraisal of the value of their shares of SmarterKids.com common stock in
connection with the combination.

                                       8



Overview of the Combination Agreement (see pages 59 through 69)

   Conditions to the Completion of the Combination. The completion of the
combination depends upon the satisfaction or waiver of a number of specified
conditions, including those listed below:

  .  the combination agreement must be adopted by the SmarterKids.com
     stockholders;

  .  no law, injunction or order prohibiting the completion of the
     combination may be in effect;

  .  SmarterKids.com and Earlychildhood must obtain regulatory approvals from
     governmental entities, such as the Securities and Exchange Commission
     and other self-regulatory bodies such as the Nasdaq National Market;

  .  the shares of LearningStar common stock to be issued in the combination
     must have been approved for listing on a national securities exchange or
     for quotation on the Nasdaq National Market;

  .  both SmarterKids.com and Earlychildhood must have complied with their
     respective obligations in the combination agreement;

  .  the representations and warranties of each of SmarterKids.com and
     Earlychildhood in the combination agreement must be true and correct;

  .  Earlychildhood must receive an opinion from its tax counsel to the
     effect that the contribution of all outstanding Earlychildhood
     membership interests to LearningStar will be treated for U.S. federal
     income tax purposes as a transfer of property qualifying under Section
     351 of the Internal Revenue Code;

  .  SmarterKids.com must receive an opinion from its tax counsel to the
     effect that the merger of S-E Educational Merger Corp. into
     SmarterKids.com will be treated for U.S. federal income tax purposes as
     a "reorganization" within the meaning of Section 368(a) of the Internal
     Revenue Code or, taken together with the contribution of all of the
     membership interests in Earlychildhood to LearningStar, as a transfer of
     property qualifying under Section 351 of the Internal Revenue Code; and

  .  SmarterKids.com must have Cash on Hand (as defined by U.S. generally
     accepted accounting principles) of not less than $18,000,000 after
     deducting certain fees and expenses of both SmarterKids.com and
     Earlychildhood incurred in connection with the combination, including
     costs and expenses resulting from the integration of the two companies
     and their technologies.

   Termination of the Combination Agreement. SmarterKids.com and Earlychildhood
can jointly agree in writing to terminate the combination agreement at any
time. Either company may also terminate the combination agreement if, among
other things:

  .  the combination is not completed on or before April 30, 2001, provided,
     however, that if the combination is not completed by April 30, 2001 due
     to a failure to receive all governmental approvals, the date will be
     extended to July 31, 2001;

  .  if a court of competent jurisdiction or other governmental entity has
     issued a non-appealable final order, decree or ruling or taken any other
     non-appealable final action having the effect of permanently
     restraining, enjoining or otherwise prohibiting the combination; or

  .  the other party breaches its representations, warranties or covenants in
     the combination agreement in a material way, which breach is not cured
     within 30 business days following receipt of notice of breach.

                                       9



   The combination agreement may be terminated by SmarterKids.com prior to the
date of the special meeting if the SmarterKids.com board of directors
reasonably determines in good faith and in accordance with the applicable
provisions of the combination agreement:

  .  after consultation with a financial advisor of nationally recognized
     reputation, that an unsolicited bona fide "Acquisition Proposal," is
     more favorable or is reasonably likely to lead to an Acquisition
     Proposal that is more favorable to the SmarterKids.com stockholders from
     a financial point of view than the transactions proposed by the
     combination agreement and is made by a third party reasonably believed
     by the SmarterKids.com board of directors to be financially capable of
     completing the Acquisition Proposal; and

  .  after consultation with outside counsel, that failure to take action
     with respect to an Acquisition Proposal would cause the members of the
     SmarterKids.com board of directors to breach their fiduciary duties to
     the SmarterKids.com stockholders under applicable law.

   An Acquisition Proposal is:

  .  any transaction pursuant to which a third party, other than
     Earlychildhood or its affiliates, acquires more than 20% of the
     outstanding shares of SmarterKids.com common stock pursuant to a tender
     offer or exchange offer or otherwise;

  .  a merger or other business combination, recapitalization, restructuring
     or similar transaction involving SmarterKids.com;

  .  any other transaction pursuant to which any third party acquires control
     of assets of SmarterKids.com with a fair market value of 20% of the fair
     market value of all SmarterKids.com assets immediately prior to the
     transaction; or

  .  any public announcement of a proposal, plan or intention to do any of
     the foregoing.

   The combination agreement may be terminated by Earlychildhood if any of the
following occurs:

  .  the requisite vote of the SmarterKids.com stockholders to approve and
     adopt the combination agreement is not obtained at a duly held meeting
     of the SmarterKids.com stockholders;

  .  the SmarterKids.com board of directors has withdrawn or modified in any
     manner its recommendation that its stockholders vote in favor of the
     combination agreement;

  .  SmarterKids.com fails to include in this proxy statement-prospectus the
     recommendation of its board of directors in favor of the approval and
     adoption of the combination agreement;

  .  after the receipt by SmarterKids.com of an Acquisition Proposal,
     Earlychildhood requests in writing that the SmarterKids.com board of
     directors reconfirm its recommendation of the combination agreement to
     the SmarterKids.com stockholders and the SmarterKids.com board of
     directors fails to do so within ten business days after receipt of
     Earlychildhood's request;

  .  the SmarterKids.com board of directors or any committee thereof approves
     or recommends to the stockholders of SmarterKids.com an Acquisition
     Proposal other than the combination;

  .  a third party, other than Earlychildhood or its affiliates, commences a
     tender offer or exchange offer for 20% or more of the outstanding shares
     of SmarterKids.com common stock and the SmarterKids.com board of
     directors does not oppose the tender or exchange offer;

  .  SmarterKids.com enters into any letter of intent or similar document or
     any agreement, contract or commitment accepting or expressing an intent
     to accept an Acquisition Proposal; or

  .  SmarterKids.com fails to call and hold the SmarterKids.com special
     meeting by April 30, 2001.


                                       10



   Termination Fees. The combination agreement provides that, under certain
circumstances, SmarterKids.com will be required to pay Earlychildhood a
termination fee of $1,300,000. The circumstances under which SmarterKids.com
will be obligated to pay the termination fee are described on pages 65 through
66 of this proxy statement-prospectus.

   Expenses. The combination agreement provides that, under certain
circumstances, either party may be required to pay the other party's expenses
incurred in connection with the proposed combination up to a maximum of
$350,000. These circumstances are described on page 66 of this proxy statement-
prospectus.

   "No Solicitation" and "No Negotiation" Provisions. The combination agreement
contains detailed provisions prohibiting SmarterKids.com and Earlychildhood
from seeking an alternative transaction. These "no solicitation" and "no
negotiation" provisions prohibit SmarterKids.com and Earlychildhood, as well as
their officers, directors, managers, subsidiaries and representatives, from
taking any action to solicit an alternative transaction. The combination
agreement does not, however, prohibit SmarterKids.com or its board of directors
from considering, and potentially recommending an unsolicited bona fide
Acquisition Proposal if:

  .  the SmarterKids.com board of directors, after consultation with a
     financial advisor of nationally recognized reputation, reasonably
     determines in good faith that the Acquisition Proposal is more favorable
     or reasonably likely to lead to an Acquisition Proposal more favorable
     from a financial point of view to the SmarterKids.com stockholders than
     the transactions contemplated by the combination agreement and is made
     by a third party reasonably believed by the SmarterKids.com board of
     directors to be financially capable of completing the Acquisition
     Proposal; and

  .  the SmarterKids.com board of directors, after consultation with outside
     counsel, reasonably determines that failure to take action with respect
     to the Acquisition Proposal would cause the members of the
     SmarterKids.com board of directors to breach their fiduciary duties to
     the SmarterKids.com stockholders under applicable law.

   The no solicitation and no negotiation provisions of the combination
agreement are described in more detail in the section entitled "Terms of the
Combination Agreement--No Other Transactions Involving SmarterKids.com or
Earlychildhood" which begins on page 62 of this proxy statement-prospectus.

   Stockholder Support Agreement. A majority of the shares of SmarterKids.com
common stock outstanding on the record date for the special meeting, or
10,397,520 shares, is required to approve and adopt the combination agreement
and the transactions contemplated thereby. As required by the combination
agreement, Earlychildhood has entered into a stockholder support agreement with
each director and executive officer and  certain significant stockholders of
SmarterKids.com pursuant to which these directors, executive officers and
stockholders have agreed to vote all their shares of SmarterKids.com common
stock in favor of the approval and adoption of the combination agreement and
the transactions contemplated thereby. As of the record date, these
stockholders owned shares of SmarterKids.com common stock representing
approximately 30.6% of the voting power of SmarterKids.com common stock
entitled to vote at the SmarterKids.com special meeting. The terms of the
stockholder support agreement are described in more detail in the section
entitled "Terms of the Combination--Stockholder Support Agreement" on pages 67
through 68 of this proxy statement-prospectus.

   Consent and Non-Contravention Agreement. Prior to the combination, all of
the holders of membership interests in Earlychildhood executed a consent and
non-contravention agreement pursuant to which, among other things, each member
agreed to accept the applicable number of shares of LearningStar common stock
in exchange for his, her or its membership interests contributed to
LearningStar.

                                       11



   Affiliate Agreements. In connection with the combination, each of the
affiliates of SmarterKids.com (the directors and executive officers of
SmarterKids.com and holders of 5% or more of the outstanding common stock of
SmarterKids.com) and each of the affiliates of Earlychildhood (the members of
the management committee and executive officers of Earlychildhood and holders
of 5% or more of the outstanding membership interests in Earlychildhood) was
required to execute an affiliate agreement pursuant to which each affiliate
agreed to comply with Rule 145 of the Securities Act of 1933 with respect to
the sale of LearningStar common stock acquired by each affiliate in the
combination. Please see the description of Rule 145 in the section entitled
"The Combination--Restrictions on Sales by Affiliates of SmarterKids.com and
Earlychildhood" which begins on page 57 of this proxy statement-prospectus.

   Lock-up Agreements. In connection with the combination, each of the
directors and executive officers and certain significant stockholders of
SmarterKids.com, as well as the members of the Earlychildhood management
committee and the holders of membership interests in Earlychildhood entered
into lock-up agreements with LearningStar. These lock-up agreements restrict
their sale of LearningStar common stock acquired in the transaction for 180
days after the completion of the combination (or earlier pursuant to waiver).

   Registration Rights Agreement. All of the persons or entities who executed a
lock-up agreement in connection with the combination also executed a
registration rights agreement with LearningStar with respect to the shares of
LearningStar common stock they will receive in the combination.

   Consulting Agreement. Upon completion of the combination, David Blohm, the
current President and Chief Executive Officer of SmarterKids.com, will enter
into an 18-month consulting agreement with LearningStar. Upon expiration of the
18 month consulting period, LearningStar will provide Mr. Blohm with severance
payments for 24 months.

   Each of the foregoing agreements are more fully described in the section
entitled "Terms of the Combination--Other Agreements" which begins on page 68
of this proxy statement-prospectus.

   Completion and Effectiveness of the Combination. We will complete the
combination when all of the conditions to completion of the combination are
satisfied or waived in accordance with the combination agreement. The
combination will become effective when:

  .  the contribution of all the outstanding membership interests in
     Earlychildhood to LearningStar is completed; and

  .  a certificate of merger is filed with the Secretary of State of the
     State of Delaware with respect to the merger of S-E Educational Merger
     Corp. with and into SmarterKids.com.

   We expect to complete the combination during the spring of 2001.

Delisting and Deregistration of SmarterKids.com Common Stock after the
Combination (see page 58)

   When the combination is completed, the SmarterKids.com common stock will be
delisted from the Nasdaq National Market and will be deregistered under the
Securities Exchange Act of 1934, as amended.

Restrictions on Resales by Affiliates; Affiliate Agreements (see page 57
through 58)

   Affiliates of both SmarterKids.com and Earlychildhood are subject to Rule
145 of the Securities Act of 1933, as amended, which governs the resale of
shares of LearningStar common stock acquired by those affiliates in the
combination. Each affiliate of SmarterKids.com and Earlychildhood has entered
into an affiliate agreement with LearningStar pursuant to which each affiliate
agreed to comply with Rule 145 of the Securities

                                       12



Act of 1933 with respect to the sale of LearningStar common stock acquired by
each affiliate in the transaction. The terms of the affiliate agreements are
described in the section entitled "Terms of the Combination--Other Agreements,"
which begins on page 68 of this proxy statement-prospectus.

The Board of Directors and Management of LearningStar following the Combination
(see page 115)

   SmarterKids.com and Earlychildhood have agreed that, upon completion of the
combination, the board of directors of LearningStar will be expanded to nine
members, two of whom will be designated by SmarterKids.com, and four of whom
will be designated by Earlychildhood. The remaining three directors will be
independent directors designated jointly by SmarterKids.com and Earlychildhood.
Upon completion of the combination, Al Noyes, currently the Chief Operating
Officer of SmarterKids.com, and Michael Kolowich, currently a director of
SmarterKids.com, will be the two directors of LearningStar designated by
SmarterKids.com. Ronald Elliott, the current President and Chief Executive
Officer of Earlychildhood, Robert MacDonald, Managing Director and President of
the Private Equity Group of William E. Simon & Sons, LLC, Scott Graves, a
Principal of the Private Equity Group of William E. Simon & Sons, LLC, and
Stephen Kaplan, each a current member of Earlychildhood's management committee,
will be the four directors of LearningStar designated by Earlychildhood.

   Upon completion of the combination, Ronald Elliott will serve as Chairman of
the Board of LearningStar and Al Noyes will serve as Chief Executive Officer of
LearningStar. Robert Cahill, currently the Vice President of Finance and Chief
Financial Officer of SmarterKids.com, will serve as the Chief Financial Officer
of LearningStar and Judith McGuinn, currently the Chief Operating Officer of
Earlychildhood, will serve as the Chief Operating Officer of LearningStar.

Ownership of LearningStar following the Combination (see page 115)

   Upon completion of the combination, approximately 20,820,805 shares of
LearningStar common stock will be issued to former holders of SmarterKids.com
common stock, and options to purchase SmarterKids.com common stock will be
converted into the right to purchase an aggregate of approximately 4,675,761
shares of LearningStar common stock. Upon completion of the combination,
warrants to purchase SmarterKids.com common stock will be converted into the
right to purchase approximately 217,292 shares of LearningStar common stock. As
a result of the combination, we estimate that former holders of SmarterKids.com
common stock and options and warrants therefor will own approximately one-third
of the capital stock of LearningStar.

   Approximately 44,841,828 shares of LearningStar common stock will be issued
to former holders of Earlychildhood membership interests, and options to
purchase an aggregate of 3.33% of the outstanding membership interests in
Earlychildhood giving effect to the applicable exchange ratio set forth in the
combination agreement (or 6.6% of the Earlychildhood membership interests
without giving effect to the applicable exchange ratio set forth in the
combination agreement) will be converted into the right to purchase an
aggregate of 1,546,747 shares of LearningStar common stock. As a result of the
combination, we estimate that the holders of membership interests in
Earlychildhood and options therefor will own approximately two-thirds of the
capital stock of LearningStar.

   Immediately prior to the completion of the combination, the directors and
executive officers of SmarterKids.com and their affiliates and the members of
the management committee and executive officers of Earlychildhood and their
affiliates will own, in the aggregate, approximately 9.5% and 62.2%,
respectively, of the fully-diluted outstanding capital stock of LearningStar.

   After the combination is completed, North Bridge Venture Partners III, L.P.
and Commonwealth Capital Ventures II, L.P., the two largest stockholders of
SmarterKids.com, will own approximately 4.1% and 2.6%, respectively, of the
capital stock of LearningStar. Educational Simon, L.L.C. and QTL Corporation,
the two

                                       13


largest holders of membership interests in Earlychildhood, will own
approximately 32.7% and 26.6%, respectively, of the fully-diluted capital stock
of LearningStar after the combination is completed.

Comparison of Shareholder Rights (see pages 128 through 136)

   Upon completion of the combination, stockholders of SmarterKids.com and
members of Earlychildhood will become stockholders of LearningStar. The rights
of the holders of LearningStar capital stock will be governed by Delaware law,
the restated certificate of incorporation and the amended and restated bylaws
of LearningStar. See the section entitled "Comparison of Rights of Holders of
LearningStar Common Stock, SmarterKids.com Common Stock and Earlychildhood
Membership Interests" which begins on page 128 of this proxy statement-
prospectus.

Regulatory Approvals (see page 57)

   SmarterKids.com and Earlychildhood are not aware of any governmental
approvals or actions that are required to complete the combination. Should any
approval or action be required, SmarterKids.com and Earlychildhood currently
plan to seek the approval or take the necessary action.

                                       14



                        SUMMARY SELECTED FINANCIAL DATA

   We are providing the following summary financial information to aid you in
your analysis of the financial aspects of the combination. This information
should be read in conjunction with the historical financial statements of
SmarterKids.com, Earlychildhood and Educational Products, Inc., or EPI, a
wholly-owned subsidiary of Earlychildhood, included elsewhere in this proxy
statement-prospectus.

           SMARTERKIDS.COM SUMMARY SELECTED HISTORICAL FINANCIAL DATA
                     (in thousands, except per share data)

   The following statement of operations data for the years ended December 31,
1998, 1999 and 2000 and the balance sheet data as of December 31, 1999 and 2000
are derived from the audited financial statements of SmarterKids.com included
elsewhere in this proxy statement-prospectus. The statement of operations data
for the years ended December 31, 1996 and 1997 and the balance sheet data as of
December 31, 1996, 1997 and 1998 are derived from the audited financial
statements of SmarterKids.com not included in this proxy statement-prospectus.
Historical results are not indicative of the results to be expected in the
future.



                                              Year Ended December 31,
                                   --------------------------------------------------
                                    1996     1997     1998      1999      2000
                                   -------  -------  -------  --------  --------
                                                         
Statement of Operations Data:
  Revenues........................ $ 1,240  $ 1,416  $ 2,300  $  5,421  $ 10,206
  Gross profit....................     833      925    1,372     1,416     2,286
  Loss from operations............  (1,700)    (997)  (3,361)  (35,480)  (34,509)
  Net loss........................  (1,649)  (1,014)  (3,342)  (34,728)  (32,674)
  Net loss attributable to common
   stockholders...................  (1,649)  (1,081)  (3,596)  (34,917)  (32,674)
  Basic and diluted net loss per
   common share................... $ (1.10) $ (0.72) $ (2.34) $  (9.20) $  (1.59)
  Shares used to compute basic and
   diluted net loss per common
   share..........................   1,501    1,502    1,534     3,796    20,519

                                              As of December 31,
                                   ---------------------------------------------
                                    1996     1997     1998      1999      2000
                                   -------  -------  -------  --------  --------
                                                         
Balance Sheet Data:
  Cash and cash equivalents....... $   433  $   293  $ 4,273  $ 55,621  $ 17,557
  Short-term investments..........     --       --       --     11,735    13,831
  Working capital.................     333      110    3,066    60,126    25,293
  Restricted cash.................     199      --       --        500     1,028
  Total assets....................   1,470    1,145    5,504    82,335    43,688
  Long term debt and capital lease
   obligations, net of current
   portion........................     104       41      --         34       685
  Redeemable preferred stock......   3,251    4,011   10,287       --        --
  Stockholders' equity (deficit)..  (2,791)  (3,839)  (7,162)   63,634    32,753


                                       15



           EARLYCHILDHOOD SUMMARY SELECTED HISTORICAL FINANCIAL DATA
                     (In thousands, except per share data)

   The following statement of operations data for the nine months ended
December 31, 1998 and the years ended December 31, 1999 and 2000 and the
balance sheet data as of December 31, 1999 and 2000 are derived from the
audited consolidated financial statements of Earlychildhood appearing elsewhere
in this proxy statement-prospectus. The balance sheet data as of March 31, and
December 31, 1998 and the statement of operations data for the year ended March
31, 1998 is derived from the audited consolidated financial statements of
Earlychildhood not included in this proxy statement-prospectus. The statement
of operations data for the years ended March 31, 1996 and 1997 and the balance
sheet data as of March 31, 1996 and 1997 are derived from the unaudited
consolidated financial statements of Earlychildhood not included in this proxy
statement-prospectus. In the opinion of Earlychildhood's management, the
unaudited consolidated financial statements have been prepared on a basis
consistent with the audited consolidated financial statements which appear
elsewhere in this proxy statement-prospectus and include all adjustments, which
are only normal recurring adjustments, necessary for the fair presentation of
the financial position and the results of operations for the unaudited periods.
The historical results presented herein are not necessarily indicative of
future results.



                                                 Nine Months
                               Year Ended           Ended       Years Ended
                               March 31,         December 31,  December 31,
                         ----------------------  ------------ ---------------
                          1996   1997    1998      1998(1)    1999(2)  2000
                         ------ ------- -------  ------------ ------- -------
                                                    
Statement of Operations
 Data:
 Revenues............... $8,730 $12,698 $18,597    $20,786    $61,034 $80,400
 Operating income
  (loss)................    539     496      22      2,022      4,224 $(1,697)
 Net income (loss)......    342     128    (140)     1,649      2,413 $(3,601)
 Pro forma net loss.....                                              $(2,310)(3)
 Pro forma basic and
  diluted net loss per
  common share(4).......                                              $ (0.05)
 Shares used to compute
  pro forma basic and
  diluted net loss per
  common share (4) .....                                               44,764

                            As of March 31,           As of December 31,
                         ----------------------  ----------------------------
                          1996   1997    1998        1998      1999    2000
                         ------ ------- -------  ------------ ------- -------
                                                    
Balance Sheet Data:
 Cash and cash
  equivalents........... $  110 $    92 $   --     $    29    $   151     181
 Working capital........    564     554     301        884      7,959  11,877
 Total assets...........  3,583   4,851   6,116      8,443     28,915  38,142
 Notes payable, net of
  current portion.......  1,595   1,911   1,986      2,116      9,087   7,250
 Members' equity........    641     736     590      2,054     10,494  18,436


(1)  Prior to April 1, 1998, the fiscal years of both Earlychildhood and its
     affiliate, QTL Corporaton, or QTL, ended on March 31. On April 1, 1998,
     both Earlychildhood and QTL changed their fiscal years to end on December
     31. Accordingly, the fiscal year ended December 31, 1998 consists of nine
     months.
(2)  On May 5, 1999, Earlychildhood acquired EPI, a Texas-based wholesaler of
     educational products. The financial information reflects the combined
     results of Earlychildhood's operations and the operations of EPI
     subsequent to May 5, 1999.
(3)  Pro forma net income for the year ended December 31, 2000 reflects the pro
     forma income tax effect of Earlychildhood's loss being subject to federal
     and state income taxes as a C corporation. See Note 13 to the consolidated
     financial statements of Earlychildhood included elsewhere in this proxy
     statement-prospectus.
(4)  Assumes the exchange of the weighted average membership interests
     outstanding in Earlychildhood for common stock of LearningStar at the
     exchange ratios set forth in the combination agreement. See the section
     entitled "The Combination--General" in this proxy statement-prospectus.

                                       16



       SUMMARY SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
                                  INFORMATION
                     (In thousands, except per share data)

   Presented below is summary selected unaudited pro forma condensed combined
financial information that is intended to give you a better understanding of
what the SmarterKids.com and Earlychildhood results might have looked like had
they always been combined. The companies would have performed differently had
they been combined, and you should not rely on the pro forma information as
being indicative of the historical results that would have been achieved or the
future results that we will experience after the combination. The information
below does not reflect cost savings that are expected as a result of the
combination or any charges that may be incurred as a result of the combination.
This summary selected unaudited pro forma condensed combined financial
information should be read in conjunction with the unaudited pro forma
condensed combined financial information included elsewhere in this proxy
statement-prospectus.



                                                                   Year Ended
                                                                  December 31,
                                                                      2000
                                                                  ------------
                                                               
Unaudited Pro Forma Condensed Combined Statement of Operations
 Data:
  Revenues.......................................................   $ 90,606
  Loss from operations...........................................    (39,344)
  Net loss.......................................................    (39,127)
  Basic and diluted net loss per share...........................   $  (0.60)
  Weighted average number of basic and diluted shares
   outstanding...................................................     65,433




                                                                      As of
                                                                   December 31,
                                                                       2000
                                                                   ------------
                                                                
Unaudited Pro Forma Condensed Combined Balance Sheet Data:
  Cash and cash equivalents.......................................   $ 17,738
  Short-term investments..........................................     13,831
  Working capital.................................................     33,329
  Restricted cash.................................................      1,028
  Total assets....................................................     97,588
  Long-term debt and capital lease obligations, net of current
   portion........................................................      7,935
  Stockholders' equity............................................     63,105



                                       17



                           COMPARATIVE PER SHARE DATA

   The table below summarizes certain per share information of SmarterKids.com
and Earlychildhood. In addition, we have summarized certain per share
information of the combined company on an unaudited pro forma basis assuming
that the combination had been completed at the beginning of the periods
presented. The equivalent pro forma per share information for SmarterKids.com
is the same as the pro forma combined per share information, because
SmarterKids.com common shares convert into shares of the combined company on a
one-for-one basis. Pro forma combined dividends declared are not presented
because LearningStar does not expect to pay dividends. All per share
information relating to Earlychildhood assumes exchange of the membership
interests for common stock of the combined company at the exchange ratios set
forth in the combination agreement. SmarterKids.com paid no dividends during
the periods presented below. This comparative per share information should be
read together with the unaudited pro forma combined condensed financial
information and the separate historical financial statements of each of
SmarterKids.com, Earlychildhood and EPI and the respective notes thereto,
included elsewhere in this proxy statement-prospectus. The pro forma
information is presented for illustrative purposes only and does not
necessarily indicate what the operating results or financial position of the
combined company would have been if the combination had been completed at the
beginning of the periods presented.



                                                                     Year Ended
                                                                    December 31,
                                                                        2000
                                                                    ------------
                                                                 
SMARTERKIDS.COM--HISTORICAL:
  Net loss per share--basic and diluted............................    $(1.59)
  Book value per share(1)..........................................    $ 1.58

EARLYCHILDHOOD--HISTORICAL:
  Net loss per share--basic and diluted(2).........................    $(0.05)
  Book value per share(1)..........................................    $ 0.41
  Equity distributions per share...................................    $ 0.01

PRO FORMA COMBINED:
  Net loss per share--basic and diluted............................    $(0.60)
  Book value per share(3)..........................................    $ 0.96

- --------
(1) The historical book value per share is computed by dividing total
    stockholders' equity by the actual number of common shares outstanding at
    the end of the period in the case of SmarterKids.com, and by the common
    shares assumed to be outstanding at the end of the period in the case of
    Earlychildhood because its historical legal structure was that of a limited
    liability company. Accordingly, to facilitate comparison, per share amounts
    of Earlychildhood reflect the number of shares of LearningStar common stock
    into which the outstanding Earlychildhood membership interests would
    convert.
(2) See Note 2 to the consolidated financial statements of Earlychildhood
    included elsewhere in this proxy statement-prospectus.
(3) The pro forma combined book value per share is computed by dividing total
    pro forma stockholders' equity by the pro forma number of shares
    outstanding at the end of the period.

                                       18



                                  MARKET DATA

   SmarterKids.com common stock is traded on the Nasdaq National Market under
the symbol "SKDS." The table below presents trading information for
SmarterKids.com common stock for November 13, 2000 and March  , 2001. November
13, 2000 was the last full trading date prior to the public announcement of the
proposed combination. March  , 2001 was the last practicable trading day for
which information was available prior to the date of the first mailing of this
proxy statement-prospectus.



                                                                 SmarterKids.com
                                                                  Common Stock
                                                                 ---------------
                                                                  High     Low
                                                                 ---------------
                                                                   
November 13, 2000............................................... $ 2.125 $ 1.875
March  , 2001...................................................


   The market price of SmarterKids.com common stock fluctuates. As a result, we
urge you to obtain current quotations for the SmarterKids.com common stock.

   Earlychildhood membership interests are not publicly traded.

                                       19


                                  RISK FACTORS

   In addition to the other information contained in this proxy statement-
prospectus, you should carefully consider the following risk factors in
deciding whether to vote for approval and adoption of the combination agreement
and the transactions contemplated thereby. Actual results could differ
materially from those anticipated in these forward-looking statements as a
result of certain factors, including those set forth in the following risk
factors and elsewhere in this proxy statement-prospectus.

                        Risks Related to the Combination

LearningStar may fail to realize the anticipated benefits of the combination,
causing LearningStar's revenues and market price to decline.

   We cannot assure you whether and to what extent the integration and
consolidation of Earlychildhood and SmarterKids.com will be successfully
implemented or will be able to achieve increased revenues, cost savings or
operating synergies. The combination involves the integration of two companies
that have previously operated independently. We cannot assure you that the
respective operations of SmarterKids.com and Earlychildhood can be integrated
without encountering difficulties. The success of the combination will depend,
in large part, on the ability of SmarterKids.com, Earlychildhood and
LearningStar to implement a strategic plan that will enable LearningStar to
realize the anticipated growth opportunities and synergies from combining the
business of SmarterKids.com with the business of Earlychildhood. If members of
the LearningStar management team are not able to develop strategies and
implement a business plan that achieves these goals and the other objectives
described below, the anticipated benefits of the combination may not be
realized. In particular, anticipated growth in revenue, earnings before
interest, taxes, depreciation and amortization, or "EBITDA," and cash flow may
not be realized. Failure to realize these objectives could cause a decline in
the market price of shares of LearningStar common stock and a continuation of
operating losses at the combined company necessitating the implementation of
significant employee cutbacks and other cost savings programs as LearningStar
attempts to achieve long-term profitability. To realize the anticipated
benefits of this combination, members of the LearningStar management team must
develop strategies and implement a business plan that will achieve the
following objectives:

  .  effectively combine Earlychildhood's children's product catalog and
     school fund-raising programs with SmarterKids.com's e-commerce
     technology and infrastructure;

  .  successfully take advantage of the anticipated opportunities for cross-
     promoting and cross-selling Earlychildhood's and SmarterKids.com's
     products and services and for increasing revenues from the sale of
     products, services and information;

  .  effectively and efficiently integrate SmarterKids.com's and
     Earlychildhood's policies, procedures, operations and employees;

  .  successfully retain and attract key employees, including operating
     management and key technical personnel, during a period of transition
     and in light of the competitive employment market; and

  .  while integrating Earlychildhood's and SmarterKids.com's operations and
     significant facilities, which are located in California, Florida,
     Georgia, Massachusetts, Pennsylvania and Texas, maintain adequate focus
     on the core businesses of the combined company in order to take
     advantage of competitive opportunities and to respond to competitive
     challenges.

Fluctuations in market prices may cause the value of the shares of LearningStar
common stock that you receive in the combination to be less than the value of
your shares of SmarterKids.com common stock.

   The perceived or actual value of the shares of LearningStar common stock
received by SmarterKids.com stockholders in the combination could vary
depending on fluctuations in the market price of SmarterKids.com common stock.
Upon completion of the combination, each outstanding share of SmarterKids.com
common stock will be converted into, and each outstanding membership interest
in Earlychildhood will be exchanged for, shares of LearningStar common stock.
The ratios at which the shares and membership interests will be converted or
exchanged, as applicable, are fixed. There will be no adjustment for changes in
the market price of

                                       20


SmarterKids.com common stock. As a result, the perceived or actual value of the
shares of LearningStar common stock received by SmarterKids.com stockholders in
the combination could vary depending on fluctuations in the market price of
SmarterKids.com common stock. SmarterKids.com common stock has historically
experienced significant volatility and its market price has recently fallen
below $1.00. Stock price volatility may result from a variety of factors that
are beyond SmarterKids.com's or LearningStar's control, including changes in
its businesses, operations and prospects, regulatory considerations, general
market and economic conditions and specific conditions in the e-retailing
market, the children's educational products market and the market for stock of
Internet business-to-consumer companies.

   Earlychildhood's membership interests are not publicly traded and, as such,
the value of the shares of LearningStar common stock received by holders of
Earlychildhood membership interests in the combination will not vary as a
result of market fluctuations. However, the value attributed to Earlychildhood
and to its membership interests may be impacted by changes in the market price
of SmarterKids.com common stock. Earlychildhood is not permitted to "walk away"
from the combination or resolicit the vote of the holders of its membership
interests solely because of a decrease or successive decreases in the market
price of SmarterKids.com common stock.

   The price of SmarterKids.com common stock at the closing of the combination
may vary from its price on the date of this proxy statement-prospectus and on
the date of the special meeting. Because the closing date of the combination
will be later than the date of the special meeting, the price of
SmarterKids.com common stock on the date of the special meeting may not be
indicative of its price on the closing date.

LearningStar common stock may not achieve a valuation that fully reflects the
true value of the combined company.

   Shares of LearningStar common stock may not achieve a valuation on the
public market that fully reflects the true value of the combined company,
including its synergies and benefits. LearningStar will be a provider of
children's educational products and its business model will include both web-
based and traditional catalog sales of products and services to the home and
school markets. Financial analysts and investors may have difficulty
identifying and applying measures of financial performance that reflect the
value of the combined company. The market value of shares of common stock
generally reflects a "multiple" of selected measures of financial performance,
such as operating profits or earnings per share. The multiple for shares of
LearningStar common stock may be based on the financial performance of
SmarterKids.com, or it may be based on the financial performance of
Earlychildhood.com, or it may reflect a "blending" of the two. The ultimate
basis upon which the market values the combined entity's stock may not be
indicative of the true value of LearningStar.

If we do not complete the combination, it could negatively impact
SmarterKids.com and the price of its common stock.

   If the combination is not completed, SmarterKids.com may be subject to a
number of material risks, including the following:

  .  SmarterKids.com may be required to pay Earlychildhood a termination fee
     of $1,300,000 or reimburse Earlychildhood's out-of-pocket expenses
     incurred in connection with the combination up to a maximum of $350,000;

  .  To the extent that the current market price of SmarterKids.com common
     stock reflects a market assumption that the combination will be
     completed and that the value of the combined company will be greater
     than the value of SmarterKids.com on a stand-alone basis, the market
     price of SmarterKids.com common stock may decline if the combination is
     not completed; and

  .  SmarterKids.com must pay certain costs related to the transaction, such
     as legal and accounting fees and expenses and financial advisor
     expenses, even if the combination is not completed.

                                       21


As a result of the combination, you will experience immediate and substantial
dilution with respect to your shares of SmarterKids.com common stock which will
diminish your control of the combined company.

   The completion of the combination will result in immediate and substantial
dilution to the SmarterKids.com stockholders because, as a result of the
combination, the ownership of SmarterKids.com stockholders will decrease from
100% of SmarterKids.com to approximately one-third of LearningStar. Dilution
refers to a decrease in the percentage ownership interest of a company that a
share of stock represents. This dilution will result in SmarterKids.com's
stockholders having less control over the combined company.

Certain SmarterKids.com executive officers and directors have economic
interests which may influence their decision to support the combination and in
the absence of which they may not have supported the combination.

   In the absence of certain economic or other benefits that certain
SmarterKids.com executive officers and directors will receive in connection
with the combination and that other stockholders will not receive, these
SmarterKids.com executive officers and directors may not otherwise have
supported the combination.

   The receipt of compensation or other benefits in the combination, including
the accelerated vesting of stock options, the provision of employment or
consulting arrangements or other severance packages, or the continuation of
indemnification arrangements for current executive officers and directors of
SmarterKids.com following completion of the combination may influence these
SmarterKids.com executive officers and directors to support the combination.

   A number of executive officers and directors of SmarterKids.com have
employment or severance agreements or benefit arrangements that provide them
with interests in the combination that differ from yours as a stockholder of
SmarterKids.com generally. Following the completion of the combination, Al
Noyes, Chief Operating Officer of SmarterKids.com, will serve as Chief
Executive Officer of LearningStar and Robert Cahill, Vice President of Finance
and Chief Financial Officer of SmarterKids.com, will serve as Chief Financial
Officer of LearningStar. Al Noyes and Michael Kolowich, a current director of
SmarterKids.com, will become directors of LearningStar as the two designees of
SmarterKids.com.

   Upon the completion of the combination, David Blohm, President and Chief
Executive Officer of SmarterKids.com, will enter into an 18-month consulting
agreement with LearningStar. Upon expiration of the 18-month consulting period,
LearningStar shall provide Mr. Blohm with severance payments for 24 months. For
more information on the interests of certain SmarterKids.com executive officers
and directors, please see the section entitled "The Combination--Interests of
Certain Persons in the Combination."

There may be sales of a substantial amount of LearningStar common stock after
the combination is completed, and these sales could cause the price of
LearningStar common stock to decline.

   After the expiration of 180 days from the completion of the combination (or
earlier pursuant to a waiver), the lock-up restrictions to which 51,220,666
shares of LearningStar common stock are subject will expire, and these shares
may thereafter be sold. Sales of such shares could cause the price of
LearningStar's common stock to fall. In connection with the combination
agreement, each of the directors and executive officers and certain significant
stockholders of SmarterKids.com, as well as each of the members of the
Earlychildhood management committee, each Earlychildhood executive officer and
all holders of outstanding membership interests in Earlychildhood, entered into
lock-up agreements with LearningStar. Pursuant to these lock-up agreements, all
of the shares of LearningStar common stock received by these persons in
connection with the combination may not be sold for a period of 180 days from
completion of the combination without a waiver approved by LearningStar. It is
conceivable that the board of directors of LearningStar may conclude that such
a waiver might be in the best interests of the company and its stockholders as
a means to enhance the public float of LearningStar in advance of the 180-day
lock-up period currently and, in such case, some or all of these shares may be
registered by LearningStar or otherwise permitted to be sold earlier than they
would have been absent this waiver. Accordingly, investors considering a
purchase of LearningStar common stock should not

                                       22



base their investment decision on the presumption that any or all of these
shares will remain under lock-up for the full 180 days. A majority of the
members of the board of directors of LearningStar or their affiliates are
subject to such lock-up restrictions, and the interests of these members in
obtaining earlier liquidity for their shares made possible by a waiver from the
lock-up restrictions and registration by LearningStar may represent a conflict
of interest for them. It is presently anticipated by LearningStar that any
waiver of lock-up restrictions pertaining to, and any registration of, a
material number of shares (other than pursuant to the registration statement
rights agreement) would be made pro rata for all stockholders subject to the
lock-up restrictions and with advance notification to the market at large. Upon
expiration of the lock-up agreements (or earlier pursuant to a waiver), these
51,220,666 securities may be sold in the future to the extent permitted under
Rule 144, Rule 145 or another exemption under the Securities Act or upon the
effectiveness of a resale registration statement with respect to these shares.
Pursuant to the registration rights agreements, LearningStar has agreed to
register under the Securities Act of 1933 up to an aggregate of 44,841,828
shares held by Earlychildhood members and 6,378,838 shares held by
SmarterKids.com stockholders. The supply of LearningStar common stock created
by sales pursuant to the expiration or waiver of the lock-up agreement and any
registration effected by LearningStar in connection therewith, pursuant to
registration of LearningStar common stock in accordance with the terms of the
registration rights agreements or pursuant to Rule 144, Rule 145 or another
permitted exemption under the Securities Act may cause the price of the
LearningStar common stock to decline.

                     Risks Relating to the Combined Company

SmarterKids.com has incurred significant operating losses to date, and failure
to increase SmarterKids.com's revenues while reducing operating costs could
prevent LearningStar from achieving profitability.

   LearningStar will need to generate greater revenues and operating profits
while significantly reducing costs and operating expenses in order to achieve
profitability. Earlychildhood incurred a pro forma net loss of $2.3 million for
the twelve months ended December 31, 2000. SmarterKids.com incurred a net loss
of $32.8 million for the twelve months ended December 31, 2000 and has not
achieved profitability on a quarterly or annual basis. SmarterKids.com's
revenues may not continue to grow and SmarterKids.com may never generate
sufficient revenues to achieve profitability, which could negatively impact
LearningStar's results of operations. SmarterKids.com has incurred significant
losses since its inception and may incur losses in the future. Continuing
losses by SmarterKids.com or Earlychildhood could significantly reduce
LearningStar's ability to achieve profitability and result in a decline of its
stock price.

If SmarterKids.com or Earlychildhood fails to obtain all required consents or
waivers, third parties may alter or terminate existing contracts.

   Earlychildhood is required to obtain the consent of the lenders under its
existing credit facility to complete the combination. If Earlychildhood is
unable to obtain the lenders' consent, the credit facility could be declared in
default and any borrowings under the credit facility would become due and
payable. As of December 31, 2000, approximately $12.4 million was outstanding
under the credit facility, consisting of a $3.5 million revolving line of
credit and a $10.0 million term loan with approximately $8.9 million
outstanding. In addition, certain other agreements with tenants, suppliers,
customers, landlords or other parties may require Earlychildhood or
SmarterKids.com to obtain the consents or waivers of these parties in
connection with the combination. If Earlychildhood or SmarterKids.com fails to
obtain all of the necessary consents and waivers, third parties may alter or
terminate existing contracts, require accelerated payment of funds, attach
penalties and, potentially, assert other claims with respect thereto. Any one
or more of the foregoing events could increase LearningStar's costs, and
ultimately decrease LearningStar's revenues following the combination.

Additional financing may not be available when needed or may only be available
on terms that could result in higher debt service costs for LearningStar, which
could cause a reduction in its results of operations.

   If LearningStar is unable to negotiate borrowing arrangements that will
permit it to meet its credit objectives, short-term revenue growth may be
reduced and LearningStar's long-term ability to meet its strategic

                                       23



objectives may be impaired. If cash from available sources is insufficient for
its capital needs, LearningStar may need to raise additional capital.
Additional financing, if needed, may not be available on satisfactory terms or
at all. In addition, any additional issuance of equity or equity-related
securities to raise capital would be dilutive to existing LearningStar
stockholders. Any debt financing may also result in additional restrictions on
LearningStar's ability to pay dividends, which could cause LearningStar's stock
price to decline and restrictive covenants which could impair LearningStar's
ability to operate its business and fully implement its strategic plan. The
businesses of SmarterKids.com and Earlychildhood are capital intensive. The
integration and expansion of their businesses will require a significant
commitment of resources, including, but not limited to, the expansion or
addition of existing leased warehouse space and associated equipment, and
additional hardware and software to expand internal networks and external
Internet-based operations. Both businesses require significant levels of
inventory leading up to their peak business periods, which Earlychildhood funds
via a revolving line-of-credit. Earlychildhood's management has commenced
discussions with financial institutions to change the terms of its borrowing
arrangements. The objective of changing the terms is to provide Earlychildhood
(and ultimately, LearningStar) with a greater flexibility in meeting seasonal
working capital needs and providing additional funding for continued growth.
Earlychildhood's and LearningStar's ability to fund their operations, make
scheduled debt payments and planned capital expenditures and to remain in
compliance with financial covenants under any credit facility will depend on
their future operating performance and cash flow, which in turn, are subject to
prevailing economic conditions and to financial, business and other factors,
some of which are beyond their control.

Each of SmarterKids.com's and Earlychildhood's businesses are highly seasonal,
causing each company to be overly dependent on a single quarter for annual
revenues.

   Seasonal shopping patterns affect SmarterKids.com's business. A significant
portion of SmarterKids.com's sales occurs in the fourth quarter, coinciding
with the holiday shopping season. As such, SmarterKids.com's results of
operations for the entire year depend largely on its fourth quarter results.
Factors that could cause SmarterKids.com's sales and profitability to suffer
include:

  .  the availability of, and customer demand for, particular products;

  .  unfavorable economic conditions, which decreases consumer confidence and
     lowers consumer discretionary spending;

  .  the inability to hire adequate temporary personnel;

  .  the inability to purchase or maintain appropriate inventory levels,
     which levels, if too low, could cause fulfillment delays of high demand
     product and, if too high, could leave SmarterKids.com with excess
     inventory of unpopular products; and

  .  a late Thanksgiving, which reduces the number of shopping days between
     Thanksgiving and the holiday season.

   Earlychildhood's business is also subject to seasonality. A significant
portion of Earlychildhood's sales occurs in the third quarter, coinciding with
the start of the U.S. school year. As a result, Earlychildhood's results of
operations for the entire year depend largely on its third quarter results.
Factors that could cause Earlychildhood's sales and profitability to suffer
include:

  .  the availability of and customer demand for particular products;

  .  unfavorable economic conditions, which decreases consumer confidence and
     lowers consumer discretionary spending; and

  .  the inability to purchase or maintain appropriate inventory levels,
     which levels, if too low, could cause fulfillment delays of high demand
     product and, if too high, could leave SmarterKids.com with excess
     inventory of unpopular products.


                                       24


Affiliates of Earlychildhood will have significant influence over LearningStar
which could limit other LearningStar stockholders' ability to influence
corporate decisions.

   After completion of the combination two of the largest holders of membership
interests in Earlychildhood will own, in the aggregate, approximately 59.3% of
the common stock of LearningStar on a fully-diluted basis. As a result, these
stockholders, if they act together will be able to control all matters
requiring approval of a majority of the LearningStar stockholders, including
any merger, sale of assets and other significant corporate transactions. This
control could:

  .  delay or prevent a change of control of LearningStar;

  .  deprive LearningStar stockholders of an opportunity to receive a premium
     for their common stock as a part of a sale of LearningStar or its
     assets; and

  .  negatively affect the market price of the LearningStar common stock.

LearningStar's operations could be disrupted if SmarterKids.com's or
Earlychildhood's information systems fail independently or as part of the
integration.

   LearningStar's success will be highly dependent upon the successful
integration of each of SmarterKids.com's and Earlychildhood's hardware and
software systems. Failure to successfully integrate these technologies could
result in LearningStar's operations being slowed or interrupted, reducing the
performance of websites, fulfillment operations and customer service.

   Both SmarterKids.com's and Earlychildhood's businesses depend on the
efficient and uninterrupted operation of their computer and communications
software and hardware systems. Both companies regularly make investments to
maintain, enhance and replace their individual systems. Each must assess and,
if deemed necessary, appropriately expand the capacity of their information
systems to accommodate the anticipated growth of the combined company or its
operations could suffer.

   In addition, continued customer access to both SmarterKids.com's and
Earlychildhood's websites is important to LearningStar's success and the
perception of its brand. Both websites may experience occasional system
interruptions that make their website unavailable or prevent their company from
efficiently fulfilling orders. These interruptions may reduce the volume of
goods sold, the attractiveness of products and services offered and damage
Earlychildhood's, SmarterKid.com's and LearningStar's reputation.
Earlychildhood and SmarterKids.com may require additional software and hardware
to upgrade the systems and network infrastructure of their websites to
accommodate increased traffic and sales volume. Neither SmarterKids.com nor
Earlychildhood can accurately project the rate or timing of any increases in
traffic or sales volume on their individual websites and, therefore, the
integration and timing of these upgrades are uncertain.

   Earlychildhood also depends heavily on software which is utilized in its
order-taking, customer service, inventory management, and fulfillment
operations. If problems with this software develop, Earlychildhood's operations
could be slowed or interrupted, reducing the volume of goods sold and shipped
and the attractiveness of products, services and information offered, causing
damage to its reputation.

   Neither SmarterKids.com nor Earlychildhood have a formal recovery plan to
prevent delays or other complications arising from information systems failure.
Neither company's business interruption insurance may adequately compensate
them for losses that may occur.

SmarterKids.com and Earlychildhood are subject to intense competition which may
impede or prevent LearningStar from attaining greater market share and could
impair the growth of its revenues.

   Intense competition and increased consolidation, which could result in one
company's dominance in the marketplace, may result in loss of market share for
LearningStar and ultimately reduce its revenues. Some of SmarterKids.com's
direct competitors are specialty educational and creative toy and game
retailers such as

                                       25


Zany Brainy and Learning Express. These retailers are continuing to expand and
could impede SmarterKids.com's ability to increase its sales. SmarterKids.com
is also subject to competition from mass market retailers and discounters such
as Toys "R" Us, WalMart and Target which have greater brand recognition and
greater financial, marketing and other resources than SmarterKids.com.
SmarterKids.com could be at a disadvantage in responding to these competitors'
merchandising and pricing strategies, advertising campaigns and other
initiatives. Several of these competitors, including Toys "R" Us, have launched
successful Internet shopping sites that compete with SmarterKids.com and
educational "boutique" areas within their retail sites. In addition, an
increase in focus on the specialty retail market or the sale by these
competitors of additional products similar to SmarterKids.com's could cause
SmarterKids.com to lose market share. SmarterKids.com faces growing competition
from Internet-only retailers, such as Amazon.com, which may have a cost
advantage over SmarterKids.com and reach a broader market, as well as non-toy
specialty retailers, which compete with SmarterKids.com's children's
educational product business and could limit SmarterKids.com's ability to
expand in these markets.

   SmarterKids.com's sales and profitability could suffer if:

  .  new competitors enter markets in which SmarterKids.com is currently
     operating;

  .  SmarterKids.com's competitors implement aggressive pricing strategies;

  .  SmarterKids.com's competitors expand their operations;

  .  SmarterKids.com's suppliers sell their products directly or enter into
     exclusive arrangements with SmarterKids.com's competitors; or

  .  SmarterKids.com's competitors adopt innovative merchandising strategies
     that are similar to those of SmarterKids.com.

   Earlychildhood's direct competitors are educational supply companies such as
School Specialty, Inc., Lakeshore Learning Materials, The Kaplan Companies, ABC
School Supply, Inc., Beckley Cardy Co., U.S. Toy Company, Childcraft Education
Corp., and J.L. Hammett Co.'s Earlychildhood Division.

   There has been consolidation among these competitors over the last several
years; specifically, Beckley Cardy and Childcraft Education have all been
purchased by School Specialty, Inc. Some of Earlychildhood's competitors, such
as The Kaplan Companies and School Specialty, Inc. have launched successful
websites which offer both products and information that compete with
Earlychildhood's website.

   Earlychildhood manufactures products domestically and develops products
internationally to offer low-cost, higher margin company-developed products. If
one of its competitors pursued an aggressive manufacturing program, a competing
line of similar company-developed products could cause Earlychildhood to lose
market share.

   In addition, capital requirements in the school supply distribution industry
are low, and there are few barriers to entry. A number of industry participants
(including Discount School Supply and EPI) have grown consistently, buoyed by
strong industry fundamentals. Attracted by this growth, entrants could
potentially re-create Earlychildhood's successful operating strategies, which
could cause additional loss of market share for LearningStar.

   Earlychildhood's sales and profitability could suffer if:

  .  new competitors enter markets in which Earlychildhood is currently
     operating;

  .  Earlychildhood's competitors implement aggressive pricing strategies;

  .  Earlychildhood's competitors expand their operations; or

  .  Earlychildhood's competitors recreate its operating strategies,
     specifically the importation and manufacture of company-developed
     products.

                                       26



If LearningStar's suppliers and distributors alter purchasing terms,
LearningStar's margins and profitability will suffer.

   Many of SmarterKids.com's and Earlychildhood's suppliers currently provide
them with incentives, such as return privileges, volume purchasing allowances
and cooperative advertising. A reduction or discontinuation of these incentives
could increase costs and decrease LearningStar's margins and profitability.

If a shipment of products that LearningStar imports is interrupted or delayed,
inventory levels and sales could decline.

   LearningStar will import some of its product offerings from foreign
manufacturers. These foreign manufacturers are located in countries such as
Japan, China, Taiwan, Germany and South Korea, among others. LearningStar will
be subject to the following risks inherent in relying on foreign manufacturers:

  .  the inability to return products which could result in excess inventory;

  .  fluctuations in currency exchange rates which could potentially result
     in a weaker U.S. dollar in overseas markets, increasing the cost of
     inventory purchased;

  .  transportation delays and trade restrictive actions by foreign
     governments which could result in delays in shipping products to
     LearningStar customers;

  .  the laws and policies of the United States affecting importation of
     goods, including duties, quotas and taxes and;

  .  trade infringement claims.

   Interruptions or delays in LearningStar's imports could cause shortages in
product inventory and a decline in LearningStar's sales unless it secures
alternative supply arrangements. Even if LearningStar could locate alternative
sources, these alternative products may be of lesser quality or more expensive.
LearningStar's sales could also suffer if its suppliers experience similar
problems with foreign manufacturers.

SmarterKids.com, Earlychildhood and LearningStar may be exposed to product
liability lawsuits and other claims if they fail to comply with government and
toy industry safety standards.

   Children can sustain injuries from toys and other educational products. Each
of SmarterKids.com, Earlychildhood and LearningStar may be subject to claims or
lawsuits resulting from such injuries. There is a risk that claims or
liabilities may exceed all of SmarterKids.com's, Earlychildhood's and
LearningStar's insurance coverage. Moreover, each of SmarterKids.com,
Earlychildhood and LearningStar may be unable to retain adequate liability
insurance in the future. SmarterKids.com, Earlychildhood and LearningStar are
also subject to regulation by the Consumer Product Safety Commission and
similar state regulatory authorities and their products could be subject to
recalls and other actions by such authorities.

SmarterKids.com, Earlychildhood and LearningStar may be unable to protect their
respective intellectual property, which could impair brand and reputation.

   Efforts by SmarterKids.com, Earlychildhood and LearningStar to protect their
proprietary rights may be inadequate. Each company regards its intellectual
property as important to the marketing strategy of the combined company. To
protect their proprietary rights, SmarterKids.com, Earlychildhood and
LearningStar generally rely on copyright, trademark and trade secret laws,
confidentiality agreements with employees and third parties and license
agreements with consultants and suppliers. However, a third party could,
without authorization, copy or otherwise appropriate information from any of
the companies. Furthermore, with respect to Earlychildhood, whose trademark in
Earlychildhood.com is a descriptive mark that has not been and likely will not
be registered with the United States Patent and Trademark Office, third parties
may use marks similar to Earlychildhood's, potentially diminishing
Earlychildhood's brand name and reputation. Employees, consultants and others
who participate in development activities could breach their confidentiality
agreements,

                                       27


and the companies may not have adequate remedies for any such breach. Each of
the companies' failure or inability to protect its proprietary rights could
materially decrease their value, and each of the company's individual, as well
as the combined company's brand and reputation could be impaired.

The cost of materials used to manufacture products is subject to volatility
which could reduce LearningStar's profitability.

   The unavailability of raw materials or a substantial increase in their
prices could reduce LearningStar's profitability and have a negative impact on
its stock price. Currently, Earlychildhood manufactures certain products,
including non-toxic tempera paints, finger paints, glues and other water-based
art mediums. Earlychildhood may, from time to time, experience difficulty in
obtaining adequate raw material requirements at competitive prices, and
experience shortages of raw materials used in its manufacturing process.

Earlychildhood is subject to regulation by federal and state environmental
authorities and may be subject to environmental claims relating to its
manufacturing processes.

   If Earlychildhood fails to comply with environmental laws and regulations,
it may incur material liabilities in the form of administrative, civil, or
criminal enforcement by government agencies or other parties, which would
reduce LearningStar's profitability and cause its stock price to decline.
Earlychildhood's manufacturing operations are subject to numerous federal,
state, and local environmental and occupational health and safety laws and
regulations, which include laws and regulations governing waste disposal, air
and water emissions, the handling of hazardous substances, workplace exposure,
and other matters.

   Although at this time neither Earlychildhood nor LearningStar is required to
make any material capital expenditures, in the future Earlychildhood and/or
LearningStar may be required to make material capital expenditures to remain in
compliance with applicable environmental laws and regulations. In the future,
Earlychildhood or LearningStar may also be required to make expenditures to
maintain environmental control systems, to remedy spills or leaks of toxic
materials stored in its facilities, or to dispose of hazardous materials like
batteries required in its manufacturing process. Such expenditures could reduce
LearningStar's profitability. In addition, the adoption of new environmental
laws and regulations, changes in existing laws and regulations, or their
interpretation, stricter enforcement of existing laws and regulations, or
governmental or private claims for damage to persons, property, or the
environment resulting from its business may force LearningStar to expend
additional capital and resources on environmental compliance.

Provisions of LearningStar's charter and bylaws and Delaware law may have anti-
takeover effects that could prevent a change in control of LearningStar.

   Certain provisions of the LearningStar's restated certificate of
incorporation and amended and restated bylaws and Delaware law may have the
effect of delaying or preventing a change of control of LearningStar and,
therefore, could cause the price of the LearningStar common stock to decline.

   The LearningStar restated certificate of incorporation authorizes the
LearningStar board of directors to issue, without shareholder approval, shares
of preferred stock with voting, conversion and other rights and preferences
that could adversely affect the voting power or other rights of the holders of
LearningStar common stock. The issuance of LearningStar preferred stock or of
rights to purchase preferred stock could be used to discourage an unsolicited
acquisition proposal. In addition, the possible issuance of preferred stock
could discourage a proxy contest, make more difficult the acquisition of a
substantial block of LearningStar's common stock or limit the price that
investors might be willing to pay in the future for shares of LearningStar's
common stock. The LearningStar restated certificate of incorporation and
amended and restated bylaws also provide that:

  .  the LearningStar board of directors may adopt, amend or repeal the
     bylaws or any provision of the restated certificate of incorporation of
     LearningStar, however, the affirmative vote of the holders of at

                                       28


     least 75% of the voting power of all outstanding shares of the capital
     stock of LearningStar voting as a single class is required to adopt,
     amend or repeal the amended and restated bylaws or any provision of the
     LearningStar restated certificate of incorporation or;

  .  LearningStar stockholders may not take any action by written consent;

  .  special meetings of LearningStar stockholders may be called only by the
     chairman of the board of directors or a majority of the LearningStar
     board of directors and business transacted at any special meeting shall
     be limited to matters relating to the purposes set forth in the notice
     of the special meeting; and

  .  the LearningStar board of directors will be divided into three classes
     serving staggered three-year terms.

   In addition, following the completion of the combination, LearningStar will
be subject to certain "anti-takeover" provisions of the Delaware General
Corporation Law which, subject to certain exceptions, restrict certain
transactions and business combinations between a corporation and a shareholder
owning 15% or more of the corporation's outstanding voting stock (an
"interested shareholder") for a period of three years from the date the
shareholder becomes an interested shareholder.

   For more information, please see the section entitled "Description of
Capital Stock of LearningStar--Anti-Takeover Effects of Certain Provisions of
LearningStar's Charter and Bylaws and Delaware Law."

The imposition of state sales tax and other tax obligations on e-commerce could
cause LearningStar's revenues to decrease and limit SmarterKids.com's and
Earlychildhood's growth.

   The broader imposition of sales and use tax collection responsibilities on
LearningStar, Earlychildhood or SmarterKids.com would increase the direct cost
to customers of the combined companies' products, as well as increase the
administrative and overhead costs associated with the collection and payment of
these taxes. LearningStar's competitive position could be weakened relative to
local competitors who are already subject to these tax collection requirements
and non-local competitors who might still be free of these requirements.
Neither SmarterKids.com nor Earlychildhood currently collects state sales and
use taxes or other similar taxes with respect to its marketing of products to
customers in states where it does not have a tax "nexus." It is possible that
the combination and potential changes in the way that SmarterKids.com and
Earlychildhood do business after the combination could result in LearningStar
being more broadly subject to sales and use tax collection responsibilities or
to state income taxes which could reduce LearningStar's revenues or profits.

   A number of proposals have been made at the federal, state, local and
international levels that would impose taxes on the sale of goods and services
through the Internet in circumstances where no tax or tax collection
responsibility is presently thought to be imposed. These proposals, if adopted,
could substantially impair the growth of e-commerce and the business prospects
and growth of LearningStar.

   Any or all of these potential changes and developments, either in the
combined companies' methods of operations or the tax rules that govern them,
could diminish the combined companies' revenues and future results of
operations and weaken its financial condition.

   In addition, there is currently in effect in the United States a three-year
moratorium expiring on October 20, 2001 on new state and local taxes on
Internet access and "multiple or discriminatory" taxes on e-commerce. Sales or
use taxes imposed on those buying or selling products or services over the
Internet are not generally affected by this moratorium. The full effect of this
moratorium on SmarterKids.com's and Earlychildhood's business is not clear. To
the extent that the moratorium provides a material benefit, its expiration on
October 20, 2001 could reduce LearningStar's revenues and results of operations
and weaken its financial condition.


                                       29


   For a discussion of certain state tax and other tax considerations
applicable to the Earlychildhood business, please see the subsection entitled
"Regulatory Environment" contained in the section entitled "Earlychildhood--
Business."

The combination is likely to significantly limit SmarterKids.com's ability to
use accumulated net operating loss carryovers to reduce future income taxes.

   SmarterKids.com's stockholders and their advisors should evaluate the
combination with the expectation that net operating loss carryovers of
SmarterKids.com will not be materially available to reduce future income taxes,
because the combination is likely to be an ownership change that will
significantly limit SmarterKids.com's ability to utilize these carryovers to
offset future taxable income. Although SmarterKids.com has substantial
accumulated net operating loss carryovers, which are available to reduce U.S.
federal income tax liabilities in future taxable years, Sections 382 and 383 of
the Internal Revenue Code impose significant limitations on the use of
carryovers of net operating losses and other items following an "ownership
change" as defined in Section 382 of the Internal Revenue Code. While the
extent to which the combination will materially affect the utilization of any
carryovers cannot be predicted with certainty, the utilization of carryovers is
likely to be significantly limited.

                                       30


           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

   This proxy statement-prospectus and the documents incorporated by reference
in this proxy-statement prospectus contain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. These
forward-looking statements are subject to risks and uncertainties. Actual
results could differ materially from those projected in the forward-looking
statements as a result of certain factors, including those set forth in the
section entitled "Risk Factors." The safe harbor of the Private Securities
Litigation Reform Act of 1995 is not applicable to forward-looking statements
made in connection with an initial public offering. Reference is made to the
particular discussions set forth under the sections entitled "SmarterKids.com's
Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Earlychildhood's Management's Discussion and Analysis of
Financial Condition and Results of Operations." Forward-looking statements
include information regarding:

  .  synergies;

  .  efficiencies;

  .  cost-savings;

  .  revenue enhancements;

  .  projected funds from operations; and

  .  the timetable for completion of the combination.

   The sections of this proxy statement-prospectus which contain forward-
looking statements include, among others:

  .  "Questions and Answers About the Combination";

  .  "Summary";

  .  "Summary Selected Unaudited Pro Forma Condensed Combined Financial
     Information";

  .  "The Combination--Background of the Combination";

  .  "The Combination--Joint Reasons for the Combination";

  .  "The Combination--SmarterKids.com's Reasons for the Combination";

  .  "The Combination--Earlychildhood's Reasons for the Combination";

  .  "Opinion of J.P. Morgan H&Q, Financial Advisor to SmarterKids.com"; and

  .  "Unaudited Pro Forma Condensed Combined Financial Information."

   Forward-looking statements in this document or those documents incorporated
by reference also include, among other things, statements regarding the intent,
belief or expectations of SmarterKids.com, Earlychildhood or LearningStar and
can be identified by the use of words such as "may," "will," "should,"
"believes," "expects," "anticipates," "intends," "estimates" and other
comparable terms. For those statements, we claim the protection of the safe
harbor for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995. The safe harbor of the Private Securities
Litigation Reform Act of 1995 is not applicable to forward-looking statements
made in connection with an initial public offering.

   You should understand that the following important factors, in addition to
those discussed elsewhere in this document could affect the future results of
SmarterKids.com, Earlychildhood, and LearningStar after completion of the
combination, and could cause actual results or other outcomes to differ
materially from those expressed in the forward-looking statements:

  .  inability to manage growth, diversify product offerings and expand in
     new and existing markets;


                                       31


  .  inability to integrate the operations, brands, personnel and information
     systems of Earlychildhood and SmarterKids.com or realize the business
     synergies expected from the combination;

  .  changes in general economic and business conditions and in the e-
     retailing or educational children's products industry in particular;

  .  actions by SmarterKids.com competitors;

  .  unanticipated costs of the combination;

  .  the level of demand for products of Earlychildhood and SmarterKids.com;

  .  changes in SmarterKids.com business strategies; and

  .  other factors discussed under "Risk Factors."

   We urge you not to place undue reliance on forward-looking statements, which
speak only as of the date of this document.

   All subsequent written and oral forward-looking statements attributable to
SmarterKids.com, Earlychildhood or LearningStar or any person acting on their
behalf are expressly qualified in their entirety by the cautionary statements
contained or referred to in this section.

                                   TRADEMARKS

   SmarterKids.com(R), SmarterKids(R), Smart Kids'(R) are registered trademarks
of SmarterKids.com. Earlychildhood NEWS(R), Flexitemp(R), Little Bit O'
Paint(R), Basic Brights(R), First Art(R), The Imagination Playground(R),
BioColor(R), Rainbow(R), Dandi-Li-On(R), Squeezables(R) and LifeLong Learning
Starts Here(R) are registered trademarks of Earlychildhood. Earlychildhood(TM)
and SchoolWrapPacks(TM) are trademarks of Earlychildhood. This proxy statement-
prospectus also contains trademarks or tradenames of companies other than
SmarterKids.com or Earlychildhood. All other trademarks and tradenames referred
to in this proxy statement-prospectus are property of their respective owners.

                                       32


                      THE SMARTERKIDS.COM SPECIAL MEETING

Proxy Statement-Prospectus; Date, Time and Place of Special Meeting

   This proxy statement-prospectus is first being furnished to you on or about
March  , 2001 in connection with the solicitation of proxies from holders of
SmarterKids.com common stock by the SmarterKids.com board of directors for use
at the special meeting to be held at the offices of Testa, Hurwitz & Thibeault,
LLP, 125 High Street, High Street Tower, 20th Floor, Boston, Massachusetts
02110 on April  , 2001 at 10:00 a.m., local time and at any and all
adjournments or postponements of the special meeting.

   The information concerning SmarterKids.com has been furnished by
SmarterKids.com and the information set forth herein concerning Earlychildhood
has been furnished by Earlychildhood. The information concerning LearningStar
has been jointly furnished by SmarterKids.com and Earlychildhood.

Purpose of the Special Meeting--Approval and Adoption of the Combination
Agreement

   The special meeting is being held so that stockholders of SmarterKids.com
may consider and vote upon a proposal to approve and adopt the combination
agreement pursuant to which SmarterKids.com and Earlychildhood will each become
a wholly-owned subsidiary of LearningStar. SmarterKids.com stockholders will
consider and vote upon any other business that properly comes before the
special meeting or any adjournment or postponement of the special meeting.
Approval and adoption of the combination agreement will also constitute
approval of the combination and the other transactions contemplated by the
combination agreement.

   If the stockholders of SmarterKids.com approve and adopt the combination
agreement and the transactions contemplated thereby, upon completion of the
combination, each outstanding share of SmarterKids.com common stock will be
converted into the right to receive one share of LearningStar common stock.

Recommendation of the SmarterKids.com Board of Directors

   The SmarterKids.com board of directors has unanimously determined that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of its stockholders. The SmarterKids.com board of directors has
unanimously approved the combination agreement and the combination and
unanimously recommends that you vote FOR approval and adoption of the
combination agreement and the transactions contemplated thereby.

Record Date for the SmarterKids.com Special Meeting; Quorum

   SmarterKids.com's board of directors has fixed the close of business on
February 28, 2001 as the record date for determination of SmarterKids.com
stockholders entitled to notice of, and to vote at, the special meeting. On the
record date, there were 20,795,038 shares of SmarterKids.com common stock
outstanding, held by approximately 5,100 holders of record.

   A majority of the outstanding shares of the SmarterKids.com common stock
must be represented either in person or by proxy to constitute a quorum at the
SmarterKids.com special meeting.

Vote Required for Approval and Adoption of the Combination Agreement

   The affirmative vote of a majority of the shares of SmarterKids.com common
stock outstanding on the record date for the special meeting is required to
approve and adopt the combination agreement and the transactions contemplated
thereby. Each share of SmarterKids.com common stock is entitled to one vote on
all matters properly submitted to the SmarterKids.com stockholders at the
special meeting.

                                       33



   Each of SmarterKids.com's directors, executive officers and certain
significant stockholders of SmarterKids.com who owned, in the aggregate,
approximately 30.6% of the shares of SmarterKids.com common stock outstanding
on the record date for the special meeting have entered into a stockholder
support agreement with Earlychildhood pursuant to which, among other things,
they have agreed to vote all their shares of SmarterKids.com common stock in
favor of the approval and adoption of the combination agreement and the
transactions contemplated thereby.

Proxies

   All shares of SmarterKids.com common stock represented by properly executed
proxies at the special meeting will, unless the proxies are subsequently
revoked, be voted in accordance with the instructions indicated on those
proxies. If no instructions are indicated on a properly executed proxy card,
the shares will be voted FOR approval and adoption of the combination
agreement. You are urged to mark the box on the proxy card to indicate how to
vote your shares.

   If a properly executed proxy card is returned and the stockholder has
abstained from voting, the SmarterKids.com common stock represented by that
proxy will be considered present at the special meeting for purposes of
determining a quorum, but will not be considered to have been voted in favor of
approval and adoption of the combination agreement. If your shares are held in
an account at a brokerage firm or bank, you must instruct them on how to vote
your shares. If an executed proxy card is returned by a broker or bank holding
shares which indicates that the broker or bank does not have discretionary
authority to vote on approval and adoption of the combination agreement, the
shares will be considered present at the meeting for purposes of determining
the presence of a quorum, but will have the same effect as a vote against the
approval and adoption of the combination agreement and the transactions
contemplated thereby. Your broker or bank will vote your shares only if you
provide instructions on how to vote by following the information provided to
you by your broker.

   Because approval and adoption of the combination agreement requires the
affirmative vote of at least a majority of the shares of SmarterKids.com's
common stock outstanding on the record date for the special meeting, failures
to vote will also have the same effect as a vote against the approval and
adoption of the combination agreement and the transactions contemplated
thereby.

   The SmarterKids.com special meeting may be adjourned or postponed, including
by its chairman, in order to permit further solicitation of proxies. No proxy
voted against the proposal to approve the combination agreement will be voted
on any proposal to adjourn or postpone the special meeting that is submitted to
the stockholders for a vote.

   Business transacted at the special meeting shall be limited to the approval
and adoption of the combination agreement and the transactions contemplated and
matters relating to the approval and adoption of the combination agreement. If
matters relating to the approval and adoption of the combination agreement and
the transactions contemplated thereby are properly presented at the special
meeting, or at any postponement or adjornment of the special meeting, the
persons named as proxies on the proxy card will vote in accordance with their
judgment with respect to those matters, unless authority to do so is
specifically withheld on the proxy card.

Solicitation of Proxies

   SmarterKids.com will bear the expenses incurred in connection with the
printing and mailing of this proxy statement-prospectus. SmarterKids.com will
request banks, brokers and other intermediaries holding shares of
SmarterKids.com common stock beneficially owned by others to send this proxy
statement-prospectus to, and obtain proxies from, the beneficial owners and
will reimburse the holders for their reasonable expenses in so doing.
Solicitation of proxies by mail may be supplemented by telephone, telegram and
other electronic means,

                                       34


advertisements and personal solicitation by the directors, officers or
employees of SmarterKids.com. No additional compensation will be paid to
directors, officers or employees for this solicitation.

   You should not send in any stock certificates with your proxy card. A
transmittal letter with instructions for the surrender of stock certificates
will be mailed to you as soon as practicable after completion of the
combination.

                                       35


                                THE COMBINATION

   The following discussion summarizes the material aspects of the proposed
combination. Detailed terms of, and conditions to, the combination are
contained in the combination agreement, a copy of which is attached to this
proxy statement-prospectus as Annex A and incorporated herein by reference.
Statements made in this proxy statement-prospectus with respect to the terms of
the combination are qualified in their entirety by reference to the more
detailed information set forth in the combination agreement and the other
annexes hereto, each of which is incorporated herein by reference. While we
believe that the following description covers the material aspects of the
combination, this summary may not contain all of the information that is
important to you. You should read this entire proxy statement-prospectus and
the other documents we refer to carefully for a more complete understanding of
the combination.

General

   The combination will become effective upon:

  .  the contribution of all of the outstanding membership interests of
     Earlychildhood to LearningStar by the holders of those membership
     interests; and

  .  the filing of a certificate of merger with the Secretary of State of
     Delaware with respect to the merger of S-E Educational Merger Corp., a
     wholly-owned subsidiary of LearningStar, with and into SmarterKids.com.

   We are working toward completing the combination as quickly as possible. We
expect to complete the combination during the spring of 2001.

   At the effective time of the combination, each share of SmarterKids.com
common stock outstanding immediately prior to the effective time will be
converted into the right to receive one share of LearningStar common stock.
Also at the effective time, options and warrants to purchase SmarterKids.com
common stock will be converted into the right to receive options and warrants
for LearningStar common stock as described more fully in the section entitled
"Treatment of Options to Purchase SmarterKids.com Common Stock and
Earlychildhood Membership Interests, SmarterKids.com Warrants and the
SmarterKids.com Employee Stock Purchase Plan." Shares of SmarterKids.com common
stock, if any, held in the treasury of SmarterKids.com will be cancelled.

   The outstanding membership interests of Earlychildhood currently consist of
Class A interests, Class B interests and Class C interests. Upon the completion
of the combination, each class of the outstanding membership interests of
Earlychildhood will be exchanged for shares of LearningStar common stock
according to the following exchange ratios:

  .  each .00001% of a Class A membership interest will be exchanged for
     4.9951 shares of LearningStar common stock;

  .  each .00001% of a Class B membership interest will be exchanged for
     4.6781 shares of LearningStar common stock; and

  .  each .00001% of a Class C membership interest will be exchanged for
     2.3365 shares of LearningStar common stock.

   Also, upon completion of the combination, options to purchase Class C
Earlychildhood membership interests will be exchanged for the right to receive
options to purchase LearningStar common stock as described more fully in the
section entitled "Treatment of Options to Purchase SmarterKids.com Common Stock
and Earlychildhood Membership Interests, SmarterKids.com Warrants and the
SmarterKids.com Employee Stock Purchase Plan."


                                       36


   LearningStar will pay cash with respect to any fractional shares of
LearningStar common stock to which a SmarterKids.com stockholder or
Earlychildhood member would otherwise be entitled based on the market price of
the LearningStar common stock on its first trading day.

   As a result of the combination, former holders of SmarterKids.com common
stock and options and warrants therefor will own approximately one-third of the
capital stock of LearningStar and former holders of membership interests in
Earlychildhood and options therefor will own approximately two-thirds of the
capital stock of LearningStar.

Background of the Combination

   In early December 1999, SmarterKids.com received an unsolicited letter from
Thomas Weisel Partners, LLP acting on behalf of its client Earlychildhood,
regarding a potential transaction between SmarterKids.com and Earlychildhood.
The market addressed by Earlychildhood, and its complementary distribution
channels, were appealing to SmarterKids.com management. In early January 2000,
Dan Davis, Vice President of Business Development for SmarterKids.com,
telephoned Thomas Weisel Partners, LLP to preliminarily discuss the matters
described in its letter.

   By the middle of January 2000, additional discussions had been initiated
directly between principals of SmarterKids.com and Earlychildhood relating to
the strategic rationale for a merger of the two companies. On January 19, 2000,
Mr. Davis visited the offices of Earlychildhood in Monterey, California to meet
with Robert Healy, a member of the Earlychildhood management committee and, at
that time, a Principal of the Private Equity Group of William E. Simon & Sons,
LLC, an affiliate of the largest equity holder of Earlychildhood, and Ronald
Elliott, the President and Chief Executive Officer of Earlychildhood. On
January 21, 2000, in order to facilitate additional discussions and the
exchange of confidential information between the parties, SmarterKids.com,
Earlychildhood and Thomas Weisel Partners, LLP entered into a nondisclosure and
confidentiality agreement.

   In February 2000, SmarterKids.com senior management met to discuss the
structure and implementation of a stock-for-stock merger of SmarterKids.com and
Earlychildhood. In early March, 2000, Mr. Davis and David Blohm, President and
Chief Executive Officer of SmarterKids.com, met in San Francisco, California
with Mr. Healy and Scott Graves, a member of the Earlychildhood management
committee and a Principal of the Private Equity Group of William E. Simon &
Sons, LLC, to discuss material terms of a possible transaction. In conjunction
with these discussions, the companies began consulting with their respective
financial and legal advisors regarding the possible transaction. On March 14,
2000, SmarterKids.com engaged J.P. Morgan H&Q to assist in the merger
negotiations with Earlychildhood. Subsequently, in response to a continuing
decline in the market price of SmarterKids.com common stock, which closed at
$4.31 per share on March 14, 2000 down from its initial public offering price
of $14.00 per share on November 23, 1999, the widespread decline in market
value of Internet-based retail or "dot.com" stocks in general, as well as the
deteriorating cash position of SmarterKids.com, SmarterKids.com entered into a
separate engagement letter with J.P. Morgan H&Q engaging J.P. Morgan H&Q to
identify other potential strategic partners for SmarterKids.com.

   Working with their advisors, SmarterKids.com and Earlychildhood conducted
due diligence investigations using publicly available materials and non-public
materials provided pursuant to the nondisclosure and confidentiality agreement
and began analyses of a possible merger. On March 24, 2000, SmarterKids.com
presented an offer letter to Earlychildhood containing specific proposed terms
and conditions of a merger of the two companies.

   In April 2000, senior managers of SmarterKids.com met with principals of
Earlychildhood to discuss the specific terms of SmarterKids.com's offer letter,
including the valuation of the two companies, and issues surrounding the
structure of the merger and post-merger corporate governance. Thereafter, on
April 20, 2000, Messrs. Elliott and Graves, and Judith McGuinn, Chief Operating
Officer of Earlychildhood visited the

                                       37



SmarterKids.com management team at the offices of SmarterKids.com in Needham,
Massachusetts. At the meeting, representatives discussed the value they
perceived of their own organization, and the parties were unable to agree to
the relative value brought to a possible combination by the other party because
each party thought it should have in excess of a majority stake in the
resulting company. Accordingly, the parties decided to suspend further
negotiations.

   In July 2000, SmarterKids.com's stock market value continued to decline.
With its closing price on many trading days below $2.00 per share, and its cash
position continuing to decline, SmarterKids.com initiated a telephone call to
Earlychildhood to discuss re-opening negotiations relating to a business
combination of the two companies. Shortly thereafter, Mr. Healy and Mr. Blohm
had a telephone discussion focusing on the possible management composition for
the combined company. They discussed the fact that SmarterKids.com had been
successful in receiving favorable notice for its approach to the sale and
marketing of educational products and agreed that it had not been equally
successful in attracting a broad stock market following. Mr. Healy indicated
that a change in chief executive officer might be appropriate in order to
signal a key change at the top of the organization, and they discussed possible
candidates. Following discussion between Mr. Blohm and Al Noyes, who, at that
time was SmarterKids.com's Executive Vice President of Sales and Marketing, Mr.
Blohm advised Mr. Healy that Mr. Noyes was prepared to accept the position of
chief executive officer of the combined company. Mr. Healy and Mr. Blohm agreed
that Mr. Noyes would become chief executive officer based on a number of
reasons, including his background and leadership qualities. Discussions between
representatives of the two companies continued during September 2000.

   Throughout the course of the summer and early fall of 2000, J.P. Morgan H&Q
continued its process to seek out other potential strategic partners for
SmarterKids.com. During this time, J.P. Morgan H&Q contacted a variety of
companies which it believed could provide an interesting strategic fit with
SmarterKids.com, including various conventional retailers, Internet-based
retailers and content providers, companies focused on educational products and
services, and others. Seven of the companies contacted executed confidentiality
agreements and reviewed confidential information relating to SmarterKids.com,
and six engaged in discussions with J.P. Morgan H&Q representatives.

   On September 29, 2000, Earlychildhood sent SmarterKids.com a proposal
outlining the terms of a possible combination of the two companies whereby the
members of Earlychildhood and SmarterKids.com would receive approximately two-
thirds and one-third, respectively, of the post-combination equity of the
combined company. The outline also contemplated that Al Noyes would become
Chief Executive Officer of the combined company.

   On September 30, 2000, the SmarterKids.com board of directors met to discuss
the proposal. Also in attendance were Mr. Davis and Robert Cahill, Chief
Financial Officer of SmarterKids.com.

   On October 3, 2000, the SmarterKids.com board of directors convened via
conference call to discuss the terms of the proposed combination with
Earlychildhood. The SmarterKids.com board of directors questioned Messrs.
Blohm, Noyes and Cahill about the valuation of SmarterKids.com, the proposed
equity allocation and the strategic value of a combination with Earlychildhood.
The board of directors reviewed information provided by Messrs. Blohm, Noyes
and Cahill about the relative revenues, operating income and other financial
and operating aspects of the two companies and discussed other alternatives to
a transaction with Earlychildhood, including the possibility of concluding a
transaction with another party that had expressed verbal interest and also the
possibility of initiating discussions with another specialty retailer in the
education market about a possible combination. Representatives of J.P. Morgan
H&Q reviewed relative advantages and disadvantages of a combination with
Earlychildhood. Among the disadvantages of a combination with Earlychildhood
noted were that:

  .  the consideration to be received by SmarterKids.com shareholders would
     be the value placed on the combination by the public market investors
     and this value was then indeterminable;


                                       38



  .  that the combined company would be controlled by the members of
     Earlychildhood rather than the stockholders of SmarterKids.com; and

  .  various risks associated with the integration of the two companies.

The J.P. Morgan H&Q representatives also reviewed various pro forma financial
aspects of the proposed combination, and operating statistics of comparable
companies. Following the board meeting, SmarterKids.com and Earlychildhood and
their respective advisors intensified due diligence activities, communication
coordination and preparation of successive drafts of definitive documentation.
SmarterKids.com management also sent a letter to the other specialty retailer
discussed at the meeting in an effort to trigger discussions, but received no
response.

   On October 4, 2000, an alternative preliminary acquisition proposal was
received by SmarterKids.com from the party that had previously verbally
conveyed an interest in a transaction with SmarterKids.com and whose interest
was discussed at the October 3, 2000 board of directors meeting. It proposed to
acquire common shares of SmarterKids.com for $2.00 per share, payable in either
cash or in shares of its stock, at its option. The closing price per share of
SmarterKids.com common stock on October 3, 2001, was $1.75 per share.
Thereafter, representatives of SmarterKids.com engaged in telephone discussions
with the party submitting the proposal.

   On October 11, 2000, the SmarterKids.com board of directors met.
Representatives of J.P. Morgan H&Q and Gordon Hayes of Testa, Hurwitz &
Thibeault, LLP also attended the meeting at the invitation of the
SmarterKids.com board. Discussion ensued regarding the two pending acquisition
proposals.

   On October 12, 2000, the SmarterKids.com board of directors reconvened to
discuss the progress of negotiations and the relative strengths and weaknesses
of the two acquisition proposals received. The party presenting the acquisition
proposal (other than Earlychildhood) had agreed to increase its offer to $2.10
per share of SmarterKids.com common stock, but declined to increase its offer
above that level despite requests to do so. It also indicated it would be
willing to either conclude an acquisition using either all stock on its part or
a combination of cash and stock. The closing price per share of SmarterKids.com
common stock on October 11, 2000, was $1.875. After extended consideration and
discussion, the SmarterKids.com board of directors decided to pursue a
combination with Earlychildhood as the best means to enhance shareholder value
for SmarterKids.com's stockholders based on a broad range of factors, including
the perceived synergies between Earlychildhood and SmarterKids.com, the
potential for short-term and long-term appreciation in the value of the
combined company's common stock, the size of the premium above current market
price offered by the other bidder, and an assessment of the potential for
appreciation in its stock. After reviewing the results of the due diligence
review of Earlychildhood and comparing the two companies' relative size of
revenues, operating income and growth prospects, the SmarterKids.com board of
directors agreed that a post-merger ownership of the combined company of
approximately one-third by SmarterKids.com stockholders and two-thirds by
Earlychildhood members was appropriate.

   After the SmarterKids.com board of directors meeting on October 12, 2000,
Robert MacDonald, Managing Director and President of the Private Equity Group
of William E. Simon & Sons, LLC and a member of the management committee of
Earlychildhood, had a telephone conversation with Mr. Blohm to discuss the
proposed composition of senior management and the board of directors of the
combined company in the post-combination period. Mr. MacDonald expressed his
desire that, while Al Noyes would become Chief Executive Officer of the
combined company, that Mr. Blohm would agree to lend his active support and
leadership through an initial transition period and make himself available to
provide guidance on a consulting basis going forward. Initially, discussion
focused on having Mr. Blohm serve as Chairman of the Board of LearningStar for
a number of months following the closing of the combination, to be followed by
a consulting period. Subsequent to that date, Mr. MacDonald and Mr. Blohm
agreed instead that Mr. Blohm would perform consulting services for an extended
period following the combination. These discussions led to the preparation

                                       39


of a consulting agreement to be entered into by the combined company and Mr.
Blohm following the effective date of the combination.

   On October 23, 2000, the SmarterKids.com board of directors met again to
discuss the terms of the proposed combination and the status of the
negotiations. The SmarterKids.com board of directors listened to the report of
the senior managers and directed that they continue to attempt to arrive at a
definitive agreement.

   On November 8, 2000, the SmarterKids.com board of directors met a final time
to consider the proposed transaction and review drafts of the definitive
agreements. In attendance at this meeting by the invitation of the
SmarterKids.com board of directors were Messrs. Cahill and Noyes,
representatives of Testa, Hurwitz & Thibeault, LLP and representatives of J.P.
Morgan H&Q. At this meeting, Mr. Blohm and other members of management reviewed
the transaction with the board of directors, including the strategic reasons
for the proposed transaction, the principal terms of the proposed transaction,
a financial review of the proposed transaction, a review of Earlychildhood's
financial condition and business operations and the results of
SmarterKids.com's due diligence review of Earlychildhood and its subsidiaries.

   Representatives of Testa, Hurwitz & Thibeault, LLP, SmarterKids.com's
outside legal counsel, discussed the board of director's fiduciary duties in
considering a strategic business combination and further discussed the terms of
the combination agreement and related documents. Representatives of J.P. Morgan
H&Q presented to SmarterKids.com's board of directors a summary of its analyses
on the strategic rationale for, and financial analyses related to the proposed
transaction in support of its opinion that the consideration to be given
SmarterKids.com stockholders of an aggregate of approximately one-third of the
capital stock of LearningStar pursuant to the combination agreement was fair,
from a financial point of view, to the SmarterKids.com stockholders. Upon
completing its deliberations, the board of directors of SmarterKids.com
unanimously approved and adopted the combination agreement and the combination
and the related agreements and the transactions contemplated by those
agreements, and declared them advisable and in the best interests of the
SmarterKids.com stockholders.

   After the November 8, 2000 meeting of the SmarterKids.com board of
directors, respective counsel for SmarterKids.com and Earlychildhood worked to
finalize the definitive agreement and related agreements. On November 14, 2000,
representatives of SmarterKids.com and representatives of Earlychildhood
executed the combination agreement and additional ancillary agreements,
including the stockholder support agreement. On the morning of November 15,
2000, SmarterKids.com and Earlychildhood issued a joint press release
announcing the proposed combination of SmarterKids.com and Earlychildhood.

Joint Reasons for the Combination

   The board of directors of SmarterKids.com and the management committee of
Earlychildhood have identified potential mutual benefits of the combination
that they believe will contribute to the success of LearningStar. These
potential benefits include the following:

  .  Broadened End Markets. Combining the existing and targeted customer
     bases of Earlychildhood and SmarterKids.com provides the opportunity to
     broaden the market exposure of the combined company beyond that of
     either company on a standalone basis. Earlychildhood's business model
     focuses primarily on providing children's educational products, services
     and information to schools, educational professionals, and secondarily,
     to parents. SmarterKids.com's business model focuses on providing goods
     and services to the parent market.

  .  Diversified Sales and Distribution Channels. Combining the sales and
     distribution capabilities and strategies of Earlychildhood and
     SmarterKids.com is anticipated to expand the number of methods through
     which the combined company is able to reach and interact with its
     customers. On a standalone basis, Earlychildhood maintains sales and
     distribution capabilities through its catalogs, fund-raising programs,
     direct sales force and, to a limited extent, its website.
     SmarterKids.com sells and distributes exclusively through its online
     retail store.

                                       40


  .  Expanded Technology Capabilities. The combination of internally-
     developed technology and information system capabilities of
     SmarterKids.com and Earlychildhood will result in stronger online and
     traditional operations for the combined company. Earlychildhood
     maintains specialized technology systems to procure, fulfill and measure
     operating efficiencies across its traditional catalog, direct sales and
     other business channels. SmarterKids.com possesses an internally-
     developed, patent pending technology that optimizes a customer's ability
     to evaluate and identify children's learning capabilities, strengths and
     weaknesses relative to age, and then matches those characteristics with
     recommended product and content purchases.

  .  Enhanced Marketing Efforts. The combination of Earlychildhood and
     SmarterKids.com provides the combined company the opportunity to enhance
     its marketing efforts and enables it to influence customers over a
     broadened variety of marketing media. Existing marketing efforts are
     anticipated to become more efficient and new marketing methodologies are
     anticipated to become available that could not exist in each of the
     standalone entities. Specifically, marketing of online operations is
     anticipated to be executed at reduced costs through the use of
     Earlychildhood's traditional marketing strategies:

    .  the Discount School Supply catalogs;

    .  Earlychildhood NEWS magazine;

    .  EPI SchoolWrapPacks; and

    .  its direct sales force.

    Additionally, Earlychildhood's traditional business is anticipated to
    benefit from the targeted marketing opportunities associated with
    SmarterKids.com's online presence and database marketing capabilities.

  .  Increased Product Development Capabilities. The combination of
     Earlychildhood and SmarterKids.com joins two well-developed in-house
     product development operations. Earlychildhood researches, develops,
     manufactures its own company-developed children's paint and other
     educational art materials, as well as a variety of school supplies and
     educational toys. SmarterKids.com views its primary product to be unique
     web and systems technologies that create a user experience which gives
     SmarterKids.com a competitive advantage in the marketplace. The product
     development operations of the two companies will enable the combined
     company to leverage its company-developed products into an effective way
     to differentiate itself from its competitors in the educational market.

  .  Combined Management Expertise. Combining the management expertise of
     SmarterKids.com and Earlychildhood will enable the combined company to
     further leverage the individual strengths and assets of each company to
     become a stronger combined entity.

  .  Reduced Operating Costs. Elimination of operating redundancies of the
     two companies is expected to provide greater revenue-generating
     opportunities and the potential to reduce operating costs in marketing,
     payroll, warehouse, general operating overhead and other areas as it
     deems appropriate.

  .  Enhanced Capability to Raise Funds in the Public Market. LearningStar's
     ability to raise capital in the private and public markets will be
     greater than either SmarterKids.com's or Earlychildhood's ability alone
     due to LearningStar's public company status, improved financial
     condition and its stronger combined business model.

                                       41


SmarterKids.com's Reasons for the Combination

   In addition to the anticipated joint benefits of the combination described
above, SmarterKids.com's board of directors believes that the following are
additional reasons the combination will be beneficial to SmarterKids.com and in
the best interests of its stockholders:

  .  Ability to Leverage Earlychildhood's Operational Infrastructure. As a
     result of the combination, SmarterKids.com will be able to leverage the
     operating infrastructure that Earlychildhood has created over its 15-
     year operating history. This infrastructure includes all facets of
     business operations such as sales, marketing, inventory procurement,
     product fulfillment, operational reporting and management expertise.

  .  Access to Unique Products. Earlychildhood possesses a unique mix of
     company-developed and internationally sourced products, as well as
     established long-term vendor relationships. Leveraging these assets is
     anticipated to provide a more unique, higher gross margin product base
     than SmarterKids.com could achieve on a standalone basis.

  .  Diversified Fulfillment Expertise. Combining with Earlychildhood will
     allow SmarterKids.com to capitalize on Earlychildhood's distribution
     facilities and fulfillment operations which are located to optimize
     shipping and delivery efficiencies. Access to these facilities and
     operations will provide SmarterKids.com the opportunity to deliver its
     products to customers faster and more cost effectively.

  .  Create Greater Analyst Following. A public company the size of
     LearningStar with the added revenue streams of Earlychildhood may be a
     more attractive investment than SmarterKids.com alone and may more
     likely be followed by analysts and investors.

Earlychildhood's Reasons for the Combination

   In addition to the anticipated joint benefits for the combination described
above, the Earlychildhood management committee believes that the following are
additional reasons the combination will be beneficial to Earlychildhood and in
the best interests of its equity holders:

  .  Ability to Leverage SmarterKids.com's Internet Infrastructure. The
     combination will allow Earlychildhood to leverage SmarterKids.com's
     Internet technologies, web engineering resources and overall technology
     expertise. The SmarterKids.com website has received multiple accolades,
     and SmarterKids.com's technology-centric focus has been a business
     differentiator since inception. Earlychildhood anticipates augmenting
     its traditional catalog and marketing expertise with SmarterKids.com's
     Internet specific technology capabilities. This integration of
     capabilities is anticipated to expand Earlychildhood's successful track
     record of developing competitive advantages into both the combined
     company and the individual business divisions.

  .  Broadened Customer Exposure. The combination will provide Earlychildhood
     with an immediate and established entry into the consumer portion of the
     early childhood market. Historically, Earlychildhood has focused
     primarily on providing children's educational products, services and
     information to schools, educational professionals and secondarily, to
     parents. The combination with SmarterKids.com provides Earlychildhood
     the opportunity to diversify its customer base into the parents and
     individual consumer market.

  .  Improved Capital Availability and Access to Public Markets. The
     combination will provide Earlychildhood with immediate access to the
     public markets. Because Earlychildhood is currently a privately-held
     limited liability company, it has limited access to new sources of
     capital. Upon completion of the combination, LearningStar's common stock
     will be publicly traded. Earlychildhood will also have access to
     SmarterKids.com's cash, cash equivalents, restricted cash and short-term
     investments which were approximately $34.0 million as of September 30,
     2000, and to additional financial resources to accelerate its growth.

                                       42


Opinion of J.P. Morgan H&Q, Financial Advisor to SmarterKids.com

   The board of directors of SmarterKids.com retained J.P. Morgan H&Q to
deliver an opinion in connection with a possible business combination
transaction with Earlychildhood. J.P. Morgan H&Q was selected by
SmarterKids.com's board of directors to provide an opinion based on J.P. Morgan
H&Q's qualifications as a nationally-known investment bank of unquestioned
expertise and reputation and its ongoing relationship with SmarterKids.com. In
connection with its engagement, SmarterKids.com instructed J.P. Morgan H&Q to
evaluate the fairness, from a financial point of view, of the consideration to
be received by the holders of the SmarterKids.com common stock in the
combination.

   At the meeting of the SmarterKids.com board of directors on November 8,
2000, J.P. Morgan H&Q gave a presentation explaining its opinion that as of
November 8, 2000, based upon and subject to the various considerations set
forth in the J.P. Morgan H&Q opinion, the consideration to be received by the
SmarterKids.com stockholders in the combination is fair from a financial point
of view. On November 14, 2000, SmarterKids.com's board of directors received
J.P. Morgan H&Q's written opinion to that effect. The consideration to be given
to SmarterKids.com stockholders was the result of arms-length negotiations
between SmarterKids.com and Earlychildhood.

   The full text of the definitive written J.P. Morgan H&Q opinion, dated
November 14, 2000, which sets forth the assumptions made, the procedures
followed, the matters considered and the limitations on the scope of the review
undertaken by J.P. Morgan H&Q in rendering its opinion is attached as Annex C
to this proxy statement-prospectus. SmarterKids.com stockholders are urged to
read the J.P. Morgan H&Q opinion carefully and in its entirety. J.P. Morgan H&Q
was not asked to consider, and its opinion does not address the relative merits
of the combination as compared to any alternative business strategy that might
exist for SmarterKids.com or of the effect of any other business combinations
in which SmarterKids.com might engage. The J.P. Morgan H&Q opinion only
addresses the fairness of the financial terms from a financial point of view to
the SmarterKids.com stockholders as of the date of the J.P. Morgan H&Q opinion,
and does not constitute a recommendation to any stockholder of SmarterKids.com
as to how the stockholder should vote at the special meeting. The summary of
the J.P. Morgan H&Q opinion set forth in this proxy statement-prospectus is
qualified in its entirety by reference to the full text of the opinion.

   In reviewing the proposed transaction, and in arriving at its opinion, J.P.
Morgan H&Q, among other things:

  .  reviewed the publicly available consolidated financial statements of
     SmarterKids.com for recent years and interim periods to date and certain
     other relevant financial and operating data of SmarterKids.com made
     available to J.P. Morgan H&Q from published sources, including Wall
     Street analysts' research reports, and from the internal records of
     SmarterKids.com;

  .  reviewed the financial statements of Earlychildhood for recent years and
     interim periods to date and certain other relevant financial and
     operating data of Earlychildhood made available to J.P. Morgan H&Q from
     the internal records of Earlychildhood;

  .  reviewed certain internal financial and operating information relating
     to SmarterKids.com and Earlychildhood prepared by the senior management
     of SmarterKids.com and Earlychildhood;

  .  discussed the business, financial condition and prospects of
     SmarterKids.com, Earlychildhood and LearningStar with certain members of
     the senior management of SmarterKids.com and Earlychildhood;

  .  reviewed the recent reported prices and trading activity for the common
     stock of SmarterKids.com and compared such information and certain
     financial information for SmarterKids.com with similar information for
     certain other companies engaged in businesses J.P. Morgan H&Q considered
     comparable;

                                       43


  .  reviewed the financial terms, to the extent publicly available, of
     certain comparable merger and acquisition transactions;

  .  reviewed a draft of the combination agreement dated November 8, 2000;

  .  reviewed the final version of the combination agreement dated November
     14, 2000; and

  .  performed such other analyses and examinations and considered such other
     information, financial studies, analyses and investigations and
     financial, economic and market data as J.P. Morgan H&Q deemed relevant.

   J.P. Morgan H&Q did not assume responsibility for independent verification
of, and did not independently verify, any of the information concerning
SmarterKids.com considered in connection with its review of the proposed
transactions, including without limitation any financial information, forecasts
or projections, considered in connection with the rendering of its opinion.
Accordingly, for purposes of its opinion, J.P. Morgan H&Q assumed and relied
upon the accuracy and completeness of all such information. In connection with
its opinion, J.P. Morgan H&Q did not prepare or obtain any independent
valuation or appraisal of any of the assets or liabilities of SmarterKids.com,
and it did not conduct a physical inspection of the properties and facilities
of SmarterKids.com or Earlychildhood. With respect to the financial forecasts
and projections used in its analysis, J.P. Morgan H&Q assumed that they
reflected the best currently available estimates and judgments of the expected
future financial performance of SmarterKids.com, and J.P. Morgan H&Q expressed
no view as to the reasonableness of such forecasts and projections or the
assumptions on which such forecasts or projections were based. For the purposes
of its opinion, J.P. Morgan H&Q also assumed that neither SmarterKids.com nor
Earlychildhood was a party to any pending transactions, including without
limitation external financings, recapitalizations or material merger or
acquisition discussions, other than the proposed combination and transactions
in the ordinary course of conducting their respective businesses.
SmarterKids.com advised J.P. Morgan H&Q that it may assume for purposes of its
opinion, and J.P. Morgan H&Q did assume, that the proposed merger of S-E
Educational Merger Corp. into SmarterKids.com will be treated for U.S. federal
income tax purposes as a reorganization under Section 368(a) of the Internal
Revenue Code or, taken together with the contribution of all of the outstanding
membership interests in Earlychildhood to LearningStar, as a transfer of
property to LearningStar qualifying under Section 351 of the Internal Revenue
Code.

   In performing its analyses, J.P. Morgan H&Q used published Wall Street
estimates of calendar year 2000 and 2001 financial performance of
SmarterKids.com. J.P. Morgan H&Q also made numerous assumptions with respect to
industry performance, general business and economic conditions and other
matters, many of which are beyond the control of SmarterKids.com,
Earlychildhood or J.P. Morgan H&Q. The analyses performed by J.P. Morgan H&Q
and summarized below are not necessarily indicative of actual values or actual
future results, which may be significantly more or less favorable than
suggested by such analyses. Because such analyses are inherently subject to
uncertainty, being based upon numerous factors or events beyond the control of
SmarterKids.com, Earlychildhood or their respective advisors, future results or
actual values may materially differ from the results of analyses based on
forecasts or assumptions. Additionally, analyses relating to the values of
businesses do not purport to be appraisals or to reflect the prices at which
businesses or securities actually may be acquired or bought or sold.

   J.P. Morgan H&Q's opinion is necessarily based upon market, economic,
financial and other conditions as they existed and can be evaluated as of the
date of the opinion and any subsequent change in such conditions would require
a reevaluation of such opinion. J.P. Morgan H&Q expressed no opinion as to the
price at which LearningStar common stock will trade. In rendering its opinion,
J.P. Morgan H&Q assumed that the proposed combination would be completed
substantially on the terms contained in the combination agreement, without any
waiver of any material terms or conditions by any party thereto.

   The preparation of a fairness opinion is a complex process and is not
necessarily susceptible to summary description. The summary of J.P. Morgan
H&Q's analyses set forth below summarizes the material analyses

                                       44


presented to the SmarterKids.com board of directors but is not a complete
description of the presentation by J.P. Morgan H&Q to the SmarterKids.com board
of directors or the analysis performed by J.P. Morgan H&Q in connection with
preparing its opinion. In arriving at its opinion, J.P. Morgan H&Q did not
attribute any particular weight to any analyses or factors considered by it,
but rather made subjective, qualitative judgments as to the significance and
relevance of each analysis and factor. Accordingly, J.P. Morgan H&Q believes
that its analyses and the summary set forth below must be considered as a whole
and that selecting portions of its analyses, without considering all analyses,
or of the following summary, without considering all factors and analyses,
could create an incomplete view of the processes underlying the analyses set
forth in the J.P. Morgan H&Q presentation to the SmarterKids.com board of
directors and J.P. Morgan H&Q's opinion.

   The terms of the proposed combination were determined through arms-length
negotiations between SmarterKids.com and Earlychildhood and were approved by
the SmarterKids.com board of directors. Although J.P. Morgan H&Q provided
advice to SmarterKids.com during the course of these negotiations, the decision
to enter into the combination agreement was solely that of the SmarterKids.com
board of directors. As described in the section entitled "--Recommendation of
the SmarterKids.com Board of Directors," the opinion of J.P. Morgan H&Q and its
presentation to the SmarterKids.com board of directors was only one of a number
of factors taken into consideration by the SmarterKids.com board of directors
in making its determination to approve the proposed combination.

   The following is a brief summary of the material financial analyses
performed by J.P. Morgan H&Q in connection with its opinion provided to the
SmarterKids.com board of directors.

 Valuation Analysis of SmarterKids.com

   Analysis of Publicly Traded Companies Considered Comparable to
SmarterKids.com. This analysis reviews a business' operating performance and
outlook relative to a group of peer companies to determine an implied value.
Using published Wall Street estimates, J.P. Morgan H&Q compared, among other
things, the enterprise values and projected revenues and EBITDA for calendar
years 2000 and 2001 for SmarterKids.com to corresponding measures for certain
publicly traded education technology and electronic commerce companies that
J.P. Morgan H&Q considered comparable to SmarterKids.com. J.P. Morgan H&Q used
revenues and price to EBITDA when making its comparisons, because valuations
based on revenues and EBITDA are generally accepted in the analysis of
education product distribution and information technology companies. The
companies that J.P. Morgan H&Q considered comparable to SmarterKids.com were:



                                         EV/CY00E  EV/CY01E     P/E       P/E
                                         Revenues  Revenues  Multiples Multiples
Company                                  Multiples Multiples   CY00E     CY01E
- -------                                  --------- --------- --------- ---------
                                                           
School Specialty........................    0.7       0.6      14.8      13.2
ZapMe...................................    1.9       0.7       N/A       N/A
Riverdeep...............................   50.1      13.7       N/A       N/A
Amazon.com..............................    5.4       3.6      29.3      62.0
Barnes and Noble.com....................    1.9       1.0       N/A       N/A
eToys...................................    1.6       0.9       N/A       N/A


   J.P. Morgan H&Q determined mean and median enterprise value-to-revenue and
price-to-earnings multiples for these companies. These multiples were used in
analyses discussed below.

   Furthermore, J.P. Morgan H&Q reviewed the relative common stock price
performance of these companies from January 3, 2000 to October 31, 2000 and
compared such performance to the Nasdaq Composite Index and the Dow Jones
Industrial Average. J.P. Morgan H&Q noted that the Dow Jones Industrial Average
had declined 4.8% during that period, the Nasdaq Composite Index had declined
16.4%, the index of education technology companies had declined 70.1% and the
index of electronic commerce companies had declined 79.2%.

                                       45


   Pro Forma Contribution Analysis. J.P. Morgan H&Q determined the implied pro
forma ownership of the combined company, assuming an exchange ratio in the
combination of one share of common stock of LearningStar per share of
SmarterKids.com common stock. J.P. Morgan H&Q then computed the portion of the
combined company's pro forma calendar year 2000 and 2001 revenues contributed
by SmarterKids.com, based on estimates provided by the companies' management.
J.P. Morgan H&Q noted that stockholders of SmarterKids.com would own
approximately 33.3% of the capital stock of the combined company on a pro forma
basis, and that SmarterKids.com would account for 10.7% of the combined
company's estimated consolidated calendar year 2001 revenues.

   Also, J.P. Morgan H&Q determined the relative contribution to the equity
value of the combined company by Earlychildhood and SmarterKids.com. In the
case of Earlychildhood, calendar year 2001 estimated revenues and EBITDA were
converted into equity values using revenue and EBITDA multiples from comparable
companies. An equity value for SmarterKids.com was determined by reference to
total market capitalization of its common stock as of November 14, 2000,
adjusted for any anticipated free cash balance as of the completion of the
combination. J.P. Morgan H&Q noted that stockholders of SmarterKids.com would
own approximately 33.3% of the capital stock of the combined company on a pro
forma basis, and that SmarterKids.com would account for as low as 26.6% and as
high as 41.6% of the combined company's equity value.

   Pro Forma Trading Value Analysis. Based upon forecasts provided by the
management of SmarterKids.com and Earlychildhood, which reflected the
consummation of the proposed combination, J.P. Morgan H&Q estimated the pro
forma trading value per share of LearningStar using a variety of enterprise
value to revenue multiples from the above analysis of publicly traded companies
considered comparable to SmarterKids.com. J.P. Morgan H&Q then used a variety
of equity values derived from the multiples to calculate the value of each
share of LearningStar common stock. J.P. Morgan H&Q then performed a
sensitivity analysis that derived a range of hypothetical pro forma share
prices based on these pro forma financials and noted that each share could have
a pro forma trading value of between $1.41 and $2.17. The hypothetical pro
forma trading value analysis does not take into account qualitative factors
such as market conditions, potential investor reaction to the transaction or
any other factors not mentioned above. J.P. Morgan H&Q indicated the
hypothetical valuation range which results from this analysis does not
represent J.P. Morgan H&Q's opinion regarding the price at which LearningStar
will trade subsequent to consummation of the transaction. J.P. Morgan H&Q did
not, in any of its verbal or written communications to the board of directors
of SmarterKids.com, provide such an opinion or estimate.

   Other Considerations. J.P. Morgan H&Q also took into account many factors
relating to the negotiation of the transaction. J.P. Morgan H&Q and
SmarterKids.com first initiated discussions regarding a possible combination
with Earlychildhood in January 2000. In May 2000, SmarterKids.com engaged J.P.
Morgan H&Q to contact organizations regarding potential interest in a strategic
transaction which led to the execution of seven nondisclosure agreements and
preliminary discussions with six parties. Following the submission of two
indications of interest, the SmarterKids.com board of directors decided to
pursue a transaction with Earlychildhood and terminate discussions with all
other parties.

   J.P. Morgan H&Q also observed that no company used in the above analyses is
identical to SmarterKids.com or the proposed combination, and the reasons for
and circumstances surrounding each of the analyzed transactions are inherently
different. Accordingly, an analysis of the results of the foregoing is not
mathematical; rather it involves complex, qualitative considerations and
judgments, reflected in J.P. Morgan H&Q's opinion, concerning differences in
the financial and operating characteristics of the compared companies, the
characteristics of the selected transactions and other factors that could
affect the public trading values of the comparable companies and
SmarterKids.com.

   J.P. Morgan H&Q, as part of its investment banking services, is regularly
engaged in the valuation of businesses and their securities in connection with
mergers and acquisitions, strategic transactions, corporate restructurings,
negotiated underwritings, secondary distributions of listed and unlisted
securities, private placements and valuations for corporate and other purposes.
J.P. Morgan H&Q, then known as Hambrecht &

                                       46


Quist, served as lead underwriter for SmarterKids.com's initial public
offering, and during the fiscal years 1999 and 2000, provided investment
banking and other financial advisory services to SmarterKids.com. For rendering
these services to SmarterKids.com J.P. Morgan H&Q has received aggregate fees
in the amount of approximately $4.4 million. In the ordinary course of
business, J.P. Morgan H&Q acts as a market maker and broker in the publicly
traded securities of SmarterKids.com and receives customary compensation in
connection therewith and has provided research coverage of SmarterKids.com in
the past. In the ordinary course of business, J.P. Morgan H&Q actively trades
in the equity and derivative securities of SmarterKids.com for its own account
and for the accounts of its customers and, accordingly, may at any time hold a
long or short position in these securities. J.P. Morgan H&Q may in the future
provide investment banking or other financial advisory services to
SmarterKids.com, Earlychildhood or LearningStar.

   SmarterKids.com has agreed to pay J.P. Morgan H&Q a financial advisory fee
of $350,000 upon execution of the combination agreement and, upon completion of
the combination an additional $650,000. SmarterKids.com has also agreed to
reimburse J.P. Morgan H&Q for its expenses incurred in performing its services
and to indemnify J.P. Morgan H&Q and its affiliates, their respective
directors, officers, agents and employees and each person, if any, controlling
J.P. Morgan H&Q or any of its affiliates against certain liabilities and
expenses, including certain liabilities under federal securities laws, related
to or arising out of J.P. Morgan H&Q's engagement and any related transactions.

Recommendation of the SmarterKids.com Board Of Directors

   The SmarterKids.com board of directors has unanimously determined that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of its stockholders. The SmarterKids.com board of directors has
unanimously approved the combination agreement and the combination and
unanimously recommends that you vote FOR approval and adoption of the
combination agreement and the transactions contemplated thereby.

   In making its recommendation, in addition to the reasons for the combination
set forth above, the SmarterKids.com board of directors took into account the
following:

  .  Expected Impact of the Combination. The board of directors of
     SmarterKids.com noted that the combination of SmarterKids.com and
     Earlychildhood is expected to strengthen the financial condition of both
     SmarterKids.com and Earlychildhood. The SmarterKids.com board of
     directors also noted that the combination of SmarterKids.com and
     Earlychildhood would be accounted for as a purchase transaction.

  .  Opinion of J.P. Morgan H&Q, SmarterKids.com's Financial
     Advisor. SmarterKids.com retained J.P. Morgan H&Q to act as its
     financial advisor in connection with a possible business combination
     transaction with Earlychildhood. In connection with its engagement,
     SmarterKids.com instructed J.P. Morgan H&Q to evaluate the fairness,
     from a financial point of view of the proposed combination. At the
     November 8, 2000 meeting of the board of directors of SmarterKids.com,
     J.P. Morgan H&Q gave a presentation to the board of directors of
     SmarterKids.com regarding its opinion, that, as of the date of such
     opinion and based upon the various qualifications and assumptions set
     forth therein, the consideration to be received by the SmarterKids.com
     stockholders in the combination is fair, from a financial point of view.

  .  Continuing Equity Interest of SmarterKids.com. The board of directors of
     SmarterKids.com considered the fact that by providing for the conversion
     of shares of common stock of SmarterKids.com into shares of common stock
     of LearningStar, the combination agreement allows holders of
     SmarterKid.com common stock to participate in the value generated by the
     combination of SmarterKids.com and Earlychildhood. The board of
     directors of SmarterKids.com also noted that the proposed ratio of
     converting shares of SmarterKids.com into shares of common stock of
     LearningStar would result in holders of SmarterKids.com common stock
     receiving a significant equity stake in

                                       47


     LearningStar, equal to approximately one-third of the capital stock of
     LearningStar on a fully-diluted basis after completion of the
     combination.

  .  Corporate Governance Arrangements. The board of directors of
     SmarterKids.com noted that pursuant to, and in accordance with, the
     combination agreement, the board of directors of LearningStar will
     initially consist of nine individuals, two of whom will be designated by
     SmarterKids.com, four of whom will be designated by Earlychildhood and
     three of whom will be independent directors designated by the
     Earlychildhood and SmarterKids.com jointly. In addition, the
     SmarterKids.com board of directors noted that the combination agreement
     provides that Al Noyes, currently the Chief Operating Officer of
     SmarterKids.com, will initially serve as Chief Executive Officer and a
     director of LearningStar; Robert Cahill, currently the Chief Financial
     Officer of SmarterKids.com, will initially serve as Chief Financial
     Officer of LearningStar; and Michael Kolowich, a current director of
     SmarterKids.com, will serve as a director of LearningStar. The
     SmarterKids.com board of directors concluded that these arrangements
     would allow a strong management team drawn from both Earlychildhood and
     SmarterKids.com to work together to integrate the two companies.

  .  Alternatives to the Combination. The board of directors of
     SmarterKids.com considered information presented by senior members of
     the SmarterKids.com management team that, in seeking the re-positioning
     of SmarterKids.com, they had explored alternatives to the proposed
     combination of Earlychildhood and SmarterKids.com, including alternative
     merger transactions. The SmarterKids.com board of directors considered
     management's view that the combination of Earlychildhood and
     SmarterKids.com provides significant cost savings and synergies with
     greater distribution capabilities, opportunities for cross-marketing
     products and potential to offer consumers new and innovative products.

  .  Integration of Earlychildhood and SmarterKids.com. The board of
     directors of SmarterKids.com considered the fact that the combination of
     the businesses of Earlychildhood and SmarterKids.com would be
     challenging, and the success of the combination is not certain. The
     SmarterKids.com board of directors noted, however, that the management
     teams of Earlychildhood and SmarterKids.com have shared vision of the
     potential created by the combination of traditional and new commerce
     methods. The SmarterKids.com board of directors further noted that the
     businesses of both Earlychildhood and SmarterKids.com are based, in
     part, on the acquisition and retention of customers. In addition, the
     SmarterKids.com board of directors noted that both management teams
     share a marketing focus and a service orientation. The SmarterKids.com
     board of directors then noted that these similarities in experiences and
     views are likely to facilitate the efforts of the management teams of
     Earlychildhood and SmarterKids.com to integrate their businesses
     effectively and efficiently.

  .  Conditions; Termination Provisions; Termination Fee. The board of
     directors of SmarterKids.com reviewed the conditions to the completion
     of the combination and the circumstances under which either party would
     have the right to terminate the combination agreement. In addition, the
     SmarterKids.com board of directors reviewed the provisions of the
     combination agreement that prohibit each of Earlychildhood and
     SmarterKids.com from soliciting any third-party proposal or offer
     regarding any acquisition of Earlychildhood or SmarterKids.com, as the
     case may be. The board of directors of SmarterKids.com also reviewed the
     provisions of the combination agreement that require the board of
     directors of SmarterKids.com to recommend the approval and adoption of
     the combination agreement and the transactions contemplated thereby to
     the stockholders of SmarterKids.com and prohibit the board of directors
     of SmarterKids.com from withdrawing or modifying its recommendation
     unless, subject to specified conditions, it has received an unsolicited
     acquisition proposal which would, if completed, result in a transaction
     that is more favorable to the SmarterKids.com stockholders from a
     financial point of view than the proposed combination. The
     SmarterKids.com board of directors also reviewed the termination fee and
     expenses that might be payable in the event the combination agreement is
     terminated under specified circumstances. The SmarterKids.com board of
     directors noted that while these provisions could have an impact on a
     third

                                       48


     party considering an unsolicited acquisition proposal for
     SmarterKids.com, the provisions were reasonably necessary to protect
     Earlychildhood's interests in the context of the proposed combination.
     In addition, the SmarterKids.com board of directors found reasonable the
     views of its legal and financial advisors that the fees were within the
     range of fees payable in comparable transactions and would not be
     expected to preclude an unsolicited acquisition proposal for
     SmarterKids.com.

  .  Stockholder Support Agreement. The board of directors of SmarterKids.com
     considered the terms of the stockholder support agreement entered into
     by each of the SmarterKids.com directors and executive officers and
     certain significant stockholders of SmarterKids.com in connection with
     the combination. The SmarterKids.com board of directors noted that,
     under the stockholder support agreement, these stockholders have agreed
     to vote all of their shares of SmarterKids.com's common stock,
     representing approximately 30.6% of the voting power of the
     SmarterKids.com common stock entitled to vote at the special meeting, in
     favor of approval and adoption of the combination agreement and the
     transactions contemplated thereby.

  .  Potential Adverse Consequences of the Combination. The board of
     directors of SmarterKids.com considered several risks associated with
     the combination of Earlychildhood and SmarterKids.com that have the
     potential to create adverse consequences for SmarterKids.com. In
     particular, the SmarterKids.com board of directors considered the risk
     that the attention and efforts of senior members of SmarterKids.com's
     management team may be diverted from SmarterKids.com's businesses while
     they are working to implement the combination and that valuable
     strategic opportunities may be lost. The SmarterKids.com board of
     directors also considered the risk that the combination of
     SmarterKids.com and Earlychildhood may not be completed. Additional
     disadvantages of the combination considered by the board of directors
     included:

    .  the combination would represent a change of control transaction
       where the stock consideration received by SmarterKids.com
       stockholders would be the presently uncertain value that public
       market investors would place on the combined company;

    .  the combined company would be controlled by Earlychildhood members
       rather than SmarterKids.com stockholders; and

    .  risks associated with integrating the two companies. The board of
       directors also considered the limitation on the use of
       SmarterKids.com accumulated net operating loss carryovers to reduce
       future income taxes if the combination were completed.

   This summary of the factors considered by the board of directors of
SmarterKids.com in evaluating the merits of the combination of SmarterKids.com
and Earlychildhood is not intended to be exhaustive, but is believed to include
all material factors considered by the SmarterKids.com board of directors. Due
to the wide variety of factors that the SmarterKids.com board of directors
considered in evaluating the merits of the combination of SmarterKids.com and
Earlychildhood, the SmarterKids.com board of directors did not find it
practicable to, and did not attempt to, quantify or otherwise assign relative
weights to the specific factors considered in its evaluation. In addition, the
SmarterKids.com board of directors did not undertake to make any specific
determination as to whether any particular factor, or any aspect of any
particular factor, should be regarded as favorable or unfavorable; instead the
SmarterKids.com board of directors analyzed all of the factors as a whole and
determined that, overall, the factors support its unanimous conclusion that the
combination of SmarterKids.com and Earlychildhood is advisable and in the best
interests of SmarterKids.com and its stockholders. Individual members of the
SmarterKids.com board of directors may have considered some factors to be more
important than other factors and may have considered some factors, or aspects
of some factors, to be favorable while other members considered them to be
unfavorable.

   In considering the recommendation of the board of directors of
SmarterKids.com that you to vote for the approval and adoption of the
combination agreement and the transactions contemplated thereby, you should be
aware that certain members of the SmarterKids.com board of directors and
certain members of

                                       49


SmarterKids.com's management team have agreements or arrangements that provide
them with interests in the transaction that differ from yours generally as a
stockholder of SmarterKids.com. Please see the section entitled "--Interests of
Certain Persons in the Combination" that follows.

Interests of Certain Persons in the Combination

   In considering the recommendation of the board of directors of
SmarterKids.com that you to vote for the approval and adoption of the
combination agreement and the transactions contemplated thereby, you should be
aware that certain SmarterKids.com directors and executive officers and their
affiliates, certain Earlychildhood executive officers and members of
Earlychildhood's management committee and their affiliates have agreements or
arrangements that provide them with interests in the transaction that differ
from yours generally as a stockholder of SmarterKids.com. The SmarterKids.com
board of directors was aware of these agreements and arrangements during its
deliberations of the merits of the combination and in determining unanimously
that the combination of SmarterKids.com and Earlychildhood is advisable, and in
the best interest of its stockholders and to unanimously recommend that you
vote to approve and adopt the combination agreement and the transactions
contemplated thereby.

   Ownership and Voting Stock. As of December 31, 2000, the directors,
executive officers of SmarterKids.com and their affiliates beneficially owned
8,089,789 shares of SmarterKids.com common stock, including stock options to
purchase 1,860,562 shares of SmarterKids.com common stock, exercisable within
60 days of December 31, 2000, representing in the aggregate approximately 38.7%
of the outstanding shares of SmarterKids.com common stock.

   As of December 31, 2000, members of Earlychildhood's management committee,
executive officers of Earlychildhood and their affiliates beneficially owned
95.9% of the outstanding membership interests in Earlychildhood and options to
purchase 0.3% of Earlychildhood membership interests giving effect to the
applicable exchange ratio set forth in the combination agreement (or 0.6% of
Earlychildhood membership interests without giving effect to the applicable
exchange ratio set forth in the combination agreement).

   As of December 31, 2001, the number of unvested options held by
Earlychildhood executive officers and employees totaled 3.33% of Earlychildhood
membership interests giving effect to the applicable exchange ratio set forth
in the combination agreement (or 6.6% of Earlychildhood membership interests
without giving effect to the applicable exchange ratio set forth in the
combination agreement).

   Stock Options and Accelerated Vesting. Assuming the completion of the
combination as of March 30, 2001, 1,049,242 options to purchase shares of
SmarterKids.com common stock will vest and become exercisable upon the
completion of the combination, including options to purchase SmarterKids.com
common stock that will vest upon the termination without cause or constructive
termination of certain optionholders within 12 months of the completion of the
combination. As of March 30, 2001, the number of unvested stock options held by
executive officers and directors of SmarterKids.com is expected to total
695,832. Assuming the combination is completed on March 30, 2001, the number of
stock options held by executive officers and directors of SmarterKids.com that
would vest by that date is expected to total 616,667 pursuant to the
acceleration of the vesting of options triggered by stock option agreements and
change of control agreements upon completion of the combination. None of the
Earlychildhood options are subject to accelerated vesting.

   Employment, Consulting and Severance Agreements. Upon completion of the
combination, David Blohm, the current President and Chief Executive Officer of
SmarterKids.com, will execute an 18-month consulting agreement with
LearningStar pursuant to which he will be paid $18,750 per month. The
consulting agreement also provides that at the end of the consulting period,
LearningStar will provide Mr. Blohm severance payments of $4,166.67 per month
for 24 months.

   Ronald Elliott, the current President and Chief Executive Officer of
Earlychildhood and Judith McGuinn, Earlychildhood's Chief Operating Officer,
both have employment agreements with Earlychildhood.

                                       50


Ms. McGuinn's employment agreement provides that if at any time Ronald Elliott
is not President or Chairman of the Board of Earlychildhood or any successor
entity, Ms. McGuinn may resign from her position and be entitled to severance
payments from Earlychildhood for the time remaining under her employment
agreement. At this time, it is not anticipated that any member of the
Earlychildhood management committee or Earlychildhood executive officer will
enter into a consulting or severance agreement with LearningStar in connection
with the combination.

   Stock Option Agreements. Each of the SmarterKids.com executive officers
(David Blohm, Al Noyes, Chief Operating Officer, Jeff Pucci, Chairman, Robert
Cahill, Vice President of Finance and Chief Financial Officer, Richard Viard,
Vice President of Product Development, and Richard Secor, Vice President of MIS
and Chief Information Officer) has a stock option agreement with
SmarterKids.com which provides that in the event of a change of control of
SmarterKids.com, a portion of the options held by these executive officers will
be subject to accelerated vesting. Pursuant to these stock option agreements
and as a result of the combination, options held by the SmarterKids.com
executive officers to purchase an aggregate of 541,667 shares of
SmarterKids.com common stock will immediately vest and become exercisable,
assuming the combination is completed on March 30, 2001. For purposes of these
change of control agreements, a change of control means the closing of:

  .  a merger, consolidation, liquidation or reorganization of
     SmarterKids.com, into or with another company or other legal person,
     after which merger, consolidation, liquidation or reorganization the
     capital stock of SmarterKids.com outstanding prior to consummation of
     the transaction is not converted into or exchanged for or does not
     represent more than 50% of the aggregate voting power of the surviving
     or resulting entity; or

  .  the direct or indirect acquisition by any person (as the term "person"
     is used in Section 13(d)(3) or 14(d)(2) of the Securities Exchange Act
     of 1934, as amended) of more than 50% of the voting capital stock of
     SmarterKids.com, in a single or series of related transactions.

   Earlychildhood does not have any option agreements that are affected by a
change of control of Earlychildhood.

   Change of Control Agreements. In September 2000, the executive officers of
SmarterKids.com and several key employees of SmarterKids.com (Lisa Tanzer
Lewis, Dan Davis, Mark DeChambeau, Joe Panepinto, Evelyn Somers, and John
Zimmerman), each executed a change of control agreement with SmarterKids.com
pursuant to which, if any of the executive officers or key employees is
terminated by SmarterKids.com as a result of a change of control of
SmarterKids.com within three years from the date of the change of control
agreement, SmarterKids.com would:

  .  pay the terminated executive officer's or key employee's base salary
     until the earlier of six months (or twelve months in the case of Messrs.
     Blohm and Pucci) and the date the executive officer or key employee is
     employed by a subsequent employer or is engaged as a consultant;

  .  pay the terminated executive officer's or key employee's monthly premium
     for continued medical and dental insurance coverage if the executive
     officer or key employee elects to continue such coverage under the
     Consolidated Omnibus Budget Reconciliation Act of 1985, or COBRA, until
     the earlier of six months and the date of the executive officer's or key
     employee's COBRA coverage would terminate in accordance with the
     provisions of COBRA; and

  .  accelerate the vesting of the terminated executive officer's or key
     employee's incentive and non-qualified options by six months (or twelve
     months in the case of Messrs. Blohm and Pucci).

   Messrs. Pucci, Davis, DeChambeau, Panepinto and Zimmerman and Ms. Somers
have been notified by SmarterKids.com that, in anticipation of the combination,
they have been or will be terminated at specific dates regardless of the
combination consummation date. These executive officers and key employees will
receive the severance payments and benefits coverage contemplated in their
change of control agreements. Mr. Blohm will

                                       51



be released upon consummation of the combination. Pursuant to the change of
control agreements with these executive officers and key employees (assuming
the combination is completed on March 30, 2001), options to purchase an
aggregate of 199,687 shares of SmarterKids.com common stock will vest and
become exercisable.

   The acceleration of Mr. Blohm's options pursuant to his change of control
agreement which will be superceded by the consulting agreement between Mr.
Blohm and LearningStar to be executed after completion of the combination.

   Earlychildhood does not have any change of control agreements.

   Governance Structure and Management Positions. Pursuant to the terms of the
combination agreement, upon completion of the combination the board of
directors of LearningStar will be fixed at nine; two members of the
LearningStar board of directors will be designated by SmarterKids.com; four
members of the LearningStar board of directors will be designated by
Earlychildhood; and the remaining three members of the LearningStar board of
directors will be independent directors designated jointly by Earlychildhood
and SmarterKids.com.

   Al Noyes, Chief Operating Officer of SmarterKids.com, and Michael Kolowich,
a current director of SmarterKids.com, will serve on the LearningStar board of
directors as the two designees of SmarterKids.com. Ronald Elliott, President
and Chief Executive Officer of Earlychildhood, Robert MacDonald, Managing
Director and President of the Private Equity Group of William E. Simon & Sons,
LLC, an affiliate of Educational Simon, L.L.C., the largest stockholder of
Earlychildhood, Scott Graves, a Principal of the Private Equity Group of
William E. Simon & Sons, LLC, and Stephen Kaplan, each a current member of the
management committee of Earlychildhood will serve on the LearningStar board of
directors as the four designees of Earlychildhood.

   The combination agreement also provides that, upon completion of the
combination:

  .  Al Noyes will serve as Chief Executive Officer of LearningStar;

  .  Robert Cahill, Vice President of Finance and Chief Financial Officer of
     SmarterKids.com, will serve as Chief Financial Officer of LearningStar;

  .  Ronald Elliott will serve as Chairman of the Board of LearningStar; and

  .  Judith McGuinn, the Chief Operating Officer of Earlychildhood, will
     serve as Chief Operating Officer of LearningStar.

   Please see the section entitled "LearningStar" in this proxy statement-
prospectus for additional information regarding the governance structure and
executive management positions of LearningStar following the combination.

   Indemnification and Insurance. The combination agreement provides that, upon
completion of the combination, LearningStar will indemnify and hold harmless,
and provide advancement of expenses to, all past and present directors and
officers of SmarterKids.com and members of the Earlychildhood management
committee and Earlychildhood officers incurred in connection with any claim,
action suit or legal proceeding arising out of or pertaining to matters
existing or occurring prior to completion of the combination:

  .  to the fullest extent they were indemnified or had the right to
     advancement of expenses as of November 14, 2000, which is the date of
     the combination agreement, pursuant to SmarterKids.com's restated
     certificate of incorporation, restated bylaws and indemnification
     agreements with any directors and officers of SmarterKids.com; or the
     Earlychildhood operating agreement, bylaws and indemnification
     agreements with any members of the Earlychildhood management committee
     and Earlychildhood officers, as the case may be; and

  .  to the fullest extent permitted by law.

                                       52


   The combination agreement also provides that, upon completion of the
combination, LearningStar will cause to be maintained, for a period of six
years after completion of the combination, the current policies of directors'
and officers' liability insurance and fiduciary liability insurance maintained
by SmarterKids.com and Earlychildhood, or policies of at least the same amount
and scope containing terms and conditions which are at least as favorable as
SmarterKids.com's and Earlychildhood's existing coverage with respect to claims
arising from facts or events that occurred on or before the completion of the
combination, although LearningStar will not be required to expend in any one
year an amount in excess of 200% of the higher of annual premiums currently
paid by either SmarterKids.com or Earlychildhood, as applicable, for directors'
and officers' liability insurance and fiduciary liability insurance.

Securities and Exchange Commission Position on Indemnification for Securities
Act Liabilities

   Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers or persons controlling
SmarterKids.com pursuant to the combination agreement, LearningStar has been
informed that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the Securities Act and
is therefore unenforceable.

Material United States Federal Income Tax Consequences of the Combination

   The following summary discusses the material U.S. federal income tax
consequences of the combination to U.S. Holders of SmarterKids.com common
stock.

   For purposes of this discussion, a U.S. Holder means:

  .  a citizen or resident of the United States;

  .  a corporation or other entity taxable as a corporation created or
     organized under the laws of the United States, any state thereof or the
     District of Columbia;

  .  a trust, if a U.S. court is able to exercise primary supervision over
     the administration of the trust and one or more U.S. persons have the
     authority to control all substantial decisions of the trust; or

  .  an estate that is subject to U.S. federal income tax on its income
     regardless of its source.

   This discussion is based upon the Internal Revenue Code of 1986, as amended,
Treasury regulations, administrative rulings and judicial decisions currently
in effect, all of which are subject to change, possibly with retroactive
effect. The discussion assumes that SmarterKids.com stockholders hold their
SmarterKids.com common stock and will hold their LearningStar common stock as a
capital asset within the meaning of Section 1221 of the Internal Revenue Code.
Further, the discussion does not address all aspects of U.S. federal income
taxation that may be relevant to a particular stockholder in light of his, her
or its personal investment circumstances or to stockholders subject to special
treatment under the U.S. federal income tax laws, including:

  .  insurance companies;

  .  tax-exempt organizations;

  .  dealers in securities or foreign currency;

  .  banks or trusts;

  .  persons that hold their SmarterKids.com common stock as part of a
     straddle, a hedge against currency risk or a constructive sale or
     conversion transaction;

  .  persons that have a functional currency other than the U.S. dollar;

  .  investors in partnerships, limited liability companies, and other pass-
     through entities;

                                       53


  .  stockholders who acquired their SmarterKids.com common stock through the
     exercise of options or otherwise as compensation or through a tax-
     qualified retirement plan; or

  .  holders of options granted under any SmarterKids.com option or benefit
     plan.

   Furthermore, this discussion does not consider the potential effects of any
state, local or foreign tax laws.

All SmarterKids.com stockholders are urged to consult their tax advisors
regarding the tax consequences of the combination to them in their particular
situations, including the effects of U.S. federal, state, local, foreign and
other tax laws.

   Conditions to Closing of Combination Related to Tax Opinions Concerning
Treatment under "Reorganization" or "Section 351 Transfer" Rules. The
obligation of SmarterKids.com to consummate the combination is subject to the
condition that it receive at the closing date an opinion from its counsel,
Testa, Hurwitz & Thibeault, LLP, to the effect that the merger of S-E
Educational Merger Corp. into SmarterKids.com will be treated for U.S. federal
income tax purposes as a reorganization within the meaning of Section 368(a)
of the Internal Revenue Code or, when taken together with the contribution of
all of the outstanding membership interests of Earlychildhood, as a transfer
of property to LearningStar qualifying under Section 351 of the Internal
Revenue Code. In rendering such opinion, such counsel may make certain
assumptions and require and rely on representations, unverified by counsel,
including factual representations contained in certificates from
SmarterKids.com, Earlychildhood, LearningStar, S-E Educational Merger Corp.
and certain of their officers. A pre-closing version of the opinion described
above from SmarterKids.com's counsel, Testa, Hurwitz & Thibeault, LLP, is
attached as an exhibit to this proxy statement-prospectus and describes the
various and important factual assumptions and representations upon which it is
based.

   In the event that SmarterKids.com fails to receive the opinion described
above at the closing, that SmarterKids.com decides to waive the condition to
its obligation to consummate the combination relating to such tax opinion, and
that LearningStar or SmarterKids.com determines that the tax consequences of
the combination are materially different to the SmarterKids.com stockholders
from those associated with a reorganization under Section 368(a) of the
Internal Revenue Code or a transfer of property described in Section 351 of
the Internal Revenue Code as described herein, LearningStar and
SmarterKids.com will circulate additional material to the affected
stockholders and will re-solicit their approval and adoption of the
combination agreement and the transactions contemplated thereby.

   Material Federal Income Tax Consequences to SmarterKids.com Stockholders of
Treatment of Merger as a "Reorganization" or as Part of a Section 351
Transfer. In the opinion of SmarterKids.com's counsel, Testa, Hurwitz &
Thibeault, LLP, the material U.S. federal income tax consequences to the U.S.
Holders of SmarterKids.com common stock that would result from treatment of
the merger of S-E Educational Merger Corp. into SmarterKids.com as a
"reorganization" within the meaning of Section 368(a) of the Internal Revenue
Code or, taken together with the contribution of all of the outstanding
membership interests in Earlychildhood, as a transfer of property to
LearningStar qualifying under Section 351 of the Internal Revenue Code, are
expected to be as follows:

  .  no gain or loss will be recognized, as the result of the merger of S-E
     Educational Merger Corp. into SmarterKids.com, by LearningStar, S-E
     Educational Merger Corp. or SmarterKids.com;

  .  no gain or loss will be recognized by U.S. Holders of SmarterKids.com
     common stock on the exchange of their SmarterKids.com common stock for
     LearningStar common stock, except with respect to cash received in lieu
     of any fractional share of LearningStar common stock;

                                      54


  .  the aggregate adjusted basis of the LearningStar common stock received
     by a U.S. Holder in exchange for his, her or its SmarterKids.com common
     stock, including any fractional share deemed received and redeemed as
     described below, will be equal to the aggregate adjusted basis of the
     U.S. Holder's SmarterKids.com common stock exchanged for LearningStar
     common stock; and

  .  the holding period of the LearningStar common stock received in exchange
     for a U.S. Holder's SmarterKids.com common stock will include the
     holding period of the U.S. Holder's SmarterKids.com common stock,
     provided that the U.S. Holder held the SmarterKids.com common stock as a
     capital asset.

The opinion of Testa, Hurwitz & Thibeault, LLP, with respect to these expected
federal income tax consequences is set out in the pre-closing opinion attached
as an exhibit to this proxy statement-prospectus, and it describes the various
and important factual assumptions and representations upon which the opinion is
based.

   None of the opinions to be delivered to the parties in connection with the
combination as described in this summary is binding on the Internal Revenue
Service or the courts, and thus these opinions would not preclude the Internal
Revenue Service from asserting that the U.S. Holders of SmarterKids.com common
stock should fully recognize taxable gain or loss as a result of their exchange
of SmarterKids.com common stock for LearningStar common stock. The parties do
not intend to request a ruling from the Internal Revenue Service with respect
to the combination.

   Any change in currently applicable law, which change may or may not be
retroactive, or any failure of any factual representations or assumptions to be
true, correct and complete in all material respects, could affect the validity
of the opinions discussed in this summary.

   Cash Instead of Fractional Shares. The receipt of cash instead of fractional
shares of LearningStar common stock by a U.S. Holder of SmarterKids.com common
stock will result in taxable gain or loss to the U.S. Holder for U.S. federal
income tax purposes based upon the difference between the amount of cash
received by the U.S. Holder and the U.S. Holder's adjusted tax basis in the
fractional shares as set forth above. The gain or loss is expected to
constitute capital gain or loss and to constitute long-term capital gain or
loss if the U.S. Holder's holding period is more than one year as of the
effective date of the combination. For non-corporate U.S. Holders, this long-
term capital gain generally will be taxed at a maximum U.S. federal income tax
rate of 20%. The deductibility of capital losses is subject to limitations.

   Backup Withholding. SmarterKids.com stockholders who are not corporations
may be subject to backup withholding at a 31% rate on cash payments received
instead of fractional shares of LearningStar common stock. Backup withholding
will not apply, however, to a SmarterKids.com stockholder who:

  .  furnishes a correct taxpayer identification number and properly
     certifies that he, she or it is not subject to backup withholding on the
     substitute Form W-9 or successor form included in the letter of
     transmittal to be delivered to SmarterKids.com stockholders following
     the date of completion of the combination; or

  .  provides a proper certification of foreign status on Form W-8BEN.

   Additional Representations and Agreements of LearningStar, SmarterKids.com
and Earlychildhood.  Both SmarterKids.com and Earlychildhood (for itself and
its subsidiaries) have represented in the combination agreement that they will
not incur any tax liability in connection with the combination.

   In the combination agreement, Earlychildhood has also represented, to its
knowledge:

  .  that none of Earlychildhood, any of its subsidiaries or other
     affiliates, and any holders of the membership interests of
     Earlychildhood have taken or agreed to take any action (or failed to
     take or agreed not to take any action) which such action or inaction, as
     the case may be, would prevent:

                                       55


    .      the contribution of the membership interests of Earlychildhood
           to LearningStar from constituting a transaction qualifying as a
           transfer of property to LearningStar by the holders of such
           membership interests under Section 351 of the Internal Revenue
           Code; and

    .      the merger of S-E Educational Merger Corp. into SmarterKids.com
           from qualifying as a "reorganization" described in Section
           368(a) of the Internal Revenue Code; and

  .  that the holders of such membership interests have no present plan,
     intention or arrangement to sell or otherwise dispose of any of the
     LearningStar common stock received in exchange for the contribution of
     the membership interests of Earlychildhood that would cause the
     contribution of such membership interests and the merger of S-E
     Educational Merger Corp. into SmarterKids.com to fail to qualify as
     transfers under Section 351 of the Internal Revenue Code.

   In the combination agreement, SmarterKids.com has also represented, to its
knowledge:

  .  that none of SmarterKids.com, its affiliates, and any of
     SmarterKids.com's stockholders have taken or agreed to take any action
     (or failed to take or agreed not to take any action) which such action
     or inaction, as the case may be, would prevent the merger of S-E
     Educational Merger Corp. into SmarterKids.com from qualifying:

    .      as a reorganization described in Section 368(a) of the Internal
           Revenue Code; and

    .      taken together with the contribution of the membership interests
           of Earlychildhood, as a transfer of property to LearningStar
           covered by Section 351 of the Internal Revenue Code; and

  .  that the stockholders of SmarterKids.com have no present plan, intention
     or arrangement to sell or otherwise dispose of any of the LearningStar
     common stock received in the merger of S-E Educational Merger Corp. into
     SmarterKids.com that would cause the contribution of the membership
     interests of Earlychildhood and the merger of S-E Educational Merger
     Corp. into SmarterKids.com to fail to qualify as transfers under Section
     351 of the Internal Revenue Code.

   Earlychildhood, SmarterKids.com, and LearningStar have also agreed in the
combination agreement that neither they nor any of their subsidiaries or other
affiliates will knowingly take any action, or knowingly fail to take any
action, that is reasonably likely to jeopardize the treatment of the merger of
S-E Educational Merger Corp. into SmarterKids.com and the contribution of
membership interests in Earlychildhood to LearningStar as transfers of property
described in Section 351 of the Internal Revenue Code or the merger of S-E
Educational Merger Corp. into SmarterKids.com as a reorganization described in
Section 368(a) of the Internal Revenue Code.

   Reporting Requirements. A U.S. Holder of SmarterKids.com common stock
receiving LearningStar common stock as a result of the combination will be
required to retain certain records for U.S. federal income tax purposes and to
file with its U.S. federal income tax return a statement setting forth facts
relating to the combination. SmarterKids.com stockholders are urged to consult
their tax advisors with respect to these record keeping, filing, and any other
tax reporting requirements.

   Tax Attributes. SmarterKids.com has substantial accumulated net operating
loss carryovers, which are available (subject to complex rules and limitations)
to reduce U.S. federal income tax liabilities in future taxable years. Sections
382 and 383 of the Internal Revenue Code impose significant limitations on the
use of carryovers of net operating losses and other items following an
"ownership change" as defined in Section 382 of the Internal Revenue Code.
SmarterKids.com will likely undergo an ownership change for purposes of these
tax rules at the time of the combination. The impact of an ownership change on
the ability of a corporation to utilize carryovers involves inherently factual
questions, some of which cannot be currently known (including future
profitability). In any event, however, while the extent to which the ownership
change occurring as a result of the combination will materially affect the
utilization of any carryovers cannot be predicted with

                                       56


certainty, this utilization is likely to be significantly limited.
SmarterKids.com's stockholders and their advisers should evaluate the
combination with the expectation that net operating loss carryovers and other
carryover items of SmarterKids.com will not be materially available to reduce
future income taxes.

   This discussion is intended to provide only a summary of the material U.S.
federal income tax consequences of the combination to the SmarterKids.com
stockholders. It does not purport to be a complete analysis or description of
all potential U.S. federal income tax consequences of the combination. It does
not address certain categories of stockholders, and it does not address state,
local, or foreign tax consequences or other federal taxes such as excise taxes
and estate and gift taxes. In addition, as noted above, this summary does not
address tax consequences that may vary with, or be contingent upon, the
individual circumstances of stockholders. The summary does not address the tax
consequences of any transaction other than the combination. Accordingly,
SmarterKids.com stockholders should consult their individual tax advisor(s) to
determine their particular U.S. federal, state, local or foreign income or
other tax consequences resulting from the combination, in light of their
individual circumstances.

Accounting Treatment of the Combination

   We intend to account for the combination under the purchase method of
accounting for business combinations as if Earlychildhood were acquiring
SmarterKids.com. For more information on the accounting treatment of the
combination, please see the section entitled "Unaudited Pro Forma Condensed
Combined Financial Information."

Dissenters' Rights of Appraisal

   Pursuant to Section 262(b)(1) of the Delaware General Corporation Law,
appraisal rights are not available to stockholders holding shares of stock that
are listed on a national securities exchange. Thus, SmarterKids.com
stockholders are not entitled to appraisal rights in connection with the
combination.

Regulatory Matters

   Neither SmarterKids.com nor Earlychildhood are required to file any
information with the Federal Trade Commission or the Antitrust Division of the
Department of Justice under the provisions of the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended, in connection with the combination and
the transactions contemplated by the combination agreement.

   SmarterKids.com and Earlychildhood are not aware of any of governmental
approvals or actions that are required to complete the combination. Should any
approval or action be required, SmarterKids.com and Earlychildhood currently
plan to seek the approval or take any necessary action. Failure to obtain the
approval or take any necessary action is not anticipated to have a material
effect on the combination or on LearningStar.

Restrictions on Sales of Shares by Affiliates of SmarterKids.com and
Earlychildhood

   The shares of LearningStar common stock to be issued in connection with the
combination will be freely transferable under the Securities Act, except for
shares of LearningStar common stock issued to any person who is deemed to be an
"affiliate" of either SmarterKids.com or Earlychildhood at the time of the
special meeting. Persons who may be deemed to be affiliates include individuals
or entities that control, are controlled by, or are under the common control of
either SmarterKids.com or Earlychildhood and include SmarterKids.com directors
and executive officers, significant stockholders of SmarterKids.com (greater
than 5%), members of the Earlychildhood management committee, Earlychildhood
executive officers and significant equity holders of Earlychildhood (greater
than 5%). Affiliates may not sell their shares of LearningStar common stock
acquired in connection with the combination except pursuant to:

  .  an effective registration statement under the Securities Act covering
     the resale of those shares;

                                       57


  .  an exemption under paragraph (d) of Rule 145 under the Securities Act;
     or

  .  any other applicable exemption under the Securities Act.

   LearningStar's registration statement on Form S-4, of which this proxy
statement-prospectus forms a part, does not cover the resale of shares of
LearningStar common stock to be received by affiliates in the combination. Each
of the affiliates of SmarterKids.com and Earlychildhood also entered into
agreements with LearningStar pursuant to which each affiliate agreed to comply
with Rule 145 of the Securities Act of 1933 in connection with the sale of any
common stock of LearningStar acquired in the combination. For more information
on restrictions on the sale of LearningStar common stock acquired by affiliates
and the affiliate agreements please see the section entitled "Terms of the
Combination--Other Agreements."

Nasdaq National Market Quotation of LearningStar Common Stock to be Issued in
the Combination

   LearningStar has applied to have its shares of common stock to be issued in
connection with the combination to be approved for quotation on the Nasdaq
National Market, subject to official notice of issuance, before the completion
of the combination.

Delisting and Deregistration of SmarterKids.com Common Stock following the
Combination

   When the combination is completed, SmarterKids.com common stock will be
delisted from the Nasdaq National Market and will be deregistered under the
Securities Exchange Act of 1934.

                                       58


                       TERMS OF THE COMBINATION AGREEMENT

   The following is a brief summary of the material provisions of the
combination agreement, a copy of which is attached hereto as Annex A and is
incorporated by reference in this proxy statement-prospectus. The summary is
qualified in its entirety by reference to the combination agreement. We urge
you to read the combination agreement in its entirety for a more complete
description of the terms and conditions of the combination.

Exchange of SmarterKids.com Stock Certificates for LearningStar Stock
Certificates

   When the combination is completed, the exchange agent will deliver a letter
of transmittal and instructions for surrendering SmarterKids.com stock
certificates and certificates representing Earlychildhood membership interests,
if any, for LearningStar stock certificates. When you deliver your
SmarterKids.com stock certificates to the exchange agent, along with a properly
executed letter of transmittal and any other required documents, your
SmarterKids.com stock certificates will be cancelled and you will receive stock
certificates representing the number of full shares of LearningStar common
stock to which you are entitled under the combination agreement.
SmarterKids.com stockholders and Earlychildhood members will receive payment in
cash, without interest, in lieu of any fractional shares of LearningStar common
stock to which they would have been otherwise entitled as a result of the
combination. You should not submit your SmarterKids.com stock certificates for
exchange until you receive the transmittal instructions and a form of letter of
transmittal from the exchange agent.

   You are not entitled to receive any dividends or other distributions on
LearningStar common stock until the combination is completed and you have
surrendered your SmarterKids.com stock certificates in exchange for
LearningStar stock certificates.

   If there is any dividend or other distribution on LearningStar common stock
with a record date after the date on which the combination is completed and a
payment date before the date you surrender your SmarterKids.com stock
certificates in exchange for LearningStar stock certificates, you will receive
the dividend or distribution with respect to the whole shares of LearningStar
common stock issued to you promptly after the dividend or distribution is
issued. If there is any dividend or other distribution on LearningStar common
stock with a record date after the date on which the combination is completed
and a payment date after the date you surrender your SmarterKids.com stock
certificates in exchange for LearningStar stock certificates, you will receive
the dividend or distribution with respect to the whole shares of LearningStar
common stock issued to you promptly after the payment date.

   LearningStar will issue a LearningStar stock certificate and/or a check in
lieu of a fractional share in a name other than the name in which a surrendered
SmarterKids.com stock certificate is registered only if the exchange agent is
presented with all documents required to effect the unrecorded transfer of
ownership and show payment of any applicable stock transfer taxes.

Treatment of Options to Purchase SmarterKids.com Common Stock and
Earlychildhood Membership Interests, SmarterKids.com Warrants and the
SmarterKids.com Employee Stock Purchase Plan.

   Options to Purchase SmarterKids.com Common Stock and Earlychildhood
Membership Interests. When the combination is completed, each option to
purchase SmarterKids.com common stock or Earlychildhood membership interests,
as the case may be, will be converted into an option to purchase the same
number of shares of LearningStar common stock (rounded down to the nearest
whole number) as the holder of the option would have been entitled to receive
had the optionholder exercised the option in full immediately prior to the
effective date of the combination, at an exercise price equal to:

  .  the aggregate exercise price for the shares of SmarterKids.com common
     stock or Earlychildhood membership interests, as the case may be,
     purchasable pursuant to the option, divided by


                                       59


  .  the number of full shares of LearningStar common stock deemed
     purchasable pursuant to the option in accordance with the combination
     agreement (rounded up to nearest whole cent).

   LearningStar intends to file a registration statement on Form S-8 covering
the issuance of the shares of LearningStar common stock subject to each
SmarterKids.com and Earlychildhood option and intends to maintain the
effectiveness of that registration statement for as long as any of the options
remain outstanding.

   SmarterKids.com Warrants. Upon consummation of the combination, each
outstanding warrant for SmarterKids.com common stock will be converted into the
right to acquire the same number of shares of LearningStar common stock
(rounded down to the nearest whole number) as the holder of the warrants would
have been entitled to purchase had the warrantholder exercised the warrants
immediately prior to the effective date of the combination, at an exercise
price equal to:

  .  the aggregate exercise price for the shares of SmarterKids.com common
     stock purchasable pursuant to the warrant, divided by

  .  the number of full shares of LearningStar common stock deemed
     purchasable pursuant to the warrant in accordance with the combination
     agreement (rounded up to the nearest whole cent).

   Employee Stock Purchase Plan. When the combination is completed, it is
intended that SmarterKids.com employees and Earlychildhood employees will be
able to participate in the LearningStar employee stock purchase plan, and the
SmarterKids.com 1999 employee stock purchase plan will be terminated.

Conditions to the Combination

   Each of SmarterKids.com's and Earlychildhood's obligations to complete the
combination are subject to the satisfaction or written waiver of specified
conditions, including the following:

  .  the receipt of all approvals and consents of, and the completion of
     filings with, or notices to, any governmental authority necessary for
     completion of the combination, the failure of which to obtain,
     individually or in the aggregate, would reasonably be likely to have a
     material adverse effect, individually or in the aggregate, on
     SmarterKids.com, Earlychildhood or LearningStar;

  .  the declaration of effectiveness of the registration statement on Form
     S-4, of which this proxy statement-prospectus is a part, by the
     Securities and Exchange Commission, and the absence of any stop order or
     proceedings seeking a stop order;

  .  the absence of any order, executive order, stay, decree, judgment or
     injunction prohibiting completion of the combination issued by any
     governmental entity;

  .  the approval for listing on a national securities exchange or for
     quotation on the Nasdaq National Market of the shares of LearningStar
     common stock to be issued, or to be reserved for issuance, in connection
     with the combination, subject to official notice of issuance;

  .  the receipt by both parties of the respective required consents of any
     person whose consent is required in order to complete the combination,
     except those consents that, if not obtained, would not, individually or
     in the aggregate, have a material adverse effect on SmarterKids.com or
     Earlychildhood, as applicable, or a material adverse effect on
     LearningStar;

  .  the taking of all necessary actions by both parties to amend the
     certificate of incorporation and bylaws of LearningStar and to compose
     the board of directors of LearningStar as required by the combination
     agreement; and

  .  each of the transaction documents must have been executed and be in full
     force and effect and no material breach by any party shall have occurred
     thereunder.

                                       60


   The term "material adverse effect" when used in this section in reference to
any entity means any event, change, circumstance or effect that is or is
reasonably likely to be materially adverse to the business, assets, properties,
financial condition or results of operations of the entity and its
subsidiaries, if any, taken as a whole. However, with respect to
SmarterKids.com no decrease or successive decreases in the market price of
SmarterKids.com common stock will, in and of itself, constitute a material
adverse effect.

   SmarterKids.com's obligation to complete the combination is subject to the
satisfaction or waiver of the following additional conditions:

  .  Earlychildhood's representations and warranties must be true and correct
     as of the date of the combination agreement and as of the date of
     completion of the combination, except for:

    .  changes contemplated by the combination agreement; and

    .  inaccuracies which, individually or in the aggregate, have not had
       and are not reasonably likely to have a material adverse effect on
       Earlychildhood or LearningStar or a material adverse effect on the
       consummation of the transactions contemplated by the combination
       agreement;

  .  Earlychildhood must have performed in all material respects all material
     obligations required to be performed by it under the combination
     agreement; and

  .  no material adverse effect or material adverse change with respect to
     Earlychildhood shall have occurred since the date of the combination
     agreement and be continuing;

  .  SmarterKids.com must have received from Testa, Hurwitz & Thibeault, LLP,
     a written opinion to the effect that the merger of S-E Educational
     Merger Corp. with and into SmarterKids.com will be treated for U.S.
     federal income tax purposes as either a "reorganization" within the
     meaning of Section 368(a) of the Internal Revenue Code or, when taken
     together with the contribution of all of the outstanding membership
     interests in Earlychildhood to LearningStar, as a transfer of property
     qualifying under Section 351 of the Internal Revenue Code; and

  .  Earlychildhood must have executed each of the transaction documents to
     which it is a party, which agreements must be in full force and effect
     and no material breach by Earlychildhood may have occurred thereunder.

   Earlychildhood's obligation to complete the combination is subject to the
satisfaction or waiver of the following additional conditions:

  .  the adoption of the combination agreement by the affirmative vote of the
     holders of a majority of the outstanding shares of SmarterKids.com
     common stock;

  .  SmarterKids.com's representations and warranties, must be true and
     correct as of the date of the combination agreement and as of the date
     of completion of the combination, except for:

    .  changes contemplated by the combination agreement; and

    .  inaccuracies which, individually or in the aggregate, have not had
       and are not reasonably likely to have a material adverse effect on
       SmarterKids.com or LearningStar or a material adverse effect on the
       consummation of the transactions contemplated by the combination
       agreement;

  .  SmarterKids.com must have performed or complied with all material
     obligations required to be performed by it under the combination
     agreement;

  .  no material adverse effect or material adverse change with respect to
     SmarterKids.com shall have occurred since the date of the combination
     agreement and be continuing;

  .  SmarterKids.com shall have Cash on Hand (as defined by U.S. generally
     accepted accounting principles) of not less than $18,000,000 after
     deducting certain fees and expenses of both parties

                                       61


     incurred in connection with the combination, including costs relating to
     the integration of the two businesses and their technologies; and

  .  Earlychildhood must have received from Latham & Watkins a written
     opinion to the effect that for U.S. federal income tax purposes, the
     contribution of all the outstanding membership interests of
     Earlychildhood to LearningStar will be treated as a transfer of property
     qualifying under Section 351 of the Internal Revenue Code.

No Other Transactions Involving SmarterKids.com or Earlychildhood

   The combination agreement contains detailed provisions prohibiting
SmarterKids.com and Earlychildhood from seeking an alternative transaction.
Under these "no solicitation" and "no negotiation" provisions, each of
SmarterKids.com and Earlychildhood has agreed that neither it nor any of its
subsidiaries, officers, directors, employees, financial advisors, attorneys,
accountants or other agents or representatives will, directly or indirectly:

  .  solicit, initiate, facilitate or encourage any inquires, offers or
     proposals by any third party with respect to an Acquisition Proposal, as
     described below;

  .  enter into or execute any agreement with respect to an Acquisition
     Proposal;

  .  engage in or continue any discussion with, or otherwise communicate any
     non-public information to any third party relating to an Acquisition
     Proposal, except pursuant to a governmental request for information;

  .  make or authorize any public statement, recommendation or solicitation
     in support of any Acquisition Proposal; or

  .  take any other action inconsistent with its non-solicitation obligations
     or commitments.

   The term "Acquisition Proposal" means, with respect to any entity:

  .  any transaction pursuant to which any third party acquires more than 20%
     of the outstanding equity securities of that entity pursuant to a tender
     offer or exchange offer or otherwise;

  .  a merger or other business combination, recapitalization, restructuring
     or similar transaction involving that entity;

  .  any other transaction pursuant to which any third party acquires more
     than 20% of the fair market value of all assets of the entity, including
     stock of its subsidiaries, taken as a whole; or

  .  any public announcement of a proposal, plan or intention to do any of
     the foregoing.

   However, the combination agreement does not prevent SmarterKids.com and its
board of directors from, with respect to a bona fide written unsolicited
Acquisition Proposal:

  .  furnishing non-public information to the third party;

  .  otherwise facilitating any effort or attempt by the third party to make
     an Acquisition Proposal;

  .  agreeing to recommend or endorse the Acquisition Proposal by the third
     party;

  .  withdrawing, modifying or proposing to withdraw or modify its approval
     and recommendation of the combination agreement and the transactions
     contemplated thereby;

  .  participating in any discussions or negotiations with the third party
     relating to the Acquisition Proposal; and

  .  entering into an agreement implementing the Acquisition Proposal, if
     SmarterKids.com at the same time terminates the combination agreement
     and pays Earlychildhood the termination fee described below.

                                       62


   However, SmarterKids.com may take the foregoing actions if and only to the
extent that:

  .  the SmarterKids.com board of directors, after consultation with a
     financial advisor of nationally recognized reputation, reasonably
     determines in good faith that the unsolicited Acquisition Proposal is
     more favorable or reasonably likely to lead to an Acquisition Proposal
     more favorable to the SmarterKids.com stockholders from a financial
     point of view than the transactions contemplated by the combination
     agreement and is made by a third party reasonably believed by the
     SmarterKids.com board of directors to be financially capable of
     completing the Acquisition Proposal;

  .  the SmarterKids.com board of directors, after consultation with outside
     counsel, reasonably determines in good faith that the failure to take
     such action would cause the members of the SmarterKids.com board of
     directors to breach their fiduciary duties to the SmarterKids.com
     stockholders under applicable law;

  .  before providing any non-public information to, or entering into
     discussions or negotiations with, the third party in connection with an
     unsolicited Acquisition Proposal by that person, the SmarterKids.com
     board of directors receives from that third party an executed
     confidentiality agreement with terms no less favorable than those
     contained in the confidentiality agreement among SmarterKids.com,
     Earlychildhood and Thomas Weisel Partners, LLP and provided that the
     confidentiality agreement does not contain any exclusive right to
     negotiate with SmarterKids.com or any payments by SmarterKids.com; and

  .  before providing any information to any person or entering into
     discussions or negotiations with the third party with respect to the
     Acquisition Proposal, it promptly notifies Earlychildhood of:

    .  inquiries, proposals or offers received with respect to the
       Acquisition Proposal, any non-public information requested from, or
       any discussions or negotiations sought to be initiated or continued
       with, any of its representatives;

    .  the name of the third party making the Acquisition Proposal and the
       terms and conditions of any proposal or offer; and

    .  SmarterKids.com does not accept or enter into any agreement
       concerning an Acquisition Proposal for at least three business days
       after Earlychildhood's receipt of notice of the terms of the
       Acquisition Proposal.

   In addition, the combination agreement does not prevent SmarterKids.com from
complying with Rule 14e-2 promulgated under the Securities Exchange Act of 1934
with regard to an Acquisition Proposal.

   The SmarterKids.com board of directors may only change its recommendation
that the SmarterKids.com stockholders vote in favor of the approval and
adoption of the combination agreement and the transactions contemplated thereby
as provided in the "no solicitation" provision of the combination agreement.

   Each of SmarterKids.com and Earlychildhood has agreed under the provisions
of the combination agreement that:

  .  it will promptly keep the other party informed of the status and terms
     of any proposals, offers, discussions or negotiations covered by the "no
     solicitation" and "no negotiation" provisions of the combination
     agreement;

  .  it will, and its officers, directors, managers and representatives will,
     immediately cease and terminate any activities, discussions or
     negotiations existing as of November 14, 2000, the date of the execution
     of the combination agreement, with any parties conducted before that
     date with respect to any Acquisition Proposal; and

  .  it will use reasonable best efforts to promptly inform its directors,
     officers, key employees, agents and representatives of the obligations
     of the "no solicitation" provision of the combination agreement, in

                                       63


     the case of SmarterKids.com, and "no negotiation" provision of the
     combination agreement, in the case of Earlychildhood.

   Nothing contained in the "no solicitation" or "no negotiation" provisions of
the combination agreement will:

  .  permit SmarterKids.com or Earlychildhood to terminate the combination
     agreement, except as specifically provided in the combination agreement;
     or

  .  affect any other obligation of SmarterKids.com or Earlychildhood under
     the combination agreement.

Termination

   The combination agreement may be terminated at any time prior to the
completion of the combination, whether before or after SmarterKids.com
stockholder approval has been obtained:

  .  by mutual written consent of SmarterKids.com and Earlychildhood;

  .  by either SmarterKids.com or Earlychildhood if the combination is not
     completed by April 30, 2001, except that if the combination has not been
     completed by April 30, 2001 due to failure to obtain any governmental
     approval, the date for completion of the combination will be extended to
     July 31, 2001;

  .  by either SmarterKids.com or Earlychildhood if any court of competent
     jurisdiction issues an non-appealable final order, decree or ruling or
     takes any other non-appealable, final action permanently restraining,
     enjoining or otherwise prohibiting the combination;

  .  by either SmarterKids.com or Earlychildhood if there has been a breach
     of any representation, warranty, covenant or agreement on the part of
     the other party that is material and not cured within 30 business days
     following receipt by the breaching party of written notice of the
     breach;

  .  by Earlychildhood, if:

    .  at the SmarterKids.com special meeting of stockholders (including
       any adjournment or postponement of the special meeting), the
       requisite vote of the stockholders of SmarterKids.com in favor of
       the approval and adoption of this combination agreement and the
       transactions contemplated thereby is not obtained;

    .  the SmarterKids.com board of directors has withdrawn or modified in
       any manner its recommendation that its stockholders vote in favor of
       approval and adoption of the combination agreement and the
       transactions contemplated thereby;

    .  SmarterKids.com fails to include in this proxy statement-prospectus
       the recommendation of its board of directors in favor of the
       approval of the combination agreement and the transactions
       contemplated thereby;

    .  after the receipt by SmarterKids.com of an Acquisition Proposal,
       Earlychildhood requests in writing that the SmarterKids.com board of
       directors reconfirm its recommendation that the SmarterKids.com
       stockholders are in favor of approval and adoption of the
       combination agreement and the transactions contemplated thereby and
       the SmarterKids.com board of directors fails to do so within ten
       business days after its receipt of Earlychildhood's request;

    .  the SmarterKids.com board of directors or any committee thereof
       approves or recommends to the stockholders of SmarterKids.com an
       Acquisition Proposal other than the proposed combination;

    .  a tender offer or exchange offer for 20% or more of the outstanding
       shares of SmarterKids.com common stock is commenced (other than by
       Earlychildhood or an affiliate of Earlychildhood) and the
       SmarterKids.com board of directors does not oppose the tender or
       exchange offer;

                                       64


    .  SmarterKids.com enters into any letter of intent or similar document
       or any agreement, contract or commitment accepting or expressing an
       intent to accept an Acquisition Proposal;

    .  SmarterKids.com fails to call and hold the special meeting of
       SmarterKids.com stockholders by April 30, 2001; or

  .  by SmarterKids.com, prior to the approval and adoption by its
     stockholders of the combination agreement, if SmarterKids.com receives a
     bona fide written unsolicited Acquisition Proposal and:

    .  the SmarterKids.com board of directors reasonably determines in good
       faith (after consultation with a financial advisor of nationally
       recognized reputation) that the Acquisition Proposal is more
       favorable or is reasonably likely to lead to an Acquisition Proposal
       that is more favorable to the SmarterKids.com stockholders from a
       financial point of view than the proposed combination and is made by
       a third party reasonably believed by the SmarterKids.com board of
       directors to be financially capable of completing the Acquisition
       Proposal; and

    .  the SmarterKids.com board of directors reasonably determines in good
       faith (after having consulted with and considered the advice of its
       outside legal counsel) that the failure to take actions in
       connection with the Acquisition Proposal would cause the members of
       the SmarterKids.com board of directors to breach their fiduciary
       duties to the SmarterKids.com stockholders under applicable law;
       provided, that SmarterKids.com must have given Earlychildhood three
       business days' notice before the termination, otherwise complied
       with the "no solicitation" provisions and paid Earlychildhood the
       termination fee described below.

Termination Fees

   As set forth in more detail below, the combination agreement requires
SmarterKids.com to pay a termination fee of $1,300,000 to Earlychildhood if:

  .  Earlychildhood terminates the combination agreement due to the failure
     of SmarterKids.com to receive the requisite vote of its stockholders to
     approve the combination agreement; and:

    .  at the time of this termination, a definitive proposal for an
       Acquisition Proposal has been provided to SmarterKids.com by a third
       party; and

    .  within 12 months of this termination, either SmarterKids.com shall
       have entered into a definitive agreement with respect to, or have
       completed, a transaction in connection with the Acquisition
       Proposal;

  .  SmarterKids.com terminates the combination agreement and at that time
     Earlychildhood would have been permitted to terminate the combination
     agreement as a result of the actions of the SmarterKids.com board of
     directors in connection with approval and adoption of the combination
     agreement and the transactions contemplated thereby by SmarterKids.com
     stockholders or an Acquisition Proposal;

  .  Earlychildhood terminates the combination agreement due to
     SmarterKids.com's actions in connection with approval and adoption of
     the combination agreement and the transactions contemplated thereby by
     SmarterKids.com stockholders or an Acquisition Proposal; or

  .  SmarterKids.com terminates the combination agreement having determined
     in good faith that an Acquisition Proposal:

    .  is more favorable or is reasonably likely to lead to an Acquisition
       Proposal that is more favorable to the SmarterKids.com stockholders
       from a financial point of view than the combination and is made by a
       third party reasonably believed by the SmarterKids.com board of
       directors to be financially capable of completing the Acquisition
       Proposal; and

                                       65


    .  the failure to take alternative actions in connection with the
       Acquisition Proposal would cause the members of the SmarterKids.com
       board of directors to breach their fiduciary duties to the
       SmarterKids.com stockholders under applicable law.

Expenses

   If the combination agreement is terminated by SmarterKids.com or
Earlychildhood due to a breach by the other party of its representations,
warranties, covenants and agreements, then the breaching party is required to
pay the expenses incurred by the non-breaching party in connection with the
combination, up to a maximum of $350,000 and subject to certain exceptions
described in the combination agreement. A portion of the termination fee, if
applicable, may be deemed to include reimbursement of termination expenses.

Agreement to Cooperate to Complete the Combination

   Each of SmarterKids.com and Earlychildhood has agreed to cooperate with the
other and to use its reasonable best efforts to take all actions and do all
things necessary, proper and advisable under the combination agreement and
applicable laws to complete the combination as soon as practicable after
November 14, 2000, which is the date of the combination agreement. Accordingly,
each has agreed to use its reasonable best efforts to:

  .  as promptly as practicable, prepare and file all applications, notices,
     petitions, filings, and other documents, and to obtain all waivers,
     licenses, orders, registrations, permits, rulings, authorizations and
     clearances from any third party or any domestic or foreign governmental
     entity necessary to complete the combination; and

  .  take all reasonable steps to obtain all necessary consents and required
     approvals, including those required under applicable antitrust laws.

   The combination agreement also contains covenants relating to the
cooperation between SmarterKids.com and Earlychildhood in the preparation of
this proxy statement-prospectus and additional agreements between them relating
to, among other things, access to information, mutual notice of specified
matters and public announcements.

Amendment, Extension and Waiver

   The combination agreement may be amended by SmarterKids.com and
Earlychildhood, by action taken or authorized by their board of directors or
management committee, as the case may be, at any time before or after approval
of the combination agreement by the stockholders of SmarterKids.com has been
obtained. After the approval has been obtained, no amendment may be made which
by law requires further approval by the stockholders of SmarterKids.com,
without their further approval. All amendments to the combination agreement
must be in writing signed by SmarterKids.com and Earlychildhood.

   At any time before the effective date of the combination, SmarterKids.com
and Earlychildhood may, by action taken or authorized by their board of
directors or management committee, as the case may be, to the extent legally
allowed:

  .  extend the time for the performance of any of the obligations or other
     acts of the other parties to the combination agreement;

  .  waive any inaccuracies in the representations and warranties of the
     other party contained in the combination agreement or in any document
     delivered pursuant to the combination agreement; and

  .  waive compliance with any of the agreements or conditions of the other
     party contained in the combination agreement.

   All extensions and waivers must be in writing and signed by the party making
the waiver.

                                       66


Representations and Warranties

   The combination agreement contains customary representations and warranties
of SmarterKids.com and Earlychildhood relating to, among other things:

  .  corporate organization and similar corporate matters;

  .  subsidiaries and capital structure;

  .  taxes;

  .  properties;

  .  intellectual property;

  .  product warranty and liability;

  .  material contracts;

  .  litigation;

  .  environmental matters;

  .  employee benefit plans and labor matters;

  .  compliance with laws;

  .  insurance;

  .  no existing discussions with third parties;

  .  authorization, absence of conflicts, required filings and consents;

  .  absence of certain changes or events;

  .  information supplied in connection with this proxy statement-prospectus
     and the registration statement of which it is a part;

  .  board of directors and management committee approval, as the case may
     be, and applicable state takeover laws;

  .  in the case of SmarterKids.com, the vote required to approve and adopt
     the combination agreement and the transactions contemplated thereby; and

  .  in the case of SmarterKids.com, documents filed with the Securities and
     Exchange Commission and financial statements included in those
     documents.

LearningStar Charter and Bylaws

   Upon completion of the combination, the restated certificate of
incorporation of LearningStar will be in substantially the form set forth in
Annex D to this proxy statement-prospectus and the amended and restated bylaws
of LearningStar will be substantially in the form set forth in Annex E to this
proxy statement-prospectus. For a summary of the material provisions of the
restated certificate of incorporation and amended and restated bylaws of
LearningStar, and the rights of stockholders of LearningStar under the restated
certificate of incorporation and amended and restated bylaws, see the section
entitled "Description of Capital Stock of LearningStar."

Stockholder Support Agreement

   The following is a brief summary of the material provisions of the
stockholder support agreement, a copy of which is attached as Annex B to this
proxy statement-prospectus and is incorporated herein by reference.

                                       67


The summary is qualified in its entirety by reference to the stockholder
support agreement. We urge you to read the stockholder support agreement in its
entirety for a more complete description of its terms and conditions.

   In connection with the execution and delivery of the combination agreement,
Earlychildhood entered into a stockholder support agreement with each of the
directors and executive officers and certain significant stockholders of
SmarterKids.com, pursuant to which these directors, executive officers and
stockholders agreed to vote all their shares of SmarterKids.com common stock in
favor of the approval and adoption of the combination agreement and the
transactions contemplated thereby. As of the record date for the special
meeting, these directors, executive officers and stockholders owned shares of
SmarterKids.com common stock representing approximately 30.6% of the total
voting power of the outstanding shares of the SmarterKids.com common stock.

   The stockholder support agreement prohibits, subject to limited exceptions,
these stockholders from selling, transferring, pledging, encumbering, assigning
or otherwise disposing of any shares of SmarterKids.com capital stock, except
to a person who agrees in writing to be bound by the terms of the stockholder
support agreement.

   The stockholder support agreement terminates upon the earlier to occur of
the completion of the combination and the termination of the combination
agreement in accordance with its terms.

Other Agreements

   The following is a brief summary of the material provisions of the other
agreements entered into in connection with the combination agreement.

   Consent and Non-Contravention Agreement. In connection with the combination,
each of the holders of membership interests in Earlychildhood entered into a
consent and non-contravention agreement with SmarterKids.com pursuant to which
the members agreed that they would, at the closing of the combination,
contribute all of their membership interests in Earlychildhood to LearningStar
and in exchange therefor accept the number of shares of LearningStar common
stock in accordance with the exchange ratio applicable to the class of
membership interests held.

   The consent and non-contravention agreement prohibits, subject to limited
exceptions, the Earlychildhood members from selling, transferring, pledging,
encumbering, assigning or otherwise disposing of any membership interests in
Earlychildhood, except to a person who agrees in writing to be bound by the
terms of the consent and non-contravention agreement.

   The consent and non-contravention agreement terminates upon the earlier to
occur of the completion of the combination and the termination of the
combination agreement in accordance with its terms.

   Affiliate Agreements. In connection with the combination, each of the
affiliates of SmarterKids.com (the directors and executive officers and holders
of 5% or more of the outstanding common stock of SmarterKids.com) and each of
the affiliates of Earlychildhood (the management committee members, executive
officers and holders of 5% or more of the outstanding membership interests in
Earlychildhood) executed affiliate agreements pursuant to which each affiliate
agreed to comply with Rule 145 of the Securities Act of 1933 in connection with
the sale of any common stock of LearningStar acquired in the combination. For
more information on the requirements of Rule 145 of the Securities Act of 1933,
please see the section entitled "The Combination--Restrictions on Sales of
Shares by Affiliates of SmarterKids.com and Earlychildhood."

   Lock-up Agreements. In connection with the combination, each of the
directors and executive officers and certain significant stockholders of
SmarterKids.com, as well as each of the holders of membership interests in
Earlychildhood, entered into a lock-up agreement with LearningStar pursuant to
which each agreed not to sell any shares of LearningStar common stock received
in connection with the combination for a period of 180 days from the date the
combination is completed (or earlier pursuant to a waiver).

                                       68



   Registration Rights Agreements. Each of the persons or entities who executed
a lock-up agreement in connection with the combination also entered into a
registration rights agreement with LearningStar. Pursuant to the registration
rights agreement, LearningStar will be required to register the shares of
LearningStar common stock acquired in the combination by these persons or
entities if it receives a written request to file a registration statement
under the Securities Act covering those shares from any of these persons or
entities at any time after 180 days after the date the combination is
completed, subject to satisfaction of certain thresholds regarding dollar and
share amounts. The registration rights agreement also provides these persons or
entities with "piggy-back" registration rights for registrations effected by
LearningStar other than at the demand of these persons or entities. For a more
complete description of the registration rights agreement see "Description of
LearningStar Capital Stock--Registration Rights Agreement."

   Consulting Agreement. Upon completion of the combination, David Blohm, the
current President and Chief Executive Officer of SmarterKids.com, will enter
into an 18-month consulting agreement with LearningStar and will be paid a fee
of $18,750 per month for his services. Upon expiration of the 18-month
consulting period, LearningStar shall provide Mr. Blohm with severance payments
of $4,166.67 per month for 24 months.

Completion and Effectiveness of the Combination

   The combination will be completed when all of the conditions to completion
of the combination are satisfied or waived, including the approval and adoption
of the combination agreement by the stockholders of SmarterKids.com. The
combination will become effective upon:

  .  the contribution of all of the outstanding membership interests in
     Earlychildhood to LearningStar; and

  .  the filing of a certificate of merger with the Secretary of State of the
     State of Delaware with respect to the merger of S-E Educational Merger
     Corp. with and into SmarterKids.com.

   We are working toward completing the combination as quickly as possible. We
expect to complete the combination during the spring of 2001.

No Provision for Unaffiliated Stockholder Access to SmarterKids.com Corporate
Files

   No provision has been made by SmarterKids.com in connection with the
combination to grant unaffiliated security holders access to the corporate
files of SmarterKids.com or to obtain counsel or appraisal services at the
expense of SmarterKids.com.

Accountants

   The firms of PricewaterhouseCoopers, LLP, independent accountants and
auditors of SmarterKids.com, and KPMG LLP, independent accountants and auditors
of Earlychildhood, have each been invited to attend the SmarterKids.com special
meeting and will have an opportunity to make a statement and respond to
appropriate questions.

                                       69


                            MARKET PRICE INFORMATION

   SmarterKids.com common stock is traded on the Nasdaq National Market under
the symbol "SKDS." As of the record date for the special meeting, there were
approximately 5,100 holders of record of SmarterKids.com common stock. The
following table sets forth the high and low closing prices per share of
SmarterKids.com common stock as reported by the Nasdaq National Market for each
quarter during the fiscal year ended December 31, 2000 and for the portion of
the fourth quarter during the fiscal year ended December 31, 1999 following
completion of SmarterKids.com's initial public offering on November 23, 1999.

   SmarterKids.com has not paid cash dividends on its common stock during these
periods and SmarterKids.com does not presently intend to declare cash dividends
on its common stock in the foreseeable future.

   Earlychildhood's membership interests are not publicly traded and, as such,
no market price information is available regarding its membership interests. As
of February 28, 2001, the record date for the SmarterKids.com special meeting,
there were approximately eight holders of outstanding membership interests in
Earlychildhood.



                                                               SmarterKids.com
                                                                 Common Stock
                                                               ----------------
                                                                 High     Low
                                                               -------- -------
                                                                  
1999
 Fourth Quarter (November 23-December 31, 1999)............... $15.3125 $6.5625
2000
 First Quarter................................................ $ 8.3750 $3.9375
 Second Quarter............................................... $ 4.0625 $1.5000
 Third Quarter................................................ $ 2.3125 $1.0625
 Fourth Quarter............................................... $ 2.1250 $0.5312
2001
 First Quarter (January 1, 2001-March 5, 2001)................ $  1.656 $ 0.563


                                       70


          UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

   On November 14, 2000, SmarterKids.com, Inc. entered into a contribution
agreement and plan of reorganization and merger with Earlychildhood LLC, S-E
Educational Holdings Corp. (subsequently renamed LearningStar Corp.) and S-E
Educational Merger Corp. To accomplish the combination of their businesses, on
November 6, 2000, SmarterKids.com and Earlychildhood jointly formed a new
company, LearningStar, with one wholly-owned subsidiary, S-E Educational Merger
Corp. LearningStar, a shell company, was nominally capitalized as of December
31, 2000 and had no operations in 2000. As of December 31, 2000, LearningStar's
balance sheet was comprised solely of common stock subscriptions receivable of
$10 and common stock of $10 representing 1,000 shares of outstanding common
stock at a par value of $0.01 per share. Accordingly, LearningStar's financial
statements are not included in this proxy statement-prospectus. In order to
effect the combination, all outstanding membership interests of Earlychildhood
will be contributed to LearningStar and S-E Education Merger Corp. will be
merged with and into SmarterKids.com, with SmarterKids.com as the surviving
corporation. As a result of the contribution and merger, SmarterKids.com and
Earlychildhood will each become a wholly-owned subsidiary of LearningStar.

   Upon completion of the combination, each issued and outstanding share of
common stock of SmarterKids.com will be converted into the right to receive one
newly-issued share of LearningStar common stock, and holders of outstanding
common stock of SmarterKids.com and options and warrants therefor will acquire
an aggregate of approximately one-third of the capital stock of LearningStar.
In addition, in the combination, all of the issued and outstanding membership
interests of Earlychildhood will be exchanged for newly-issued shares of
LearningStar common stock in accordance with the exchange ratios set forth in
the combination agreement, and holders of outstanding membership interests in
Earlychildhood and options therefor will acquire approximately two-thirds of
the capital stock of LearningStar.

   The following unaudited pro forma condensed combined financial information
gives effect to the combination of Earlychildhood and SmarterKids.com by
application of the pro forma adjustments described in the accompanying notes.
The unaudited pro forma condensed combined balance sheet gives effect to the
combination as if it had occurred on December 31, 2000. The unaudited pro forma
condensed combined statement of operations for the year ended December 31, 2000
gives effect to the combination as if it had occurred on January 1, 2000.

   The combination will be accounted for under the purchase method, with
Earlychildhood as the acquirer and SmarterKids.com as the acquired company.
Under the purchase method of accounting, the purchase price will be allocated
to the assets acquired and liabilities assumed of SmarterKids.com based upon
management's estimates of fair values, with the excess of the purchase price
over the fair value of the net assets being recorded as goodwill. The pro forma
adjustments related to the purchase price allocation represent management's
best estimate of the effects of the pending combination and are subject to
adjustment upon completion of a final independent valuation analysis to be
obtained in connection with the closing of the combination. The pro forma
adjustments are based upon estimates, currently available information and
certain assumptions that management deems appropriate; management believes that
finalization of the purchase accounting upon consummation of the combination
will not significantly change the pro forma adjustments.

   The unaudited pro forma condensed combined financial information presented
herein is not necessarily indicative of the results of operations or financial
position of the combined companies had the transactions assumed therein
occurred, nor are they necessarily indicative of the results of operations
which may be expected to occur in the future. The unaudited pro forma condensed
combined financial information should be read in conjunction with the audited
financial statements and notes thereto of each of Earlychildhood and
SmarterKids.com included elsewhere in this proxy statement-prospectus.

                                       71


              UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

                            As of December 31, 2000
                                 (In thousands)



                                                              Pro Forma
                                                         ------------------------
                          Earlychildhood SmarterKids.com Adjustments      Total
                          -------------- --------------- -----------     --------
                                                             
Assets
Current assets:
 Cash and cash
  equivalents...........     $    181       $ 17,557      $     --       $ 17,738
 Short-term
  investments...........          --          13,831            --         13,831
 Accounts receivable,
  net...................        5,106            232            --          5,338
 Inventories............       16,929          2,080            --         19,009
 Prepaid expenses and
  other current assets..        2,051          1,844            --          3,895
                             --------       --------      ---------      --------
 Total current assets...       24,267         35,544            --         59,811
Receivable from member..          139            --             --            139
Property and equipment,
 net....................        4,690          5,296         (1,366)(b)     8,620
Other assets............        1,975          1,546            --          3,521
Goodwill, net...........        5,146            --           5,298(e)     10,444
Other intangible assets,
 net....................        1,925            274           (274)(c)    14,025
                                                             12,100 (d)
Restricted cash.........          --           1,028            --          1,028
                             --------       --------      ---------      --------
 Total assets...........     $ 38,142       $ 43,688      $  15,758      $ 97,588
                             ========       ========      =========      ========
Liabilities and
 Stockholders' Equity
Current liabilities:
 Current portion of long
  term debt and capital
  lease obligations.....     $  5,188       $    525      $     --       $  5,713
 Bank overdraft.........        1,154            --             --          1,154
 Accounts payable.......        3,555          5,089            --          8,644
 Accrued expenses.......        1,860          4,418            630 (f)    10,308
                                                              3,400 (k)
 Deferred revenue.......          --             188           (188)(g)       --
 Income taxes payable...           65            --             --             65
 Deferred income taxes..          357            --             --            357
 Other current
  liabilities...........          211             30            --            241
                             --------       --------      ---------      --------
 Total current
  liabilities...........       12,390         10,250          3,842        26,482
Long term debt and
 capital lease
 obligations, net of
 current portion........        7,250            685            --          7,935
Deferred income taxes...           66            --             --             66
                             --------       --------      ---------      --------
 Total liabilities......       19,706         10,935          3,842        34,483
                             --------       --------      ---------      --------
Stockholders' equity:
 Members' equity........       21,013            --         (21,013)(i)       --
 Common stock...........          --             207           (207)(h)       656
                                                                207  (a)
                                                                449  (i)
 Additional paid in-
  capital...............          --         111,809       (111,809)(h)    65,077
                                                             47,913 (a)
                                                             20,564 (i)
                                                             (3,400)(k)
 Deferred stock
  compensation..........       (2,577)        (3,399)         3,399 (h)    (2,628)
                                                                (51)(j)
 Accumulated deficit....          --         (75,864)        75,864 (h)       --
                             --------       --------      ---------      --------
 Total stockholders'
  equity................       18,436         32,753         11,916        63,105
                             --------       --------      ---------      --------
 Total liabilities and
  stockholders' equity..     $ 38,142       $ 43,688      $  15,758      $ 97,588
                             ========       ========      =========      ========


                                       72


         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

                      For the year ended December 31, 2000
                     (In thousands, except per share data)



                                                           Pro Forma
                                                      ----------------------
                                 Early      Smarter
                               childhood    Kids.com  Adjustments    Total
                               ---------    --------  -----------   --------
                                                        
Net revenues.................   $80,400     $ 10,206    $   --      $ 90,606
Cost of goods sold...........    50,661        7,920        --        58,581
                                -------     --------    -------     --------
 Gross profit................    29,739        2,286        --        32,025
                                -------     --------    -------     --------
Operating expenses:
 Selling, general and
  administrative, including
  stock-based compensation...    30,472       35,495       (455)(l)   65,532
                                                             20 (m)
 Restructuring costs.........       --         1,300        --         1,300
 Amortization of goodwill and
  other intangible assets....       964          --       3,573 (n)    4,537
                                -------     --------    -------     --------
 Total operating expenses....    31,436       36,795      3,138       71,369
                                -------     --------    -------     --------
 Loss from operations........    (1,697)     (34,509)    (3,138)     (39,344)
Interest income..............        39        2,764        --         2,803
Interest expense.............    (1,657)        (144)       --        (1,801)
Other expense................       --          (785)       --          (785)
                                -------     --------    -------     --------
 Loss before income taxes....    (3,315)     (32,674)    (3,138)     (39,127)
Income tax expense
 (benefit)...................       286          --        (286)(o)      --
                                -------     --------    -------     --------
 Net loss....................   $(3,601)    $(32,674)   $(2,852)    $(39,127)
                                =======     ========    =======     ========
Pro forma income tax
 (benefit)...................   $(1,005)(p)
Pro forma net loss...........   $(2,310)(p)

Basic and diluted net loss
 per common share............   $ (0.05)(p) $  (1.59)               $  (0.60)(q)
Weighted average number of
 basic and diluted shares
 outstanding.................    44,764 (p)   20,519                  65,433 (q)


                                       73


1. Notes to the Unaudited Pro Forma Condensed Combined Balance Sheet

   The following represents the components of the purchase price of
SmarterKids.com as of December 31, 2000 for financial accounting purposes (in
thousands):


                                                                    
   Fair value of 20,668,849 shares of LearningStar Corp. common stock
    exchanged for outstanding SmarterKids.com common stock...........  $37,204
   Fair value of stock options exchanged.............................    7,177
   Fair value of warrants exchanged..................................      339
   Direct acquisition costs of Earlychildhood........................    3,400
                                                                       -------
     Total purchase price............................................  $48,120
                                                                       =======


   The fair value of the common stock issued in the combination of $1.80 per
share was based on the average market value of SmarterKids.com common stock
during the period commencing three days before and ending three days after the
announcement date of the combination. The fair value of stock options exchanged
was determined on a grant-by-grant basis using the Black-Scholes model and the
following assumptions:

  . stock price of $1.80;

  . volatility of 90%;

  . dividend rate of zero;

  . risk-free rate of return ranging from 5.89% to 6.03% depending on the
     date of the grant; and

  . expected life ranging from 2.55 to 5.25 years depending on the vesting
     status.

   The total number of shares pertaining to stock options assumed to be
exchanged was 4,989,000, of which 3,523,000 were vested and 1,466,000 were
unvested. The intrinsic value of the unvested employee stock options is
recorded in the purchase accounting as deferred compensation to be amortized
over the remaining vesting period. The fair value of warrants exchanged
pertaining to 217,000 shares was determined using the Black-Scholes model and
the following assumptions:

  . stock price of $1.80;

  . volatility of 90%;

  . dividend rate of zero;

  . risk-free rate of return ranging from 5.87% to 6.04%; and

  . expected life equal to the remaining contractual term of each warrant.


   The following represents the preliminary allocation of the total purchase
price to the estimated fair values of acquired assets and liabilities of
SmarterKids.com at December 31, 2000 and is for illustrative purposes only.
Assuming the transaction occurred on December 31, 2000, the purchase accounting
allocation would have been as follows (in thousands):


                                                                     
   Working capital..................................................... $24,852
   Property and equipment..............................................   3,930
   Other assets........................................................   2,574
   Goodwill............................................................   5,298
   Other intangible assets.............................................  12,100
   Long-term liabilities...............................................    (685)
   Deferred compensation...............................................      51
                                                                        -------
     Total purchase price.............................................. $48,120
                                                                        =======



                                       74


   The purchase accounting allocation summarized above is reflected in the
following pro forma adjustments to the unaudited pro forma condensed combined
balance sheet at December 31, 2000:

  (a)  To record Earlychildhood's investment in SmarterKids.com equal to the
       total purchase price summarized above.

  (b)  To write-off the net book value of the fixed assets associated with
       the warehouse and distribution facilities of SmarterKids.com, for
       which no future use is expected upon consummation of the combination.

  (c)  To remove the recorded historical value of the intangible assets of
       SmarterKids.com which are included in the current valuation of
       acquired identifiable intangible assets as recorded in adjustment (d)
       below.

  (d)  To record the identifiable intangible assets at their fair values
       based on a preliminary independent appraisal. Upon completion of the
       combination, Earlychildhood will obtain a final independent
       professional valuation of the identifiable intangible assets acquired.
       Preliminarily, Earlychildhood expects such identifiable intangible
       assets to include the following:



                                   Estimated Fair Value Estimated Useful Life
                                   -------------------- ---------------------
                                      (in thousands)         (in years)
                                                  
     Completed technology-
      product recommendation
      system......................       $ 2,700                 5-7
     Completed technology-
      website.....................         1,800                   5
     Customer list................         2,000                   5
     Content-ratings..............           200                 3-5
     Content-profiles.............         1,000                   3
     Workforce in place...........           800                   4
     Trade names..................         3,600                   5
                                         -------
      Total.......................       $12,100
                                         =======


    The estimated useful lives reflect management's estimates of the period
    over which the combined company will benefit from the intangible asset,
    based on management's expectations for related future cash flows, the
    time during which the technologies will be supplanted by new
    enhancements, how long a customer's child will be of an age applicable
    to SmarterKids.com's products, how long a product will be popular,
    employee turnover, and the time over which the company can capitalize
    on the SmarterKids.com brand and the many awards it has received.

  (e)  To record as goodwill the excess of the total purchase price over the
       fair value of the net assets acquired resulting from the purchase
       accounting for SmarterKids.com. This goodwill will be amortized over
       its estimated useful life of five years. Earlychildhood's existing
       goodwill pertains to previously completed acquisitions and is being
       amortized over its estimated useful life of ten years.

  (f)  To record a liability for exit costs related to SmarterKids.com
       warehouse and distribution facilities to be closed in connection with
       the combination. These costs meet the conditions of EITF Issue 95-3 as
       costs to exit an activity of an acquired company and therefore, are
       being recorded as a liability assumed in a purchase business
       combination. Accordingly, recording these costs also increases the
       amount of goodwill recorded in the allocation of the purchase price
       pursuant to APB 16. These costs are expected to be paid out during the
       year ended December 31, 2001. These costs have not been included in
       the unaudited pro forma condensed combined statement of operations
       because they are non-recurring.

  (g)  To eliminate the previously recorded value of deferred revenue since
       there are no expected related post-combination performance costs.

  (h)  To eliminate the historical stockholders' equity accounts of
       SmarterKids.com.


                                       75


  (i)  To reflect the recapitalization of Earlychildhood in connection with
       the combination whereby the Earlychildhood membership interests will
       be exchanged for common stock of LearningStar.

  (j)  To record deferred compensation related to the intrinsic value of the
       unvested portion of SmarterKids.com employee stock options exchanged
       in the combination.

  (k)  To record Earlychildhood's estimated direct costs related to the
       combination which consist of the following (in thousands):


                                                                     
       Investment banker fees.......................................... $1,350
       Professional fees...............................................  1,300
       Other expenses..................................................    750
                                                                        ------
                                                                        $3,400
                                                                        ======


2. Notes to the Unaudited Pro Forma Condensed Combined Statement of Operations

  (l)  To reflect reduced depreciation expense resulting from the decrease in
       the recorded value of the property and equipment due to the adjustment
       pursuant to (b) above.

  (m)  To reflect amortization of the deferred stock compensation of $51,000
       recorded in connection with the combination.

  (n)  To reflect amortization of the goodwill and identifiable intangible
       assets of SmarterKids.com recorded in the purchase accounting for the
       combination, based on their expected useful lives ranging from three
       to seven years (as summarized in (d) and (e) above).

  (o)  To adjust the tax provision of the combined companies to reflect the
       net operating losses generated by SmarterKids.com in the period
       presented. As of December 31, 2000, SmarterKids.com had net operating
       loss carryforwards for federal and state tax purposes of approximately
       $67 million, which expire through 2020. Utilization of these tax
       benefits in future years by the combined company will be subject to
       annual limitations.

  (p)  Assumes exchange of the weighted average membership interests into
       common stock of LearningStar at the applicable exchange ratios set
       forth in the combination agreement and includes a pro forma adjustment
       to income tax expense as if Earlychildhood had been taxed as a C
       corporation for federal and state income tax purposes during the
       period.

  (q)  Since the pro forma statement of operations results in a loss from
       continuing operations, the pro forma basic and diluted net loss per
       common share is computed by dividing the net loss by the weighted
       average number of common shares outstanding. The calculation of the
       pro forma weighted average number of common shares outstanding assumes
       that 20,668,849 shares of the combined company have been issued to
       acquire SmarterKids.com in the combination and that they were
       outstanding at the beginning of the period presented.

                                       76


                                SMARTERKIDS.COM

   The information in this section describes the business of SmarterKids.com as
it has historically been conducted, without giving effect to the combination.
For a more detailed discussion of SmarterKids.com's business, you should read
its most recent annual report on Form 10-K, which was filed by SmarterKids.com
on March 30, 2000.

                                    Business

Overview

   SmarterKids.com was incorporated in Delaware in March 1994. SmarterKids.com
is an online educational store, launched in November 1998, dedicated to helping
parents help their children learn, develop, and grow. The site offers one of
the Internet's most personalized shopping experiences, linking teacher-reviewed
toys, games, books, software, and hands-on activities through SmarterKids.com's
patent-pending evaluation and recommendation process. SmarterKids.com provides
educational content, including product reviews, learning styles surveys and
personalized product recommendations, to help parents and gift givers find
quality products and make informed purchase decisions tailored to a child's
individual developmental needs and learning goals.

   SmarterKids.com serves as a resource for parents, offering specialty
centers, the Grade Expectations! guide to education standards and thousands of
educational products, including both well-known brands and hard-to-find quality
offerings, for children ages infant through 12.

   SmarterKids.com integrates carefully selected products, helpful content and
interactive tools with an intuitive and easy-to-use website to create a
compelling and unique online shopping experience. SmarterKids.com only sells
products that its team of educators certified by state regulatory agencies
believe have educational, developmental or learning value. SmarterKids.com's
collection of products includes over 4,500 books, toys and games, and software
titles from over 300 suppliers. Because SmarterKids.com is focused on
education, many of its products, particularly toys and games, are often not
found on many of the other websites that offer children's products. The My
Kid's Store personalization area on the SmarterKids.com website allows parents
to build a confidential educational profile of their child that can include
information about the child's age and grade, learning styles, learning goals
and performance on standardized tests. The SmarterKids.com SmartPicks
technology then uses this profile to make product recommendations from
SmarterKids.com's distinctive assortment of products tailored to a child's
individual developmental profile and goals.

   SmarterKids.com's principal executive offices are located at 15 Crawford
Street, Needham, Massachusetts 02494. SmarterKids.com's telephone number is
(781) 449-7567 and its website is www.smarterkids.com.

Industry Background

   SmarterKids.com's business lies at the intersection of the consumer market
for educational and developmental products for children and Internet-based
commerce.

   The Educational Products Market. As a result of a number of societal trends,
including constraints on school budgets and the increasing use of standardized
tests, many parents are taking a more active role in their children's
education. In their efforts to help their children learn, improve their
children's standardized test scores and make learning fun, parents are
increasingly purchasing educational books, toys and games, and software.

   Parents are faced with the challenge of finding quality educational products
and selecting the right products for their children. With thousands of
educational products to choose from and few reliable sources of

                                       77


information, finding the appropriate products for a specific child's needs and
goals can be overwhelming and confusing. Parents seek a resource for
comprehensive and trusted educational content and product information to help
them make informed purchase decisions.

   Limitations of the Traditional Retail Channel. The traditional retail
channel, including mass-market retailers, has numerous participants and is
highly fragmented. SmarterKids.com believes that, in general, store-based
retailers face challenges in providing a shopping experience that meets the
needs of parents, including:

  .  narrow selection of products due to physical space limitations;

  .  high costs from the need to build and operate multiple retail locations;

  .  lack of flexibility in product display and merchandising capabilities
     due to physical space limitations;

  .  lack of convenience due to limited hours of operation and geographic
     location; and

  .  lack of focus on educational products and limited educational expertise
     due to the lack of involvement of professional educators in these
     stores.

   SmarterKids.com has also found that specialty educational retailers and
creative toy and game retailers that are focused on education often lack the
sales expertise or time to analyze a child's specific needs due to the lack of
involvement of professional educators in these stores. As a result, the
traditional retail channel fails to satisfy parents' needs for selection,
convenience, personalized service and advice and information.

   Growth of the Internet and Consumer Electronic Commerce. Because of the
inherent limitations of traditional retail channels of distribution, the
Internet has dramatically affected the way consumers and businesses are buying
and selling products and services. The Internet is well suited for consumer
commerce for a number of reasons, including:

  .  increased convenience due to the ability to access the Internet at any
     time from almost any location;

  .  virtually unlimited "shelf" space to allow merchants to offer a wide
     selection of products and services;

  .  low facilities and staffing costs;

  .  merchandising flexibility due to the merchant's ability to quickly
     update and customize product selection and presentation, editorial
     content and prices;

  .  enhanced knowledge of customers' needs from the merchant's ability to
     gather, process and store large amounts of customer information; and

  .  the ability to provide a large amount of targeted information.

   In addition, consumers are also using the Internet to obtain information and
manage personal needs.

   Limitations of Online Retailers That Offer Educational Products. Although
online retailers have a number of advantages, SmarterKids.com believes that
those that offer educational products as a component of their larger product
mix have been limited in a number of ways because they generally:

  .  do not evaluate the products they offer;

  .  lack extensive educational and editorial content; and

  .  do not assess an individual child's needs to personalize the online
     experience.

   The limitations of traditional and online retailers create a significant
opportunity for an educational resource that combines educational expertise and
assessment tools, a wide range of quality educational products and the power of
the Internet to help parents make informed purchase decisions.


                                       78


The SmarterKids.com Solution

   SmarterKids.com is an online retailer focused on children's educational
books, toys and games, software, mucic and video and school supplies.
SmarterKids.com combines expertise in children's education with sophisticated
product analysis to help parents make better purchase decisions. Key features
of the SmarterKids.com solution include:

   Broad Assortment of Carefully Selected and Reviewed Educational
Products. SmarterKids.com's collection of educational products includes over
4,500 books, toys and games, and software titles from over 300 suppliers.
SmarterKids.com continues to carefully select and add products to its
assortment that meet its quality standards. SmarterKids.com consults with
certified educators who select only products that have educational,
developmental or learning value. SmarterKids.com products are also selected
based on how a child uses the product, and whether the product is fun. Once
selected, the SmarterKids.com review process then determines product
suitability based on the skills taught, effectiveness in addressing each skill,
the appropriate grade level(s), the teaching approach, learning style and the
occasion for use, such as bedtime, travel or group play. Each product is
assigned a rating for "fun," "ease-of-use" and "reusability" and is then given
an overall "expert review." SmarterKids.com also provides product reviews
prepared by third parties. Because it is focused on education, many of
SmarterKids.com's products, particularly toys and games, are not found on many
of the other popular websites that offer children's products.

   Compelling Educational Content and Contextual Merchandising. SmarterKids.com
believes that it is an authority on educational products. Each member of the
SmarterKids.com team of educators holds a degree in education, has teaching
experience and has designed and implemented developmental and educationally
appropriate curriculum for children. This team of educators develops
SmarterKids.com content, including educational articles, parenting advice and
product reviews, and licenses educational content from third parties. The
benefit SmarterKids.com provides parents comes, first, by selecting the best
educational products in the marketplace to offer from the SmarterKids.com
website and, second, by providing online advice and information about specific
products to help parents and gift givers make appropriate selections. The
SmarterKids.com website also integrates content with access to relevant
products. For example, the Smarter Parents Resource Center suggests weekly and
monthly educational activities parents can do with their children and then
suggests products to expand on these activities. The SmarterKids.com Teacher
Talk Glossary helps parents understand commonly used educational terms.
SmarterTips helps parents prepare their children for standardized tests.
SmarterSites connects parents to other relevant educational websites.
SmarterKids.com's exclusive monthly columns, "TotTime" by Jean Warren and
"Raising Smarter Kids" by Dr. Dorothy Rubin, are authored by education experts
with more than 100 published books to their credit. In addition, parents can
get daily education news headlines from the world's top news sources in Today's
Headlines. In addition, SmarterKids.com launched specialty centers focused on
the individual product and informational needs of Gifted & Talented and Special
Needs children, furthering its mission to help all children learn, develop, and
grow.

   Convenient and Easy-to-Use Website. SmarterKids.com integrates carefully
selected products, helpful content and interactive tools with an intuitive and
easy-to-use interface. SmarterKids.com organizes its website around age and
grade levels, which is the way parents typically think about the educational
development of their children. SmarterKids.com offers full search and browsing
capabilities that enable parents to find products easily. Furthermore,
SmarterKids.com notifies registered parents when it offers relevant new
products or specials. SmarterKids.com provides customers the convenience and
flexibility of shopping 24-hours-a-day, seven-days-a-week, with dedicated
customer service and reliable and timely product delivery.

   Technology That Matches Products With a Child's Unique Educational
Profile. Parents can use SmarterKids.com's proprietary technology to find
products that meet their child's unique educational needs. The My Kid's Store
personalization area allows parents to build an evolving and confidential
educational

                                       79


profile of their child that can include information about the child's age and
grade, learning goals and results from:

  .  the Learning Styles Survey that parents can fill out online;

  .  skills check-up assessment tests that children can take online;

  .  CD-ROM based skills tests that parents can order from the
     SmarterKids.com website; and

  .  scores from state-sponsored standardized tests.

   SmarterKids.com's proprietary SmartPicks technology then uses this
developmental profile to make targeted product recommendations. SmartPicks
"reshuffles" the entire store so that it emphasizes those products that the
SmarterKids.com educational team believes are appropriate for the individual
child's unique needs and individual goals. On subsequent visits, the
SmarterKids.com website will recognize registered members and display products
and services tailored to a child's developmental profile and goals.
SmarterKids.com believes it is the first and presently the only educational
products and services website to offer this level of personalization.

Shopping at SmarterKids.com

   The SmarterKids.com website is designed to be easy and convenient to use.
The SmarterKids.com website provides informative reviews of our products and
other useful educational information and is organized in the same way that
parents typically think about the educational development of their kids--by age
and grade level.

   Website Design and Utility. The primary means by which SmarterKids.com's
products and features are organized is by SmarterKids.com's five age and grade
ranges--infant, toddler, preschool through kindergarten, grades 1-3 and grades
4-6, each grade range is referred to as an "aisle" on the SmarterKids.com
website. Parents naturally think about their children in terms of their age and
grade, and, by organizing its website in this manner, SmarterKids.com is able
to emphasize its unique focus on the individual child.

   Within each age and grade range, or "aisle," visitors can browse through
links organized by parents' or teachers' favorite, subject matter, brand,
keyword or theme. Each aisle also has pictures and prices of highlighted
products with links to teachers' reviews of these products.

   From the SmarterKids.com home page, or within each aisle, customers may
access a number of helpful areas within the website, including:

  .  product categories such as Parents' Favorites, Teachers' Favorites, Best
     Sellers, Monthly Picks, Great Gift Ideas, Kids' Favorites or Twenty
     under $20;

  .  product groups, organized by well-known brands or favorite characters;

  .  SmarterKids.com's Learning Styles Survey;

  .  subject links, to find products which address a particular educational
     or developmental area; and

  .  a keyword search box, where customers can enter a product name,
     manufacturer name or descriptive words to find a product.

   These areas are constantly evaluated and refined to reflect the feedback
SmarterKids.com gathers from its customers and any seasonal, periodic or
promotional opportunities SmarterKids.com pursues.

   Products. SmarterKids.com offers five product types--books, toys and games,
software, music and video and school supplies--ranging in price from under
$2.00 to $799.00. These products range from those based on popular brands and
licensed characters to hard-to-find specialty items. SmarterKids.com sets its
prices on parity with the average prices of similar products offered by its
online competitors. Each product listing has a picture

                                       80


of the product; narrative review; indication of skills developed, educational
approach utilized, and best application; and ratings for ease of use, fun,
reusability and depth of instruction. With one click, a user can see all
applicable brands, categories and special offers for each product type. For
example, a parent might select a vividly illustrated book that teaches letter
recognition, software that uses an engaging interactive story to develop
creativity, or a puzzle that teaches motor skills and spatial-relationship
awareness.

   The Grade Expectations! section of the SmarterKids.com website allows
parents to select products aligned to educational grade standards based on an
interpretation of widely accepted national, state, and local curriculum
guidelines.

   My Kid's Store offers what SmarterKids.com believes to be one of the most
personalized shopping experiences in electronic commerce. Parents enter
information related to their child's education and development to build a
personal profile, and SmarterKids.com uses the information to present an
educationally appropriate assortment of products. The more information that a
parent enters, the more precise will be the product recommendations made by
SmartPicks, SmarterKids.com's proprietary personalization technology. My Kid's
Store incorporates a child's age and grade, learning goals and results from:

  .  the Learning Styles Survey that parents fill out online;

  .  a skills check-up assessment test that children can take online;

  .  a CD-ROM-based skills test that parents can order from the
     SmarterKids.com website; and

  .  scores from state-sponsored standardized tests.

   For example, when a parent wishes to focus a first grade child on pre-
reading skills, SmartPicks presents only those products appropriate to that age
and skill goal. Further individual customization can be achieved when a parent
completes a Learning Styles Survey to determine whether a child learns best
through a linguistic, visual, musical, interpersonal, intrapersonal,
mathematical or physical style. If a child's learning style is visual,
SmartPicks will customize this child's shopping area by suggesting products
that teach pre-reading skills to a first grader through visual learning.
SmartPicks retains a child's information for future reference by the parent.
When a parent returns to the SmarterKids.com website, new products will
automatically be suggested that achieve the learning goals and fit the learning
style and age range of the child.

   SmarterKids.com protects all information entered into My Kid's Store and
elsewhere and strictly adheres to commonly accepted privacy standards
established by TrustE and the Better Business Bureau, non-profit organizations
who are dedicated to establishing a trusting environment for making purchases
and gathering information on the Internet. Information regarding TrustE and the
Better Business Bureau can be found at www.truste.org and www.bbb.com.

   Product selection, check-out and payment functions are easy and intuitive.
SmarterKids.com stocks each item that it sells and is able to show the customer
the availability for each product. SmarterKids.com's credit card approval
technology prevents customers from experiencing delays in check-out. Customers
receive e-mail confirmations of their orders, notification of shipment, and the
ability to track their shipment through the United Parcel Service and Federal
Express.

   Website content is designed and selected to achieve SmarterKids.com's
mission of helping parents help their children learn. SmarterKids.com's product
reviews are prepared by a team of educators. To promote trust, SmarterKids.com
encourages customers to access explanations of product review methodology.
SmarterKids.com's Parents Center suggests weekly learning activities that
parents can do with their children, helps parents prepare their children for
standardized tests, and offers a Teacher Talk Glossary to explain terms used by
education professionals. SmarterSites connects parents to relevant and powerful
information sources. Parents who register for My Kid's Store receive twice-
monthly e-mailed newsletters.

                                       81


Marketing and Sales

   SmarterKids.com uses a multi-faceted advertising and promotional strategy to
build awareness and attract customers to its website. SmarterKids.com uses a
personalized database marketing approach to build its customer base and
encourage repeat transactions. SmarterKids.com emphasizes responsive and
reliable customer service to earn customer loyalty.

   E-mail is the primary vehicle by which SmarterKids.com communicates with its
customers and registered users. SmarterKids.com sends customers periodic
newsletters and notification of private, customer-only offers. SmarterKids.com
personalizes its information and offers to specific subsets of its customers,
according to the products they have purchased and the information they have
provided in their children's My Kid's Store profiles, enhancing the value added
and SmarterKids.com's relationship with them.

   SmarterKids.com's online marketing efforts include relationships with
companies who maintain websites that have a large, existing customer base.
SmarterKids.com places banners, buttons and text links on its websites in
return for a specified number of "impressions", or times they are viewed on-
screen, and jointly develops content, promotions and e-mail marketing programs.
These relationships generally include content sharing arrangements and require
SmarterKids.com to pay a fee for delivery of Internet traffic. In these
relationships, SmarterKids.com is usually designated on these companies'
websites as the preferred vendor of, if not the exclusive vendor of, online
retailers of children's educational books, toys and games, and software. For
example, SmarterKids.com is the exclusive e-commerce partner of the Microsoft
Encarta website and is indicated by the fact that the SmarterKids.com website
link is the only website link for a children's educational products retailer
displayed on the Microsoft Encarta website home page.

   National Computer Systems, or NCS, is the largest processor of standardized
tests for children in kindergarten through grade 12 in the United States. NCS
provides processing and scoring for over 30 million student assessment tests,
such as the Iowa Test of Basic Skills, in all 50 states and for the U.S.
Department of Education. In May 1999, NCS launched its WeHelpKids.com website,
offering a variety of electronic HelpTests and value-added services aimed at
providing assessment and identification of a student's academic strengths and
weaknesses. WeHelpKids.com contains several direct links to the SmarterKids.com
website, which draws parents eager to support and encourage their children's
learning. The links are promoted through both a banner promotion and the NCS
ReportCard service. The NCS ReportCard service allows parents to enter the
results of their children's state standardized tests on WeHelpKids.com and
receive personalized product recommendations from SmarterKids.com's SmartPicks
system based on those test results. WeHelpKids has commenced this service as a
pilot program for Michigan standardized tests and intends to add tests and
services for tests given in other states. The agreement with NCS provides that
SmarterKids.com pay NCS a commission based upon a percentage of the gross
margin on sales generated by customers originating from WeHelpKids.com and
expires in March 2001 unless renewed. In connection with the establishment of
its promotional services relationship with NCS, SmarterKids.com issued to NCS
warrants to purchase 112,500 shares of SmarterKids.com common stock at an
exercise price of $1.33 per share. With the consent of NCS, SmarterKids.com
cancelled warrants to purchase 84,375 shares of SmarterKids.com common stock in
November 2000. The remaining 28,125 warrants become exercisable upon the
achievement by NCS of certain milestones.

   Through programs managed by LinkShare, SmarterKids.com has relationships
with over 10,000 websites that feature links to SmarterKids.com in return for a
commission based on net sales that result from such referrals. These websites
range from online malls to individuals' websites. LinkShare recruits
affiliates, collect commissions from SmarterKids.com and pays the participating
websites.

   Offline marketing is an increasingly important component of
SmarterKids.com's customer acquisition and branding efforts. SmarterKids.com
advertises in a variety of parenting-oriented and other magazines and through
direct mail and free-standing inserts.

                                       82


   SmarterKids.com obtains products from a network of large and small vendors,
manufacturers and distributors. SmarterKids.com carries inventory of the
products available for sale on its website. SmarterKids.com currently conducts
its distribution operations through one facility operated by SmarterKids.com,
consisting of approximately 139,000 square foot facility in Mansfield,
Massachusetts.

   SmarterKids.com sends orders from its website to its distribution facilities
over secure connections and warehouse management systems that optimize the
pick, pack and ship process. The warehouse management system provides the
website with data on inventory quantities, which enables SmarterKids.com to
display information about the availability of the products on its website. The
management system also enables SmarterKids.com to offer a variety of gift wrap
choices, custom gift cards and custom to/from labels for each individual gift.
In addition, SmarterKids.com offers an order tracking service for its customers
on its website.

   SmarterKids.com offers three levels of shipping service in the United
States: standard, premium and express. SmarterKids.com has developed
relationships with United Parcel Service, the United States Postal Service and
Federal Express to maximize its overall service level to all 50 states and
select international locations.

Customer Service

   SmarterKids.com seeks to provide a customer experience that exceeds customer
expectations. Its goals include:

  .  prompt shipping;

  .  responding to all e-mail inquiries within the same day;

  .  maintaining a return rate of less than 1%; and

  .  maintaining at least 99% of inventory items in stock at any time.

   SmarterKids.com maintains a toll-free telephone customer service center
staffed with customer service representatives trained to assist customers with
product selection, order processing, shipping and billing and any other
questions or problems. SmarterKids.com trains its representatives to be
competent and courteous. SmarterKids.com gives representatives wide discretion
to ensure that customers are satisfied with their purchases and their
purchasing experience.

Technology

   SmarterKids.com has implemented a broad array of scalable systems for
website management, search, customer service, electronic transaction management
and data interchange, e-mail, order processing, payment processing, office
administrative services, and accounting. These systems use a combination of
proprietary and commercially-available technologies. SmarterKids.com focuses
its internal development efforts on creating and improving specialized software
that is unique and able to enhance its business. SmarterKids.com uses a set of
applications for:

  .  evaluating and reviewing products for eligibility in its store;

  .  accepting and validating customer orders;

  .  managing customer telephone and e-mail inquiries and requests for
     service;

  .  transmitting order and related information among our website,
     headquarters, and fulfillment locations;

  .  profiling customers' order histories and purchasing patterns;

  .  conducting and managing customer payment transactions; and

  .  interacting with its fulfillment center.

                                       83


   SmarterKids.com develops or selects systems that are based on industry-
standard architectures that have been designed to minimize downtime in case of
outages or catastrophic occurrences. They provide 24-hours-a-day, seven-days-a-
week availability. The SmarterKids.com transaction processing methods and
databases are designed without arbitrary capacity constraints and are scalable
to any volume of demand that it expects to encounter. SmarterKids.com has
implemented load balancing systems and redundant servers to provide for fault
tolerance.

   Since September 1999, SmarterKids.com's systems infrastructure has been
hosted at Exodus Communications in Waltham, Massachusetts. Exodus provides
redundant communication lines from multiple providers, 24-hour monitoring and
engineering support, its own generators and multiple back-up systems. Exodus
also maintains private peering relationships. Private peering refers to a
private network that Exodus built with major Internet providers. Customers who
connect through those service providers will be routed faster through the
private network and avoid the unpredictable performance of the public Internet.
SmarterKids.com pays, on average, approximately $22,000 in fees to Exodus per
month for the hosting services. In the months of November and December these
fees typically increase to approximately $27,000 to cover costs associated with
extra usage during the holiday season. The agreement will continue to renew
automatically for successive one year terms unless it is earlier terminated by
either party. SmarterKids.com may terminate for cause, including failure of
Exodus to provide services for multiple or excessive periods. Either
SmarterKids.com or Exodus may terminate the agreement at will after giving 90
days written notice. The contract contains no financial penalties associated
with its termination.

Competition

   SmarterKids.com believes that it is the only specialty education retailer
selling children's products exclusively over the Internet. In the larger market
of children's educational products, SmarterKids.com competes against several
companies, which can be classified into the following groups:

  .  mass market retail chains, such as Kmart, Target and Wal-Mart;

  .  mass market book sellers, toy stores and computer hardware and software
     stores, such as Barnes & Noble, Toys "R" Us and CompUSA;

  .  traditional regional or local bookstores, toy stores and computer and
     software stores;

  .  traditional and online specialty educational retailers, such as Learning
     Express and Zany Brainy;

  .  online book sellers, toy sellers and computer software sellers, such as
     Amazon.com, KBkids.com, and Beyond.com; and

  .  educational catalog distributors, such as Scholastic.

   While SmarterKids.com believes that it is the only specialty education
selling children's products exclusively over the Internet, its market share of
the educational products market is less than those of many of its competitors
in each of the above categories. SmarterKids.com believes that the principal
competitive factors in its market are:

  .  brand recognition and trust;

  .  ability to attract and retain consumers;

  .  breadth of product selection;

  .  product pricing;

  .  availability of educational and authoritative information; and

  .  quality and responsiveness of customer service.

                                       84



   SmarterKids.com believes that in order to better compete on these factors,
it will need to continue to:

  .  build brand recognition as the brand matures:

  .  expand on its base of over 250,000 customers;

  .  expand its line of over 4,500 educational products;

  .  competitively price product offerings;

  .  deliver education content; and

  .  provide quality customer service.

Intellectual Property Rights

   SmarterKids.com regards the protection of its intellectual property as
critical to its future success and relies on a combination of copyright,
trademark, service mark and trade secret laws, license agreements and
contractual restrictions to establish and protect its proprietary rights in
SmarterKids.com website architecture and technology and services.
SmarterKids.com has a pending patent application relating to the SmartPicks
product selection algorithm it uses on its website. SmarterKids.com has entered
into confidentiality and invention assignment agreements with its employees and
contractors in order to limit disclosure of proprietary information and to
protect SmarterKids.com's ownership interest in its website architecture and
technology. SmarterKids.com cannot assure you that these contractual
arrangements or the other steps taken by it to protect its intellectual
property will prove sufficient to prevent misappropriation of its technology or
deter independent third-party development of similar technologies.

Employees

   As of December 31, 2000, SmarterKids.com had 98 full-time employees,
including 35 in marketing and sales, 16 in customer service, two in editorial
and education review, 20 in development and 25 in general and administrative.
In connection with the restructuring announced in the fourth quarter of 2000,
48 of these employees have been given notice of termination, to be effective by
June 30, 2001. From time to time, SmarterKids.com also employs independent
contractors to support these operational areas. The employees of
SmarterKids.com are not represented by a union and SmarterKids.com believes
that its employee relations are good.

Property

   SmarterKids.com is headquartered in Needham, Massachusetts, where it leases
an office with approximately 39,152 square feet under a lease expiring in
October 2004. SmarterKids.com believes that these facilities are adequate to
meet its current requirements and that suitable additional or substitute space
will be available as needed. In addition, during the second quarter of 2000,
SmarterKids.com leases a 139,000 square foot distribution center in Mansfield,
Massachusetts under a lease expiring in March 2005. The distribution center
allows SmarterKids.com to better manage its fulfillment process.

Legal Proceedings

   SmarterKids.com is not a party to any material legal proceedings, though it
from time to time may become a party to various legal proceedings arising in
the ordinary course of its business.

                                       85


SmarterKids.com Management's Discussion and Analysis of Financial Condition and
                             Results of Operations

   SmarterKids.com's Management's Discussion and Analysis of Financial
Condition and Results of Operations should be read in conjunction with the
accompanying financial statements and related notes of SmarterKids.com for the
periods specified, included elsewhere in this proxy statement-prospectus. The
following discussion contains forward-looking statements which involve risks
and uncertainties. SmarterKids.com makes such forward-looking statements under
the provision of the "Safe Harbor" section of the Private Securities Litigation
Reform Act of 1995. The safe harbor of the Private Securities Litigation Reform
Act of 1995 is not applicable to forward-looking statements made in connection
with an initial public offering. Any forward-looking statements should be
considered in light of the factors described. Actual results may vary
materially from those projected, anticipated or indicated in any forward-
looking statements. In this section, the words "anticipates," "believes,"
"expects," "intends," "future," "could," and similar words or expressions (as
well as other words or expressions referencing future events, conditions, or
circumstances) identify forward-looking statements.

Overview

   SmarterKids.com is an online retailer focused exclusively on children's
educational books, toys and games, software, music and video, and school
supplies.

   From inception through March 1998, SmarterKids.com's activities consisted
primarily of the conception, development, publishing, marketing and sales of
its proprietary educational and entertainment CD-ROM software. In March 1998,
SmarterKids.com determined that the sale of third-party products over the
Internet provided a better opportunity to attain scale and profitability that
was not attainable in the CD-ROM market and that due to its popularity, use of
the Internet as a means to sell products and services was the next step in the
development of the company. SmarterKids. com then began transitioning its
business model to online sales of third-party educational products and
commenced development of the SmarterKids.com website. In November 1998,
SmarterKids.com launched its website, discontinued the sale of its proprietary
CD-ROM products through traditional retail channels and began offering its
proprietary CD-ROM products on a limited basis through SmarterKids.com's online
channel.

   While SmarterKids.com's online retail revenues have grown since launching
its website, over the same period, marketing and sales expenses increased
significantly as a result of SmarterKids.com's promotional activities.
SmarterKids.com expects that the rate at which it incurs losses will depend on
the extent it continues to incur additional expenses to advertise and promote
its website, expand its product offerings and website content, enhance and
upgrade its website and other systems, expand its fulfillment capabilities and
hire additional personnel.

   Prior to November 1998, revenues consisted solely of sales of
SmarterKids.com's proprietary CD-ROM products and were recognized upon
shipment, net of return allowances as determined by historical trends of actual
returns. Cost of revenues consisted primarily of production and shipping costs.
Marketing and sales expenses consisted primarily of promotions and advertising
of SmarterKids.com's products through national computer software retailers.
Development costs consisted primarily of compensation for employees developing
SmarterKids.com's proprietary CD-ROM software. General and administrative costs
consisted primarily of compensation for employees and professional fees.

   Revenues in 1999 and 2000 consisted of online sales of third-party
educational products and charges to customers for shipping. Also included in
fiscal 1999 and 2000 revenues are online sales of our proprietary CD-ROM
products, which are offered on a limited basis. The revenue in fiscal 2000 also
includes previously deferred revenue related to gift certificates sold to a
third party in 1999, which expired unused. In each of the years ended December
31, 1999 and 2000, SmarterKids.com derived approximately 2% of its revenues
from outside of the United States. Revenues are recognized when the products
are received by customers and are net

                                       86


of promotional discounts, coupons and return allowances, which are determined
by historical trends of actual returns. Under SmarterKids.com's online retail
business model, its actual returns and therefore its allowance for returns are
lower than the returns from its historical CD-ROM business which utilized an
indirect sales channel. The provision for write-offs and returns in 1998 and,
almost entirely, in 1999 were related to the historical CD-ROM business and the
provision for write-offs and returns in 2000 were related only to the online
retail business. The decline in product returns was due to the change in the
primary sales channel. Under SmarterKids.com's online retail business model
products are sold directly to consumers. Under the historical CD-ROM business,
products were sold to distributors, who were able to return unsold products.
The returns from distributors were in bulk quantities. Cost of revenues
consisted primarily of the cost of products sold to customers and
SmarterKids.com's shipping costs. SmarterKids.com anticipates that its gross
margins will fluctuate from quarter to quarter depending on consumer
preferences for its mix of products.

   Marketing and sales expenses consisted primarily of the cost of advertising
and promotional activities, fulfillment services fees to J.L. Hammett Co.
through July 1, 2000 and costs to operate SmarterKids.com's own distribution
facility thereafter, commissions to online marketing companies, and expenses
for personnel engaged in marketing, merchandising and customer service
activities. Fulfillment fees paid to J.L. Hammett Co. were based on a
percentage of the cost to SmarterKids.com of its products. This percentage was
fixed and did not vary with the prices of SmarterKids.com's products.
Commissions to online marketing companies are based on a percentage of revenues
generated through these relationships. Approximately 5% and 10% of
SmarterKids.com's revenues in the years ended December 31, 1999 and 2000,
respectively, were derived from these relationships.

   Development expenses consisted primarily of payroll and related costs for
personnel performing website design, development, testing, technology
maintenance and content maintenance. SmarterKids.com believes that continued
investment in website development and maintenance is critical to attaining its
strategic objectives.

   General and administrative expenses consisted primarily of payroll and
related costs for executive and administrative personnel, professional service
expenses and other general corporate expenses. In November 1999,
SmarterKids.com incurred a one-time cost of $861,000 in connection with the
settlement and legal expenses of a patent infringement lawsuit, which cost was
included in general and administrative expenses for the quarter and year ended
December 31, 1999.

   Restructuring charges consisted of employee termination benefits related to
the SmarterKids.com's approved and implemented restructuring program. The
restructuring program has been undertaken in order to reduce operating expenses
in the SmarterKids.com's business and is expected to be completed in June 2001.
The program included a net reduction of 60% of SmarterKids.com's workforce.
Accordingly, during the fourth quarter of 2000, SmarterKids.com recorded a
charge of $1.3 million related to employee termination benefits. As of December
31, 2000, $61,000 has been paid out and approximately $1.2 million remains
outstanding.

   Interest income consists primarily of interest earned on capital invested in
commercial paper, corporate and treasury notes. Interest expense is related to
short-term lease obligations and borrowings under our equipment lines of
credit. Also included in other expense in fiscal 2000 are transaction expenses
of $693,000 related to our proposed combination with Earlychildhood. The
transaction expenses consist primarily of legal, accounting, and investment
banking fees.

   With respect to SmarterKids.com's need to attract, retain and motivate
qualified employees and certain marketing and service providers, since
September 1995, SmarterKids.com has provided them with equity-based
compensation. Stock compensation expenses represent non-cash charges related to
stock options and warrants given to employees and directors, consultants, J.L.
Hammett Co. and NCS. For employee and director grants, the compensation charge
reflects the difference between the exercise price of the options and the
estimated fair value of the underlying common stock on the date of the grant.
This compensation charge is deferred initially and amortized to expense over
the vesting period of the applicable options. For non-employee grants, the
compensation charge reflects the fair value of the options and warrants on the
initial measurement date

                                       87


(typically the date of grant for those exercisable immediately or with fixed
vesting periods, or the date when vesting becomes fixed for those with variable
vesting periods), as well as subsequent re-measurements of such fair value
until the options and warrants vest. Accordingly, SmarterKids.com cannot
currently estimate additional charges related to future re-measurement of
unvested non-employee options and warrants. SmarterKids.com may in the future
grant additional equity-based compensation to non-employees to secure marketing
or other service relationships. As of December 31, 2000, $3.4 million of
deferred stock compensation remained to be amortized to expense, generally over
the next three years, for stock options and warrants granted through December
31, 2000.

   The market for children's educational books, toys and games, software, music
and video, and school supplies is highly seasonal. Accordingly, SmarterKids.com
expects to experience seasonal fluctuations in its revenues. In particular,
SmarterKids.com expects a disproportionate amount of its revenues to be
realized during the fourth quarter of each calendar year, coinciding with the
holiday shopping season.

Results of Operations



                                                  Year Ended
                                                 December 31,
                                           ---------------------------
                                            1998      1999      2000
                                           -------  --------  --------
                                                    (in thousands)
                                                     
Net Revenues:
  Online retail........................... $    22  $  5,421  $ 10,206
  Proprietary CD-ROM......................   2,278       --        --
                                           -------  --------  --------
    Total net revenues....................   2,300     5,421    10,206
                                           -------  --------  --------
Cost of revenues:
  Online retail...........................      20     4,005     7,920
  Proprietary CD-ROM......................     908       --        --
                                           -------  --------  --------
    Total cost of revenues................     928     4,005     7,920
                                           -------  --------  --------
  Gross profit............................   1,372     1,416     2,286
                                           -------  --------  --------
Operating expenses:
  Marketing and sales.....................   2,769    30,132    28,641
  Development.............................   1,438     2,864     3,034
  General and administrative..............     526     3,900     3,820
  Restructuring costs.....................     --        --      1,300
                                           -------  --------  --------
    Total operating expenses..............   4,733    36,896    36,795
                                           -------  --------  --------
  Loss from operations....................  (3,361)  (35,480)  (34,509)
  Interest and other income (expense),
   net....................................      19       752     1,835
                                           -------  --------  --------
  Net loss................................ $(3,342) $(34,728) $(32,674)
                                           =======  ========  ========


Years Ended December 31, 1998, 1999 and 2000

   Revenues. Revenues were $2.3 million, $5.4 million and $10.2 million in the
years ended December 31, 1998, 1999 and 2000, respectively. The increase in
revenue from 1998 to 1999 was primarily attributable to the transition of our
business model to online sales of third-party educational products and
reflected the results of our significant marketing efforts. The increase in
revenue from 1999 to 2000 resulted from further marketing efforts and brand-
building during the more recent periods, including an increased base of repeat
customers, as well as revenue recognized from expired gift certificates. In
fiscal 2000, we recognized $604,000 of previously deferred gift certificate
revenue on gift certificates expiring unused.

                                       88


   Cost of revenue. Cost of revenues consists primarily of the cost of products
sold to customers and the cost of shipping products to our customers.
SmarterKids.com anticipates that its gross margins will fluctuate from year to
year depending on consumer preferences for its mix of products. The cost of
revenues was $928,000, $4.0 million and $7.9 million in fiscal year 1998, 1999
and 2000, respectively. During fiscal year 2000, SmarterKids.com recorded an
inventory obsolescence charge of $477,000 for primarily software products held
in inventory. The increase in cost of revenues from 1998 to 1999 was
attributable to the increase in online sales of third-party educational
products. The increase in cost of revenues from 1999 to 2000 was principally
attributable to growth in online sales. SmarterKids.com's gross margin
decreased from 59.7% in 1998 to 26.1% in 1999, as a result of the new online
retail business model. SmarterKids.com's gross margin decreased from 26.1% in
1999 to 22.4% in 2000 due to slightly lower gross margins on new products
introduced, obsolescence charges and increased freight charges.

   Marketing and sales. Marketing and sales expenses consist primarily of the
cost of advertising and promotional activities, fulfillment costs, commissions
to online marketing companies expenses for personnel engaged in marketing,
merchandising activities, and stock compensation expense. Fulfillment costs
represent costs incurred in operating and staffing the distribution center and
the customer service department, picking and packing customers' orders for
shipment, responding to inquires from customers, credit card fees, as well as
fees paid to J.L. Hammett Co., a fulfillment partner during fiscal 1999 and the
first six months of 2000. As of July 1, 2000, SmarterKids.com discontinued
using J.L. Hammett Co. as a third party fulfillment partner due to the opening
of its own distribution facility.

   Marketing and sales expenses were $2.8 million, $30.1 million and $28.6
million in the years ended December 31, 1998, 1999, and 2000, respectively.
Included in marketing and sales expenses was stock compensation of $91,000,
$1.2 million, and $1.6 million in the years ended December 31, 1998, 1999 and
2000, respectively. Advertising expenses for 1998, 1999 and 2000 were
$1,154,000, $21,314,000 and $11,469,000, respectively. The increase from 1998
to 1999 was primarily attributable to the initiation of SmarterKids.com's
advertising campaigns and promotional activities, fees to its fulfillment
partner, J.L. Hammett Co., as well as the hiring of additional employees,
related expenses required to implement its new Internet business model and
stock compensation related to options granted to employees. The increase from
1999 to 2000 was primarily attributable to fees to SmarterKids.com's previous
fulfillment partner, J.L. Hammett Co., and the hiring of employees to staff the
distribution center, which opened for operations July 1, 2000.

   Fulfillment costs included in marketing and sales expense were $1.5 million
and $4.6 million for the years ended December 31, 1999 and 2000, respectively.
Due to the nature of the business related to selling proprietary CD-ROM
products, fulfillment costs of $52,000 were included in cost of goods for the
year ended 1998.

   In September 2000, the Emerging Issues Task Force (EITF) reached a final
consensus on EITF Issue 00-10, "Accounting for Shipping and Handling Fees and
Costs." This consensus states that all amounts billed to a customer in a sale
transaction related to shipping and handling, if any, represent revenue and
should be classified as revenue. SmarterKids.com already classifies shipping
charges to customers as revenue. With respect to the classification of costs
related to shipping and handling incurred by the seller, including fulfillment
costs, the EITF determined that the classification and amount of such costs is
an accounting policy decision that should be disclosed. SmarterKids.com
classifies fulfillment costs in marketing and sales expenses. These costs are
primarily composed of distribution facility expenses, including equipment and
supplies, payroll and expenses for personnel engaged in distribution
activities, third party fulfillment fees, credit card fees and the costs of
customer support. These costs represent facility costs necessary for
warehousing inventory, as well as costs incurred to pick and pack a customer
order and the related packaging supplies.

   Development. Development expenses consist primarily of payroll and related
costs for personnel performing website design, development, maintenance,
testing and stock compensation. Development expenses were $1.4 million, $2.9
million and $3.0 million in the years ended December 31, 1998, 1999 and 2000,

                                       89


respectively. Included in development expenses was stock compensation
expense/(credits) of $60,000, $1.1 million and ($323,000) in the years ended
December 31, 1998, 1999 and 2000, respectively. Development costs related
strictly to website development efforts were $432,000, $2.9 million and $3.0
million in the years ended December 31, 1998, 1999 and 2000, respectively. The
increase from 1998 to 1999 was attributable primarily to costs related to
maintaining, testing and enhancing the features, content and functionality of
the SmarterKids.com website, the hiring of additional employees, as well as
stock compensation related to options granted to employees. The increase from
1999 to 2000 was attributable primarily to costs related to maintaining,
testing and enhancing the features, content and functionality of the
SmarterKids.com website and the hiring of additional employees

   General and administrative. General and administrative expenses consist
primarily of payroll and related costs for executive and administrative
personnel, professional service expenses and other general corporate expenses.
General and administrative expenses were $526,000, $3.9 million and $3.8
million in the years ended December 31, 1998, 1999 and 2000, respectively.
Included in general and administrative expenses was stock compensation of
$36,000, $1.0 million, and $590,000 in the years ended December 31, 1998, 1999
and 2000. The increase from 1998 to 1999 was attributable primarily to hiring
additional employees as SmarterKids.com expanded its operations and
infrastructure to support future growth, the transition to being a public
company and stock compensation related to options granted to employees. In
November 1999, SmarterKids.com also incurred a one-time cost of $861,000 in
connection with the settlement and related legal expenses of a patent
infringement lawsuit, which cost was included in general and administrative
expenses in the quarter ending December 31, 1999. The increase from 1999 to
2000 was attributable primarily to the costs related to the expansion of
SmarterKids.com's operations and infrastructure, as well as the hiring of
additional employees.

   Stock compensation. With respect to stock options granted to employees, we
recorded deferred stock compensation of $1.5 million, $5.7 million and zero,
and amortized $81,000, $2.2 million and $1.3 million of stock compensation as
an expense in 1998, 1999 and 2000, respectively. SmarterKids.com recorded
additional stock compensation of $106,000, $1.2 million and $110,000 as an
expense in the years ended December 31, 1998, 1999 and 2000, respectively,
related to options and warrants granted to non-employees. SmarterKids.com
expects to amortize approximately $1.3 million for each of the next three years
based on the current vesting periods and remaining deferred compensation. The
balance of deferred stock compensation related to options and warrants granted
to non-employees representing 28,125 shares of common stock was $4,000 at
December 31, 2000. All other non-employee grants were fixed as of December 31,
2000. For non-employee grants, the compensation charge reflects the fair value
of the options and warrants on the initial measurement date (typically the date
of grant for those exercisable immediately or with fixed vesting periods, or
the date when vesting becomes fixed for those with variable vesting periods),
as well as subsequent re-measurements of such fair value until the options and
warrants vest. Accordingly, SmarterKids.com cannot currently estimate
additional charges related to future re-measurement of unvested non-employee
options and warrants.

   During the second quarter of 2000, SmarterKids.com opened its own
distribution center and discontinued using J.L. Hammett Co. as its fulfillment
partner. In connection with this termination, the remaining deferred
compensation of $1,207,000 was expensed in the year ended December 31, 2000.

   On September 7, 2000, SmarterKids.com completed a direct repricing of
certain employee stock option grants. As part of the repricing, SmarterKids.com
reduced the exercise price of all outstanding options with exercise prices of
greater than $1.50 per share. The new exercise price of these repriced options
was reset to $1.50 per share, which was equal to the market value of the common
stock on September 7, 2000. Options to purchase 2,325,574 shares of
SmarterKids.com common stock were repriced. SmarterKids.com is accounting for
the repriced options as a variable award. In the year ended December 31, 2000,
SmarterKids.com did not record any additional non-cash stock compensation
charges as a result of this repricing since the market price of the common
stock at December 31, 2000 was less than the repriced exercise price.

   Restructuring charges. During the fourth quarter of 2000, SmarterKids.com
approved and implemented a restructuring program in order to reduce operating
expenses. The restructuring plan is expected to be completed

                                       90


by June 2001. The program included a net reduction of 60% of its workforce.
Accordingly, during the fourth quarter of 2000, SmarterKids.com recorded a
charge of $1.3 million related to employee termination benefits.As of December
31, 2000, $61,000 has been paid out and $1.2 million remains outstanding. This
restructuring is expected to generate annual operating expense savings of
approximately $4.4 million.

   Interest income and expense, other income and expense. Interest income
consists primarily of income earned on capital invested in commercial paper,
corporate and treasury notes and auction rates and by interest expense related
to short-term lease obligations and borrowings under SmarterKids.com's
equipment lines of credit. Other expense in fiscal 2000 includes merger
expenses related to our proposed combination with Earlychildhood. The merger
expenses consist mainly of legal, accounting, and investment banking fees.
Interest income increased from $41,000 in 1998 to $732,000 in 1999. Interest
income increased from $732,000 in 1999 to $2.8 million in 2000. Both of the
increases were primarily attributable to an increase in interest income
generated from higher balances of capital invested in commercial paper,
corporate and treasury notes and auction rates. The higher balances of capital
were generated from SmarterKids.com's initial public offering of common stock.
SmarterKids.com plans to continue to invest in held-to-maturity securities,
which are conservative in nature. Interest expense was $18,000, $16,000 and
$144,000 in fiscal 1998, 1999 and 2000, respectively. The increase in interest
expense from 1999 to 2000 was primarily attributable to borrowings under
SmarterKids.com's equipment lines of credit, which were secured in fiscal 2000.
Other expense in fiscal 2000 includes $693,000 in transition expenses related
to the proposed combination with Earlychildhood.

Selected Quarterly Results of Operations

   The following table sets forth selected unaudited statement of operations
data for the eight quarters in the period ended December 31, 2000.



                                                 Quarter Ended (in thousands)
                          ----------------------------------------------------------------------------------
                          Mar. 31,  June 30,   Sept.    Dec. 31,   Mar. 31,   June 30,   Sept. 30,  Dec 31,
                            1999      1999    30, 1999    1999       2000       2000       2000       2000
                          --------  --------  --------  ---------  ---------  ---------  ---------  --------
                                                   (unaudited in thousands)
                                                                            
Net Revenues:
 Online retail..........  $    94   $    293  $    721  $   4,313  $   1,469  $   1,528  $   1,507  $  5,702
 Proprietary CD-Rom.....      --         --        --         --         --         --         --        --
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Total net revenues.....       94        293       721      4,313      1,469      1,528      1,507     5,702
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
Cost of revenues:
 Online retail..........       69        210       516      3,210      1,101      1,149      1,136     4,534
 Proprietary CD-Rom.....      --         --        --         --         --         --         --        --
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Total cost of
  revenues..............       69        210       516      3,210      1,101      1,149      1,136     4,534
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Gross profit...........       25         83       205      1,103        368        379        371     1,168
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
Operating expenses:
 Marketing and sales....    2,063      3,723     5,447     18,897      7,600      7,442      6,330     7,269
 Development............      572        471     1,008        756        655        693        960       726
 General and
  administrative........      294        332       845      2,488      1,072        982        891       874
 Restructuring costs....      --         --        --         --         --         --         --      1,300
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Total operating
  expenses..............    2,929      4,526     7,300     22,141      9,327      9,117      8,181    10,170
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Loss from operations...   (2,904)    (4,443)   (7,095)   (21,038)    (8,959)    (8,738)    (7,810)   (9,002)
Interest and other
 income (expense), net..       24         28       248        452        828        654        555     (202)
                          -------   --------  --------  ---------  ---------  ---------  ---------  --------
 Net loss...............  $(2,880)  $ (4,415) $ (6,847) $ (20,586) $  (8,131) $  (8,084) $  (7,255) $ (9,204)
                          =======   ========  ========  =========  =========  =========  =========  ========
 Basic and diluted net
  loss attributable to
  common stockholders...    (1.77)     (2.66)    (3.52)     (2.10)     (0.40)     (0.39)     (0.35)   (0.45)



                                       91


Liquidity and Capital Resources

   Since inception, SmarterKids.com has incurred significant losses.
SmarterKids.com has met its cash requirements primarily through the sale of
capital stock and the use of lines of credit and capital leases.
SmarterKids.com has received capital from investors in three private venture
capital financings totaling $37.0 million through July 1999. On November 23,
1999, SmarterKids.com completed an initial public offering of 4,500,000 shares
of common stock resulting in net proceeds of $65.9 million. The primary
purposes of the initial public offering were to increase SmarterKids.com's
capitalization and financial flexibility, create a public market for
SmarterKids.com's common stock, and facilitate future access to public markets.
As of December 31, 2000, SmarterKids.com has used $34.5 million of the offering
proceeds for working capital.

   Net cash used in operating activities was $2.0 million, $25.0 million and
$31.9 million in the years ended December 31, 1998, 1999 and 2000,
respectively. The increase in cash used in operating activities from 1998 to
1999 was primarily attributable to increased expenses associated with launching
and promoting SmarterKids.com's new website and retail Internet business. The
increase in cash used in operating activities from 1999 to 2000 was primarily
attributable to larger net loss and accounts payable payments to vendors for
inventory, advertising expenses and the build-out of SmarterKids.com's new
distribution center. Accounts payable consist primarily of payments owed to
vendors for inventory, fixed assets, advertising and goods and services.
SmarterKids.com expects its operating cash requirements to decrease as a result
of its restructuring commenced in the fourth quarter of 2000, including reduced
employee levels and significantly reduced spending on marketing activities.

   Net cash used in investing activities has been primarily for purchases of
fixed assets and short-term investments. Cash used in investing activities was
$33,000, $14.9 million and $7.2 million in the years ended December 31, 1998,
1999 and 2000, respectively. The increase in cash used in investing activities
from 1998 to 1999 was primarily attributable to increased purchases of
equipment and the purchase of short-term investment of $11.7 million. The
increase in cash used in investing activities from 1999 to 2000 was primarily
attributable to increased purchases of equipment for the build-out of
SmarterKids.com's new distribution facility and the purchase of short-term
investments.

   Net cash provided by financing activities was $6.0 million, $91.3 million
and $995,000 in the years ended December 31, 1998, 1999 and 2000, respectively.
Net cash provided by financing activities in the year ended December 31, 1998
consisted primarily of net proceeds of $6.1 million from the issuance of Series
B redeemable preferred stock. Net cash provided by financing activities in the
year ended December 31, 1999 primarily reflects the net proceeds of $65.9
million from SmarterKids.com's initial public offering and $25.3 million from
the issuance of Series C redeemable preferred stock. Net cash provided by
financing activities in the year ended December 31, 2000 primarily reflects the
net proceeds of $1.6 million from equipment lines of credit.

   During the first quarter of 2000, SmarterKids.com entered into a $1.5
million three-year equipment line of credit facility. Equipment collateralized
under this agreement approximates $1.5 million at December 31, 2000. The
interest on the agreement is equal to the three-year U.S. Treasury rate plus
3.5%. SmarterKids.com is making payments on this credit facility of $45,000 per
month.

   During the second quarter of 2000, SmarterKids.com entered into a lease
agreement for a 140,000 square foot distribution center in Mansfield,
Massachusetts. The distribution center allows it to better manage its
fulfillment process. As a result, SmarterKids.com discontinued using J.L.
Hammett Co. as its fulfillment partner during the second quarter of 2000. The
five-year operating lease for the warehouse will require minimum payments of
approximately $900,000 per year.

   As of December 31, 2000, SmarterKids.com had $17.6 million of cash and cash
equivalents, $13.8 million of short-term investments, and $1.0 million of
restricted cash. As of that date, SmarterKids.com's principal commitments
consisted of obligations outstanding under an equipment lines of credit and
capital leases in the

                                       92


amount of $1.2 million, commitments for annual facility lease obligations of
$2.0 million, and accounts payable of $5.1 million.

   SmarterKids.com currently anticipates that current cash, cash equivalents
and short-term investments will be sufficient to meet its anticipated needs for
working capital and capital expenditures through the next twelve months.
SmarterKids.com anticipates that it is likely to need additional financing to
execute its business model after the twelve months, or sooner if it needs to
respond to business contingencies such as lower-than-anticipated revenues,
funding additional advertising expenditures, developing new or enhancing
existing content, features or services, enhancing its operating infrastructure,
responding to competitive pressures, or acquiring complementary businesses or
technologies. SmarterKids.com has transitioned customer order fulfillment to
its own distribution facility during the second quarter in 2000. In conjunction
with this transaction, SmarterKids.com invested capital for the infrastructure
to support these fulfillment activities at the new distribution facility. If
SmarterKids.com raises additional funds through the issuance of equity or
convertible debt securities, the percentage ownership of SmarterKids.com's
stockholders may be reduced, and these newly issued securities may have rights,
preferences or privileges senior to those of existing stockholders.
SmarterKids.com cannot be certain that additional financing will be available
to it on favorable terms when required, or at all.

   SmarterKids.com Quantitative And Qualitative Disclosure About Market Risk

   The following discussion of the SmarterKids.com's market risk includes
"forward-looking statements" that involve risks and uncertainties. Actual
results could differ materially from those projected in the forward-looking
statements. SmarterKids.com does not use derivative financial instruments for
speculative or trading purposes.

Interest Rate Risk

   SmarterKids.com is exposed to market risk from changes in interest rates
primarily through its investing activities. In addition, SmarterKids.com's
ability to finance future acquisition transactions may be impacted if
SmarterKids.com is unable to obtain appropriate financing at acceptable rates.
SmarterKids.com's investment portfolio consists solely of held-to-maturity
investments in high-grade, commercial bank money market accounts and
certificates of deposit. As of December 31, 2000, SmarterKids.com had
securities classified as held-to maturity investments with an amortized cost
value of $7.8 million. SmarterKids.com also had $6.0 million in commercial bank
money markets and $1.0 million of restricted cash in certificates of deposit.

Credit Risk

   Financial instruments which potentially subject SmarterKids.com to
concentrations of credit risk consist primarily of cash, cash equivalents,
short-term investments and accounts receivable. SmarterKids.com does not
believe that it is subject to any unusual credit risk beyond the normal credit
risk associated with commercial banking relationships.

                                       93


       Security Ownership of Certain Beneficial Owners and Management of
                                SmarterKids.com

   The following table sets forth certain information as to the number of
shares of SmarterKids.com common stock held by the following persons as of
December 31, 2000:

  .  each person or entity known by SmarterKids.com to beneficially own 5% of
     more of its common stock;

  .  each director of SmarterKids.com;

  .  each executive officer of SmarterKids.com; and

  .  all SmarterKids.com directors and executive officers as a group.

   Except as otherwise indicated, SmarterKids.com believes that persons
expected to be the beneficial owners of its common stock listed below, based on
information furnished by such owners, have sole voting and investment power
with respect to such shares. Unless otherwise indicated, the address of the
following persons is c/o SmarterKids.com 15 Crawford Street, Needham,
Massachusetts 02494.



                                                    Amount and
                                                    Nature of    Percent of
Name and Address of Beneficial Owner               Ownership(1) Common Stock
- ------------------------------------               ------------ ------------
                                                          
Executive Officers
David Blohm(2)....................................    797,375        3.7%
Jeff Pucci(3).....................................    795,375        3.8
Richard Viard(4)..................................    793,875        3.8
Albert Noyes(5)...................................    469,875        2.2
Richard Secor(6)..................................    104,188          *
Robert Cahill(7)..................................     93,875          *

Directors
Richard D'Amore(8)................................  2,993,130       14.5
Michael Fitzgerald(9).............................  1,884,221        9.1
Michael Kolowich..................................    152,000          *
Brian Hickey(10)..................................     16,875          *
  225 Duncan Mill Road
  Don Mills, Ontario, Canada M3B 3K9

5% Holders
North Bridge Venture Partners III, L.P.(8)........  2,967,817       14.4
  950 Winter Street, Suite 4600
  Waltham, MA 02451
Commonwealth Capital Ventures II, L.P.(9).........  1,858,908        9.0
  20 William Street
  Wellesley, MA 02181
Brighter Vision Holdings, Inc. ...................  1,674,907        8.1
  c/o Torstar Corporation
  One Yonge Street
  Toronto, Canada M5E IP9
All executive officers and directors as a group
 (10 persons)(11).................................  8,100,789       34.1

- --------
*   Less than 1%
(1) Beneficial ownership is determined in accordance with the rules of the
    Securities and Exchange Commission. Shares of common stock issuable by
    SmarterKids.com to a person or entity named below pursuant to options which
    may be exercised within 60 days after December 31, 2000 are deemed to be
    beneficially owned by that person or entity. However, these shares are not
    deemed to be outstanding for purposes of computing the percentage
    beneficially owned by any other person or entity.

                                       94


(2)  Includes of 795,375 shares issuable upon the exercise of options
     exercisable on December 31, 2000 or within 60 days thereafter. Mr. Blohm
     is also a director of SmarterKids.com.
(3)  Includes 294,375 shares issuable upon the exercise of options exercisable
     on December 31, 2000 or within 60 days thereafter. Mr. Pucci is also a
     director of SmarterKids.com.
(4)  Includes 294,375 shares issuable upon the exercise of options exercisable
     on the December 31, 2000 or within 60 days thereafter.
(5)  Includes 220,875 shares issuable upon the exercise of options exercisable
     on December 31, 2000 or within 60 days thereafter.
(6)  Consists of 102,188 shares issuable upon the exercise of options
     exercisable on December 31, 2000 or within 60 days thereafter.
(7)  Consists of 91,875 shares issuable upon the exercise of option exercisable
     on December 31, 2000 or within 60 days thereafter.
(8)  Includes of 25,313 shares issuable upon the exercise of options
     exercisable on December 31, 2000 or within 60 days thereafter and
     2,967,817 shares held by North Bridge Venture Partners III, L.P. Mr.
     D'Amore is a general partner of the general partner of North Bridge
     Venture Partners III, L.P. and may be deemed to share voting and
     investment power with respect to all shares held by North Bridge Venture
     Partners III, L.P. Mr. D'Amore disclaims beneficial ownership of such
     shares, except to the extent of his pecuniary interest therein, if any.
(9)  Includes of 25,313 shares issuable upon the exercise of options
     exercisable on December 31, 2000 or within 60 days thereafter, 1,771,500
     shares held by Commonwealth Capital Ventures II, L.P. and 87,408 shares
     held by CCV II Associates Fund, L.P. Mr. Fitzgerald is a general partner
     of the general partner of Commonwealth Capital Ventures II, L.P. and the
     general partner of CCV II Associates Fund, L.P. and may be deemed to share
     voting and investment power with respect to all shares held by
     Commonwealth Capital Ventures II, L.P. and CCV II Associates Fund, L.P.
     Mr. Fitzgerald disclaims beneficial ownership of such shares, except to
     the extent of his pecuniary interest therein, if any.
(10)  Includes 16,875 shares issuable upon the exercise of options exercisable
      on December 31, 2000 or within 60 days thereafter. Excludes 1,674,907
      shares held by Brighter Vision Holdings, Inc. Mr. Hickey is the Chairman
      and Chief Executive Officer of Harlequin Enterprises Limited. Harlequin
      Enterprises Limited and Brighter Vision Holdings, Inc. are both wholly-
      owned subsidiaries of Torstar Corporation. Mr. Hickey disclaims
      beneficial ownership of such shares except to the extent of his pecuniary
      interest therein, if any.
(11) See footnotes (1) through (10) above. Includes options to purchase an
     aggregate of 1,866,564 shares of SmarterKids.com common stock issuable
     upon the exercise of options exercisable on December 31, 2000 or within 60
     days thereafter.

                                       95


                                 EARLYCHILDHOOD

                                    Business

Overview

   Earlychildhood LLC is a fully integrated, multi-channel supplier of
educational products, services and information to schools, educational
professionals and parents serving the early childhood and elementary school
communities. Through a predecessor entity, Earlychildhood LLC, a California
limited liability company, began operations in 1985. Earlychildhood
manufactures, imports and sells company-developed products as part of its
diverse mix of school supplies and educational toys, while also distributing
and selling a carefully selected range of third party brands such as
Crayola(R), Lego(R) and Elmer's(R). Earlychildhood utilizes multiple sales,
marketing and distribution channels, including:

 . catalogs issued under its tradename Discount School Supply, or DSS;

 . sales programs conducted through its wholly-owned subsidiary, Educational
   Products, Inc., or EPI;

 . the Earlychildhood website; and

 . Earlychildhood NEWS, a professional content resource published in print and
   online.

   All of the foregoing are supported by a national sales force which, as of
December 31, 2000, numbered 93 people.

   Earlychildhood's principal executive offices are located at 2 Lower Ragsdale
Drive, Suite 200, Monterey, California 93940. Earlychildhood has five warehouse
distribution facilities located to optimize shipping and delivery efficiencies.
These facilities are located in Salinas, California; Harrisburg, Pennsylvania;
Jacksonville, Florida; Dallas, Texas; and Houston, Texas. Additionally,
Earlychildhood maintains two facilities dedicated to the manufacturing of
children's art products located in Jacksonville, Florida and Salinas,
California.

Discount School Supply

   Under the trade name "Discount School Supply," Earlychildhood manufactures,
imports and sells company-developed and third party products within the
following categories:

                                       . manipulatives;
 . arts & crafts;


                                       . math;
 . active play;


                                       . music;
 . carpets;


                                       . puzzles;
 . dramatic play;


                                       . sand & water;
 . furniture;


                                       . science; and
 . infant & toddler;


                                       . teacher resources.
 . language;

   Discount School Supply began operations in 1985 and was one of the first
companies to focus on offering discounted school supplies to the early
childhood market.

   The Discount School Supply catalog has been the primary vehicle for customer
acquisition and sales by DSS. Earlychildhood mails out three DSS catalogs
annually to a growing customer base of educational professionals, schools and
parents. A refresher version of each of these catalogs is typically
redistributed 45 to 75 days after the initial distribution. The distribution of
three catalogs enables Earlychildhood to adjust pricing and product strategies
faster than competitors mailing catalogs less frequently. For the year ended
December 31, 2000, over 1.9 million catalogs were mailed. Included within the
catalog are projects and

                                       96


curriculum ideas for using Discount School Supply products targeted to assist
customers in educating and fostering the learning process. This educational
content enables Earlychildhood to position the Discount School Supply catalog
not only as a sales tool, but also as a learning resource for educational
professionals, teachers and parents. It also fosters an extended useful life
for the catalog that competing catalogs exclusively selling products might not
be able to attain.

   As of December 31, 2000, 57 members of Earlychildhood's national sales force
were educational consultants dedicated to DSS operations and were located in
major metropolitan areas throughout the United States. Most educational
consultants are former teachers, familiar with the preschool environment and
the demands on each early childhood educator's time and available resources.
Their job is to help educational professionals, teachers and parents optimize
their time spent in and out of the classroom by giving workshops intended to
offer potential options and ideas for using Discount School Supply products.
These programs result in increased sales, retention of the customer and
competitive margins, as many of the products demonstrated are company-developed
and exclusively distributed by Earlychildhood. The programs also provide a
"human face" to Discount School Supply that a catalog alone cannot reproduce.

   Earlychildhood has warehouses across the United States located to optimize
shipping and delivery efficiencies to permit Earlychildhood to deliver an order
within 48 hours to over 90% of the U.S. population at regular UPS ground rates.
During the year ended December 31, 2000, Discount School Supply achieved a
greater than 99% success rate in sending out orders on the same day that were
placed by 2 p.m., customer's local time. Earlychildhood's ability to ship and
deliver effectively has been a consistent competitive differentiator throughout
its operating history.

Educational Products, Inc.

   Earlychildhood sells school supplies to elementary schools, teachers and
organizations through its subsidiary, Educational Products, Inc. These supplies
are specifically targeted for use by children in first through sixth grades.
Products purchased from EPI provide these schools, teachers and educational
organizations the opportunity to implement fund-raising programs which can
benefit particular schools or other community or student programs by providing
them with a percentage of the proceeds from the sale of the products. Through
its acquisition of EPI in May 1999, Earlychildhood expanded its presence in the
elementary school market and expanded its geographic reach by doubling its
direct sales force.

   As of December 31, 2000, 36 members of Earlychildhood's sales force were
dedicated to EPI and located primarily in Texas. EPI offers products and
programs to support several different fund-raising alternatives, including
traditional school-based sales programs of gift wrap or candy and EPI's
company-developed innovation, the "SchoolWrapPacks." SchoolWrapPacks are school
supply sets individually packaged to meet the specifications of individual
teachers for their classrooms. EPI typically sells SchoolWrapPacks to PTAs,
which then resell the product to parents at a small mark-up as a fund-raising
activity. This program provides parents and teachers with a convenient and
cost-effective way to purchase school supplies, while simultaneously supporting
the school's fund-raising efforts. During the back-to-school season of 1999,
Earlychildhood sold nearly one million SchoolWrapPacks.

Earlychildhood News

   Earlychildhood NEWS is a print- and web-based content resource connecting
the commerce segments of Earlychildhood and offering information and services
to early childhood professionals, elementary school teachers and parents.
Earlychildhood NEWS exists in print form as Earlychildhood NEWS magazine,
published six times annually, with the most recently published version mailed
to approximately 50,000 readers. Earlychildhood NEWS is also published
continually online at www.earlychildhoodnews.com. Earlychildhood NEWS contains
articles about:

 . issues facing teachers and parents, as well as pre-school and school-age
   children;


                                       97


 . illustrated arts and crafts;

 . developmentally appropriate activities;

 . news and information; and

 . expert perspectives on a variety of topics.

   Readers may participate in sharing boards, browse a reading room of selected
articles, and ask questions or participate in opinion polls. The objective of
Earlychildhood NEWS is to bring together parents and teachers to share
information, ideas and products, thereby creating a continuum of care for young
children across their homes and schools.

   Earlychildhood NEWS also sponsors Newslink, a weekly opt-in e-mail program
that brings its subscribers a collection of topical articles gathered from an
array of news media. In addition, Newslink includes seasonal crafts and product
specials linked to the Earlychildhood NEWS website.

   Earlychildhood NEWS sponsors a respected Professional Development Program
through the University of Wisconsin-Stout, home of the nation's second largest
early childhood education program. The Professional Development Program enables
early childhood educators to improve their professionalism and to keep their
credentials current. Since the Professional Development Program started in
1995, over 10,000 teachers have participated in the program. Program materials
are available to interested parents as auditors. The Professional Development
Program reinforces Earlychildhood's position as an educational resource for
information and products.

The Early Childhood Market

   The market for educational school supplies and furniture (excluding
textbooks) is currently estimated at approximately $6.1 billion annually. The
child-care segment of the overall educational and training market is estimated
to grow at a five year compound annual growth rate of 8.3% from 2000 to 2005.
Propelling this growth are multiple forces that are currently prevalent in the
early childhood market and that are likely to continue for the foreseeable
future.

   Political support in education is gaining momentum. The federal government
has responded to industry research, cultural pressure and recent decreases in
welfare by spending more on early learning. Specifically, the Head Start
program, a multi-billion dollar governmental early learning initiative, has
been receiving accelerating political attention and support, both financial and
otherwise. Under this program, early education has been provided to nearly
950,000 children and since 1993, this type of educational funding has increased
at an annual rate of 9.6%, reaching an estimated $5.3 billion in the 1999-2000
school year.

   The demand for early childhood learning centers is growing at an increasing
rate. The growing population of children ages five years and younger and the
growth in two income families is creating economic imperatives and sociological
change. The Bureau of Labor Statistics anticipates the zero to five year-old
age group will grow by over one million children domestically and will reach 24
million in 2010. Additionally, the National Child Care Information Center
estimates that only 7% of families have a parent at home while the other spouse
works, 62% of women with children under the age of six are in the workforce,
and that 78% of women with school-age children are working. As a result of
these trends, the demand for outsourced childcare and learning environments is
increasing. The nature and quality of early learning within outsourced
environments is under tremendous evaluation and scrutiny. Pre-primary school
enrollment rates in center-based programs have steadily risen over the last few
decades from 6% in 1965 to well over 50% in 1999 and, in 1998, $34 billion was
spent on the child-care segment of the overall educational and training market.

   A transformational shift in the traditional early learning education
distribution channel is occurring.  Historically, preschools, daycares and
regulated child care centers have been largely dependent on paper-based
procurement of educational tools and materials through retail, field sales and
catalogs. Today, new technology

                                       98


is making learning materials easier to deliver. Specifically, the e-commerce
channel is emerging at a rapid pace, cutting costs and promoting best
practices, to make the delivery of early childhood learning and educational
materials easier and more efficient.

   The market is undergoing significant parental pressure. Academic research
continues to highlight the importance of learning in the early age groups, i.e.
ages one through seven, and the media is increasingly focusing on the
importance of parental involvement during this critical stage of growth and
brain development. As such, parental responsibility is causing parents to take
an increasing amount of ownership in educational standards and their child's
development.

   Consolidation. The highly fragmented nature of the early childhood market
has given way to growing consolidation. Currently, there are an estimated 3,400
distributors in the market for school supplies and furniture dominated by a
preponderance of regional small businesses, usually family-owned. To remain
competitive, smaller distribution companies in the sector must consolidate in
order to meet customers' increasing demands for more comprehensive product
offerings, higher quality service and sophisticated support, while concurrently
maintaining a low fixed-cost structure.

   While these forces apply to the entire K-12 market, they are particularly
powerful in the early childhood market because it has been recognized that
effective early education for children is an essential factor in ensuring
continued and accelerated learning in the higher grades. Specifically, a recent
study conducted at the Frank Porter Graham Child Development Center suggests
that high-quality child care programs have considerable long-term effects on
such areas as school achievement, cognition skills, language ability, math
skills, grade retention and social adjustment.

   Further driving the growth of the educational supply industry is the
increase both in enrollment levels and expenditures per student. School
enrollment is projected to increase steadily to more than 54 million by 2008.
Further, a study conducted at the Lucille Packard Foundation found that on
average, parents spend $4,000-$6,000 per year on child care, with some spending
as much as $10,000 per annum. Earlychildhood believes these factors will
continue to spur growth of the early childhood market.

The Earlychildhood Solution

   Earlychildhood combines its expertise in children's education with the sale
of company-developed products and a diverse selection array of third party
products to help bring together educational professionals and parents to share
information, ideas and products.

   One of Earlychildhood's advantages is its manufacturing, sale and exclusive
distribution of company-developed products. Through the research, development
and marketing of its own brands, Earlychildhood is able to monitor and control
the quality of its products, as well as offer high quality items at competitive
prices while realizing favorable profit margins. As an example, Earlychildhood
has realized success with its line of BioColor products, a complete variety of
paints and accessories based on Earlychildhood's company-developed children's
art materials.

   In addition to its company-manufactured and company-developed products,
Earlychildhood also offers a broad assortment of carefully reviewed and
selected third-party educational products. These products enhance
Earlychildhood's product offerings to customers looking for a diverse range of
products to fulfill their educational needs. Earlychildhood satisfies those
needs by offering quality products in the following categories:

   . arts & crafts;                       . infant & toddler;


   . active play;                         . language;


   . carpets;                             . manipulatives;


   . dramatic play;                       . math;

                                       99


   . furniture;                           . music;


   . puzzles;                             . science; and


   . sand & water;                        . teacher resources.

   Furthermore, Earlychildhood merchandises its products in an effort to
maximize the educational benefit to each of its customers. For example,
Earlychildhood's sales representatives are trained to understand which products
are relevant to pre-kindergarten children and which products are more
educationally appropriate for children in kindergarten or above. This tailored,
or "contextual," merchandising has helped to foster a long-term bond between
Earlychildhood's sales representatives and its customers, who view their sales
representatives as knowledgeable and discerning advocates for children.

   Earlychildhood has created a streamlined chain of merchandising and
distribution tools to make sure that customers can access Earlychildhood's
offerings conveniently and effectively. To promote and sell its offerings,
Earlychildhood has traditionally relied on its wide-scale distribution of the
DSS catalogs, its ongoing presence at industry trade gatherings, and its
dedicated sales force. Recently, to augment its traditional distribution
channels, Earlychildhood created a convenient and easy-to-use website,
www.earlychildhood.com, targeted at enhancing visibility and accessibility. In
fact, web access to Earlychildhood is anticipated to be a critical component to
the company's competitive growth strategy in the years to come.

Earlychildhood's Strategy

   The early childhood educational community has traditionally lacked a means
to adequately communicate and interact among different constituencies.
Teachers, administrators and parents are conveying a desire to educate one
another and to share ideas, opinions, and learning tools. To meet this demand,
Earlychildhood is in the process of leveraging its existing assets and the
Internet to become an end-to-end provider of educational products, services and
resources to educational professionals and parents.

   Earlychildhood will address the needs of its educational community by
leveraging the Internet to blend its product offerings with an array of
information and services across multiple distribution channels and customer
touch points. For example, Earlychildhood's print and online publication of
informative articles in Earlychildhood NEWS, as well as its online sharing
boards provide an opportunity for teachers and parents to obtain and share
information about products and learning experiences critical to advancing the
quality of early childhood education. As customers increasingly interact with
and become aware of Earlychildhood's multiple distribution methods and customer
touch points, including the catalog, direct sales force, fund-raising programs
and website, Earlychildhood seeks to become synonymous with convenience,
quality and value.

Shopping at Earlychildhood

   Customers may shop at Earlychildhood in four ways:

   . by telephone to Earlychildhood's customer service department;

   . by mail or fax of an order form;

   . online at the Earlychildhood website; and

   . through its sales force.

   Additionally, over 99% of Earlychildhood's orders ship out of the warehouse
on the same day, as long as the order is placed by 2:00 p.m. in the customer's
time zone. Earlychildhood uses recycled boxes and biodegradable foam to pack
and ship its products.

                                      100


Earlychildhood's Customers

   Earlychildhood sells to institutions such as public and private schools,
school districts, early learning centers, child care programs and PTAs as well
as parents and educational professionals such as school teachers,
administrators, purchasing directors, and supervisors. Earlychildhood is not
dependent on any single customer or group of customers and in the year ended
December 31, 2000, Earlychildhood's largest customer account amounted to
approximately 1% of sales. Earlychildhood strives to strengthen customer
relationships and has attained its high rate of catalog reorder by having a
highly responsive customer service department and direct sales force.

Earlychildhood's Marketing and Promotion Channels

   Earlychildhood has four primary marketing and promotion channels:

   Catalogs: Catalogs represent DSS's primary outreach channel. Unlike its
principal competitors who send out only one catalog per year, Earlychildhood
sends out three different catalogs per year (with a re-mail of the same catalog
with a different cover in between new catalogs) under its Discount School
Supply trade name. Mailing three different catalogs provides Earlychildhood
with flexibility to change prices and calibrate pricing to its response rate.
These catalogs are mailed in the months of January (edition re-mailed in
March), May (edition re-mailed in July) and August (edition re-mailed in
September) to coincide with the periods when school purchasing decisions are
made. In the year ended December 31, 2000, over 1.9 million copies of
Earlychildhood's catalogs were distributed.

   Direct Sales Representatives: Earlychildhood's sales force consisted of 93
sales representatives as of December 31, 2000. 57 members of the sales force
acted as educational consultants focused on catalog sales through DSS, and the
other 36 focused on direct sales through EPI. Sales representatives promote
company-developed products such as BioColor and Colorations, and programs such
as "SchoolWrapPacks" to teachers and administrators through in-school
demonstrations and workshops, designed to elicit higher response and better
retention rates. Within EPI, sales representatives educate PTAs and teachers
about the benefits and convenience associated with the SchoolWrapPack program
and other products. The sale of SchoolWrapPacks generated substantially all of
EPI's consolidated sales for the year ended December 31, 2000.

   Web-based Sales: Earlychildhood's website has been designed to become one of
the principal vehicles used by the company to reach customers and provide them
with an array of information and services attendant to the sale of items from
Earlychildhood's product line.

   Earlychildhood NEWS: Earlychildhood NEWS is a content resource published in
both print and web formats. The print magazine is published six times annually
and the web version is published continually at www.earlychildhoodnews.com.
Earlychildhood NEWS offers a professional development program for early
childhood educators and provides a forum in which parents and educators can
share news, ideas and information. Earlychildhood NEWS also publishes Newslink,
a weekly opt-in email program that brings subscribers news, information and
product specials.

Earlychildhood's Products and Services

   Discount School Supply: The principal component of Earlychildhood's Discount
School Supply product line is the company's comprehensive arts and crafts
product offerings. Anchored by Earlychildhood's company-developed and
exclusively distributed children's lines of art materials, "BioColor," and
"Colorations," Earlychildhood provides a wide variety of arts and crafts, art
materials and accessories to children throughout the early childhood market. In
addition, Earlychildhood offers products within the following categories:

   . active play;

                                          . infant & toddlers;

   . carpets;                             . language;

                                      101


   . dramatic play;                       . manipulatives;


   . furniture;                           . math;


   . music;                               . science; and


   . puzzles;                             . teacher resources.

   . sand & water;

   Earlychildhood also distributes third-party products including brand names
such as Crayola(R), Lego(R), and Elmer's(R). Earlychildhood has been chosen as
the exclusive U.S. educational distributor of the products of Early Learning
Centre, a prominent United Kingdom-based company known for its high-quality,
proprietary, educational toys and school supplies in a three-year agreement
requiring cumulative purchases of $10 million through 2003 by Earlychildhood.
Regardless of origin, however, each of Earlychildhood's products has been
thoroughly reviewed by its merchandisers for quality and educational value.
Earlychildhood is continually updating its product line based on customer
responses and sales feedback monitored by its merchandising department.

   Educational Products, Inc.: Through EPI, Earlychildhood sells its products
to the lower elementary market. In addition to SchoolWrapPacks, EPI offers a
selection of science fair supplies, including display boards, individual medals
and awards.

Earlychildhood Suppliers

   Earlychildhood purchases services, products and materials from over 650
suppliers and therefore does not experience significant supplier concentration.
In addition, Earlychildhood performs significant product sourcing overseas,
primarily in Southeast Asia (accounting for approximately a quarter of its
sales). Earlychildhood experiences little or no supplier risk, as most of the
product sources are standard and obtainable from multiple vendors.

Operations

   Earlychildhood maintains manufacturing locations in Jacksonville, Florida
and Salinas, California, totaling approximately 55,000 square feet of space
dedicated to manufacturing non-toxic paints and other art materials. As of
December 31, 2000, the manufacturing department had 21 full-time employees.

   Earlychildhood's innovation and quality control laboratory is located in
Suwanee, Georgia. Earlychildhood is a member of the Arts & Creative Materials
Institute, or ACMI, and has a representative who sits on ACMI's technical
committee. All art materials produced by Earlychildhood are evaluated and
certified as non-toxic by the Duke University Department of Occupational and
Environmental Health. These products are packaged in accordance with federal
labeling standards for art materials.

   Earlychildhood has warehouse and distribution centers in Salinas,
California; Jacksonville, Florida; Dallas, Texas; Houston, Texas; and
Harrisburg, Pennsylvania.

Customer Service

   Earlychildhood seeks to provide a customer experience that exceeds customer
expectations. Its goals include:

   . prompt shipping;

   . responding to all customer inquiries within the same day;

   . maintaining a low return rate; and

                                      102


   . maintaining at least 98% of inventory items in stock at any time.

   Earlychildhood maintains a toll-free customer service department staffed
with customer service representatives trained to assist customers with product
selection, order processing, shipping and billing and any other questions or
problems. Earlychildhood trains its representatives to be competent and
courteous. Representatives are given wide discretion to ensure that customers
are satisfied with their purchases and their purchasing experience.

Competition

   The educational supply industry is highly fragmented. Of the estimated 3,400
school-supply distributors, the majority are small- to medium-sized companies
that are regionally focused. Competition is based on price, timely service,
product selection and the nature of the products. The major companies competing
in the school-supply market are School Specialty, Inc., Lakeshore Learning
Materials, The Kaplan Companies, ABC School Supply, Inc., U.S. Toy Company and
The J.L. Hammett Early Childhood Division. Currently, School Specialty, Inc. is
the only publicly owned competitor in the educational supply market.

   Earlychildhood has positioned itself as a leader in the educational supply
industry through its focus on company-developed products, competitive pricing,
effective customer service and delivery, and aggressive marketing strategies
such as the publication of its Discount School Supply catalog three times per
year.

   The company focuses on art materials and consumables by featuring paints,
art materials and paint accessories foremost in its catalogs and by marketing
the products aggressively in workshops for teachers. While its competitors all
feature products in this category and even offer out-sourced, private-labeled
paints, Earlychildhood develops paint formulations in-house and manufactures
the product itself. This allows Earlychildhood to offer exclusive art materials
such as BioColor and Liquid WaterColor, to have greater control of product
availability, and to improve margin.

   Earlychildhood is the newest of the companies listed above, and it began to
earn market share by focusing on competitive pricing in its Discount School
Supply catalog. As the marketplace has evolved, the Discount School Supply
catalog has remained focused on low pricing, offering its "110% low-price
guarantee," which promises a full refund plus 10% if the customer can fax to
Earlychildhood within thirty days of purchase a copy of a catalog page or offer
showing a similar item at a lower price from another school supply dealer who
offers net 30 terms. While competitors such as School Specialty, Inc., also
offer very competitive prices, Earlychildhood offers an attractive combination
of low pricing with very high emphasis on achieving superior customer service.

   Earlychildhood publishes its main catalog three times a year; its
competitors publish their main catalogs once, although they may also publish
seasonal or topical supplements. The Earlychildhood strategy allows the company
to be responsive to market trends and customer feedback and to introduce new
products more often.

   Earlychildhood also markets aggressively through a menu of free workshops
that teachers or directors may request. Members of our field sales force
conduct these workshops for small groups of teachers within the centers and
schools themselves. The workshops allow Earlychildhood to make hands-on
demonstrations of products in which the educators can be involved. Competitors
also offer workshops, sometimes at a charge, but characteristically in public
facilities, such as hotels, for groups of teachers gathered from more than one
school. Because these workshops are often attended by large groups of teachers,
Earlychildhood believes that attendees are less likely to receive the
individual attention that participants in Earlychildhood's smaller workshops
receive. Earlychildhood also offers other free services that are not duplicated
in variety by any of its competitors such as email, subscriptions to its print
publication Earlychildhood NEWS, and its opt-in email program Newslink.

                                      103


Intellectual Property

   Earlychildhood regards the protection of its intellectual property as
critical to its future success and relies on a combination of copyright,
trademark, service mark and trade secret laws, and contractual restrictions to
establish and protect its proprietary rights in its products, content and
services. The company has entered into confidentiality and invention assignment
agreements with certain employees and contractors in order to limit disclosure
of our proprietary information. However, Earlychildhood cannot ensure that
these contractual arrangements or the other steps taken by it to protect its
intellectual property will prove sufficient to prevent misappropriation of its
technology or deter independent third-party development of similar items.

   Earlychildhood conducts business on the Internet principally using its
trademark Earlychildhood.com. There are a number of other trademarks and domain
names similar to Earlychildhood's. An infringement action could be brought
against Earlychildhood at any time by the holders of these marks and names.
There is a risk that the owner of other marks would overcome any defenses that
Earlychildhood could raise. If the owner of such marks were to prevail in such
an action, Earlychildhood could lose the ability to use the Earlychildhood and
Earlychildhood.com trademark and domain name and could be subject to
substantial damages. Because the trademark Earlychildhood.com is a descriptive
mark, there is also a risk that third parties might use marks that are similar
to Earlychildhood's. If third parties began using marks similar to
Earlychildhood's it could adversely affect Earlychildhood's business by
materially decreasing the value of its trademark and harming its brand and
reputation. If Earlychildhood is required to change its company or domain name,
or trademarks, it could lose customers and brand equity which would have a
material adverse effect on Earlychildhood's and LearningStar's business and
financial condition. Although Earlychildhood may attempt to acquire or license
the right to use potentially relevant third-party trademarks and domain names,
it may not be successful.

Regulatory Environment

   Earlychildhood's products are subject to the provisions of the Consumer
Product Safety Act which enables the Consumer Product Safety Commission to
exclude from the market consumer products that fail to comply with applicable
product safety regulations or otherwise create a substantial risk of injury.
The Consumer Product Safety Commission may also require the repurchase by the
manufacturer of articles that are banned. Similar laws exist in some states.
Earlychildhood's manufacturing operations are subject to numerous federal,
state and local environmental and occupational health and safety laws and
regulations, which include laws and regulations governing waste disposal, air
and water emissions, workplace exposure and other matters. Earlychildhood's
business, and the catalog industry in general, is subject to regulation by a
variety of state and federal laws relating to, among other things, advertising
and sales taxes. The Federal Trade Commission regulates Earlychildhood's
advertising and trade practices and the Consumer Product Safety Commission has
issued regulations governing the safety of the products which Earlychildhood
sells through its catalogs. Under current law, catalog retailers are permitted
to make sales in states where they do not have a physical presence without
collecting sales tax. Earlychildhood believes that it collects sales taxes in
states where it is required to do so. However, since 1987, legislation has been
introduced periodically in the U.S. Congress which would permit states to
require sales tax collection by mail order companies. To date, this proposed
legislation has not been passed. Should Congress, however, pass such
legislation in the future, most states could be expected to require sales tax
collection by out-of-state mail order companies. This would increase the cost
of purchasing Earlychildhood's products in those states and eliminate whatever
competitive advantage that Earlychildhood may currently enjoy with respect to
in-state competitors in terms of sales taxation, as well as increasing the
administrative and overhead costs to Earlychildhood in connection with the
collection of such sales tax. There can be no assurances given that these state
sales tax laws will not be changed in the future to the detriment of
Earlychildhood. Earlychildhood is subject to various other federal, state and
local laws and regulations applicable to its business. Earlychildhood believes
that it is in substantial compliance with these laws and regulations.
Earlychildhood has no claims or regulatory matters in process or pending as of
December 31, 2000

   Earlychildhood is a member in good standing of ACMI. As such,
Earlychildhood's paints and other art material formulations are evaluated and
to date certified non-toxic by the Department of Occupational Health at

                                      104


Duke University. Furthermore, Earlychildhood's paints and other art materials
formulations conform to the Labeling of Hazardous Art Materials Act and ASTM
Standard D-4236-88 under the auspices of the Consumer Product Safety
Commission.

Employees

   As of December 31, 2000, Earlychildhood employed 420 full-time personnel,
including 93 in direct sales, 160 in warehouse operations, 33 in customer
service, 21 in manufacturing and 12 merchandising, and 101 at the
administrative and corporate level. Earlychildhood has not experienced any work
stoppage and continues to maintain good relations with its employees. None of
Earlychildhood's employees belong to a collective bargaining unit.

Facilities

   Earlychildhood's headquarters are located at 2 Lower Ragsdale Drive,
Monterey, California. The 27,000 square foot office houses customer service,
finance, operations, purchasing, marketing, graphic design, merchandising and
product development, as well as the magazine, Earlychildhood NEWS.

   Earlychildhood also maintains warehouses and sales offices in Salinas,
California; Harrisburg, Pennsylvania; Jacksonville, Florida; Dallas, Texas; and
Houston, Texas totaling over 589,000 square feet. Each location was selected
based on customer shipping characteristics such as delivery times and shipping
zones. Business-to-business orders to schools are routed to the appropriate
warehouse based on the customer's destination zip code, providing the customer
with fastest possible ship time while providing Earlychildhood with the lowest
shipping cost available. Business-to-consumer orders to homes or individuals
are shipped from Salinas, California.

   Earlychildhood does not own real property. Instead, it leases its facilities
under non-cancelable lease agreements expiring in one to ten years.
Earlychildhood believes that these facilities are adequate to meet its current
requirements and that suitable additional or substitute space will be available
as needed.

Legal Proceedings

   In a demand letter dated July 13, 1999, Showboard, Inc. claimed that one of
EPI's products, single-wall display boards, which are used primarily for the
display of science projects, infringed on Showboard's single and double-wall
display board patents (U.S. Patent Nos. 4,794,712, 5,293,705, and 5,911,522).
By letter dated March 6, 2000, counsel to Earlychildhood responded that
Earlychildhood did not believe that such patents were infringed as EPI's
display boards are not substantially similar to those of Showboard. No response
has been received from Showboard. No complaint has been filed, nor is any
litigation pending over this issue.

                                      105


   Earlychildhood Management's Discussion and Analysis of Financial Condition
                           and Results of Operations

   Earlychildhood Management's Discussion and Analysis of Financial Condition
and Results of Operations should be read in conjunction with the accompanying
financial statements for the periods specified and the associated notes. The
following discussion contains forward-looking statements which involve risks
and uncertainties. Earlychildhood makes such forward-looking statements under
the provision of the "Safe Harbor" section of the Private Securities Litigation
Reform Act of 1995. The safe harbor of the Private Securities Litigation Reform
Act of 1995 is not applicable to forward-looking statements made in connection
with an initial public offering. Any forward-looking statements should be
considered in light of the factors described. Actual results may vary
materially from those projected, anticipated or indicated in any forward-
looking statements. In this section, the words "anticipates," "believes,"
"expects," "intends," "future," "could," and similar words or expressions (as
well as other words or expressions referencing future events, conditions, or
circumstances) identify forward-looking statements. The following discussion
and analysis should be read in conjunction with the accompanying financial
statements and related notes included elsewhere in this proxy statement-
prospectus.

Overview

   Earlychildhood LLC is a fully integrated, multi-channel supplier of
educational products, services and information to schools, educational
professionals and parents serving the early childhood and elementary school
communities. Through a predecessor entity, Earlychildhood began operations in
1985. Earlychildhood manufactures, imports and sells company-developed products
as part of its diverse mix of school supplies and educational toys, while also
distributing and selling a carefully selected range of third party brands such
as Crayola(R), Lego(R) and Elmer's(R). Earlychildhood utilizes multiple sales,
marketing and distribution channels, including:

  .  its catalogs issued under its tradename, Discount School Supply, or DSS;

  .  sales programs conducted through its wholly-owned subsidiary,
     Educational Products, Inc., or EPI;

  .  the Earlychildhood website; and

  .  Earlychildhood NEWS, a professional content resource published in print
     and online.

   All of the foregoing are supported by a national sales force which, as of
December 31, 2000, numbered 93 people.

   Earlychildhood's predecessor operating company was QTL Corporation, or QTL.
As part of the recapitalization that occurred on May 5, 1999, QTL transferred
significantly all of its assets and liabilities to Earlychildhood in exchange
for membership interests. The transfer of assets and liabilities was considered
a combination of entities under common control and accounted for on an "as if
pooling" basis and accordingly, the basis of accounting did not change.

   The acquisition of EPI on May 5, 1999 was accounted for as a purchase and
accordingly, Earlychildhood's consolidated results of operations only include
the results of EPI subsequent to May 5, 1999. All results of EPI prior to May
5, 1999 are excluded from consolidated results of operations accordingly, the
comparability of Earlychildhood's historical operating results is affected by
the May 5, 1999 acquisition of EPI. Earlychildhood presently operates in two
segments: Discount School Supply, or DSS, and EPI. DSS includes the brand names
Discount School Supply, Earlychildhood NEWS and Earlychildhood.com. DSS
supplies educational products and information through multiple channels to
early childhood professionals and parents. EPI sells school supplies to
elementary schools, teachers and other educational organizations.


                                      106


Results Of Operations

   Earlychildhood's predecessor company, QTL, changed its fiscal year-end in
1998 from March 31 to December 31. The historical audited consolidated
financial statements for Earlychildhood reflect the operating results of the
nine months ended December 31, 1998. However, for purposes of comparability,
the following discussion below compares the operating results of the twelve
months ended December 31, 1999 and 2000 to the unaudited results of the twelve
month period ended December 31, 1998. A discussion comparing the operating
results of the nine months ended December 31, 1998 and the year ended
December 31, 1999 is also presented.

   Information regarding the results of operations of Earlychildhood is
presented below and should be read in conjunction with the following discussion
and analysis.



                          Nine Months  Three Months
                             Ended        Ended         Twelve Months Ended
                          December 31,  March 31,          December 31,
                          ------------ ------------ ---------------------------
                              1998         1998        1998      1999    2000
                          ------------ ------------ ----------- ------- -------
                               (in thousands)             (in thousands)
                                       (unaudited)  (unaudited)
                          ------------ ------------ ----------- ------- -------
                                                         
Revenues................    $20,786       $4,363      $25,149   $61,034 $80,400
Gross profit............      8,632        1,644       10,276    23,808  29,739
Selling, general and
 administrative expenses
 (includes equity-based
 compensation)..........      6,574        2,394        8,968    18,931  30,472
Amortization of goodwill
 and other intangible
 assets.................         36            3           39       653     964
Interest expense, net...        191           66          257       829   1,618
                            -------       ------      -------   ------- -------
Income (loss) before
 income taxes...........      1,831         (819)       1,012     3,395  (3,315)
Income tax expense......        182          (22)         160       982     286
                            -------       ------      -------   ------- -------
Net income..............    $ 1,649       $ (797)     $   852   $ 2,413 $(3,601)
                            =======       ======      =======   ======= =======


Twelve Months Ended December 31, 1998, 1999 and 2000

   Revenues. Revenues were $25.1 million, $61.0 million and $80.4 million in
the twelve months ended December 31, 1998, 1999 and 2000, respectively. The
increase in revenue from 1998 to 1999 of 143% was primarily due to internal
growth of 52% or $13 million of the existing DSS business and the acquisition
of EPI, with EPI revenues accounting for $22.9 million, or 37.6% of total
revenues in 1999. The increase in revenue from 1999 to 2000 of $19.4 million or
32% was primarily due to internal growth of $14.4 million within the existing
DSS business and the inclusion of revenues from EPI for the full year ended
2000, which contributed $5.0 million of additional revenues. DSS's contribution
to increased revenue for both 1999 and 2000 is attributable to increases in its
customer base and the number of pages per catalog, catalogs sent and products
offered.

   Gross Profit. Gross profit was $10.3 million, $23.8 million and $29.7
million in the twelve months ended December 31, 1998, 1999 and 2000,
respectively. The increase in gross profit in 1999 was primarily related to an
increase in revenues and the inclusion of EPI. The increase in gross profit in
2000 was primarily related to an increase in revenue. Gross profit as a
percentage of sales was 40.9%, 39.0% and 37.0% for the twelve months ended
December 31, 1998, 1999 and 2000, respectively. The decrease in gross profit as
a percentage of sales for 1999 and 2000 is primarily due to the partial
inclusion of EPI in 1999 and the full inclusion of EPI in 2000. EPI generally
generates lower gross profit margins on sales of its products.

   Selling, General and Administrative Expenses. Selling, general and
administrative expenses include wages and commissions, catalog costs,
operations expenses (which include customer service and certain

                                      107


warehouse costs), administrative costs (which include information systems,
accounting and human resources), e-business costs and depreciation and
amortization of property and equipment.

   Selling, general and administrative expenses were $9.0 million,
$18.9 million and $30.5 million in the years ended December 31, 1998, 1999 and
2000, respectively. The increase in selling, general and administrative expense
was partially attributable to the acquisition of EPI, which accounted for
$5.3 million and $7.1 million of the total increase in selling, general and
administrative expenses for the years ended 1999 and 2000, respectively. The
remaining costs were related to investment in DSS's marketing and
infrastructure, including personnel, catalog production and fulfillment
capacity.

   For the year ended December 31, 2000, approximately $3.9 million of the
total $11.5 million increase related to planning and executing Earlychildhood's
e-business strategy. Such costs were net of $853,000 of capitalized website
development costs. While Earlychildhood considers its e-business strategy to be
an emerging line of business, our objective is to have such costs comprise a
lower percentage of sales in the future, beginning in 2001.

   Amortization of Goodwill and Other Intangible Assets. Amortization of
goodwill and other intangible assets was $39,000, $653,000 and $964,000  in the
three years ended December 31, 1998, 1999 and 2000, respectively. The increase
in amortization of goodwill and intangible assets is primarily due to the
acquisition of EPI, which resulted in $473,000 and $684,000 of incremental
amortization expense for the years ended December 1999 and 2000, respectively.

   Interest Expense. Interest expense was $257,000, $829,000 and $1.6 million
in the twelve months ended December 31, 1998, 1999 and 2000, respectively. The
increase in interest expense is primarily related to the $10 million term loan
which was entered into on May 5, 1999 in conjunction with the acquisition of
EPI and in order to fund general working capital needs. The interest expense in
1998 was principally related to Earlychildhood's line of credit facility which
was replaced in conjunction with the May 5, 1999 recapitalization and
acquisition.

   Income Tax Expense. As a limited liability company, Earlychildhood is not
subject to income taxes; however its wholly-owned subsidiary, EPI is a C
corporation, and is therefore subject to federal and state income taxes. Prior
to May 5, 1999, Earlychildhood was combined with QTL. QTL was subject to
federal and state income taxes as a C corporation until April 1, 1998 when it
elected S corporation status.

   Income tax expense was $160,000, $982,000 and $286,000 for the twelve months
ended December 31, 1998, 1999 and 2000, respectively. The effective tax rate
increased from 15.8% for the twelve months ended December 31, 1998 to 28.9% for
1999 due to the inclusion of EPI taxable income in 1999. In 2000, despite a
consolidated loss before income taxes, Earlychildhood incurred income tax
expense as EPI generated taxable income. As a limited liability company,
Earlychildhood cannot derive tax benefits by offsetting limited liability
company losses against taxable income generated by EPI.

Nine Months Ended December 31, 1998 and Twelve Months Ended December 31, 1999

   Revenues. Revenues increased 194% from $20.8 million for the nine months
ended December 31, 1998 to $61.0 million for 1999. This increase is primarily
due to internal growth of the existing DSS business, the acquisition of EPI and
inclusion of an additional three months of operations in 1999. EPI revenues
accounted for $22.9 million, or 37.6% of total revenues in fiscal year 1999.
DSS's contribution to the $40.2 million revenue increase amounted to $17.3
million and is attributed to increases in its customer base, in the number of
pages per catalog, catalogs sent and products offered and to inclusion of an
additional three months in 1999.

   Gross Profit. Gross profit increased 177% from $8.6 million, or 41.5% of
revenues, for the nine months ended December 31, 1998 to $23.8 million, or
39.0% of revenues, for 1999. The increase in gross profit was

                                      108


primarily related to the increase in revenues. The decrease in gross profit as
a percentage of sales was driven by the inclusion of EPI in 1999. EPI's gross
profit margins for 1999 were approximately 32% of sales.

   Selling, General and Administrative Expenses. Selling, general and
administrative expenses include wages and commissions, catalog costs,
operations expenses (which include customer service and certain warehouse
costs), administrative costs (which include information systems, accounting and
human resources), and depreciation of property and equipment.

   Selling, general and administrative expenses increased 188% from $6.6
million, or 31.6% of revenues, for the nine months ended December 31, 1998 to
$18.9 million, or 31.0% of revenues, for 1999. The increase in selling, general
and administrative expense was partially attributable to the acquisition of
EPI, which accounted for $5.3 million of the total increase in selling, general
and administrative expenses. The inclusion of an additional three months in
1999 contributed to $2.6 million of the increase. The remainder of the cost
increase was primarily due to increases in personnel, catalog production and
distribution and general and administrative costs.

   Amortization of Goodwill and Other Intangible Assets. Amortization of
goodwill and other intangible assets increased significantly from approximately
$36,000 for the nine months ended December 31, 1998 to approximately $653,000
for 1999. The increase in amortization of goodwill and other intangible assets
is primarily due to the acquisition of EPI, which resulted in $473,000 of
incremental amortization expense subsequent to the May 5, 1999 acquisition.

   Interest Expense. Interest expense increased 334% from $191,000 for the nine
months ended December 31, 1998 to $829,000, for 1999. The increase in interest
expense is primarily related to the $10 million term loan which was entered
into on May 5, 1999 in conjunction with the acquisition of EPI and in order to
fund general working capital needs. The interest expense in 1998 was
principally related to Earlychildhood's line of credit facility which was
replaced in conjunction with the May 5, 1999 recapitalization and acquisition.

   Income Tax Expense. As a limited liability company, Earlychildhood is not
subject to income taxes; however its wholly-owned subsidiary, EPI, is a C
corporation, and is therefore subject to federal and state income taxes. Prior
to May 5, 1999, Earlychildhood was combined with QTL. QTL was subject to
federal and state income taxes as a C corporation until April 1, 1998 when it
elected S corporation status.

   Income tax expense increased 440% from $182,000 for the nine months ended
December 31, 1999 to $982,000 for the year ended December 31, 1999. The
effective tax rate increased from 10.0% for the nine months ended December 31,
1998 to 28.9% for 1999. The increase in the effective tax rate is due to the
inclusion of EPI taxable income in 1999. Earlychildhood's 1998 income tax
expense related primarily to the write-off of deferred tax assets upon
conversion to S corporation status at April 1, 1998.

Liquidity and Capital Resources

   Earlychildhood's primary cash needs have been for working capital, capital
expenditures and acquisitions to fund its growth. The primary sources of
liquidity have been the credit facility with BNP Paribas (Paribas Credit
Facility) and capital contributions from its members. As of December 31, 2000,
Earlychildhood had net working capital of $11.9 million. Capitalization
consisted of limited liability company membership interests of $18.4 million
and long-term debt obligations of $7.3 million.

   The Paribas Credit Facility is a $20 million credit facility which matures
on May 5, 2004. The credit facility includes a $10 million revolving credit
facility which includes a $2.5 million letter of credit sublimit. The revolver
is subject to a cleandown provision, which requires that Earlychildhood limit
the outstanding principal balance drawn on the revolver to a maximum of $3.5
million for 15 consecutive days each year. Additionally, the revolving credit
facility is subject to a maximum borrowing base equal to the sum of 80% of

                                      109


the aggregate face amount of eligible accounts receivable plus 50% of eligible
inventory. As of December 31, 2000, Earlychildhood had $3.5 million outstanding
under the revolving credit facility and $3.8 million of available borrowing
capacity under the revolving credit facility.

   The Paribas Credit Facility also includes a $10 million term loan component
with a final maturity of May 5, 2004. The term loan, which was fully drawn on
May 5, 1999, is payable in 16 consecutive quarterly installments commencing
March 31, 2000 and continuing until December 31, 2003, with a final payment on
the maturity date. As of December 31, 2000, the outstanding balance of the term
loan was $8.9 million. Interest on both the term loan and the revolving
facility will accrue at a rate of either the lender's base rate plus 2% or the
adjusted LIBOR rate plus 3.25% at the option of Earlychildhood.

   In 1999 and 2000, Earlychildhood raised $19.2 million of capital, net of
issuance costs, from issuing limited liability company membership interests to,
and receiving additional capital contributions from Educational Simon, L.L.C.
The capital was used for investments in working capital, acquisitions and e-
business operations. Earlychildhood does not anticipate the need to raise
additional funding in the near future.

   During the year ended December 31, 2000, Earlychildhood's operating
activities used $8.1 million in cash. The use of cash was primarily related to
operating losses resulting from spending on e-business operations and increases
in inventories. Earlychildhood used $3.3 million of cash for investing
activities in the year ended December 31, 2000, primarily related to capital
expenditures. Earlychildhood generated $11.4 million in cash from financing
activities. The cash generated from financing activities was primarily related
to capital contributions by Educational Simon, L.L.C.

   Earlychildhood used $3.3 million in cash from its operating activities
during the fiscal year ended December 31, 1999. The use of cash was primarily
related to reductions in accounts payable. For the year ended December 31,
1999, Earlychildhood used $9.3 million of cash in investing activities. The
majority of the cash was used in the acquisition of EPI. Earlychildhood raised
$12.7 million of cash from financing activities during 1999. The funds were
provided through capital contributions from Educational Simon, L.L.C. and
borrowings under the Paribas Credit Facility.

   Management has commenced discussions with financial institutions to change
the terms of its borrowing arrangements. The objective of changing the terms is
to provide Earlychildhood with a greater flexibility in meeting seasonal
working capital needs and providing additional funding for continued growth. If
Earlychildhood is unable to change the terms of its borrowing arrangements to
meet its objectives, short-term revenue growth may be reduced. Earlychildhood's
ability to fund its operations, make scheduled debt payments and planned
capital expenditures and to remain in compliance with its financial covenants
under its credit facility depends on its future operating performance and cash
flow, which in turn, are subject to prevailing economic conditions and to
financial, business and other factors, some of which are beyond its control.

Seasonality

   Earlychildhood's seasonal sales trends coincide with the start of each
school year. Accordingly, the majority of revenues are generated in the second
and third calendar quarter, with a particular emphasis on the third quarter
which generally represents 40% to 50% of Earlychildhood's annual sales.
Earlychildhood's working capital needs are greatest during the second calendar
quarter as inventory levels are increased to meet seasonal demands.

Inflation

   Inflation has and is expected to have only a minor effect on
Earlychildhood's results of operations and sources of liquidity.


                                      110


Recent Accounting Pronouncements

   In December 1999, the Securities and Exchange Commission staff released
Staff Accounting Bulletin, or SAB, 101, "Revenue Recognition in Financial
Statements," which provides guidance on the recognition, presentation and
disclosure of revenue in financial statements. Subsequently, SAB 101 A and B
have been released which directed the application of the guidance in SAB 101 in
Earlychildhood's fourth quarter of 2000. Given that Earlychildhood's accounting
policy for revenue recognition was previously in accordance with SAB 101, the
adoption of SAB 101 did not have an effect on Earlychildhood's consolidated
financial statements.

   In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" as amended by SFAS No. 137, which was
issued in July 1999, delayed the adoption date for SFAS No. 133 until annual
periods beginning after June 15, 2000. SFAS No. 133 established standards for
recognition and measurement of derivatives and hedging activities.
Earlychildhood will adopt SFAS No. 133 beginning January 1, 2001. Management
does not believe the adoption of SFAS No. 133 will have a material effect on
the financial position or operations of Earlychildhood.

   In July 2000 the Emerging Issues Task Force, or EITF, of the FASB concluded
on Issue 1 of EITF issue No. 00-10 "Accounting for Shipping and Handling Fees
and Costs," which provides guidance on the presentation of shipping and
handling revenue and costs in the statement of operations. Earlychildhood's
accounting policies are in accordance with the requirements of this EITF issue
and accordingly the adoption of this new accounting pronouncement did not have
an effect on Earlychildhood's consolidated financial statements.

   In March 2000, the EITF of the FASB reached a consensus on EITF Issue 00-2,
"Accounting for Web Site Development Costs." This consensus provided guidance
on what types of costs incurred to develop web sites should be capitalized or
expensed. Earlychildhood adopted this consensus effective January 1, 2000 and
capitalized $853,000 of website development costs in the year ended December
31, 2000. No website development costs were incurred prior to 2000.

    Earlychildhood Quantitative and Qualitative Disclosure About Market Risk

   The following discussion of the Earlychildhood's market risk includes
"forward-looking statements" that involve risks and uncertainties. Actual
results could differ materially from those projected in the forward-looking
statements. Earlychildhood does not use derivative financial instruments for
speculative or trading purposes.

Interest Rate Risk

   Earlychildhood's financial instruments include cash and cash equivalents,
accounts receivable, accounts payable, a revolving line of credit and long-term
debt. Market risks relating to operations result primarily from changes in
interest rates. Earlychildhood's borrowings are primarily dependent upon LIBOR
rates. The estimated fair value of long-term debt approximates its carrying
value at December 31, 2000. To manage interest rate risk on the variable rate
long-term borrowings under Earlychildhood's credit facility, Earlychildhood
entered into an interest rate cap agreement during fiscal 1999. This interest
rate cap agreement effectively limits the level to which the variable rate can
rise on the notional principal amount established in the cap agreement which
approximates 55% of the aggregate long-term balance at December 31, 2000. As a
result, this hedging arrangement is designed to reduce Earlychildhood's
exposure to increases in interest rates.

Credit Risk

   Financial instruments which potentially subject Earlychildhood to
concentrations of credit risk consist primarily of cash, cash equivalents,
accounts receivable, a revolving line of credit and long-term debt.
Earlychildhood does not believe that it is subject to any unusual credit risk
beyond the normal credit risk

                                      111


associated with commercial banking relationships. In addition, Earlychildhood's
ability to finance future acquisition transactions may be impacted if
Earlychildhood is unable to obtain appropriate financing at acceptable rates.

             Earlychildhood Certain Relationships and Transactions

   In connection with the May 5, 1999 acquisition of assets from QTL
Corporation, or QTL, and recapitalization of Earlychildhood, Earlychildhood
leased 36,000 square feet of combined warehouse and office space located in
Salinas, California from Elliott-Mair Salinas, LLC, an affiliate of QTL. The
current lease agreement is effective August 9, 2000 and runs for five years.
Ronald Elliott who will become LearningStar's Chairman of the Board and who is
the current President, Chief Executive Officer and a member of the management
committee of Earlychildhood, holds 62% of the membership interests in Elliott-
Mair Salinas, LLC. Mr. Elliott is also the largest shareholder of QTL, which in
turn, owns an approximate 41.1% membership interest in Earlychildhood on a
fully-diluted basis.

   In conjunction with the May 5, 1999 recapitalization of Earlychildhood, and
the transfer by QTL of significantly all of its assets and liabilities to
Earlychildhood QTL retained inventory and accounts receivable having a book
value of $2,168,000. Because Earlychildhood continued QTL's principal business
functions, Earlychildhood subsequently collected on those accounts receivables
and sold the exempted inventory and then forwarded the revenue directly to QTL.
All amounts from the exempted assets were collected and forwarded to QTL by the
end of the 1999 calendar year.

   Pursuant to a promissory note and pledge agreement between QTL and
Earlychildhood effective May 5, 1999, Earlychildhood effected a loan to QTL to
finance QTL's litigation expenses related to a lawsuit with Lakeshore Learning
Materials. The litigation concluded in 1999, and the principal balance on the
loan effective December 31, 2000 was $139,000. The note bears interest at 8%
and matures no later than May 5, 2004 and earlier under certain circumstances.

   On May 5, 1999, Earlychildhood entered into a seven-year executive
management agreement with William E. Simon & Sons, LLC. William E. Simon &
Sons, LLC is an affiliate of Educational Simon, L.L.C., the largest equity
holder of Earlychildhood which owns approximately 47.1% of the outstanding
membership interests of Earlychildhood on a fully-diluted basis and, after the
completion of the combination, will own approximately 32.7% of the capital
stock of LearningStar on a fully-diluted basis. Pursuant to the terms of this
executive management agreement, William E. Simon & Sons, LLC received an
initial fee of $400,000, and an aggregate base fee of $300,000 per year. The
base fee is subject to revision upon approval of a supermajority of the
Earlychildhood management committee provided that it does not exceed $600,000
at any time. In addition, if mutually agreed upon by a supermajority of the
management committee, William E. Simon & Sons, LLC is entitled to receive an
acquisition fee for services provided in connection with an acquisition of
Earlychildhood. William E. Simon & Sons, LLC did not receive an acquisition fee
in connection with the combination. The executive management agreement will be
terminated upon the closing of this combination.

   Pursuant to the amended and restated operating agreement of Earlychildhood,
Educational Simon, L.L.C. is entitled to select three of the six members of the
management committee of Earlychildhood. All three of the Educational Simon,
L.L.C. designees who serve on the Earlychildhood management committee, Robert
MacDonald, Scott Graves and Stephen Kaplan, will join the LearningStar board of
directors as three of the four designees of Earlychildhood.

                                      112


       Security Ownership of Certain Beneficial Owners and Management of
                                 Earlychildhood

   The following table sets forth certain information as of December 31, 2000
with respect to the class and percentage of the Earlychildhood membership
interests held by the following persons:

  .  each person or entity known by Earlychildhood to beneficially own 5% of
     more of the Earlychildhood membership interests;

  .  each member of the management committee of Earlychildhood;

  .  each executive officer of Earlychildhood; and

  .  all members of the Earlychildhood management committee and
     Earlychildhood executive officers as a group.

   Except as otherwise indicated, Earlychildhood believes that persons listed
as the beneficial owners of the Earlychildhood membership interests have sole
voting and investment power with respect to such membership interests. Unless
otherwise indicated, the address of the following persons is c/o Earlychildhood
2 Lower Ragsdale Drive, Suite 200, Monterey, California 93940.



                                                                     Percent of
                                                                       Equity
                                                                     Membership
                                                          Percent of    on a
                                               Class of   Beneficial   fully-
                                             Interests of Ownership   diluted
Name and Address of Beneficial Owner          Ownership      (1)     basis (2)
- ------------------------------------         ------------ ---------- ----------
                                                            
Executive Officers
Ronald Elliott(3)..........................    Class B       44.0       41.1%
Judith McGuinn.............................    Class C        --         --
Richard Phelan.............................    Class B        2.7        2.5
Ronald Phelan..............................    Class B        1.4        1.3

Members of the Management Committee
Randy Dean(4)..............................    Class C          *          *
Scott Graves(5)............................    Class A       50.5       47.1
Robert Healy...............................    Class C          *          *
Dr. Judith Herr............................    Class C          *          *
Stephen Kaplan.............................    Class C          *          *
Robert MacDonald(4)........................    Class A       50.5       47.1

5% Members
Educational Simon, L.L.C...................    Class A       50.5       47.1
QTL Corporation............................    Class B       44.0       41.1
All members of the management committee and
 executive officers as a group.............                  99.6       92.9

- --------
 *  Less than 1%.
(1) Beneficial ownership is determined in accordance with the rules of the
    Securities and Exchange Commission. Membership interests issuable by
    Earlychildhood to a person or entity named below pursuant to options which
    may be exercised within 60 days after December 31, 2000 are deemed to be
    beneficially owned by that person or entity, after giving effect to the
    exchange ratios set forth in the combination agreements. However, these
    shares are not deemed to be outstanding for purposes of computing the
    percentage beneficially owned by any other person or entity.
(2) Beneficial ownership as shown under this column is determined by
    calculating the percentage interest of a person or entity owned by that
    person or entity, as compared to the fully-diluted total of membership
    interests outstanding on December 31, 2000.

                                      113


(3) Includes a 44.0% membership interest in Earlychildhood held by QTL
    Corporation computed in accordance with the formula set forth in footnote 1
    (or a 41.1% membership interest in Earlychildhood computed in accordance
    with the formula set forth in footnote 2). Mr. Elliott, also a member of
    the Earlychildhood management committee, disclaims beneficial ownership of
    these membership interests, except to the extent of his pecuniary interest
    in the membership interests.
(4) Mr. Dean resigned as a member of the Earlychildhood management committee in
    the spring of 2000.
(5) Includes a 50.5% membership interest in Earlychildhood held by Educational
    Simon, L.L.C. computed in accordance with the formula set forth in footnote
    1 (or a 47.1% membership interest in Earlychildhood computed in accordance
    with the formula set forth in footnote 2). Mr. Graves disclaims beneficial
    ownership of these membership interests, except to the extent of his
    pecuniary interest in the membership interests.
(6) Includes a 50.5% membership interest in Earlychildhood held by Educational
    Simon, L.L.C. computed in accordance with the formula set forth in footnote
    1 (or a 47.1% membership interest in Earlychildhood computed in accordance
    with the formula set forth in footnote 2). Mr. MacDonald disclaims
    beneficial ownership of these membership interests, except to the extent of
    his pecuniary interest in the membership interests.

                                      114


                                  LEARNINGSTAR

The Board of Directors of LearningStar Following the Combination

   Upon completion of the combination, the board of directors of LearningStar
will be comprised of nine individuals; four of whom will be designated by
Earlychildhood; two of whom will be designated by SmarterKids.com; and three of
whom will be independent directors jointly designated by Earlychildhood and
SmarterKids.com.

   SmarterKids.com and Earlychildhood expect to designate the independent
directors of LearningStar after the closing of the combination. To date,
Earlychildhood and SmarterKids.com have designated the individuals set forth
below to be directors of LearningStar upon completion of the combination:



Name                                                         Age  Designee of:
- ----                                                         ---  ------------
                                                           
Ronald Elliott..............................................  45 Earlychildhood
Al Noyes....................................................  43 SmarterKids.com
Scott Graves................................................  30 Earlychildhood
Stephen Kaplan..............................................  42 Earlychildhood
Michael Kolowich............................................  47 SmarterKids.com
Robert MacDonald............................................  53 Earlychildhood


   Ronald Elliott is the founder of Earlychildhood and has been an executive
officer of Earlychildhood since 1984. Prior thereto, Mr. Elliott served as the
President of QTL Corporation, the predecessor to Earlychildhood, from 1985 to
1999.

   Al Noyes has served as SmarterKids.com's Chief Operating Officer since
November 2000 and before that served as its Executive Vice President, Sales and
Marketing from February 2000 to July 2000. Mr. Noyes also served as Senior Vice
President, Sales and Marketing of SmarterKids.com from September 1997 to
February 2000. Prior to joining SmarterKids.com, Mr. Noyes served as Vice
President of Sales and Marketing of net.Genesis, a developer and marketer of
website usage and performance analysis products, from July 1996 to May 1997.
From November 1995 to May 1996, Mr. Noyes served as Chief Executive Officer of
The Mesa Group, a developer and marketer of messaging and groupware software,
which was subsequently acquired by Microsoft. Mr. Noyes served as Venture
Partner/Entrepreneur-in-Residence for Highland Capital, a venture capital firm
from October 1994 to October 1995.

   Scott Graves has been a member of the Earlychildhood management committee
since July 2000. Mr. Graves joined William E. Simon & Sons, LLC, a private
investment firm and merchant bank, in 1998 and is currently a Principal of its
Private Equity Group. From 1996 through 1997, Mr. Graves worked in the Mergers
and Acquisitions Group of Merrill Lynch & Company, an international investment
banking firm. Prior thereto, Mr. Graves worked in the Audit and Business
Services Division of PricewaterhouseCoopers LLP, an international professional
services firm from 1993 through 1995. Mr. Graves is a Certified Public
Accountant in the State of California and serves on the board of directors of
SF Interactive.

   Stephen Kaplan has been a Principal of Oaktree Capital Management, LLC since
1995. Oaktree provides investment management services 62 pursuant to a sub-
advisory agreement with TCW Asset Management Company, the general partner of
TCW Special Credits Fund V--The Principal Fund. Mr. Kaplan was a Managing
Director of Trust Company of the West from 1993 to 1995. Prior to that time,
Mr. Kaplan was a partner with the law firm of Gibson, Dunn & Crutcher. Mr.
Kaplan is also a director of Acorn Products, Inc., GeoLogistics Corporation,
KinderCare Learning Centers, Inc. and Roller Bearing Holding Co.

   Michael Kolowich has been a director of SmarterKids.com since January 1999.
Mr. Kolowich has served as the Vice Chairman and as a Director of NewsEdge
Corporation, a provider of news and information services, since February 1998.
From September 1996 to February 1998, Mr. Kolowich served as the Chairman,
President and Chief Executive Officer of Individual, Inc., which merged with
NewsEdge in February 1998. Mr. Kolowich

                                      115


served as the President of AT&T New Media Services, a division of AT&T that he
founded, from December 1994 to July 1996. Mr. Kolowich also served as President
of Ziff-Davis Interactive, a division of Ziff-Davis Interactive Publishing
Company that he founded, from April 1988 to December 1994.

   Robert MacDonald joined the Earlychildhood management committee in May 1999.
Mr. MacDonald joined William E. Simon & Sons, LLC, a private investment firm
and merchant bank in 1993 and is currently Managing Director and President of
its Private Equity Group. From 1988 through 1992, Mr. MacDonald provided
private investment and financial services to a variety of clients, including
William E. Simon & Sons, LLC, through East Rock Partners, a firm he co-founded.
In 1981, Mr. MacDonald co-founded Catalyst Energy Corporation, a leading
developer of independent power facilities throughout the United States. Mr.
MacDonald serves on the boards of directors of PBOC Holdings, Corporate
Staffing Resources, and Do+Able Products.

Committees of the LearningStar Board of Directors

   Upon completion of the combination, the board of directors of LearningStar
initially will have a compensation committee and an audit committee.

   The compensation committee, of which Messrs. Kolowich and Kaplan are
members, will determine the compensation (including stock option grants) of
LearningStar's senior management. The audit committee, of which Messrs.
Kolowich and Kaplan are members, will oversee financial results and internal
controls of LearningStar, including matters relating to the appointment and
activities of LearningStar's independent auditors. Each of Messrs. Kolowich and
Kaplan are "independent directors" as defined by the Nasdaq Stock Market Rule
4200(a)(14). In order to comply with the Nasdaq Stock Market Rules regarding
audit committee composition, LearningStar requires a third independent director
who it is expected will join the audit committee after the closing of the
combination.

Compensation of Directors of LearningStar

   It is expected that neither employee nor non-employee directors will receive
cash compensation for services performed in their capacity as directors of
LearningStar. SmarterKids.com will reimburse directors for reasonable out-of-
pocket expenses incurred in attending meetings of the board of directors and
any of its committees on which they serve. Directors will be eligible to
participate in the LearningStar 2001 stock plan. Under the LearningStar 2001
stock option and incentive plan, non-employee directors will be eligible to
receive stock option grants at the discretion of the board of directors. In
addition, each director who is not also an employee or officer of LearningStar
will be entitled to participate in the LearningStar 2001 non-employee director
stock option plan.

Executive Officers of LearningStar Following the Combination

   The executive officers of LearningStar upon completion of the combination
will be as follows:



Name                                      Age Title
- ----                                      --- -----
                                        
Ronald Elliott...........................  45 Chairman of the Board of Directors
Al Noyes.................................  43 Chief Executive Officer
Robert Cahill............................  34 Chief Financial Officer
Judith McGuinn...........................  51 Chief Operating Officer


   Robert Cahill has served as SmarterKids.com's Vice President, Finance and
Administration and Chief Financial Officer since April 2000 and served as Vice
President, Finance from June 1999 and served as Controller from October 1997 to
June 1999. Prior to joining SmarterKids.com, Mr. Cahill served as Accounting
Manager for Gensym Corp., a developer and marketer of software products, from
May 1995 to October 1997. Mr. Cahill is a Certified Public Accountant in the
Commonwealth of Massachusetts and served as a Senior Accountant for Ernst &
Young LLP from January 1993 to May 1995.

                                      116


   Judith McGuinn has served as Earlychildhood's Senior Vice President and
Chief Operating Officer since December 1999. Prior to joining Earlychildhood
Ms. McGuinn served as Vice President/Director of Time Warner Audio Books, a
division of Time Warner Trade Publishing in New York, from July 1994 to
December 1999.

   For information regarding Messrs. Elliott and Noyes, please see their
biographies in the section entitled "--The Board of Directors of LearningStar
Following the Combination."

Compensation of Executive Officers of LearningStar

   LearningStar has not yet paid any compensation to the persons expected to
become executive officers of LearningStar. The form and amount of compensation
to be paid to each of LearningStar's executive officers in any future period
will be determined by the compensation committee of the LearningStar board of
directors.

   The following table sets forth the compensation paid by SmarterKids.com to
its executive officers in fiscal year ended December 31, 2000 who will become
executive officers and/or directors of LearningStar:



                           Annual Compensation        Long-Term
                          ---------------------    Compensation on
Name and Principal        Fiscal Salary  Bonus  Securities Underlying      All Other
Positions                  Year    ($)   ($)(2)      Options (#)      Compensation ($)(1)
- ------------------        ------ ------- ------ --------------------- -------------------
                                                       
Al Noyes.................  1998  105,794 15,073        150,000                696
  Chief Operating Officer  1999  120,000 27,200        200,000                696
                           2000  145,750 15,000         60,000                385

Robert Cahill............  1998   80,278    --          15,000                696
  Vice President, Finance  1999  101,729    --         105,000                696
   and Chief
   Financial Officer       2000  155,750    --          95,000                414

- --------
(1) Excludes prerequisites and other personal benefits, the aggregate annual
    amount of which for each officer was less than the lesser of $50,000 or 10%
    of the total salary and bonus reported.
(2) Bonuses are reported in the year earned, even if actually paid in a
    subsequent year.

   The following table sets forth the compensation paid by Earlychildhood in
fiscal year ended December 31, 2000 to the executive officers of Earlychildhood
who will become executive officers of LearningStar:



                           Annual Compensation            Long-Term
                          -------------------------    Compensation on
Name and Principal        Fiscal Salary      Bonus  Securities Underlying   All Other
Positions                  Year    ($)        ($)        Options (#)      Compensation
- ------------------        ------ -------    ------- --------------------- -------------
                                                           
Ronald Elliott...........  1998  268,573    700,000            --              --
  Founder, President and   1999  242,752        --             --              --
   Chief
   Executive Officer       2000  231,341        --             --              --

Judith McGuinn(1)........  1998      --         --             --              --
  Chief Operating Officer  1999    8,750(1)     --             --              --
                           2000  156,923     28,854        140,182(2)          --

- --------
(1) Judith McGuinn joined Earlychildhood on December 6, 1999.

(2) Ms. McGuinn was granted options for 0.3% of Earlychildhood membership
    interests giving effect to the applicable exchange ratio set forth in the
    combination agreement (or 0.6% of Earlychildhood membership interests
    without giving effect to the applicable exchange ratio set forth in the
    combination agreement) which will be exchanged for the right to purchase
    140,182 shares of LearningStar common stock upon completion of the
    combination.

                                      117


Option Grants in Last Fiscal Year

   The following table sets forth grants of stock options pursuant to
SmarterKids.com's 1995 stock plan and 1999 stock option and incentive plan
granted during the fiscal year ended December 31, 2000 to the SmarterKids.com
executive officers and directors who will become executive officers and/or
directors of LearningStar:



                            Option Grants In Last Fiscal Year Individual Grants
                         ----------------------------------------------------------
                                                                                       Potential
                                                                                      Realizable
                                                                                       Value at
                                                                                    Assumed Annual
                                                                                    Rates of Stock
                                             Percent of                                  Price
                                            Total Options                            Appreciation
                             Number of       Granted to                             for Option Term
                             Securities     Employees in                                ($)(3)
                         Underlying Options    Fiscal     Exercise Price Expiration ---------------
Name                       Granted (#)(1)    Year (%)(2)  Per Share ($)     Date      5%      10%
- ----                     ------------------ ------------- -------------- ---------- ------- -------
                                                                          
Al Noyes................       60,000            3.6%          1.50        9/7/10    56,601 143,437
                              200,000(4)          -- (6)       1.50       10/1/09   188,668 478,123
Robert Cahill...........       60,000(5)         3.6%          1.50        4/1/10    56,601 143,437
                               10,000(5)          .6%          1.50       1/12/10     9,433  23,906
                               25,000            1.5%          1.50        9/7/10    23,584  59,765
                               75,000(5)         --            1.50       10/1/09    70,751 179,296
Michael Kolowich........          --             --             --            --        --      --

- --------
(1) No stock appreciation rights ("SARs") were granted by SmarterKids.com in
    the fiscal year ended December 31, 2000.
(2) Represents all options granted to the individual during 2000 as a
    percentage of all options granted to employees during 2000.
(3) Amounts reported in these columns represent amounts that may be realized
    upon exercise of the options immediately prior to the expiration of their
    term assuming the specified compounded rates of appreciation (5% and 10%)
    on the market value of SmarterKids.com's common stock on the date of option
    grant over the term of the options. These numbers are calculated based on
    rules promulgated by the Securities and Exchange Commission and do not
    reflect SmarterKids.com's estimate of future stock price growth. Actual
    gains, if any, on stock option exercises and common stock holdings are
    dependent on the timing of such exercise and the future performance of
    SmarterKids.com's common stock. There can be no assurance that the rates of
    appreciation assumed in this table can be achieved or that the amounts
    reflected will be received by the individuals.
(4) On September 7, 2000, certain of Mr. Noye's options were amended by the
    board of directors of SmarterKids.com to reduce the exercise price to
    $1.50, the current market value on that date. See the description under the
    caption "--Ten Year Option Repricing."
(5) On September 7, 2000, certain of Mr. Cahill's options were amended by the
    board of directors of SmarterKids.com to reduce the exercise price to
    $1.50, the current market value on that date. See the description under the
    caption "--Ten Year Option Repricing."
(6) For purposes of calculating the percentage, the repriced options described
    in footnotes (4) and (5) are not deemed to be options granted to employees
    in the fiscal year.

                                      118


   The following table sets forth grants of membership interests granted during
the fiscal year ended December 31, 2000 to members of the Earlychildhood
management committee and Earlychildhood executive officers will become
executive officers and/or directors of LearningStar:



                            Option Grants In Last Fiscal Year Individual Grants
                         ----------------------------------------------------------
                                                                                    Potential Realizable
                                                                                      Value at Assumed
                                             Percent of                                Annual Rates of
                                            Total Options                                Stock Price
                             Number of       Granted to                               Appreciation for
                             Securities     Employees in                             Option Term ($)(3)
                         Underlying Options    Fiscal     Exercise Price Expiration ---------------------
Name                       Granted (#)(1)    Year (%)(2)  Per Share ($)     Date        5%        10%
- ----                     ------------------ ------------- -------------- ---------- ---------- ----------
                                                                             
Ronald Elliott..........          --             --             --            --           --         --
Judy McGuinn............      140,182              9%          .018       9/01/10      408,492    651,950

- --------
(1) No SARs were granted by Earlychildhood in the fiscal year ended
    December 31, 2000.
(2) Represents all options granted to the individual during 2000 as a
    percentage of all options granted to employees during 2000.
(3) Amounts reported in these columns represent amounts that may be realized
    upon exercise of the options immediately prior to the expiration of their
    term assuming the specified compounded rates of appreciation (5% and 10%)
    on the market value of Earlychildhood's membership interests on the date of
    option grant over the term of the options. These numbers are calculated
    based on rules promulgated by the Securities and Exchange Commission and do
    not reflect Earlychildhood's estimate of future stock price growth. Actual
    gains, if any, on option exercises and membership interests holdings are
    dependent on the timing of such exercise and the future performance of
    Earlychildhood's membership interests. There can be no assurance that the
    rates of appreciation assumed in this table can be achieved or that the
    amounts reflected will be received by the individuals.

Option Exercises and Fiscal Year-End Values

   The following table sets forth information with respect to options to
purchase SmarterKids.com's common stock granted under SmarterKids.com's 1995
stock plan and 1999 stock option and incentive plan to the SmarterKids.com
executive officers and directors who will become directors and/or executive
officers of LearningStar, including:

  .  the number of shares of common stock purchased upon exercise of options
     in the fiscal year ended December 31, 2000;

  .  the net value realized upon such exercise;

  .  the number of unexercised options outstanding at December 31, 2000; and

  .  the value of such unexercised options at December 31, 2000.

                                      119


                 AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL
                   YEAR AND FISCAL YEAR-END OPTION/SAR VALUES



                                                     Number of Securities
                                                    Underlying Unexercised       Value of Unexercised
                                          Value           Options at            In-the-Money Options at
                         Shares Acquired Realized     Fiscal Year End (#)       Fiscal Year End ($)(1)
Name                     on Exercise (#)   ($)    (Exercisable/Unexercisable) (Exercisable/Unexercisable)
- ----                     --------------- -------- --------------------------- ---------------------------
                                                                  
Al Noyes................     160,000     653,667        220,875/218,125              60,423/11,184
Robert Cahill...........         --          --          89,375/155,625              24,978/4,847
Michael Kolowich........      75,000     125,900              0/0                         0/0

- --------
(1) Value is based on the difference between the option exercise price and the
    fair market value of SmarterKids.com common stock at December 31, 1999, the
    fiscal year-end ($.531 per share as quoted on the Nasdaq National Market,
    multiplied by the number of shares underlying the option).

   The following table sets forth information with respect to options to
purchase Earlychildhood membership interests granted under the Earlychildhood
management incentive option plan to the Earlychildhood executive officers and
members of the Earlychildhood management committee who will become directors
and/or executive officers of LearningStar including:

  .  the number of membership interests purchased upon exercise of options in
     the fiscal year ended December 31, 2000;

  .  the net value realized upon such exercise;

  .  the number of unexercised options outstanding at December 31, 2000; and

  .  the value of such unexercised options at December 31, 2000.

                 AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL
                   YEAR AND FISCAL YEAR-END OPTION/SAR VALUES



                                                       Number of Membership
                          Membership                   Interests Underlying        Value of Unexercised
                           Interests                  Unexercised Options at      In-the-Money Options at
                          Acquired on     Value          Fiscal Year End %        Fiscal Year End ($)(1)
Name                     Exercise (#)% Realized ($) (Exercisable/Unexercisable) (Exercisable/Unexercisable)
- ----                     ------------- ------------ --------------------------- ---------------------------
                                                                    
Ronald Elliott..........      --           --                      --                         --
Judith McGuinn..........      --           --                0.0%/0.3%(2)                0/71,914
Scott Graves............      --           --                      --                      --/--
Stephen Kaplan..........      --           --                      --                      --/--
Robert MacDonald........      --           --                      --                      --/--

- --------
(1) Value is based on the difference between the option exercise price and the
    fair market value of Earlychildhood membership interests at December 31,
    2000, the fiscal year-end ($1,198.57 per .0001 Class C membership
    interest). The fair market value was determined by multiplying the number
    of options of LearningStar to be received in the combination using the
    exchange ratios set forth in the combination agreement by the closing
    price.

(2)   These percentages give effect to the applicable exchange ratio set forth
      in the combination agreement. The percentages are 0.0%/0.6% of
      Earlychildhood membership interests without giving effect to the
      applicable exchange ratio set forth in the combination agreement.

Ten Year Option Repricing

   On September 7, 2000, SmarterKids.com completed a direct repricing of
certain employee stock option grants. As part of the repricing, SmarterKids.com
reduced the exercise price of all outstanding options with

                                      120


exercise prices of greater than $1.50 per share. The new exercise price of
these repriced options was reset to $1.50 per share, which was equal to the
market value of SmarterKids.com's common stock on September 7, 2000. The number
of options repriced totaled 2,325,574. SmarterKids.com is accounting for the
repriced options as a variable award. In the quarter ending September 30, 2000,
SmarterKids.com recorded an incremental non-cash stock compensation charge of
$110,000 as a result of the repricing. The following chart presents information
about the consequences of the repricing for the SmarterKids.com executive
officers and directors who will become directors and/or executive officers of
LearningStar:



                                                                                        Original
                                                             Exercise                 Option Term
                                                             Price at     Exercise    Remaining at
                          Date of      #      Mkt Price at   Prior to    Price Post     time of
                         Repricing Securities Repricing($) Repricing($) Repricing($) Repricing(yrs)
                         --------- ---------- ------------ ------------ ------------ --------------
                                                                   
Al Noyes................  9/7/00    200,000       1.50        11.00         1.50          3.21
Robert Cahill...........  9/7/00     10,000       1.50         6.44         1.50          3.38
                          9/7/00     60,000       1.50         2.50         1.50          3.58
                          9/7/00     75,000       1.50        11.00         1.50          3.06
Michael Kolowich........     --         --         --           --           --            --


Compensation Committee Report on Option Repricing

   On August 30, 1999, the compensation committee of SmarterKids.com board of
directors (the "compensation committee") approved a reduction, effective
September 7, 2000, in the exercise price of certain outstanding stock options
held by executive officers and employees of SmarterKids.com to $1.50 per share,
the fair market value of SmarterKids.com's common stock on September 7, 2000.
These options were granted between July 1999 and April 2000 at exercise prices
ranging from $1.50 to $14.00 per share.

   As set forth in SmarterKids.com 1995 stock plan and 1999 stock option and
incentive plan, stock options are intended to provide incentives to
SmarterKids.com's executive officers and employees. The SmarterKids.com
compensation committee believed that such equity incentives are a significant
factor in SmarterKids.com's ability to attract, retain and motivate key
employees who are critical to the SmarterKids.com long-term success. The
SmarterKids.com compensation committee believed that, at their original
exercise prices, the disparity between the exercise price of these options and
recent market prices for SmarterKids.com's common stock did not provide
meaningful incentive to the executive officers and employees holding these
options to perform to their maximum potential and to work towards the success
of SmarterKids.com. Inquiries conducted indicated that other comparable
companies in the Internet education product industry sector have been
confronted with this problem and have made similar adjustments in option prices
to motivate their executive officers and employees. The SmarterKids.com
compensation committee approved the repricing of these options as a means of
ensuring that the optionees will continue to have meaningful equity incentives
to work toward the success of SmarterKids.com. The adjustment was deemed by the
SmarterKids.com compensation committee to be in the best interest of
SmarterKids.com and its stockholders.

                                   Respectfully submitted by the SmarterKids.com
                                    Compensation Committee:
                                   Richard D'Amore and Michael Kolowich

   Earlychildhood has never repriced its options to purchase membership
interests in Earlychildhood.

Employment and Change of Control Agreements

   Currently, none of the executive officers or directors of LearningStar have
employment agreements or change of control agreements with LearningStar. For
more information on the employment agreements and change of control agreements
of the SmarterKids.com directors and executive officers, the members of the
Earlychildhood management committee and the Earlychildhood executive officers,
see the section entitled "The Combination--Interests of Certain Persons in the
Combination."

                                      121


Pro Forma Security Ownership of Certain Beneficial Owners and Management of
LearningStar

   The following table sets forth certain pro forma information as to the
number of shares of LearningStar common stock to be held by the following
persons upon completion of the combination:

  .  each person or entity expected by LearningStar to beneficially own 5% of
     more of the LearningStar common stock;

  .  each director of LearningStar;

  .  each executive officer of LearningStar; and

  .  all LearningStar directors and executive officers as a group.

   Except as otherwise indicated, LearningStar believes that persons expected
to be the beneficial owners of the LearningStar common stock listed below,
based on information furnished by such owners, have sole voting and investment
power with respect to such shares. Unless otherwise indicated the address of
the following persons is c/o LearningStar, 15 Crawford Street, Needham,
Massachusetts 02494.



                                                       Amount and
                                                       Nature of    Percent of
Name and Address of Beneficial Owner                  Ownership(1) Common Stock
- ------------------------------------                  ------------ ------------
                                                             
Executive Officers
Ronald Elliott(2)....................................  19,205,598      29.3%
Al Noyes(3)..........................................     469,875         *
Robert Cahill(4).....................................      93,875         *
Judith McGuinn.......................................         --        --

Directors
Scott Graves(5)......................................  23,537,465      35.9
Stephen Kaplan.......................................      77,882         *
Michael Kolowich.....................................     155,000         *
Robert MacDonald(6)..................................  23,537,465      35.9

5% Holders
Educational Simon, L.L.C.............................  23,537,465      35.9
QTL Corporation......................................  19,205,598      29.3
All executive officers and directors as group(7).....  43,529,659      66.4

- --------
*  Less than 1%
(1) Beneficial ownership is determined in accordance with the rules of the
    Securities and Exchange Commission. Membership interests issuable by
    Earlychildhood to a person or entity named below pursuant to options which
    may be exercised within 60 days after December 31, 2000 are deemed to be
    beneficially owned by that person or entity. However, these shares are not
    deemed to be outstanding for purposes of computing the percentage
    beneficially owned by any other person or entity.
(2) Include 19,205,598 shares of LearningStar common stock to be held by QTL
    Corporation. Mr. Elliott, who will also become a director of LearningStar,
    disclaims beneficial ownership of these shares except to the extent of his
    pecuniary interest therein.
(3) Includes 220,875 shares of LearningStar common stock issuable upon the
    exercise of options exercisable on December 31, 2000 or within 60 days
    thereafter. Mr. Noyes will also become a director of LearningStar.
(4) Consists of 91,875 shares of LearningStar common stock issuable upon the
    exercise of options exercisable on December 31, 2000 or within 60 days
    thereafter.

(5) Include 23,537,465 shares of LearningStar common stock to be held by
    Educational Simon, L.L.C. Mr. Graves disclaims beneficial ownership of
    these shares except to the extent of his pecuniary interest therein.

                                      122


(6) Include 23,537,465 shares of LearningStar common stock to be held by
    Educational Simon, L.L.C. Mr. MacDonald disclaims beneficial ownership of
    these shares except to the extent of his pecuniary interest therein.
(7) See footnotes (1) through (6) above. Includes options to purchase an
    aggregate of 306,750 shares of LearningStar common stock issuable upon the
    exercise of options exercisable on December 31, 2000 or within 60 days
    thereafter.

                                      123


                  DESCRIPTION OF CAPITAL STOCK OF LEARNINGSTAR

   Effective upon the closing of this combination and the filing of the
LearningStar restated certificate of incorporation, the LearningStar authorized
capital stock will consist of 120,000,000 shares of common stock, par value
$.01 per share, and 5,000,000 shares of preferred stock, par value $.01 per
share. The following summary description of the LearningStar capital stock is
not intended to be complete and is qualified by reference to the provisions of
applicable law and to the LearningStar restated certificate of incorporation
attached as Annex D to this proxy statement-prospectus and the LearningStar
amended and restated bylaws attached as Annex E to this proxy statement-
prospectus.

Common Stock

   Upon the completion of the combination, there will be approximately
65,662,633 shares of LearningStar common stock outstanding held by
approximately 5,108 stockholders of record. In addition, upon completion of the
combination, there will be stock options outstanding to purchase an aggregate
of 6,222,508 shares of LearningStar common stock due to the conversion of
outstanding options to purchase SmarterKids.com common stock and the exchange
of outstanding options to purchase Earlychildhood membership interests. In
addition, following the completion of the combination, there will be
outstanding warrants to purchase 217,292 shares of LearningStar common stock
due to the conversion of warrants to purchase shares of SmarterKids.com common
stock.

   Holders of LearningStar common stock are entitled to one vote for each share
held on all matters submitted to a vote of stockholders and do not have
cumulative voting rights. Directors are elected by a plurality of the votes of
the shares present in person or by proxy at the meeting and entitled to vote in
the election. Holders of LearningStar common stock are entitled to receive
ratably dividends, if any, as may be declared by the LearningStar board of
directors out of funds legally available therefor, after provision has been
made for any preferential dividend rights of outstanding preferred stock, if
any. Upon liquidation, dissolution or winding up of LearningStar, the holders
of LearningStar common stock are entitled to receive ratably the net assets
available after the payment of all of its debts and other liabilities, and
after the satisfaction of the rights of any outstanding preferred stock.
Holders of LearningStar common stock have no preemptive, subscription,
redemption or conversion rights, nor are they entitled to the benefit of any
sinking fund.

   The outstanding shares of LearningStar common stock will be, when validly
issued, fully paid and non-assessable. The rights, powers, preferences and
privileges of holders of LearningStar common stock are subordinate to, and may
be adversely affected by, the rights of the holders of shares of any series of
preferred stock that LearningStar may designate and issue in the future.

Preferred Stock

   The LearningStar board of directors will be authorized, without further
stockholder approval, to issue from time to time shares of preferred stock, in
one or more series. Each series of preferred stock shall have the number of
shares, designations, preferences, voting powers, qualifications and special or
relative rights or privileges as shall be determined by the LearningStar board
of directors, which may include, among others, dividend rights, voting rights,
redemption and sinking fund provisions, liquidation preferences, conversion
rights and preemptive rights. The rights of the holders of LearningStar common
stock will be subordinate to the rights of holders of any preferred stock
issued in the future. The issuance of preferred stock, while providing
desirable flexibility in connection with possible acquisitions and other
corporate purposes, could adversely affect the voting power or other rights of
the holders of common stock, and could make it more difficult for a third party
to acquire, or discourage a third party from attempting to acquire, a majority
of LearningStar's outstanding voting stock. LearningStar has not, to date,
issued any shares of preferred stock, and has no present plans to issue any
shares of preferred stock.


                                      124


Warrants

   As of the completion of the combination, the following warrants to purchase
an aggregate of 217,292 shares of LearningStar common stock will be
outstanding:

  .  J.L. Hammett Co. has two warrants expiring September 29, 2003 and
     September 7, 2004 to purchase an aggregate of 165,000 shares of
     LearningStar common stock at an exercise price of $1.33 per share;

  .  Silicon Valley Bank will have a warrant expiring March 24, 2003 to
     purchase 7,500 shares of LearningStar common stock at an exercise price
     of $1.33 per share;

  .  TLP Leasing Programs, Inc. will have a warrant expiring April 13, 2006
     to purchase 16,667 shares of LearningStar common stock at an exercise
     price of $3.00 per share; and

  .  National Computer Systems will have a warrant expiring March 8, 2004 to
     purchase an aggregate of 28,125 shares of LearningStar common stock at
     an exercise price of $1.33 per share.

   The exercise prices of each of these warrants and the number of shares for
which they may be exercised are subject to adjustment in the event
SmarterKids.com issues additional equity securities other than stock option
grants to its employees, officers and directors under its stock option plans.
Upon an issuance triggering these warrant anti-dilution rights, the exercise
prices shall be decreased and the number of shares for which the warrants may
be exercised shall be increased proportionately based on the number of shares
issued and outstanding immediately prior to and immediately after the issuance.

Registration Rights

   In accordance with the lock-up agreements between LearningStar and each of
the directors and executive officers and certain significant stockholders of
SmarterKids.com and all of the holders of outstanding membership interests in
Earlychildhood, upon the expiration of the 180-day contractual lock-up period
(or earlier pursuant to a waiver), LearningStar will be required to register
under the Securities Act of 1933 up to an aggregate of 51,220,666 shares of
LearningStar common stock held by these investors pursuant to the registration
rights agreement among LearningStar and these investors.

   It is conceivable that the LearningStar board of directors may conclude that
a waiver of the 180-day lock-up period might be in the best interests of
LearningStar and its stockholders as a means to enhance the public float of
LearningStar, and may elect to register some or all of the shares subject to
lock-up earlier than they would have been registered absent a waiver. It is
presently anticipated by LearningStar that any waiver of the lock-up
restrictions pertaining to, and any registration of, a material number of
shares (other than pursuant to the registration rights agreement) would be made
pro rata for all stockholders subject to the lock-up restrictions and with
advance notification to the market at large.

   The registration rights agreement provides that if LearningStar proposes to
register in a firm commitment underwritten offering any of its securities under
the Securities Act at any time or times, these investors will generally be
entitled to include shares of common stock held by them in the registration.
However, the managing underwriter of any offering may exclude for marketing
reasons some or all of the shares from the registration. These investors also
have the right to require LearningStar to prepare and file a registration
statement on Form S-1 under the Securities Act on no more than two occasions
180 days after the closing date of the combination and to prepare and file a
registration statement on Form S-3 under the Securities Act when requested,
subject to the satisfaction of certain thresholds regarding dollar and share
amounts registering the shares of LearningStar common stock held by them.
LearningStar is generally required to bear the expenses of all these
registrations, except underwriting discounts and commissions. These rights will
terminate on the fifth anniversary of the closing date of the combination.

   In addition, holders of warrants to purchase an aggregate of 7,500 shares of
LearningStar common stock will have certain registration rights. Silicon Valley
Bank has registration rights for the LearningStar common stock that it may
purchase pursuant to its warrant. If Silicon Valley Bank purchases all 7,500
shares of common stock pursuant to such warrant, it may request that
LearningStar register all of the shares under the Securities

                                      125


Act of 1933. Furthermore, if LearningStar proposes to register any of its
securities for sale to the public (other than pursuant to this registration
statement on Form S-4, of which this proxy statement-prospectus is a part),
Silicon Valley Bank may request that LearningStar register all or any portion
of its shares purchased pursuant to the warrant and LearningStar must use its
best efforts to comply with any request. Finally, if LearningStar is eligible
to file a registration statement on Form S-3, Silicon Valley Bank may request
that LearningStar file a registration statement on Form S-3 for all or any
portion of its shares purchased pursuant to the warrant, and LearningStar must
comply if the reasonable aggregate price to the public of the registered shares
would exceed $1,000,000.

Anti-Takeover Effects of Certain Provisions of LearningStar's Charter and
Bylaws and Delaware Law

   Upon completion of the combination, the provisions of Section 203 of the
Delaware General Corporation Law will prohibit LearningStar from engaging in a
"business combination" with an "interested stockholder" for a period of three
years after the date of the transaction in which the person became an
interested stockholder, unless the business combination is approved in a
prescribed manner. A "business combination" includes mergers, asset sales and
other transactions resulting in a financial benefit to the interested
stockholder. An "interested stockholder" is generally defined as a person who,
together with affiliates and associates, owns, or within three years did own,
15% or more of a corporation's voting stock.

   The LearningStar and restated certificate of incorporation provides for the
division of the LearningStar board of directors into three classes as nearly
equal in size as possible with staggered three-year terms. In addition, the
LearningStar amended and restated certificate of incorporation provides that
directors may be removed only for cause by the affirmative vote of the holders
of 75% of the shares of the LearningStar capital stock entitled to vote
generally in the election of directors, voting as a single class. Under the
LearningStar restated certificate of incorporation, any vacancy on the
LearningStar board of directors, however occurring, including a vacancy
resulting from an enlargement of the board of directors, may only be filled by
vote of a majority of the directors then in office. The likely effect of the
classification of the LearningStar board of directors and the limitations on
the removal of directors and filling of vacancies is an increase in the time
required for the stockholders to change the composition of the LearningStar
board of directors. For example, in general, at least two annual meetings of
the stockholders will be necessary for stockholders to effect a change in a
majority of the members of the LearningStar board of directors.

   The LearningStar restated certificate of incorporation also provides that,
after the effective date of the LearningStar registration statement on Form S-4
of which this proxy statement-prospectus is a part, any action required or
permitted to be taken by LearningStar stockholders at an annual meeting or
special meeting of stockholders may only be taken if it is properly brought
before the meeting and may not be taken by written action in lieu of a meeting.
The LearningStar amended and restated bylaws provide that special meetings of
the stockholders may only be called by the LearningStar board of directors, the
chairman of the board or by the board of directors. The LearningStar amended
and restated bylaws further provide that in order for any matter to be
considered "properly brought" before a meeting, a stockholder must comply with
requirements regarding timely notice to LearningStar. The foregoing provisions
could have the effect of delaying until the next LearningStar stockholders
meeting stockholder actions which are favored by the holders of a majority of
the LearningStar outstanding voting securities. These provisions may also
discourage another person or entity from making a tender offer for
SmarterKids.com common stock, because such person or entity, even if it
acquired a majority of SmarterKids.com outstanding voting securities, would be
able to take action as a stockholder, such as electing new directors or
approving a merger, only at a duly called stockholders meeting, and not by
written consent.

   The Delaware General Corporation Law provides generally that the affirmative
vote of a majority of the shares entitled to vote on any matter is required to
amend a corporation's certificate of incorporation or bylaws, unless a
corporation's certificate of incorporation or bylaws, as the case may be,
requires a greater percentage. The LearningStar restated certificate of
incorporation requires the affirmative vote of the holders of at least 75% of
the shares of LearningStar capital stock that are issued and outstanding and
entitled to vote to amend or

                                      126


repeal any of the foregoing provisions of the LearningStar restated certificate
of incorporation. The LearningStar amended and restated bylaws may generally be
amended or repealed by a majority vote of the LearningStar board of directors
and may also be amended or repealed by the affirmative vote of the holders of
at least 75% of the shares of LearningStar capital stock that are issued and
outstanding and entitled to vote and voting as a single class. The 75%
stockholder vote would be in addition to any separate class vote that might in
the future be required in accordance with the terms of any series of preferred
stock that might be outstanding at the time any such amendments are submitted
to stockholders.

Transfer Agent and Registrar

   The transfer agent and registrar for the LearningStar common stock is
ChaseMellon Shareholder Services, L.L.C.

                                      127


 COMPARISON OF RIGHTS OF HOLDERS OF LEARNINGSTAR COMMON STOCK, SMARTERKIDS.COM
              COMMON STOCK AND EARLYCHILDHOOD MEMBERSHIP INTERESTS

   The following is a summary of the material differences between the rights of
holders of SmarterKids.com common stock and holders of membership interests in
Earlychildhood before the combination and the rights of holders of LearningStar
capital stock after the combination. Because SmarterKids.com and LearningStar
are both corporations organized under the laws of the State of Delaware, the
differences arise solely from differences between various provisions of their
respective certificates of incorporation and bylaws. However, because
Earlychildhood is organized under the laws of the State of California as a
limited liability company and LearningStar is organized under the laws of the
State of Delaware as a corporation, the differences arise both from differences
between various provisions of their respective organizational documents and
California and Delaware law. The discussion of the comparative rights of the
stockholders of SmarterKids.com, the members of Earlychildhood and the holders
of LearningStar common stock set forth below does not purport to be complete
and is subject to and qualified in its entirety by reference to the
certificates of incorporation and bylaws of SmarterKids.com and LearningStar,
the operating agreement of Earlychildhood and California and Delaware law.

Authorized Capital Stock

   The total number of shares LearningStar will have the authority to issue
will be 125,000,000 consisting of 120,000,000 shares of common stock, par value
$.01 per share, and 5,000,000 shares of LearningStar preferred stock.

   The total number of shares of capital stock which SmarterKids.com has
authority to issue is 100,000,000, consisting of 90,000,000 shares of common
stock, par value $0.01 per share, 20,668,849 shares of which are issued and
outstanding as of December 31, 2000 and 10,000,000 shares of preferred stock,
par value $0.01 per share, none of which are issued and outstanding as of the
date hereof.

Number of Directors or Members of Management Committee

   The Delaware General Corporation Law provides that the board of directors of
a Delaware corporation will consist of one or more directors as fixed by the
certificate of incorporation or bylaws. LearningStar's restated certificate of
incorporation provides for a board of directors of not less than three nor more
than 15 directors, as fixed by LearningStar's amended and restated bylaws.
LearningStar's amended and restated bylaws and the combination agreement
provide for a LearningStar board of directors consisting of nine members; two
of whom will be designated by SmarterKids.com, four of whom will be designated
by Earlychildhood and three of whom will be jointly designated by
SmarterKids.com and Earlychildhood. The LearningStar restated certificate of
incorporation provides that the board of directors will be divided into three
classes each consisting of three directors and designated Class I, Class II,
and Class III. Class I directors will be initially elected for a term expiring
at the first annual meeting of LearningStar stockholders. Class II directors
will be initially elected for a term expiring at the second annual meeting of
LearningStar stockholders. Class III directors will be initially elected for a
term expiring at the third annual meeting of LearningStar stockholders. The
LearningStar restated certificate of incorporation provides that at each annual
meeting of the LearningStar stockholders, successors to the class of directors
whose term expires at that annual meeting will be elected for a three-year
term. The combination agreement provides that the SmarterKids.com director
designees and the Earlychildhood director designees will be allocated as evenly
as possible among LearningStar's three classes of directors.

   SmarterKids.com's bylaws provide for a board of directors consisting of not
less than three directors as fixed by the SmarterKids.com board of directors or
by the SmarterKids.com stockholders at an annual or special meeting.
SmarterKids.com's bylaws provide for a classified board of directors consisting
of three classes. Currently, SmarterKids.com has a board of directors
consisting of six directors with two directors in each class.


                                      128


   The Beverly-Killea Limited Liability Company Act, or the California Limited
Liability Company Act, provides that the business and affairs of a California
limited liability company be managed by one or more managers and not by all its
members if the articles of organization so provides. The number and
qualifications of managers are dictated by provisions of the articles of
organization or operating agreement of the limited liability company.
Earlychildhood's amended articles of organization provides that Earlychildhood
will be managed by more than one manager. Earlychildhood's amended and restated
operating agreement provides that the business and affairs of Earlychildhood
will be managed by the members acting through a management committee initially
composed of five representatives and currently composed of six representatives.

Committees of the Board of Directors or Management Committee

   LearningStar's amended and restated bylaws provide that the board of
directors may by resolution designate an executive committee to exercise all of
the powers of the LearningStar board of directors in the management of the
business and affairs of LearningStar when the board is not in session and may
also adopt one or more other committees. It is intended that LearningStar will
designate an audit committee and a compensation committee. The audit committee
will be initially comprised of Mr. Kaplan, an Earlychildhood director designee,
and Mr. Kolowich, a SmarterKids.com director designee. The members of the
LearningStar audit committee meet the independence requirements under the rules
of the Nasdaq National Market. In order to comply with the Nasdaq Stock Market
Rules regarding audit committee composition, LearningStar requires a third
independent director, who it is expected will join the audit committee after
completion of the combination. The audit committee will assist the board of
directors in fulfilling its responsibilities by reviewing:

  .  the financial reports provided by LearningStar to the Securities and
     Exchange Commission; and

  .  LearningStar's internal financial and accounting controls.

   The LearningStar compensation committee will be initially comprised of
Messrs. Kaplan and Kolowich, each of whom will meet the requirements of
independence as established by Nasdaq National Market and required by the
Securities and Exchange Commission pursuant to Section 16 of the Securities
Exchange Act. The LearningStar compensation committee will have responsibility
for:

  .  reviewing the compensation and employee benefit policies of
     LearningStar;

  .  recommending to the LearningStar board of directors the base salary
     amounts and incentive awards for all elected officers of LearningStar
     and setting guidelines for the administration of all salaries;

  .  administering incentive compensation and awarding stock options to
     employees under any stock option or compensation plan of LearningStar
     and amending or modifying any provisions of such stock option or
     compensation plan that may be amended or modified without stockholder
     approval; and

  .  supervising all administrative matters with respect to the foregoing.

   SmarterKids.com's bylaws provide that its board of directors by a majority
vote may establish one or more committees, each committee consisting of one or
more of the directors of SmarterKids.com. Any committee so established to the
extent provided in the resolution of the board of directors, will have and may
exercise all the powers of the board of directors in the management of the
business and affairs of SmarterKids.com. SmarterKids.com has established two
committees, an audit committee and a compensation committee.

   Neither Earlychildhood's amended articles of organization nor its amended
and restated operating agreement specifically provides for the establishment of
committees, although Earlychildhood's amended and restated operating agreement
states that its provisions do not bar Earlychildhood's management committee
from delegating responsibility for any of the management committee's management
decisions to any member, officer, or other representative or agent of
Earlychildhood.


                                      129


Removal of Directors or Member of the Management Committee

   The Delaware General Corporation Law provides that a director or the entire
board of directors may be removed, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of directors,
except that:

  .  in the case of a corporation whose board is classified, directors may be
     removed only for cause unless the certificate of incorporation provides
     otherwise; or

  .  if the corporation has cumulative voting, in which event if less than
     the entire board is to be removed, no director may be removed without
     cause if the votes cast against the director's removal would be
     sufficient to elect that director if voted cumulatively either at an
     election of the entire board of directors or for classes of the board.

   LearningStar's restated certificate of incorporation provides that directors
may be removed only for cause and in addition to any other vote required by
law, by the affirmative vote of the holders of at least 75% of the voting power
of the shares of LearningStar capital stock entitled to vote generally in the
election of directors, voting together as a single class.

   SmarterKids.com's bylaws allow the removal with cause of a director by the
affirmative vote of the holders of at least 75% the shares entitled to vote at
an election of directors.

   The California Limited Liability Company Act provides that any or all
managers of a limited liability company may be removed, with or without cause,
by the vote of a majority in interest of the members at a meeting called
expressly for that purpose. Neither Earlychildhood's amended articles of
organization nor its amended and restated operating agreement provide any
further guidance with respect to the removal of members of Earlychildhood's
management committee.

Amendment to the Bylaws or Operating Agreement

   Under the Delaware General Corporation Law, bylaws may be altered, amended,
supplemented or repealed, or new bylaws adopted, by the stockholders entitled
to vote, by the board of directors, or by any other manner as may be authorized
by the certificate of incorporation.

   LearningStar's amended and restated bylaws provide that the board of
directors may amend, alter, or repeal any provision of LearningStar's amended
and restated bylaws with an affirmative vote of a majority of LearningStar's
board of directors, provided that notice of the proposed change is given to the
board of directors not later than two days prior to the meeting of the board of
directors to effect such change. In addition to any other vote required by law,
LearningStar's amended and restated bylaws provide that any amendment,
alteration or repeal of any provision of the LearningStar amended and restated
bylaws requires the affirmative vote of 75% of the voting power of all
outstanding shares of LearningStar then entitled to vote generally in the
election of directors, voting together as a single class.

   SmarterKids.com's bylaws may be altered, amended or repealed, or new bylaws
may be adopted by a majority of the board of directors. In addition to an
amendment made by the board of directors, the shareholder may amend or repeal
any provision of the SmarterKids.com bylaws with a vote of 75% of the shares of
capital stock that are issued, outstanding and entitled to vote at any regular
or special meeting of stockholders.

   The California Limited Liability Company Act gives the members of a
California limited liability company the power to amend the limited liability
company's operating agreement. The manner in which the operating agreement may
be amended may be prescribed by the articles of organization or the operating
agreement. Earlychildhood's amended and restated operating agreement provides
that it may be amended only upon receipt of the written consent of the
management committee, which may be given, withheld or made subject to such
conditions as are determined by each member of the management committee in its
sole and absolute discretion. In addition, amendment of certain provisions of
Earlychildhood's amended and restated

                                      130


operating agreement requires the approval of a supermajority of the
representatives on Earlychildhood's management committee.

Amendments to the Certificates of Incorporation or Articles of Organization

   Under the Delaware General Corporation Law amendment of the certificate of
incorporation of a corporation will be made by a resolution of the board of
directors setting forth the amendment, declaring its advisability, and either
calling a special meeting of the stockholders entitled to vote or directing
that the amendment proposed be considered at the next annual meeting of the
stockholders. At the stockholder's meeting, a majority of the outstanding
shares entitled to vote is required to approve the amendment. If an amendment
would increase or decrease the number of authorized shares of such class,
increase or decrease the par value of the shares of such class or alter or
change the powers, preferences or other special rights of a class of
outstanding shares so as to affect the class adversely, then a majority of
shares of that class must approve the amendment as well. The Delaware General
Corporation Law also permits a corporation to make provision in its certificate
requiring a greater proportion of voting power to approve a specified
amendment.

   LearningStar's amended and restated bylaws provide that the board of
directors may amend, alter, or repeal any provision of LearningStar's restated
certificate of incorporation as provided by Delaware statute.

   SmarterKids.com's certificate of incorporation may be altered, amended or
repealed, or new bylaws may be adopted by a majority of the board of directors.
In addition to a vote of the SmarterKids.com board of directors, to amend or
repeal any provision of the SmarterKids.com certificate of incorporation the
vote of 75% of the shares of capital stock that are issued, outstanding and
entitled to vote is required.

   The California Limited Liability Company Act provides that the articles of
organization of a limited liability company may be amended at any time and in
any manner as the members may determine, as long as the articles of
organization, as amended, contain only those provisions as would be lawful if
inserted in the original articles of organization. In order to affect an
amendment to the articles of organization, a certificate of amendment must be
filed with the Secretary of State of the State of California setting forth the
name and Secretary of State's file number of the limited liability company and
the text of the amendment to the articles of organization.

Action by Written Consent of Stockholders or Members

   The Delaware General Corporation Law contains provisions permitting actions
by holders of common stock without providing notice and convening a meeting of
such holders if consents setting for the action to be taken are signed by
holders of outstanding stock having not less than the minimum number of votes
that would be necessary to authorize or take such action at a meeting of
stockholders unless prohibited by the corporation's bylaws.

   LearningStar's amended and restated bylaws do not permit any actions to be
taken by written consent of its stockholders.

   SmarterKids.com's bylaws permit any actions to be taken by stockholders
without a meeting, by written consent, provided such written consent sets forth
the actions taken and is signed by the holders of the minimum number of shares
required to take such actions at a meeting at which all shares entitled to vote
are present and voted and the consents delivered to SmarterKids.com within 60
days of the earliest consent date.

   The California Limited Liability Company Act provides that any action that
may be taken at any meeting of the members of a limited liability company may
be taken without a meeting if a consent in writing setting forth the action is
signed and delivered to the limited liability company, within 60 days of the
record date for the action, by members having not less than the minimum number
of votes necessary to authorize to take the action at a meeting at which all
members entitled to vote on the action were present and voted. Members, or

                                      131


their proxyholders, may revoke their consent in a writing received by the
limited liability company prior to the time that written consents of members
having the minimum number of votes that would be required to authorize the
proposed action have been filed with the limited liability company, but may not
be revoked after that time. Neither Earlychildhood's amended articles of
organization nor its amended and restated operating agreement has any
provisions respecting actions taken by written consent of its members.

Indemnification

   The Delaware General Corporation Law contains provisions setting forth
conditions under which a corporation may indemnify its directors, officers and
employees; however, indemnification is permitted only if certain statutory
standards of conduct are met. The Delaware General Corporation Law requires
that the indemnified officer or director acted in good faith and in a manner
that the officer or director reasonably believed to be in, or not opposed to,
the best interests of the corporation and, with respect to any criminal action
or proceeding, had no reasonable cause to believe the conduct was unlawful.
Indemnification is not mandatory only permissible under the Delaware General
Corporation Law; however, the Delaware General Corporation Law requires that a
corporation indemnify an officer or director who is successful on the merits,
or otherwise, in the defense of certain specified actions, suits or proceedings
for expenses and attorneys' fees actually and reasonably incurred in connection
therewith. Although indemnification is permissible in Delaware, the Delaware
General Corporation Law allows a corporation, through its certificate of
incorporation, bylaws, or other intracorporate agreements, to make
indemnification mandatory.

   Pursuant to this authority, LearningStar's restated certificate of
incorporation and amended and restated bylaws provide that LearningStar will
indemnify its directors, officers and employees to the fullest extent permitted
by law. LearningStar's restated certificate of incorporation specifically
requires indemnification of costs, charges and expenses, judgments, fines,
settlements actually or reasonably incurred in connection with a third-party
actions, suit or proceeding for any person who was or is a party, or is
threatened to be a party, by reason of the fact that such person is or was or
agreed to be a director, officer or employee of LearningStar or because such
person was serving another legal entity as a director, officer or employee at
the request of LearningStar while a director, officer or employee of
LearningStar.

   SmarterKids.com's bylaws provide similar indemnification protections and
provide that SmarterKids.com shall indemnify to the fullest extent of the law
any director, officer, employee or agent whom it may indemnify pursuant
thereto. SmarterKids.com's amended and restated bylaws specifically require
indemnification of judgments, fines, settlements and expenses of third-party
actions for any director, officer, employee or agent who is or was a party, or
is threatened to be a party, by reason of the fact that such person is or was a
director, officer, employee or agent of SmarterKids.com or because such person
was serving another legal entity as a director, officer, employee or agent at
the request of SmarterKids.com.

   The Delaware General Corporation Law differentiates between third-party
actions and claims by or in the right of the corporation (i.e., stockholder
derivative suits). Indemnification under the Delaware General Corporation Law
varies depending on whether the action is brought by a third party or by
stockholders in a derivative suit. Unlike a third-party action, in which
indemnification is permissive under the statute and mandatory under both
LearningStar's restated certificate of incorporation and SmarterKids.com's
amended and restated bylaws, the Delaware General Corporation Law does not
permit indemnification in a stockholder derivative suit if the person is found
liable to the corporation, unless and only to the extent that, the Delaware
Court of Chancery or the court in which such action or suit was brought
determines that the person is fairly and reasonably entitled to
indemnification. Further, the corporation may indemnify such persons only for
attorneys' fees and other expenses.

   The advancement of expenses is permissible under the Delaware General
Corporation Law. LearningStar's restated certificate of incorporation provides
for the advancement of expenses incurred by a director or officer, subject to
an undertaking that the director or officer will repay such amount if it is
ultimately determined that

                                      132


such director or officer is not entitled to indemnification. LearningStar's
restated certificate of incorporation also provides that no advance will be
made if a determination is reasonably and promptly made by:

  .  a majority vote of a quorum of disinterested directors of LearningStar;

  .  a quorum of disinterested directors so directed by independent legal
     counsel in a written opinion that, based upon the facts known to the
     board of directors and the counsel at the time, the director, officer or
     employee acted in bad faith and in a manner that the persons did not
     believe to be in the best interests of LearningStar; or

  .  with respect to a criminal proceeding, that such director, officer or
     employee believed or had reasonable cause to believe that his or her
     conduct was unlawful.

   In no event will expenses by advanced to any director, officer or employee
if the board of directors or independent legal counsel reasonably determines
that such person breached his or her duty to LearningStar.

   SmarterKids.com's bylaws provides that expenses may be advanced; however,
advanced expenses must be repaid if it is ultimately determined that such
person is not entitled to be indemnified.

   The California Limited Liability Company Act provides that, except for a
breach of the fiduciary duty a manager owes to a limited liability company and
to its members, the articles of organization or operating agreement of a
limited liability company may provide for indemnification of any person,
including, without limitation, any manager, member, officer, employee, or agent
of the limited liability company, against judgments, settlements, penalties,
fines or expenses of any kind incurred as a result of the person's acting
within that capacity.

   Earlychildhood's amended and restated operating agreement provides that, to
the greatest extent permitted by law, Earlychildhood will defend, indemnify and
hold harmless

  .  its members (in their capacity as members);

  .   representatives on its management committee;

  .   its affiliates, agents, officers, partners, employees, representatives,
      directors, members or shareholders of any of its members (which is not
      an individual); or

  .   itself, against any liability or loss as a result of any claim or legal
      proceeding by any person (including by or through Earlychildhood and/or
      any of its members) relating to the performance or nonperformance of
      any act concerning the activities of Earlychildhood if:

    .  the act or failure to act of the person to be indemnified was in
       good faith, within the scope of that person's authority and in a
       manner he or she reasonably believed to be in, or not inconsistent
       with, the best interest of Earlychildhood; and

    .  the conduct of the person did not constitute fraud, willful
       misconduct, gross negligence or a material breach of a material
       provision of Earlychildhood's amended and restated operating
       agreement.

   The indemnification authorized by Earlychildhood's amended and restated
operating agreement includes any judgment, award, settlement, the payment of
reasonable attorneys' fees and other expenses (not limited to taxable costs)
incurred in settling or defending any claims, threatened action or finally
adjudicated legal proceeding. If Earlychildhood's management committee finds
that the person to be indemnified has met the two standards described above,
the attorneys' fees and other expenses will be advanced by Earlychildhood prior
to the final disposition of such claims, actions or proceedings upon receipt by
Earlychildhood of an undertaking, reasonably acceptable to the management
committee, by or on behalf of the person to be indemnified to repay such
amounts if it shall be determined that the person is not entitled to be
indemnified as authorized under Earlychildhood's amended and restated operating
agreement.

                                      133


Liability of Directors or Members of the Management Committee

   Under the Delaware General Corporation Law, a corporation's certificate of
incorporation may contain a provision limiting or eliminating a director's
personal liability to the corporation or its stockholders for monetary damages
for a director's breach of fiduciary duty subject to certain limitations.
Neither LearningStar's nor SmarterKids.com's certificates of incorporation or
bylaws contains a provision limiting the liability of directors.

   The California Limited Liability Company Act provides that no person that is
a manager of a limited liability company shall be personally liable under any
judgment of a court, or in any other manner, for any debt, obligation or
liability of the limited liability company solely by reason of being a manager
of the limited liability company.

   Earlychildhood's amended and restated operating agreement provides that, to
the fullest extent permitted by law, none of

  .  its members (in their capacity as members);

  .  the representatives on its management committee;

  .  its affiliates, agents, officers, partners, employees, representatives,
     directors, members or shareholders of any of its members (which is not
     an individual); or

  .  itself acting in accordance with its amended and restated operating
     agreement will be liable, responsible or accountable, in damages or
     otherwise, to Earlychildhood or any of its members for doing any act or
     failing to do any act, the effect of which may cause or result in loss
     or damage to Earlychildhood or the member if:

    .  the act or failure to act of the person or entity was in good faith,
       within the scope of its authority and in a manner it reasonably
       believed to be in, or not inconsistent with, the best interest of
       Earlychildhood; and

    .  the conduct of the person or entity did not constitute fraud,
       willful misconduct, gross negligence or a material breach of a
       material provision of Earlychildhood's amended and restated
       operating agreement.

Stockholder or Member Meetings

   The Delaware General Corporation Law requires that meetings of the
stockholders be held in the place designated in the corporation's certificate
of incorporation or bylaws or, if not designated therein, as determined by the
corporation's board of directors. Special meetings of a corporation's
stockholders may be called by the board of directors or such persons designated
in the corporation's certificate of incorporation. In order to determine the
stockholders entitled to vote in any annual or special meeting, the Delaware
General Corporation Law requires a corporation's board of directors to set a
record date of not more than 60 nor less than ten days from the date of the
meeting.

   In accordance with LearningStar's amended and restated bylaws, annual and
special meetings of stockholders will be held on such date as may be fixed by
LearningStar's board of directors, and special meetings of stockholders may be
called only by the chairman of the board or a majority of LearningStar's board
of directors. LearningStar's amended and restated bylaws require notice of any
meeting of stockholders to be given to each stockholder not less than ten nor
more than 60 days before the date of the meeting.

   Pursuant to SmarterKids.com's bylaws, annual meetings of stockholders will
be held March 31 of each year, or at such other date and time as designated by
the board of directors or the chief executive officer of SmarterKids.com. The
SmarterKids.com bylaws provide that a special meeting of stockholders may be
called by the board of directors or the chief executive officer or by the chief
executive officer at the request in writing

                                      134


of a majority of the SmarterKids.com board of directors or at the request in
writing of SmarterKids.com stockholders owning a majority in amount of the
entire capital stock of SmarterKids.com.

   The Delaware General Corporation Law, SmarterKids.com's bylaws and
LearningStar's bylaws require that whenever stockholders are required or
permitted to take action at a meeting, a written notice stating the place, time
and date of the meeting and, in the case of a special meeting, the purpose or
purposes for which the meeting is called, must be sent to all stockholders of
record entitled to vote thereon not less than ten nor more than 60 days before
the meeting. The Delaware General Corporation Law further requires that notice
of a meeting to consider an agreement of merger must be sent at least 20 days
prior to the date of the meeting.

   The California Limited Liability Company Act provides that meetings of
members of a limited liability company may be held at any place, within or
without the State of California, selected by the person(s) calling the meetings
or as may be stated or fixed in accordance with the articles of organization or
operating agreement. If no place is stated or fixed in these documents, the
California Limited Liability Company Act provides that all meetings are to be
held at the principal executive office of the limited liability company. A
meeting of the members of a limited liability company may be called by any
manager or by any member(s) representing more than 10% of the interests of
members for the purpose of addressing any matters on which the members may
vote. The California Limited Liability Company Act requires that written notice
of a meeting of the members of a limited liability company be given not less
than ten days nor more than 60 days before the date of the meeting to each
stockholder entitled to vote at the meeting. Neither Earlychildhood's amended
articles of organization nor its amended and restated operating agreement
addresses meetings of Earlychildhood members.

Mergers and Consolidations

   In order to effect a merger under the Delaware General Corporation Law, a
corporation's board of directors must adopt an agreement of merger and
recommend it to the stockholders. The agreement must be adopted by holders of a
majority of the outstanding shares of the corporation entitled to vote thereon.

   The California Limited Liability Company Act provides that, in order to
effect the merger of a limited liability company, the agreement of merger must
be approved by the vote of a majority in interest of the members of the limited
liability company, or such greater percentage of the voting interests of the
members as may be specified in the articles of organization or the operating
agreement. The amended and restated operating agreement does not address the
voting rights of members of Earlychildhood.com.

Business Combinations

   The Delaware General Corporation Law bars a corporation which has securities
traded on an exchange, designated on the Nasdaq National Market or held of
record by more than 2,000 stockholders from engaging in certain business
combinations, including a merger, sale of substantial assets, loan or
substantial issuance of stock, with an interested stockholder, or an interest
stockholder's affiliates and associates, for a three-year period beginning on
the date the interested stockholder acquires 15% or more of the outstanding
voting stock of the corporation. The restrictions on business combinations do
not apply if:

  .  the board of directors gives prior approval to the transaction in which
     the 15% ownership level is exceeded;

  .  the interested stockholder acquires at one time at least 85% of the
     corporation's stock (excluding those shares owned by persons who are
     directors and also officers as well as employee stock plans in which
     employees do not have a confidential right to vote); or

  .  the business combination is approved by the board of directors and
     authorized at a meeting of stockholders by the holders of at least two-
     thirds of the outstanding voting stock, excluding shares owned by the
     interested stockholder.

                                      135


   Although a Delaware corporation may elect, pursuant to its certificate or
bylaws, not to be governed by this provision, none of LearningStar's restated
certificate of incorporation, amended and restated bylaws, SmarterKids.com's
amended and restated certificate of incorporation or amended and restated
bylaws contain such an election or other limitation on the applicability of
this provision.

   The California Limited Liability Company Act does not provide any similar
business combination provisions with respect to limited liability companies.

Other Anti-Takeover Provisions

   The Delaware General Corporation Law does not contain a control share
acquisition statute which restricts the voting rights of a person who acquires
a controlling interest in the corporation to those voting rights which are
conferred by the stockholders at a meeting.

   The California Limited Liability Company Act does not provide any similar
control share acquisition statutes.

Dissenter's Rights of Appraisal

   Under the Delaware General Corporation Law, stockholders may exercise a
right of dissent from certain corporate actions and obtain payment of the fair
value of their shares. This remedy is an exclusive remedy, except where the
corporate action involves fraud or illegality. Under the Delaware General
Corporation Law, dissenters' rights are limited. Appraisal rights are available
only in connection with certain statutory mergers or consolidations, amendments
to the certificate of incorporation (if so provided in the certificate of
incorporation), any merger or consolidation in which the corporation is a
constituent corporation, or sales of all or substantially all of the assets of
a corporation.

   The California Limited Liability Company Act provides that, if the approval
of outstanding membership interests is required for a limited liability company
to participate in certain corporate reorganizations, pursuant to the operating
agreement of the limited liability company or otherwise, then each member of
the limited liability company holding the membership interests may require the
limited liability company to purchase for cash, at its fair market value, the
interest owned by the member in the limited liability company. The fair market
value of the dissenting membership interest is determined as of the day before
the first announcement of the terms of the proposed corporate reorganization.
In order to obtain this right, a dissenting member's interest must:

  .  have been outstanding on the date for the determination of members
     entitled to vote on the reorganization; and

  .  not have been voted in favor of the reorganization or have been voted
     against the reorganization;

and the dissenting member must:

  .  have demanded that the limited liability company purchase at its fair
     market value; and

  .  have submitted for endorsement, if necessary.

   Neither Earlychildhood's amended articles of organization nor its amended
and restated operating agreement addresses the rights of dissenting members,
except to state that Earlychildhood's members must waive any dissenters' rights
that they may have by law under certain circumstances in which the company is
sold.

                                      136


                                 LEGAL MATTERS

   The validity of the shares of LearningStar common stock to be issued in
connection with the combination will be passed upon by Testa, Hurwitz &
Thibeault, LLP, Boston, Massachusetts.

   Testa, Hurwitz & Thibeault, LLP, counsel to SmarterKids.com, and Latham &
Watkins, counsel to Earlychildhood, will pass upon certain U.S. federal income
tax consequences of the combination for SmarterKids.com and Earlychildhood,
respectively.

                                    EXPERTS

   The financial statements of SmarterKids.com as of December 31, 1999 and 2000
and for each of the three years in the period ended December 31, 2000 included
in this proxy statement-prospectus have been so included in reliance on the
report of PricewaterhouseCoopers LLP, independent accountants, given on the
authority of said firm as experts in auditing and accounting.

   The consolidated financial statements of Earlychildhood LLC and subsidiary
as of December 31, 1999 and 2000 and for the nine months ended December 31,
1998 and the years ended December 31, 1999 and 2000, have been included herein
in reliance on the report of KPMG LLP, independent accountants, appearing
elsewhere herein, and upon authority of said firm as experts in accounting and
auditing.

   The financial statements of Educational Products, Inc. as of March 31, 1999
and May 5, 1999 and the year ended March 31, 1999 and the 35-day period ended
May 5, 1999 have been included herein in reliance on the report of KPMG LLP,
independent accountants, appearing elsewhere herein, and upon authority of said
firm as experts in auditing and accounting.

                                 OTHER MATTERS

   As of the date of this proxy statement-prospectus, the SmarterKids.com board
of directors know of no matters that will be presented for consideration at the
SmarterKids.com special meeting other than as described in this proxy
statement-prospectus. If any other matters related to the adoption and approval
of the combination agreement and the transactions contemplated thereby shall
properly come before the special meeting or at any adjournments or
postponements of the special meeting and are to be voted upon, the enclosed
proxy will be deemed to confer discretionary authority on the individuals named
as proxies therein to vote the shares represented by such proxy as to any such
matters, unless such authority is specifically withheld. The persons named as
proxies intend to vote or not vote in accordance with the recommendation of the
management of SmarterKids.com.

                                      137


                             STOCKHOLDER PROPOSALS

   If the combination is completed, the first annual meeting of stockholders of
LearningStar is expected to be held on or about April 26, 2002. If the
combination is not completed, the next annual meeting of SmarterKids.com
stockholders is expected to be held on or about June 15, 2001.

   Subject to the foregoing, if any LearningStar stockholder intends to present
a proposal at LearningStar's first annual meeting and wishes to have the
proposal considered for inclusion in the proxy materials for that meeting, the
holder must submit the proposal to the secretary of LearningStar in writing so
as to be received at the executive offices of LearningStar no sooner than
January 26, 2002 and no later than February 15, 2002. These proposals must also
meet the other requirements of the rules of the Securities and Exchange
Commission relating to stockholders' proposals.

   In addition to other applicable requirements, the amended and restated
bylaws of LearningStar require that for business to be properly brought before
an annual meeting by a stockholder, the stockholder must have given timely
notice thereof, containing the information required by the LearningStar amended
and restated bylaws and in writing to the Secretary of LearningStar. To be
timely, a stockholder's notice containing the information required by the
LearningStar bylaws must be delivered to or mailed and received at the
principal executive offices of LearningStar not less than 70 days nor more than
90 days prior to the meeting; provided, however, that in the event that the
date of the annual meeting is more than 30 days before or more than 60 days
after the anniversary of the prior meeting, notice by a stockholder to be
timely must be received no later than the close of business on the 10th day
following the day on which such notice of the date of the annual meeting was
mailed or such public disclosure was made, whichever occurs first.

   In the event the combination is not completed, the only stockholder
proposals eligible to be considered in the proxy materials for the next annual
meeting of SmarterKids.com will be those which were duly submitted to the
secretary of SmarterKids.com by January 5, 2001, as provided in the next annual
meeting proxy statement of SmarterKids.com.

                                      138


                      WHERE YOU CAN FIND MORE INFORMATION

   SmarterKids.com files annual, quarterly and special reports and other
information with the Securities and Exchange Commission. You may read and copy
any reports, statements or other information filed by SmarterKids.com at the
Securities and Exchange Commission's public reference rooms in Washington,
D.C., New York, New York and Chicago, Illinois. Please call the Securities and
Exchange Commission at 1-800-SEC-0330 for further information on the public
reference rooms. SmarterKids.com's Securities and Exchange Commission filings
are also available to the public from commercial document retrieval services
and at the website maintained by the Securities and Exchange Commission at
www.sec.gov.

   LearningStar filed with the Securities and Exchange Commission a
registration statement on Form S-4 under the Securities Act of 1933, as
amended, to register with the Securities and Exchange Commission the
LearningStar common stock issuable to SmarterKids.com stockholders pursuant to
the combination agreement. This proxy statement-prospectus does not contain all
the information you can find in the registration statement or the exhibits and
schedules to the registration statement. For further information with respect
to SmarterKids.com, Earlychildhood and the LearningStar common stock, please
refer to the registration statement, including the exhibits and schedules. You
may inspect and copy the registration statement, including the exhibits and
schedules, as described above. Statements contained in this proxy statement-
prospectus about the contents of any contract or other document are not
necessarily complete, and we refer you, in each case, to the copy of such
contract or other document filed as an exhibit to the registration statement.

   If you would like to request documents from SmarterKids.com, please do so by
April  , 2001 to receive them before the special meeting.

   You should rely only on the information contained in this proxy statement-
prospectus to vote on the combination. SmarterKids.com has not authorized
anyone to provide you with information that is different from what is contained
in this proxy statement-prospectus. This proxy statement-prospectus is dated
March  , 2001. You should not assume that the information contained in this
proxy statement-prospectus is accurate as of any date other than March  , 2001,
and neither the mailing of this proxy statement-prospectus to SmarterKids.com
stockholders nor the issuance of LearningStar common stock in the combination
shall create any implication to the contrary.

                                      139


                         INDEX TO FINANCIAL STATEMENTS



                                                                           Page
                                                                           ----
                                                                        
SMARTERKIDS.COM, INC.:
Report of Independent Accountants.........................................  F-2
Balance Sheet as of December 31, 1999 and 2000............................  F-3
Statement of Operations for the years ended December 31, 1998, 1999 and
 2000.....................................................................  F-4
Statement of Stockholders' Equity for the years ended December 31, 1998,
 1999 and 2000............................................................  F-5
Statement of Cash Flows for the years ended December 31, 1998, 1999 and
 2000.....................................................................  F-6
Notes to Financial Statements.............................................  F-7

EARLYCHILDHOOD LLC AND SUBSIDIARY
Independent Auditors' Report.............................................. F-26
Consolidated Balance Sheets as of December 31, 1999 and 2000.............. F-27
Consolidated Statements of Operations for the nine months ended December
 31, 1998 and the years ended December 31, 1999 and 2000.................. F-28
Consolidated Statements of Members' Equity for the nine months ended
 December 31, 1998 and the years ended December 31, 1999 and 2000......... F-29
Consolidated Statements of Cash Flows for the nine months ended December
 31, 1998 and the years ended December 31, 1999 and 2000.................. F-30
Notes to Consolidated Financial Statements................................ F-31

EDUCATIONAL PRODUCTS, INC.
Independent Auditors' Report.............................................. F-49
Balance Sheets as of March 31, 1999 and May 5, 1999....................... F-50
Statements of Operations for the year ended March 31, 1999 and for the
 thirty-five-day period ended May 5, 1999................................. F-51
Statements of Stockholders' Equity for the year ended March 31, 1999 and
 for the thirty-five-day period ended May 5, 1999......................... F-52
Statements of Cash Flows for the year ended March 31, 1999 and for the
 thirty-five-day period ended May 5, 1999................................. F-53
Notes to Financial Statements............................................. F-54


LEARNINGSTAR CORP:

LearningStar Corp. is a shell company which was established on November 6, 2000
and was nominally capitalized as of December 31, 2000. As of December 31, 2000,
LearningStar Corp.'s balance sheet was comprised solely of common stock
subscriptions receivable of $10 and common stock of $10 representing 1,000
shares of outstanding common stock at a par value of $0.01 per share.
LearningStar Corp. had no operations in 2000. Accordingly, LearningStar Corp.'s
financial statements are not included in this proxy statement-prospectus.
                                      F-1


                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of SmarterKids.com, Inc.:

   In our opinion, the accompanying balance sheet and the related statements of
operations, of stockholders' equity and of cash flows present fairly, in all
material respects, the financial position of SmarterKids.com, Inc. at December
31, 1999 and 2000, and the results of its operations and its cash flows for
each of the three years in the period ended December 31, 2000 in conformity
with accounting principles generally accepted in the United States of America.
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 of these statements in accordance with
auditing standards generally accepted in the United States of America, which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

PricewaterhouseCoopers LLP

Boston, Massachusetts
February 2, 2001

                                      F-2


                             SMARTERKIDS.COM, INC.

                                 BALANCE SHEET
                       (In thousands, except share data)



                                                               December 31,
                                                              ----------------
                                                               1999     2000
                                                              -------  -------
                                                                 
                           ASSETS
Current assets:
  Cash and cash equivalents.................................. $55,621  $17,557
  Short term investments.....................................  11,735   13,831
  Accounts receivable, net of allowance for doubtful accounts
   of $27 and $9 at December 31, 1999 and 2000,
   respectively..............................................     132      232
  Inventories................................................   8,902    2,080
  Other current assets.......................................   2,403    1,844
                                                              -------  -------
    Total current assets.....................................  78,793   35,544
Property and equipment, net..................................   2,421    5,296
Intangible assets, net.......................................     621      274
Restricted cash..............................................     500    1,028
Other assets.................................................     --     1,546
                                                              -------  -------
    Total assets............................................. $82,335  $43,688
                                                              =======  =======
            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of long term debt and capital lease
   obligations............................................... $    74  $   525
  Accounts payable...........................................  10,996    5,089
  Accrued expenses...........................................   6,699    4,418
  Deferred revenue...........................................     811      188
  Sales returns allowances...................................      87       30
                                                              -------  -------
    Total current liabilities................................  18,667   10,250
Long term debt and capital lease obligations, net of current
 portion.....................................................      34      685
                                                              -------  -------
    Total liabilities........................................  18,701   10,935
                                                              -------  -------
Commitments and contingencies (Note 13)......................     --       --
Stockholders' equity:
  Preferred stock, $0.01 par value; 10,000,000 shares
   authorized; no shares issued and outstanding..............     --       --
  Common stock, $0.01 par value; 90,000,000 shares
   authorized; 20,301,770 and 20,668,849 shares issued and
   outstanding at December 31, 1999 and 2000, respectively...     203      207
  Additional paid-in capital................................. 112,907  111,809
  Deferred stock compensation................................  (6,286)  (3,399)
  Accumulated deficit........................................ (43,190) (75,864)
                                                              -------  -------
    Total stockholders' equity ..............................  63,634   32,753
                                                              -------  -------
    Total liabilities and stockholders' equity............... $82,335  $43,688
                                                              =======  =======


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


                                      F-3


                             SMARTERKIDS.COM, INC.

                            STATEMENT OF OPERATIONS
                     (In thousands, except per share data)



                                                    Year Ended December 31,
                                                   ---------------------------
                                                    1998      1999      2000
                                                   -------  --------  --------
                                                             
Net revenues:
  Online retail................................... $    22  $  5,421  $ 10,206
  Proprietary CD-ROM..............................   2,278       --        --
                                                   -------  --------  --------
    Total net revenues............................   2,300     5,421    10,206
                                                   -------  --------  --------
Cost of revenues:
  Online retail...................................      20     4,005     7,920
  Proprietary CD-ROM..............................     908       --        --
                                                   -------  --------  --------
    Total cost of revenues........................     928     4,005     7,920
                                                   -------  --------  --------
Gross profit......................................   1,372     1,416     2,286
                                                   -------  --------  --------
Operating expenses:
  Marketing and sales (including stock
   compensation of $91, $1,216 and $1,624 for
   1998, 1999 and 2000, respectively).............   2,769    30,132    28,641
  Development (including stock compensation of
   $60, $1,143 and ($323) for 1998, 1999 and 2000,
   respectively)..................................   1,438     2,864     3,034
  General and administrative (including stock
   compensation of $36, $1,046 and $590 for 1998,
   1999 and 2000, respectively)...................     526     3,900     3,820
  Restructuring costs.............................     --        --      1,300
                                                   -------  --------  --------
    Total operating expenses......................   4,733    36,896    36,795
                                                   -------  --------  --------
Loss from operations..............................  (3,361)  (35,480)  (34,509)
Interest income...................................      41       732     2,764
Interest expense..................................     (18)      (16)     (144)
Other income......................................     --         46       --
Other expense.....................................      (4)      (10)     (785)
                                                   -------  --------  --------
Net loss..........................................  (3,342)  (34,728)  (32,674)
Accretion of redeemable preferred stock...........    (254)     (189)      --
                                                   -------  --------  --------
Net loss attributable to common stockholders...... $(3,596) $(34,917) $(32,674)
                                                   =======  ========  ========
Basic and diluted net loss per common share....... $ (2.34) $  (9.20) $  (1.59)
Weighted average shares-basic and diluted.........   1,534     3,796    20,519


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


                                      F-4


                             SMARTERKIDS.COM, INC.

                       STATEMENT OF STOCKHOLDERS' EQUITY
                       (In thousands, except share data)



                                                                                    Total
                            Common Stock    Additional   Deferred               Stockholders'
                          -----------------  Paid-In      Stock     Accumulated    Equity
                            Shares   Amount  Capital   Compensation   Deficit     (Deficit)
                          ---------- ------ ---------- ------------ ----------- -------------
                                                              
Balance at December 31,
 1997...................   1,502,750  $ 15   $    881    $   (58)    $ (4,677)     $(3,839)
 Issuance of common
  stock pursuant to
  exercise of stock
  options...............     125,760     1          9                                   10
 Accretion of redeemable
  preferred stock
  related to issuance
  costs.................                           69                    (254)        (185)
 Issuance of warrants
  for amendment of debt
  agreement.............                            7                                    7
 Issuance and
  revaluation of stock
  options and warrants
  to consultants........                          106                                  106
 Deferred stock
  compensation related
  to employee stock
  option grants.........                        1,458     (1,458)                      --
 Amortization of
  deferred stock
  compensation..........                                      81                        81
 Net loss...............                                               (3,342)      (3,342)
                          ----------  ----   --------    -------     --------      -------
Balance at December 31,
 1998...................   1,628,510    16      2,530     (1,435)      (8,273)      (7,162)
 Issuance of common
  stock pursuant to
  exercise of stock
  options...............     497,028     5        110                                  115
 Issuance of common
  stock to acquire
  intangible assets.....      33,000   --         445                                  445
 Issuance of common
  stock warrants in
  connection with
  issuance of Series C
  redeemable preferred
  stock.................                          515                                  515
 Conversion of
  redeemable preferred
  stock to common
  stock.................  12,732,887   127     35,096                               35,223
 Accretion of redeemable
  preferred stock
  related to issuance
  costs.................                                                 (189)        (189)
 Issuance and
  revaluation of stock
  options and warrants
  to consultants........                        2,758     (1,550)                    1,208
 Issuance of common
  stock pursuant to the
  exercise of warrants..     251,845     3         63                                   66
 Issuance of common
  stock in initial
  public offering.......   5,158,500    52     65,892                               65,944
 Deferred stock
  compensation related
  to employee stock
  option grants.........                        5,734     (5,734)                      --
 Cancellation of
  unvested employee
  stock options.........                         (236)       236                       --
 Amortization of
  deferred stock
  compensation related
  to employee stock
  options...............                                   2,197                     2,197
 Net loss...............                                              (34,728)     (34,728)
                          ----------  ----   --------    -------     --------      -------
Balance at December 31,
 1999...................  20,301,770   203    112,907     (6,286)     (43,190)      63,634
 Issuance of common
  stock pursuant to
  exercise of stock
  options...............     326,414     3         41                                   44
 Issuance of common
  stock related to
  Employee Stock
  Purchase Plan.........      40,665     1         51                                   52
 Initial public offering
  related costs.........                         (203)                                (203)
 Issuance of common
  stock warrants in
  connection with
  issuance of capital
  lease obligation......                            9                                    9
 Revaluation of stock
  options and warrants
  to consultants........                         (932)     1,563                       631
 Cancellation of
  unvested employee
  stock options and non
  employee warrants.....                          (64)        57                        (7)
 Amortization of
  deferred stock
  compensation related
  to employee stock
  options...............                                   1,267                     1,267
 Net loss...............                                              (32,674)     (32,674)
                          ----------  ----   --------    -------     --------      -------
Balance at December 31,
 2000...................  20,668,849  $207   $111,809    $(3,399)    $(75,864)     $32,753
                          ==========  ====   ========    =======     ========      =======


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

                                      F-5


                             SMARTERKIDS.COM, INC.

                            STATEMENT OF CASH FLOWS
                                 (In thousands)



                                                    Year Ended December 31,
                                                   ---------------------------
                                                    1998      1999      2000
                                                   -------  --------  --------
                                                             
Increase (Decrease) in Cash
Cash flows from operating activities:
  Net loss........................................ $(3,342) $(34,728) $(32,674)
  Adjustments to reconcile net loss to net cash
   used in operating activities:
    Depreciation and amortization.................      66       296     2,048
    Stock compensation expense....................     187     3,405     1,891
    Debt issue costs..............................       7       --        --
  Changes in assets and liabilities:
    Accounts receivable...........................    (348)      783      (100)
    Other current assets..........................    (125)   (2,250)      559
    Inventories...................................      50    (8,798)    6,822
    Other long term assets........................      11        15    (1,546)
    Accounts payable..............................     521    10,163    (5,907)
    Accrued expenses..............................     482     5,912    (2,272)
    Deferred revenue..............................     --        811      (623)
    Sales return allowances.......................     477      (631)      (57)
                                                   -------  --------  --------
Net cash used in operating activities.............  (2,014)  (25,022)  (31,859)
                                                   -------  --------  --------
Cash flows from investing activities:
  Purchase of short-term investments..............     --    (11,735)   (2,096)
  Purchases of property and equipment.............     (33)   (2,451)   (4,576)
  Purchase of intangible assets...................     --       (250)      --
  Deposit of restricted cash......................     --       (500)     (528)
                                                   -------  --------  --------
Net cash used in investing activities.............     (33)  (14,936)   (7,200)
                                                   -------  --------  --------
Cash flows from financing activities:
  Proceeds from issuance of common stock, net of
   issuance costs.................................     --     65,944       --
  Proceeds from issuance of Series C preferred
   stock, net of issuance costs...................     --     25,262       --
  Proceeds from issuance of Series B preferred
   stock, net of issuance costs...................   6,091       --        --
  Proceeds from long-term borrowings..............     --        --      1,601
  Repayments of long-term borrowings..............     (74)      (81)     (499)
  Proceeds from exercise of common stock options..      10       115        29
  Proceeds from exercise of common stock
   warrants.......................................     --         66        15
  Proceeds from purchase of common stock under
   Employee Stock Purchase Plan...................     --        --         52
  Increase from estimated initial public offering
   costs..........................................     --        --       (203)
                                                   -------  --------  --------
Net cash provided by financing activities.........   6,027    91,306       995
                                                   -------  --------  --------
Net increase (decrease) in cash and cash
 equivalents......................................   3,980    51,348   (38,064)
Cash and cash equivalents at beginning of year....     293     4,273    55,621
                                                   -------  --------  --------
Cash and cash equivalents at end of year.......... $ 4,273  $ 55,621  $ 17,557
                                                   =======  ========  ========
Supplemental disclosure of cash flow information:
  Cash paid during the year for interest.......... $    11  $     28  $    144
Supplemental disclosure of noncash investing and
 financing activities:
  Capital lease obligations incurred to acquire
   property and equipment......................... $   --   $    148  $    --
  Issuance of warrants to purchase common stock in
   exchange for services related to redeemable
   preferred stock offerings...................... $    69  $    515  $    --
  Issuance of common stock in exchange for
   purchase of intangible assets.................. $   --   $    445  $    --
  Issuance of warrants to purchase common stock in
   connection with entering equipment line of
   credit......................................... $   --   $    --   $      9


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

                                      F-6


                             SMARTERKIDS.COM, INC.

                         NOTES TO FINANCIAL STATEMENTS

1. Formation and Operations of the Company:

   SmarterKids.com, Inc. (the "Company") is an online retailer focused on
children's educational books, toys and games, and software. Prior to 1999, the
Company was engaged in developing, marketing and selling proprietary
educational and entertainment software. The Company primarily sold its products
to national distributors and its principal market was the domestic consumer
market. In March 1998, the Company commenced development of the SmarterKids.com
website. In November 1998, the Company began transitioning its business model
to online sales of third-party educational products. In November 1998, the
Company launched its website, and ceased the sale of proprietary CD-ROM
products through traditional retail channels, and now offers its proprietary
CD-ROM products on a limited basis through its website. The Company was
incorporated in Delaware on March 28, 1994 and changed its name to Virtual
Knowledge, Inc. effective August 4, 1997. Effective September 1998, the Company
changed its name to SmarterKids.com, Inc.

   The Company incurred losses of $34.7 million and $32.7 million in the years
ended December 31, 1999 and 2000, respectively, and anticipates that it will
incur a net loss for the year ended December 31, 2001. However, the Company has
taken actions to reduce significantly its operating costs by reducing the
existing workforce and reducing advertising spending. The Company currently
anticipates that its available cash will be sufficient to meet its anticipated
working capital and capital expenditure requirements through December 31, 2001.
However, the Company may need to raise additional capital to meet needs in the
longer term to fund more rapid expansion, to develop new services and to
enhance existing services in response to competitive pressures, and to acquire
complementary services, businesses or technologies. In the event operations are
not profitable or do not generate sufficient cash to fund the business, or if
the Company fails to receive money to meet its obligations, the Company may
have to substantially cut back its level of operations. These reductions could,
in turn, affect relationships with strategic partners and customers and
threaten the Company's ability to continue as an ongoing concern. If the
Company raises additional funds through further issuance of equity or
convertible debt securities, the percentage of ownership of the Company's
current stockholders will be reduced and such securities may have rights,
preferences and privileges senior to those of the current stockholders. In
addition, the Company may not be able to obtain such financing on terms
favorable to it, if at all. If adequate funds are not available or are not
available on terms favorable to the Company, its business, results of
operations and financial condition could be materially and adversely affected.

2. Summary of Significant Accounting Policies:

 Cash and Cash Equivalents

   The Company considers all highly liquid investments purchased with an
original maturity of three months or less to be cash equivalents. The Company
invested its excess cash in 1999 and 2000 primarily in money market funds at
major financial institutions and fixed income notes secured by U.S. Government-
backed securities. These investments are subject to minimal credit and market
risks. At December 31, 1999 and 2000, total cash and cash equivalents were
$55.6 million and $17.6 million, respectively. The cash equivalent investments
were stated at amortized cost plus accrued interest, which approximated market
value.

 Financial Instruments

   The Company's financial instruments consist of cash and cash equivalents,
short-term investments, accounts receivable, accounts payable, long term debt
and capital lease obligations. The carrying amounts of these instruments at
December 31, 1999 and 2000 approximate their fair values.

   The Company's short-term investments consist of short-term debt securities,
which are classified at the date of purchase as held to maturity. Investments
with remaining maturities of less than twelve months from the balance sheet
date are classified as short-term. At December 31, 2000, these investments were
stated at amortized cost plus accrued interest, which approximated market
value.

                                      F-7


                             SMARTERKIDS.COM, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


 Inventories

   Inventories are stated at the lower of cost or market value, cost being
determined on a first-in, first-out basis. All inventory consists of finished
goods.

 Property and Equipment

   Property and equipment assets are recorded at cost and depreciated using
the straight-line method over their estimated useful lives, generally three
years.

 Intangible Assets

   Costs incurred for acquiring trademarks and domain names are capitalized as
intangible assets and amortized over their estimated useful lives, generally 2
years, using the straight-line method. Amortization expense related to
intangibles assets for the years ended December 31, 1999 and 2000 was $74,000
and $347,000, respectively.

 Long-Lived Assets

   The Company evaluates the recoverability of its property and equipment,
trade credits and intangible assets in accordance with Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets to be Disposed of" ("SFAS 121"). SFAS 121 requires recognition of
impairment of long-lived assets in the event the net book value of such assets
exceeds the estimated future undiscounted cash flows attributable to such
assets or the business to which such intangible assets relate. No impairments
were required to be recognized during the years ended December 31, 1998, 1999
or 2000.

 Concentrations of Credit Risk and Significant Customers

   Management believes its credit policies are prudent and reflect normal
industry terms and business risk. The Company does not anticipate non-
performance by counterparties and, accordingly, does not require collateral.
At December 31, 1999 and 2000, no customer accounted for more than 10% of
total amounts due to the Company.

   Sales to two customers accounted for 40% and 35% of the Company's total net
revenue in 1998. No customers accounted for more than 10% of the Company's
total net revenue in 1999 and 2000.

 Revenue Recognition

   The Company recognizes revenue from product sales, net of any discounts and
allowances made for estimated product returns, when the products are received
by customers, provided that no significant Company obligations remain and
collection of the receivable is reasonably assured. Allowances made for
estimated returns are determined based on historical trends of actual returns.
Outbound shipping and handling charges billed to customers are included in net
revenues.

 Cost of Revenues

   Cost of revenues consist of the cost of merchandise sold to customers and
the Company's shipping costs.

                                      F-8


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


 Marketing and Sales Expenses

   Marketing and sales expenses consist primarily of advertising and
promotional expenditures, payroll and related costs for personnel engaged in
marketing and sales, as well as stock compensation related to options granted
to employees. Fulfillment costs related to online retail products, including
the cost of operating and staffing the distribution center as well as customer
service, are also included in marketing and sales expenses. Advertising costs
are charged to operations as incurred. Advertising expenses for 1998, 1999 and
2000 were $1,154,000, $21,314,000 and $11,469,000, respectively.

   Fulfillment costs included in marketing and sales expense were $1.5 million
and $4.6 million for the years ended December 31, 1999 and 2000, respectively.
Due to the nature of the business related to selling proprietary CD-ROM
products, fulfillment costs were not significant for the year ended December
31, 1998.

 Development

   Development expenses consist primarily of payroll and related costs for
personnel performing website design, development, testing, technology
maintenance and content maintenance, as well as stock compensation related to
options granted to employees.

 Stock Compensation

   Stock options issued to employees and members of the Company's Board of
Directors are accounted for in accordance with Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25") and
related interpretations, including FASB Interpretation No. 44. Accordingly,
compensation expense is recorded for options awarded to employees and directors
to the extent that the exercise prices are less than the common stock's fair
market value on the date of grant, where the number of options and exercise
price are fixed. The difference between the fair value of the Company's common
stock and the exercise price of the stock option is recorded as deferred stock
compensation. Deferred stock compensation is amortized to compensation expense
over the vesting period of the underlying stock option. The Company follows the
disclosure requirements of Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation" ("SFAS 123") (Note 10). All stock-
based awards to non-employees are accounted for at their fair value in
accordance with SFAS 123.

 Interest Income and Expense, Other Income and Expense

   Interest income consists primarily of interest earned on capital invested in
commercial paper, corporate and treasury notes. Interest expense is related to
short-term lease obligations and borrowings under our equipment lines of
credit. Also included in other expense in fiscal 2000 are transaction expenses
of $693,000 related to the proposed combination with Earlychildhood LLC. The
transaction expenses consist primarily of legal, accounting and investment
banking fees.

 Net loss per common share

   The Company computes net loss per common share in accordance with SFAS No.
128, "Earnings Per Share," and SEC Staff Accounting Bulletin No. 98. Under the
provisions of SFAS 128 and SAB 98, basic net loss per common share is computed
by dividing net loss attributable to common stockholders by the weighted
average number of common shares outstanding. The calculation of diluted net
loss per common share for the years ended December 31, 1998, 1999 and 2000 does
not include 2,775,141, 3,017,400, and 2,900,500 potential shares of common
stock equivalents, respectively, as their inclusion would be antidilutive.

                                      F-9


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


 Segment Reporting

   The Company operates domestically only and in a single segment: retail
children's software and other product sales. The Company has no organizational
structure dictated by product lines, geography or customer type.

 Comprehensive Income

   The Company had no items of comprehensive income other than its net losses
during the three-year period ended December 31, 2000.

 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 the
disclosures of contingent liabilities at the period end, and the reported
amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates.

 Recent Accounting Pronouncements

   In December 1999, the SEC staff released Staff Accounting Bulletin ("SAB")
101, "Revenue Recognition in Financial Statements", which provides guidance on
the recognition, presentation and disclosure of revenue in financial
statements. As required, the Company adopted SAB 101 in the fourth quarter of
2000. The adoption of SAB 101 had no material impact on the Company's financial
statements.

   In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities"as amended by SFAS No. 137, which
was issued in June 2000. The Company will adopt SFAS No. 133 in the first
quarter of 2001. SFAS No. 133 requires that all derivative instruments be
reported on the balance sheet at their fair value. Changes in the fair value of
derivatives are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as part of a hedge
transaction and, if it is, the type of hedge transaction. The Company does not
expect adoption of SFAS No. 133 to have a significant impact on its financial
condition, results of operations, or business practices.

   In March 2000, the Emerging Issues Task Force ("EITF") of the FASB reached a
consensus on EITF Issue 00-2, "Accounting for Web Site Development Costs." This
consensus provided guidance on what types of costs incurred to develop web
sites should be capitalized or expensed. The Company adopted this consensus on
July 1, 2000. The adoption of this consensus had no material impact on the
Company's financial statements.

3.Allowances for Doubtful Accounts and Sales Returns:

   Allowances for doubtful accounts and sales returns consist of the following
(in thousands):



                                                                December 31
                                                               ----------------
                                                               1998  1999  2000
                                                               ----  ----  ----
                                                                  
Balance at beginning of year.................................. $269  $745  $114
Additions:
  Charged against revenues or expense.........................  601   360    45
Deductions:
  Write-offs and returns...................................... (125) (991) (120)
                                                               ----  ----  ----
Balance at end of year........................................ $745  $114  $ 39
                                                               ====  ====  ====



                                      F-10


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

4.Property and Equipment:

   Property and equipment consist of the following (in thousands):



                                                                  December 31,
                                                                  -------------
                                                                   1999   2000
                                                                  ------ ------
                                                                   
Software......................................................... $  377 $1,868
Furniture and fixtures...........................................    207    232
Computer and office equipment....................................  1,774  4,066
Leasehold improvements...........................................    507  1,275
                                                                  ------ ------
                                                                   2,865  7,441
Less--Accumulated depreciation and amortization..................    444  2,145
                                                                  ------ ------
                                                                  $2,421 $5,296
                                                                  ====== ======


   Furniture and fixtures and computer and office equipment includes $362,000
at December 31, 1999 and 2000 related to assets held under capital leases.
Accumulated depreciation related to assets held under these leases was $265,000
and $314,000 at December 31, 1999 and 2000, respectively. Depreciation and
amortization expense for the years ended December 31, 1998, 1999 and 2000 was
$66,000, $222,000 and $1.7 million, respectively.

   During 2000, the Company opened a new distribution facility. As of December
31, 2000, there was $3,161,000 of capital additions associated with the
distribution facility held in fixed assets.

5.Equipment Lines of Credit:

   During the quarter ended March 31, 2000, the Company secured a three-year
equipment line of credit facility. Through December 31, 2000, borrowings and
equipment collateralized under this agreement were $1.5 million. The interest
on the borrowings is the three-year U.S. Treasury rate in effect at the time of
the drawing plus 3.5% (9.89 to 10.06% at December 31, 2000). In accordance with
the agreement, the balance under the line of credit was converted to a 36-month
term loan at the time of funding. Accordingly, the Company is making payments
of approximately $45,000 per month over the term of the loan. At December 31,
2000, a total balance of approximately $1.1 million remains outstanding and no
additional amounts are available under the line.

   During the quarter ended June 30, 2000, the Company secured additional
borrowing capacity of $1.0 million under another three-year equipment line of
credit facility. Through December 31, 2000 borrowings and equipment
collateralized under this agreement were $149,000. The interest on the
borrowings is 9% per annum. The Company issued warrants for the purchase of
16,667 shares of common stock with an exercise price of $3.00 per share in
connection with obtaining the facility. The warrants were fair valued and a
discount of $9,000 was recorded on the lease obligation. The discount is being
amortized to interest expense over the life of the line of credit. The Company
is making payments of approximately $5,000 over the term of the loan. At
December 31, 2000, a balance of approximately $119,000 remains outstanding.

                                      F-11


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   The following is a schedule of future minimum payments due under the
equipment lines of credit as of December 31, 2000.

   Year Ending December 31,


                                                                      
     2001............................................................... $  596
     2002...............................................................    596
     2003...............................................................    125
                                                                         ------
     Total minimum payments.............................................  1,317
     Less--amount representing interest.................................    142
                                                                         ------
     Total.............................................................. $1,175
                                                                         ======


   The above credit facilities contain covenants which, among other things,
impose certain limitations or prohibitions on the Company with respect to
additional indebtness and liens: the payment of dividends on, and the
redemption or repurchase, of capital stock of the Company, investments and
acquisitions: the merger and consolidation of the Company with any other entity
and the disposition of any material portion of the Company's assets. Other
covenants include a restriction on quarterly loss amounts and maintenance of a
defined liquidity ratio.

6.Trade Credits

   During the quarter ended September 30, 2000, the Company entered into a
transaction where the Company traded inventory, consisting mainly of software
products, having a cost value equal to $2.0 million in exchange for $2.0
million in trade credits. The trade credits can be used for the acquisition of
a wide variety of materials and services required in the Company's ongoing
operations, including for packaging materials, telecommunication services,
advertising and temporary employees. The trade credits can be applied to offset
typically 20% of the cost of such purchases and are usable through December 31,
2006. Upon completion of the transaction, the Company removed $2.0 million of
inventory and recognized $2.0 million of trade credits in other assets. No
gains or losses were recognized in this transaction. As of December 31, 2000
$49,000 of the trade credits have been used.

7.Accrued Expenses:

   Accrued expenses consist of the following (in thousands):



                                                                   December 31,
                                                                    1999   2000
                                                                   ------ ------
                                                                    
   Marketing...................................................... $  261 $  246
   Commissions....................................................    171    153
   Professional fees..............................................    105    156
   Advertising....................................................  5,724  1,409
   Restructuring costs............................................    --   1,239
   Other..........................................................    438  1,215
                                                                   ------ ------
                                                                   $6,699 $4,418
                                                                   ====== ======


   During the fourth quarter of 2000, the Company approved and implemented a
restructuring program in order to reduce operating expenses in the Company's
business. The restructuring plan is expected to be completed by June 2001. The
program included a net reduction of 60% of the Company's workforce.
Accordingly, during the fourth quarter of 2000, the Company recorded a charge
of $1.3 million related to employee termination benefits. As of December 31,
2000, $61,000 has been paid out and $1,239,000 remains outstanding.


                                      F-12


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

8.Preferred Stock:

   In October 1995, the Company authorized 10,000 shares of preferred stock and
designated 687 preferred shares as Series A convertible preferred stock (the
"Series A preferred"). The Company sold 634 shares of Series A preferred to an
entity affiliated with a common stockholder and member of the Board of
Directors of the Company for net proceeds of $3,000,000. In addition, 53 shares
of Series A preferred were issued in connection with the conversion of a
$240,000 note payable, plus accrued interest of $11,000, due to the same common
stockholder.

   In 1997, the Company designated and sold 380 shares of Series B redeemable
convertible preferred stock (the "Series B preferred") for net proceeds of
$710,000. Included in this offering, the Company sold 125 shares of the Series
B preferred for net proceeds of $234,000 to an entity with which the Company
subsequently entered a marketing and licensing agreement. The Company also
entered into a stock purchase agreement with this entity allowing for the
purchase of preferred stock having a conversion value of 250,000 common shares,
at the same terms as the Series B preferred. The option expired unexercised in
July 1998. As payment for certain costs associated with the issuance of the
Series B preferred, the Company issued warrants to purchase 66,000 shares of
common stock (Note 10).

   In 1998, the Company issued an additional 3,138 shares of the Series B
preferred for net proceeds of $6,091,000. As payment for certain costs
associated with the issuance of the Series B preferred, the Company issued
warrants to purchase 55,050 shares of common stock (Note 10).

   In July 1999, the Company designated and sold 4,284,091 shares of Series C
redeemable convertible preferred stock (the "Series C preferred") for net
proceeds of $25.3 million. As payment for certain costs associated with the
issuance of the Series C preferred, the Company issued warrants to purchase
113,027 shares of the Series C preferred (Note 10). The Series C preferred was
recorded upon issuance based on the net proceeds less the $515,000 value of the
warrants related to the issuance. The difference between the total net proceeds
at issuance and the total redemption value was being charged to accumulated
deficit over the period from issuance until redemption first became available.

   In November 1999, each Series A and Series B preferred share automatically
converted into 1,500 shares of common stock and each Series C preferred share
automatically converted into 1.5 shares of common stock upon the closing of the
Company's initial public offering of common stock (Note 9).

9.  Common Stock:

   In September 1999, the Company issued 25,500 shares of common stock valued
at $340,000 in connection with the acquisition of intangible assets.

   In November 1999, the Company issued 7,500 shares of common stock valued at
$105,000 in connection with the acquisition of intangible assets.

   On November 23, 1999, the Company completed its initial public offering of
5,158,500 shares of common stock resulting in net proceeds of $65,944,000. In
connection with the closing of the offering, all outstanding convertible
preferred stock was converted into an aggregate 12,732,887 shares of common
stock. Additionally, all warrants for the purchase of preferred stock were
converted into warrants for the purchase of shares of common stock. The
redemption rights of the 25,500 shares of redeemable common stock were
automatically eliminated upon the Company's initial public offering of common
stock.

   On September 1, 2000, 40,665 shares of common stock were issued under the
1999 Employee Stock Purchase Plan.

10.  Warrants:

   In 1997 and 1998, in connection with issuance of the Series B preferred
(Note 8), the Company issued warrants to purchase a total of 66,000 and 55,050
shares, respectively, of the Company's common stock with an

                                      F-13


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

exercise price of $0.13 per share. These warrants were exercisable immediately
and expired at the earlier of a change in control of the Company, completion of
an initial public offering, or five years from the date of grant. The fair
values ascribed to these warrants at the time of issuance were estimated by
management to be $18,000 and $69,000 for 1997 and 1998, respectively. The
values of these warrants were recorded as an increase to accumulated deficit
and an increase to additional paid-in capital. In October 1999, these warrants
were exercised for 121,050 shares of common stock at $0.13 per share.

   In March 1998, in connection with an amended debt agreement, the Company
granted warrants to purchase 5 shares of Series B preferred stock with an
exercise price of $2,000 per share. These warrants were exercisable immediately
and expired five years from date of grant. The fair value ascribed to these
warrants was $7,000 and was recorded as interest expense in 1998. Upon
completion of the Company's initial public offering in November 1999, these
warrants converted into warrants to purchase 7,500 shares of common stock at an
exercise price of $1.33 per share.

   In September 1998, in connection with a warehousing and fulfillment services
agreement, the Company issued warrants to its distribution partner to purchase
57,000 shares of the Company's common stock with an exercise price of $1.33 per
share. Of these warrants, 15,000 shares vested immediately. Warrants for an
additional 42,000 shares vested in increments of 10,500 every six months,
commencing on March 1, 1999. These warrants expire five years from date of
grant and were remeasured at each reporting period until they vested. The fair
value ascribed to these warrants initially was $51,000, which was recorded as
compensation expense in 1998. In September 1999, in connection with amending
and further formalizing the warehouse and fulfillment services agreement, the
Company granted additional warrants to purchase 108,000 shares of the Company's
common stock with an exercise price of $1.33 per share. These warrants expire
five years from date of grant and were exercisable immediately. Also, the
previously granted warrants for 57,000 shares were amended to be fully
exercisable immediately. Accordingly, the fair market value of these previously
unvested warrants was determined final upon the amendment. The fair value of
the newly issued warrants was determined final when granted. The final value of
all of these warrants was determined to be $1,448,000. As of December 31, 1999,
deferred stock compensation related to all of the warrants held by the
fulfillment service provider was $1,207,000, which was being amortized to
compensation expense over the term of the service agreement as the services are
performed. During the second quarter of 2000, SmarterKids.com opened its own
distribution center and discontinued using J.L. Hammett Co. as its fulfillment
partner. In connection with this termination, the remaining deferred
compensation of $1,207,000 was expensed in the year ended December 31, 2000.

   In December 1998, in connection with a management consulting services
agreement, the Company granted warrants to a consultant to purchase 22,500
shares of the Company's common stock with an exercise price of $1.33 per share.
These warrants were exercisable immediately and were set to expire at the
earlier of a change in control of the Company, completion of an initial public
offering, or five years from the date of grant. The fair value ascribed to
these warrants at the time of issuance was $22,000 and was recorded as
compensation expense in 1998 as this was the period in which the services were
provided. In October 1999, these warrants were exercised for 22,500 shares of
common stock.

   In March 1999, in connection with a promotional services program, the
Company issued warrants to an affiliated party to purchase 112,500 shares of
the Company's common stock with an exercise price of $1.33 per share. These
warrants vest upon the attainment of certain performance targets and expire in
five years. The final value of these warrants will be determined upon the
attainment of these performance targets based on their then-current fair value.
As of December 31, 1999, the fair value of this grant was $741,000. Related
compensation expense of $520,000 was recorded in the year ended December 31,
1999. The remaining deferred stock compensation is to be recognized over the
period that the services are provided. In November 2000, by agreement with the
counterparty, the Company cancelled warrants to purchase 84,375 shares of
SmarterKids.com common stock since the services to which they related will not
be performed. As a result of revaluations during the year

                                      F-14


                             SMARTERKIDS.COM, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

and the partial cancellation, the Company recorded a net credit to stock
compensation expense of $(508,000) for the year ended December 31, 2000
related to these warrants. As of December 31, 2000, warrants to purchase
28,125 shares of common stock were outstanding and the related deferred stock
compensation was $4,000.

   In July 1999, in connection with the issuance of the Series C redeemable
convertible preferred stock (Note 8), the Company issued warrants to purchase
113,027 shares of the Company's Series C preferred stock at an exercise price
of $6.27 per share. These warrants were convertible into warrants to purchase
shares of the Company's common stock based on an exchange ratio of 1.5 shares
of common stock for each share of Series C preferred. These warrants were
exercisable immediately and were set to expire at the earlier of a change in
control of the Company, completion of an initial public offering, or four
years from the date of grant. The value ascribed to these warrants was
$515,000, based on the fair value on the date of issuance. The value ascribed
to these warrants was recorded as a discount to the Series C preferred stock
upon issuance. The discount was being accreted to the Series C preferred stock
balance over the period from the date of issuance through the expected
mandatory redemption date until the conversion of the preferred stock into
common stock at the initial public offering date. On November 22, 1999, a
portion of these warrants were exercised for 93,295 shares of common stock.
Consideration for the exercise price of these warrants was not cash, but the
forfeiture of the warrants for the remaining 76,246 shares, which had an
aggregate value on the exercise date equal to the exercise price for the
warrants.

   In September 1999, in connection with a management consulting services
agreement, the Company granted warrants to a consultant to purchase 15,000
shares of the Company's common stock with an exercise price of $1.33 per
share. These warrants were exercisable immediately and expired at the earlier
of a change in control of the Company, completion of an initial public
offering, or five years from the date of grant. The fair value ascribed to
these warrants at the time of issuance was $213,000 and was recorded as
compensation expense during 1999, the period in which the services were
provided. In October 1999, these warrants were exercised for 15,000 shares of
common stock.

   In April, 2000, in connection with a new equipment line of credit facility,
the Company issued to the lender warrants to purchase 16,667 shares of common
stock at an exercise price of $3.00 per share. These warrants were exercisable
immediately and expire six years from the date of grant. The fair value of
these warrants was determined to be $9,000, which was recorded as debt
discount and is being amortized to interest expense. As of December 31, 2000,
these warrants remained outstanding.

   A summary of the status of stock warrants for the three years ended
December 31, 2000 is presented below:



                                                              Number
                                                                of
                                                              Shares   Weighted-
                                                                of      Average
                                                              Common   Exercise
                                                              Stock      Price
                                                             --------  ---------
                                                                 
Outstanding--December 31, 1997..............................   66,000    $0.13
  Granted (weighted average fair value of $0.97)............  142,050     0.87
  Exercised.................................................      --       --
  Forfeited.................................................      --       --
                                                             --------
Outstanding--December 31, 1998..............................  208,050     0.64
  Granted (weighted average fair value of $3.14)............  405,041     2.52
  Exercised................................................. (251,845)    1.81
  Forfeited.................................................  (76,246)    4.18
                                                             --------
Outstanding--December 31, 1999..............................  285,000     1.33
  Granted (weighted average fair value of $2.43)............   16,667     3.00
  Exercised.................................................      --       --
  Forfeited.................................................  (84,375)    1.33
                                                             --------
Outstanding--December 31, 2000..............................  217,292     1.46
                                                             ========


                                     F-15


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   The fair value of each warrant during 1998, 1999 and 2000 was estimated on
the applicable measurement dates using the Black-Scholes option pricing model
with the following assumptions:


                                                                  
                                                               1998  1999  2000
                                                               ----  ----  ----
Dividend yield................................................  0.0%  0.0%  0.0%
Expected volatility........................................... 90.0% 90.0% 90.0%
Risk-free interest rate.......................................  5.0%  5.4% 5.84%
Expected life (years).........................................    5   4-5   4-6


   The Company determined that using the Black-Scholes model to value warrants
granted is more appropriate than using the fair value of the services method.

10.  Stock Option Plan:

 1995 Stock Plan, as Amended

   In 1995, the Company adopted the 1995 Stock Plan (the "Plan"). The Plan
provides for issuance of incentive stock options to employees of the Company
and nonqualified stock options, awards of stock, and direct stock purchase
opportunities to directors, officers, employees and consultants of the Company.
The Board of Directors determines the term of each option, option price, number
of shares for which each option is granted and the rate at which each option is
exercisable. The total number of shares of common stock that may be issued
under the Plan is 3,822,000. In September 2000, options for 461,574 shares of
common stock were repriced (see further below). For holders of 10% or more of
the Company's outstanding common stock, options may not be granted at less than
110% of the fair market value of the common stock at the date of grant, and the
option term may not exceed five years. The option term for nonqualified stock
options may not exceed ten years from the date of grant. Deferred compensation
under the 1995 Stock Plan is calculated by measuring the intrinsic value of the
options at the date of grant. The amount is then amortized over the vesting
period for employees.

 1999 Stock Option and Incentive Plan

   In September 1999, the Board of Directors voted to terminate the Plan
effective on November 23, 1999, the date of the consummation of the Company's
initial public offering, and approved the adoption of the 1999 Stock Option and
Incentive Plan (the "1999 Plan"). The 1999 Plan provides for the grant of
stock-based awards to employees, officers and directors, and consultants or
advisors, including incentive stock options and non-qualified stock options and
other equity-based awards. A total of 2,000,000 shares of common stock may be
issued upon the exercise of options or other awards granted under the 1999
Plan. As of December 31, 2000, options for 3,552,850 shares were granted under
the 1999 Plan, which includes options for 1,864,000 shares that were repriced
in September 2000 (see further below). Deferred compensation under the 1999
Stock Option Plan is calculated by measuring the intrinsic value of the options
at the date of grant. The amount is then amortized over the vesting period for
employees.

 1999 Non-Employee Director Stock Option Plan

   The 1999 Non-Employee Director Stock Option Plan (the "Director Plan") was
adopted by the Board of Directors and approved by stockholders in September
1999 and became effective on November 23, 1999. The Director Plan provides for
the grant of options to purchase a maximum of 200,000 shares of common stock of
the Company to non-employee directors of the Company. A committee appointed by
the Board of Directors

                                      F-16


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

will administer the Director Plan. Under the Director Plan, each director who
is not an employee or officer of the Company and who was not a director at the
time of the Company's initial public offering is automatically granted on the
date such person is first elected to the Board of Directors an option to
purchase 45,000 shares of common stock. Each time a non-employee director is
re-elected to the Board, such non-employee director will automatically receive
an option to purchase 2,000 shares of common stock. Provided that the director
continues to serve as a member of the Board of Directors, one-third of the
shares included in each grant will become exercisable on each of the first,
second and third anniversaries of the date of grant. All options granted under
the Director Plan will have an exercise price equal to the fair market value of
the common stock on the date of grant. As of and through December 31, 2000, no
options have been granted under the Director Plan.

   The Company recorded deferred stock compensation of $1.5 million, $5.7
million and $0 in 1998, 1999 and 2000, respectively, related to employee stock
option grants. The Company recognized $81,000, $2.2 million and $1.3 million in
non-cash stock compensation expense related to amortization of deferred stock
compensation on employee stock option grants during 1998, 1999 and 2000,
respectively.

 Option Repricing

   In March 2000, the Financial Accounting Standard Board ("FASB") issued FASB
Interpretation No. 44, "Accounting for Certain Transactions Involving Stock
Compensation--an interpretation of APB Opinion No. 25" ("FIN 44"). FIN 44
clarifies the application of Accounting Policy Bulletin ("APB") APB Opinion No.
25 and among other issues clarifies the following: the definition of an
employee for purposes of applying APB Opinion No. 25, the criteria for
determining whether a plan qualifies as a noncompensatory plan, the accounting
consequence of various modifications to the terms of previously issued fixed
stock options or awards, and the accounting for an exchange of stock
compensation awards in a business combination. FIN 44 was effective July 1,
2000, but certain conclusions in FIN 44 cover specific events that occurred
after either December 15, 1998 or January 12, 2000.

   In September 2000, the Company completed a direct repricing of certain
employee stock option grants. As part of the repricing, the Company reduced the
exercise price of all outstanding options with exercise prices of greater than
$1.50 per share. The new exercise price of these repriced options was reset to
$1.50 per share, which was equal to the market value of the Company's common
stock on September 7, 2000. The number of options repriced totaled 2,325,574
shares. The Company is accounting for the repriced options as variable awards.
In the year ended December 31, 2000, the Company did not record any additional
non-cash stock compensation charges as a result of this repricing since the
market price at December 31, 2000 was less than the repriced exercise price.

   During 1998 and 1999, the Company granted nonqualified stock options under
the Plan to non-employees, for services performed, to purchase 5,250 and 44,250
shares of common stock, respectively. The Company recorded stock compensation
expense related to non-employee stock options of $33,000, $234,000 and $110,000
in 1998, 1999 and 2000, respectively. Such amounts were determined under the
Black-Scholes model based on the fair value of the options granted, including
adjustments for revaluation at each period-end for unvested options. The
Company determined that using the Black-Scholes model to value warrants granted
is more appropriate than using the fair value of the services method.

                                      F-17


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   A summary of the activity under the Plan and the 1999 Plan for the three
years ended December 31, 2000 is presented below:



                                                                   Weighted-
                                                                    Average
                                                Number of Shares Exercise Price
                                                ---------------- --------------
                                                           
Outstanding--December 31, 1997.................     1,481,350         0.07
  Granted (weighted average fair value of
   $1.22)......................................     1,238,251         0.14
  Exercised....................................      (125,760)        0.08
  Forfeited....................................       (26,750)        0.13
                                                   ----------
Outstanding--December 31, 1998.................     2,567,091         0.07
  Granted (weighted average fair value of
   $7.96)......................................     2,201,849         7.72
  Exercised....................................      (497,028)        0.23
  Forfeited....................................       (97,713)        0.85
                                                   ----------
Outstanding--December 31, 1999.................     4,174,199         4.09
  Granted (weighted average fair value of
   $1.29)......................................     4,014,424         2.02
  Exercised....................................      (326,414)        0.13
  Forfeited....................................      (467,560)        4.36
  Cancelled....................................    (2,325,574)        8.30
                                                   ----------
Outstanding--December 31, 2000.................     5,069,075         0.88
                                                   ==========


   At December 31, 1998, 1999 and 2000, the Company maintained options
available for future grants of 1,126,400, 1,082,263 and 1,177,234,
respectively.

   The following table summarizes information about stock options outstanding
at December 31, 2000:



                              Weighted-                               Weighted-
                               Average                                 Average
                              Remaining    Weighted-                  Exercise
                             Contractual    Average     Number of     Price for
                  Number        Life       Exercise      Shares      Exercisable
Exercise Price   of Shares     (years)       Price     Exercisable     Options
- --------------   ---------   -----------   ---------   -----------   -----------
                                                      
     $0.02         300,000       4.7         $0.02        300,000       $0.02
0.06- 0.13       1,391,425       6.6          0.10      1,073,828        0.13
0.15- 1.33         546,750       6.4          0.18        445,500        0.15
      1.50       2,830,900       8.0          1.50        871,835        1.50
                 ---------                              ---------
                 5,069,075                              2,691,163
                 =========                              =========


   At December 31, 1998 and 1999, of the options outstanding, options for
988,515 and 2,089,470 shares respectively, were exercisable.

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



                                                               1998  1999  2000
                                                               ----  ----  ----
                                                                  
   Dividend yield............................................. 0.0%   0.0%  0.0%
   Expected volatility........................................ 0.0%  90.0% 90.0%
   Risk-free interest rate.................................... 5.0%   5.4%  5.8%
   Expected life (years)......................................   5      5     5


   Stock compensation expense has been recognized for options granted to
employees pursuant to APB 25 and its interpretations. Had stock compensation
cost been determined based on the fair value of the options at

                                      F-18


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

the grant date consistent with the provisions of SFAS 123, the Company's net
loss attributable to common stockholders would have been increased to the pro
forma amounts indicated below. Because options vest over several years and
additional option grants are expected to be made in future years, the pro forma
results for 1998, 1999 and 2000 are not representative of pro forma results for
future years.



                                                  Year Ended December 31,
                                                ------------------------------
                                                  1998      1999       2000
                                                --------  ---------  ---------
                                                            
  Net loss attributable to common stockholders
   (in thousands):
   As reported................................. $ (3,596) $ (34,917) $ (32,674)
   Pro forma...................................   (3,621)   (36,639) $ (33,442)
  Net loss per common share:
   As reported................................. $  (2.34) $   (9.20) $   (1.59)
   Pro forma...................................    (2.63)     (9.65)     (1.63)


 1999 Employee Stock Purchase Plan

   The 1999 Employee Stock Purchase Plan (the "Stock Purchase Plan") was
adopted by the Board of Directors and approved by stockholders in September
1999, and became effective upon completion of the Company's initial public
offering in November 1999. The Stock Purchase Plan provides for the issuance of
a maximum of 400,000 shares of common stock. The Board of Directors and the
Compensation Committee administer the Stock Purchase Plan. All employees whose
customary employment is for more than 20 hours per week and for more than three
months in any calendar year and who have completed more than 1 day of
employment on or before the first day of any six-month payment period are
eligible to participate in the Stock Purchase Plan. Outside directors and
employees who would own 5% or more of the total combined voting power or value
of the Company's common stock immediately after the grant may not participate
in the Stock Purchase Plan. As of December 31, 2000, 40,665 shares of common
stock have been issued under the Stock Purchase Plan.

11. Income Taxes:

   Deferred tax assets consist of the following (in thousands):



                                                          December 31,
                                                   ----------------------------
                                                     1998      1999      2000
                                                   --------  --------  --------
                                                              
  Net operating loss carryforwards................ $  2,261  $ 15,322  $ 27,003
  Research and development credit carryforwards...       90       136        99
  Stock compensation expense......................       81       495       736
  Other...........................................      404        64       943
                                                   --------  --------  --------
   Deferred tax assets............................    2,836    16,017   (28,781)
  Deferred tax asset valuation allowance..........   (2,836)  (16,017)  (28,781)
                                                   --------  --------  --------
   Net deferred tax assets........................ $     --  $     --  $     --
                                                   ========  ========  ========


   At December 31, 2000, available net operating loss carryforwards for federal
and state tax purposes were approximately $67,000,000, which expire through
2020. At December 31, 2000, the Company has research and development tax credit
carryforwards of approximately $99,000 available to reduce future federal tax
liabilities which expire in 2019. Approximately $400,000 of the net operating
loss carryforwards relate to the exercise of non-qualified stock options and
disqualifying disposition of incentive stock options the tax benefit from
which, if realized, will be credited to the additional paid-in-capital.

                                      F-19


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   Under the provisions of the Internal Revenue Code, certain substantial
changes in the Company's ownership could result in an annual limitation of the
amount of net operating loss carryforwards and research and development credit
carryforwards which can be utilized in future years.

   Income taxes computed using the federal statutory income tax rate differ
from the Company's effective tax rate primarily due to the following (in
thousands):



                                                  Year Ended December 31,
                                               -------------------------------
                                                 1998       1999       2000
                                               ---------  ---------  ---------
                                                            
  Income tax expense (benefit) at US federal
   statutory tax rate......................... $  (1,136) $ (11,807) $ (11,109)
  State income taxes, net of federal tax
   effect.....................................      (221)    (2,050)    (1,962)
  Permanent items.............................         1        751        439
  Other.......................................       (24)        75       (132)
  Change in deferred tax asset valuation
   allowance..................................     1,380     13,031     12,764
                                               ---------  ---------  ---------
  Provision for income taxes.................. $      --  $      --  $      --
                                               =========  =========  =========

12. Defined Contribution Plan:

   In January 1996, the Company adopted a defined contribution plan under
Section 401(k) of the Internal Revenue Code covering substantially all
employees. Under the plan, employees may contribute the lower of up to 15% of
their salaries or a dollar amount prescribed by the Internal Revenue Code. The
Board of Directors may elect to make a discretionary contribution to the plan.
The Company made no contributions during the years ended December 31, 1998,
1999 and 2000.

13. Commitments and Contingencies:

 Leases

   The Company leases its facilities and certain computer equipment under
noncancelable operating leases. In April 2000, the Company entered into an
operating lease for a new distribution facility. The five-year lease requires
minimum annual payments of approximately $900,000. Rental expense under
operating leases for the years ended December 31, 1998, 1999 and 2000 was
$121,000, $499,000 and $1,752,000, respectively. During 1999, the Company
entered into capital leases for the acquisition of certain assets.

   Future minimum lease obligations as of December 31, 2000 are as follows (in
thousands):



                                                               Operating Capital
                                                                Leases   Leases
                                                               --------- -------
                                                                   
Year Ending December 31,
  2001........................................................  $2,071     $36
  2002........................................................   2,011     --
  2003........................................................   1,917     --
  2004........................................................   1,748     --
  2005........................................................     225     --
                                                                ------     ---
Total minimum lease payments..................................  $7,972     $36
                                                                ======
Less--amount representing interest............................               1
                                                                           ---
Total.........................................................             $35
                                                                           ===


                                      F-20


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


 Restricted Time Deposits

   In connection with a facility lease entered into in 1999, the Company is
required to maintain, on behalf of the landlord, a certificate of deposit in
the amount of $500,000, which is restricted as to its use. In connection with
the warehouse facility lease entered into in the second quarter of 2000, the
Company was required to maintain, on behalf of the landlord, $500,000 in an
interest-bearing account, which will be restricted as to its use.

 License Agreements

   The Company has entered into agreements with various third parties whereby
the Company is obligated to pay a royalty ranging from 3% to 11% of the
revenues on certain of its software products. Royalty expenses in the years
ended December 31, 1998, 1999 and 2000 were not significant.

 Legal Matters

   On July 15, 1999, a patent infringement suit was filed against the Company.
Specifically, the suit alleged that the SmartPicks technology developed by the
Company in connection with its web-based product line infringes on a patent
held by the plaintiff. This patent purports to disclose and claim a computer
system for matching appropriate educational products with a child's
developmental profile comprising so-called "static and dynamic data." In
November 1999, the Company settled the patent infringement lawsuit, and the
lawsuit was dismissed. The settlement agreement granted the Company a non-
exclusive license to the plaintiff's patent. Through December 31, 1999, the
Company incurred legal expenses and settlement costs of $861,000 pursuant to
the above referenced patent litigation. These expenses have been included in
general and administrative expenses in the Company's statement of operations
for the year ended December 31, 1999.

   The Company is party from time to time to certain other litigation matters
and claims which are normal in the course of its operations and, while the
results of litigation and claims cannot be predicted with certainty, management
believes that the final outcome of such matters will not have a materially
adverse effect on the Company's financial position or results from operations.

14. Subsequent Events:

 Proposed Combination

   On November 14, 2000, the Company entered into an agreement to combine with
Earlychildhood LLC. In the proposed transaction, the Company's stockholders
will convert their outstanding shares of common stock and Earlychildhood's
members will exchange their membership interests for shares of common stock of
LearningStar Corp., a newly formed company. Also, the Company's outstanding
stock options and warrants will be converted to options and warrants to receive
common stock of LearningStar. After the conversion, holders of the Company's
common stock, stock options and warrants will own approximately one-third of
LearningStar's shares on a diluted basis. The completion of the combination is
subject to certain conditions, including approval by the Company's
stockholders.

                                      F-21


                             SMARTERKIDS.COM, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


15. Quarterly Financial Information (Unaudited)



                                                        Quarter Ended
                         ----------------------------------------------------------------------------------
                         Mar. 31,  June 30,   Sept.    Dec. 31,   Mar. 31,   June 30,   Sept. 30,  Dec 31,
                           1999      1999    30, 1999    1999       2000       2000       2000       2000
                         --------  --------  --------  ---------  ---------  ---------  ---------  --------
                                                  (unaudited, in thousands)
                                                                           
Net revenues............ $    94   $    293  $    721  $   4,313  $   1,469  $   1,528  $   1,507  $  5,702
Gross profit............      25         83       205      1,103        368        379        371     1,168
Loss from operations....  (2,904)    (4,443)   (7,095)   (21,038)    (8,959)    (8,738)    (7,810)   (9,002)
Net loss................  (2,880)    (4,415)   (6,847)   (20,586)    (8,131)    (8,084)    (7,255)   (9,204)
Basic and diluted net
 loss per share
 attributable to common
 stockholders...........   (1.77)     (2.66)    (3.52)     (2.10)     (0.40)     (0.39)     (0.35)    (0.45)



                                      F-22


                          Independent Auditors' Report

The Board of Directors
Earlychildhood LLC:

   We have audited the accompanying consolidated balance sheets of
Earlychildhood LLC and subsidiary (the "Company") as of December 31, 1999 and
2000, and the related consolidated statements of operations, members' equity
and cash flows for the nine months ended December 31, 1998 and the years ended
December 31, 1999 and 2000. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

   We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of
Earlychildhood LLC and subsidiary as of December 31, 1999 and 2000, and the
results of their operations and their cash flows for the nine months ended
December 31, 1998 and the years ended December 31, 1999 and 2000 in conformity
with accounting principles generally accepted in the United States of America.

KPMG LLP

San Francisco, California
February 16, 2001

                                      F-23


                               EARLYCHILDHOOD LLC

                          Consolidated Balance Sheets
                                 (In thousands)



                                                                  December 31
                                                                ---------------
                                                                 1999    2000
                                                                ------- -------
                                                                  
                            Assets
Current assets:
  Cash and cash equivalents.................................... $   151 $   181
  Accounts receivable, net.....................................   4,188   5,106
  Inventories..................................................  11,227  16,929
  Prepaid expenses and other current assets....................   1,679   2,051
                                                                ------- -------
    Total current assets.......................................  17,245  24,267
Receivable from member.........................................     137     139
Property and equipment, net....................................   2,169   4,690
Other assets...................................................   1,233   1,975
Goodwill, net..................................................   5,772   5,146
Other intangible assets, net...................................   2,359   1,925
                                                                ------- -------
    Total assets............................................... $28,915 $38,142
                                                                ======= =======
                Liabilities and Members' Equity
Current liabilities:
  Bank overdraft............................................... $   407 $ 1,154
  Short-term debt..............................................   3,608   5,188
  Accounts payable.............................................   2,238   3,555
  Accrued expenses.............................................   1,128   1,860
  Income taxes payable.........................................     920      65
  Deferred income taxes........................................     577     357
  Other liabilities............................................     408     211
                                                                ------- -------
    Total current liabilities..................................   9,286  12,390
Deferred income taxes..........................................      48      66
Notes payable..................................................   9,087   7,250
                                                                ------- -------
    Total liabilities..........................................  18,421  19,706
                                                                ------- -------
Members' equity................................................  10,494  21,013
Deferred compensation..........................................     --   (2,577)
                                                                ------- -------
    Total members' equity......................................  10,494  18,436
                                                                ------- -------
    Total liabilities and members' equity...................... $28,915 $38,142
                                                                ======= =======


          See accompanying notes to consolidated financial statements.

                                      F-24


                               EARLYCHILDHOOD LLC

                     Consolidated Statements of Operations
                     (In thousands, except per share data)



                                                              Years Ended
                                                             December 31,
                                                          --------------------
                                             Nine Months
                                                Ended
                                             December 31,
                                                 1998      1999       2000
                                             ------------ -------  -----------
                                                          
Revenues....................................   $20,786    $61,034  $    80,400
Cost of goods sold..........................    12,154     37,226       50,661
                                               -------    -------  -----------
    Gross profit............................     8,632     23,808       29,739
                                               -------    -------  -----------
Operating expenses:
  Selling, general and administrative
   (includes equity-based compensation of
   $605 for the year ended December 31,
   2000)....................................     6,574     18,931       30,472
  Amortization of goodwill and other
   intangible assets........................        36        653          964
                                               -------    -------  -----------
                                                 6,610     19,584       31,436
                                               -------    -------  -----------
    Operating income (loss).................     2,022      4,224       (1,697)
                                               -------    -------  -----------
Other (income) expense:
  Interest expense..........................       194        875        1,657
  Interest income...........................        (3)       (46)         (39)
                                               -------    -------  -----------
                                                   191        829        1,618
                                               -------    -------  -----------
    Income (loss) before income taxes.......     1,831      3,395       (3,315)
Income tax expense..........................       182        982          286
                                               -------    -------  -----------
    Net income (loss).......................   $ 1,649    $ 2,413  $    (3,601)
                                               =======    =======  ===========
Pro forma income tax benefit (unaudited)....                       $    (1,005)
                                                                   -----------
Pro forma net loss (unaudited)..............                       $    (2,310)
                                                                   ===========
Pro forma net loss per share--basic and
 diluted (unaudited)........................                       $     (0.05)
                                                                   ===========
Shares used in pro forma per share
 calculation--basic and diluted
 (unaudited)................................                        44,763,946
                                                                   ===========


          See accompanying notes to consolidated financial statements.

                                      F-25


                              EARLYCHILDHOOD LLC

                  Consolidated Statements of Members' Equity
                                (In thousands)



                                             Earlychildhood LLC
                                            Membership Interest
                          Elliott Mair LLC ------------------------
                             Membership                      Class     Deferred
                              Interest     Class A  Class B    C     Compensation  Total
                          ---------------- -------  -------  ------  ------------ -------
                                                                
Balance at December 31,
 1998...................      $ 2,054      $   --   $   --   $  --     $   --     $ 2,054
Net income January 1,
 1999 through May 5,
 1999...................          505          --       --      --         --         505
Distributions to
 members................       (1,150)         --       --      --         --     (1,150)
Recapitalization:
  Transfer of net assets
   to Elliott Mair
   Salinas LLC..........         (160)         --       --      --         --        (160)
  Distributions to
   members..............       (2,168)         --       --      --         --      (2,168)
  Recapitalization of
   existing membership
   interests............          919          --      (919)    --         --         --
  Issuance of new
   membership interests,
   net of fees..........          --         7,240      --      165        --       7,405
Acquisition of
 Educational Products,
 Inc....................          --           --     1,600     --         --       1,600
Capital contribution....          --           500      --      --         --         500
Net income May 6, 1999
 to December 31, 1999...          --         1,277      625       6        --       1,908
                              -------      -------  -------  ------    -------    -------
Balance at December 31,
 1999...................      $   --       $ 9,017  $ 1,306  $  171    $   --     $10,494
Capital contributions...          --        11,328      --      --         --      11,328
Net loss................          --          (350)  (3,245)     (6)       --      (3,601)
Issuance of new
 membership interests...          --           --       --      421        --         421
Issuance of options to
 purchase membership
 interests..............          --           --       --    2,761     (2,761)       --
Amortization of deferred
 compensation...........          --           --       --      --         184        184
Distributions to
 members................          --          (314)     (76)    --         --        (390)
                              -------      -------  -------  ------    -------    -------
Balance at December 31,
 2000...................      $   --       $19,681  $(2,015) $3,347    $(2,577)   $18,436
                              =======      =======  =======  ======    =======    =======


         See accompanying notes to consolidated financial statements.


                                      F-26


                               EARLYCHILDHOOD LLC

                     Consolidated Statements of Cash Flows
                                 (In thousands)



                                                      Nine Months
                                                         Ended     Years Ended December 31,
                                                      December 31, ------------------------
                                                          1998         1999          2000
                                                      ------------ ------------  ------------
                                                                        
Cash flows from operating activities:
 Net income (loss)...................................   $ 1,649    $      2,413  $     (3,601)
 Adjustments to reconcile net income to net cash
  provided by operating activities:
 Depreciation and amortization.......................       234             963         2,103
 Equity based compensation...........................       --              --            605
 Deferred income taxes...............................        50            (207)         (202)
 Changes in operating assets and liabilities, net of
  acquisitions:
 Accounts receivable.................................      (282)         (3,870)         (918)
 Inventories.........................................      (743)          2,225        (5,702)
 Prepaid expenses and other current assets...........      (202)         (1,296)         (372)
 Other assets........................................       (16)            254          (112)
 Accounts payable....................................        54          (5,393)          417
 Accrued expenses....................................       (42)            355           732
 Income taxes payable................................        68           1,123          (855)
 Other liabilities...................................        60             153          (197)
                                                        -------    ------------  ------------
  Net cash provided by (used in) operating
   activities........................................       830          (3,280)       (8,102)
                                                        -------    ------------  ------------
Cash flows from investing activities:
 Purchase of plant and equipment.....................      (285)         (1,581)       (3,390)
 Purchase of other intangible assets.................      (216)           (327)           96
 Acquisitions, net of cash acquired..................      (638)         (7,372)          --
                                                        -------    ------------  ------------
  Net cash used in investing activities..............    (1,139)         (9,280)       (3,294)
                                                        -------    ------------  ------------
Cash flows from financing activities:
 Bank overdraft......................................        (9)            407           747
 Borrowings on line of credit........................     2,470           5,070        12,850
 Principal payments on line of credit................    (1,724)         (6,709)      (11,270)
 Borrowings on long term liabilities.................       575          10,285           850
 Principal payments on long-term liabilities.........      (445)         (2,803)       (2,687)
 Issuance of membership interests, net of fees.......       --            7,905        11,328
 Member distributions................................      (186)         (1,150)         (390)
 Member loans........................................       --             (591)           (2)
 Member (advances) payments..........................      (343)            268           --
                                                        -------    ------------  ------------
  Net cash provided by financing activities..........       338          12,682        11,426
                                                        -------    ------------  ------------
Net increase in cash and cash equivalents............        29             122            30
Cash and cash equivalents at beginning of period.....       --               29           151
                                                        -------    ------------  ------------
Cash and cash equivalents at end of period...........   $    29    $        151  $        181
                                                        =======    ============  ============
Supplemental disclosures of cash flow information:
Cash payments during the period:
 Cash paid for interest..............................   $   194    $        875  $      1,388
 Cash paid for taxes.................................   $   --     $      1,506  $      1,343
Non-cash investing and financing activities:
 Accrual of costs of proposed combination............   $   --     $        --   $        900
 Membership interests issued in acquisition of
  business...........................................   $   --     $      1,600  $        --
 Transfer of net assets to Elliott Mair Salinas LLC..   $   --     $        160  $        --
 Distribution of assets to members...................   $   --     $      2,168  $        --


          See accompanying notes to consolidated financial statements.

                                      F-27


                               EARLYCHILDHOOD LLC

                 Notes to the Consolidated Financial Statements

(1) The Business

   Earlychildhood LLC ("Earlychildhood") and its wholly-owned subsidiary,
Educational Products, Inc. (collectively, the "Company") is a fully integrated,
multi-channel supplier of educational products, services and information to
schools, educational professionals and parents serving the early childhood and
elementary school communities. A predecessor company, QTL Corporation ("QTL"),
commenced operations in 1985 and was incorporated in 1986. Earlychildhood
itself was formed in 1995, and was originally named Elliott-Mair LLC. QTL and
Elliott-Mair LLC had the same ownership. On May 5, 1999, Elliott-Mair LLC
changed its name to Earlychildhood.com LLC. On January 8, 2001
Earlychildhood.com LLC changed its name to Earlychildhood LLC.

   On May 5, 1999, QTL transferred significantly all of its assets and
liabilities to Earlychildhood in exchange for membership interests. The
acquisition constituted a combination of entities under common control for
financial accounting purposes and a tax-free reorganization for tax purposes.
The transaction was accounted for as an "as if pooling of interests" under
Accounting Principles Board Opinion 16 and related AICPA Accounting
Interpretations. Accordingly, the consolidated financial statements present the
combined results of operations, financial position and cash flows of the
Company as if QTL's assets, liabilities and financial results had been part of
Earlychildhood LLC for all periods presented.

(2) Summary of Significant Accounting Policies

 (a) Principles of Consolidation

   The consolidated financial statements include the accounts of Earlychildhood
and its wholly-owned subsidiary. All material intercompany transactions have
been eliminated in consolidation.

 (b) Fiscal Year

   On April 1, 1998, Earlychildhood and QTL changed their fiscal year to end on
December 31. Prior to April 1, 1998, Earlychildhood and QTL's fiscal year ended
on March 31. Accordingly, the fiscal year ended December 31, 1998 consists of
nine months.

 (c) Cash and Cash Equivalents

   The Company considers all highly liquid investments with a remaining
maturity of three months or less at the date of the acquisition to be cash
equivalents.

 (d) Concentration of Credit Risk

   The Company has no customer comprising greater than 10% of their revenues.
However, receivables arising from sales to customers are not collateralized and
management continually monitors the financial condition of its customers to
reduce the risk of loss.

 (e) Inventories

   The Company values inventories at the lower of cost or market, using the
first-in, first-out method.

 (f) Deferred Catalog Costs

   Deferred catalog costs are considered direct response advertising and are
capitalized and amortized in amounts proportionate to revenues over the lives
of each catalog, generally five months. Such costs are included in prepaid
expenses and other current assets. Amortization expense related to deferred
catalog costs is

                                      F-28


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued

included in the statements of operations as a component of selling, general and
administrative expenses. Such amortization expense was $749,000 for the nine
months ended December 31, 1998, $2,083,000 and $2,884,000 for the years ended
December 31, 1999 and 2000, respectively.

 (g) Property and Equipment

   Property and equipment are stated at cost less accumulated depreciation.
Leasehold improvements are capitalized and amortized over the lesser of the
remaining life of the asset or the remaining term of the lease. Maintenance and
repairs are expensed as incurred. Depreciation of property and equipment is
calculated using the straight-line method over the estimated useful lives of
the respective assets. The estimated useful lives range from five to thirteen
years for leasehold improvements and three to seven years for furniture,
fixtures and equipment.

   Depreciation of property and equipment amounted to $198,000 for the nine
months ended December 31, 1998, $310,000 and $869,000 for the years ended
December 31, 1999 and 2000, respectively.

 (h) Web Site Development

   The Company does not produce software to be sold or marketed. However, in
connection with building its new web site, the Company has capitalized certain
web site costs which relate to development of web site applications, graphics
and infrastructure during the year ended December 31, 2000. Capitalized costs
of $853,000 are included in property and equipment on the Company's balance
sheet at December 31, 2000 and are depreciated on a straightline basis over 3
years. Depreciation of capitalized website development costs amounted to
$104,000 for the year ended December 31, 2000.

 (i) Goodwill and Other Intangible Assets

   Trademarks and other intangible assets are stated at cost, and are being
amortized on the straight-line basis over their estimated useful lives, which
range from five to ten years. Goodwill, which represents the excess of cost
over fair market value of net assets acquired, is being amortized on the
straight-line basis over an estimated useful life of ten years.

   Amortization expense amounted to $36,000 for the nine months ended December
31, 1998, $653,000 and $964,000 for the years ended December 31, 1999 and 2000,
respectively.

 (j) Accounting for Impairment of Long-Lived Assets

   The Company assesses the need to record impairment losses on long-lived
assets used in operations when indicators of impairment are present. On an on-
going basis, management reviews the value and period of amortization or
depreciation of long-lived assets. Additionally, in accordance with Statement
of Financial Accounting Standards (SFAS) No. 121, "Accounting for Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," the Company's
policy is to review the estimated undiscounted future cash flows for its
operations on an annual basis and to compare it to the remaining net book value
to ascertain if a provision for impairment is necessary. Measurement of an
impairment loss for long-lived assets and certain identifiable intangible
assets that management expects to hold and use are based on the fair value of
the asset. Long-lived assets and certain identifiable assets to be disposed of
are reported at the lower of carrying amount of fair value less costs to sell.

 (k) Income Taxes

   The Company has elected to be taxed as a limited liability company (a
partnership) for federal and state income tax purposes. As a partnership, the
Company's income and deductions are reported by its members who are taxed on
such income or loss. Educational Products, Inc. ("EPI"), a wholly-owned
subsidiary of Earlychildhood, is a C corporation and therefore is subject to
federal and state income taxes.

                                      F-29


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   QTL was a C corporation until April 1, 1998, when it elected S corporation
status. As an S corporation, QTL's income and deductions were reported by the
Company's shareholders who were taxed on such income or loss. While QTL's
income generally was not subject to federal income tax, it was subject to
certain state income taxes.

   The consolidated financial statements reflect actual income taxes based on
the income tax status of the Company and its subsidiary combined with QTL for
the respective periods. In addition, the statement of operations for the year
ended December 31, 1999 and the nine months ended September 30, 2000 reflect
pro forma income taxes as if the Company had elected to be taxed as a C
corporation for federal and state income tax purposes during those periods.

   Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carryforwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

 (l) Revenue Recognition and Shipping and Handling

   The Company recognizes revenue from product sales upon the delivery of
products. Provisions for estimated returns and allowances are recorded as a
reduction to sales and cost of sales. Shipping and handling revenues and
shipping costs are included in revenues and cost of goods sold, respectively.
Handling costs of $1,446,000, 2,723,000, and 4,264,000 for the nine months
ended December 31, 1998 and the years ended December 31, 1999 and 2000,
respectively, are included in selling, general and administrative expenses.

 (m) Equity--Based Compensation

   The Company has adopted SFAS No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"). As permitted by SFAS 123, the Company measures
compensation cost in accordance with Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees" ("APB 25"), and related
interpretations. Accordingly, no accounting recognition is given to stock
options granted at fair market value until they are exercised. Upon exercise,
net proceeds, including income tax benefits realized, are credited to equity.
Compensation cost for stock options granted with exercise prices below
estimated fair market value is recognized over the period which certain Company
repurchase provisions lapse (see Note 16). The pro forma impact on earnings has
been disclosed in the notes to the financial statements as allowed by SFAS 123
(see Note 16).

 (n) Comprehensive Income and Loss

   SFAS No. 130, "Reporting Comprehensive Income", requires that the Company
report comprehensive income, which includes net income as well as other changes
in assets and liabilities recorded in members' equity (deficit) in the
financial statements. There were no components of comprehensive income and loss
other than net income and loss for all periods presented.

 (o) Unaudited Pro Forma Basic and Diluted Net Loss per Share

   The unaudited pro forma basic and diluted net loss per share information
included in the accompanying statements of operations for the year ended
December 31, 2000 reflects the impact of the conversion of all

                                      F-30


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued

membership interests into common shares of LearningStar Corp. ("LearningStar")
in conjunction with the proposed combination transaction with SmarterKids.com
(see Note 22) as of the beginning of each period or date of issuance, if later.
Common equivalent shares of 9,402 have not been included in the computation of
diluted net income per share for the year ended December 31, 2000 as the effect
is anti-dilutive. Common equivalent shares consist of membership interests
issuable upon the exercise of options.

   Historical basic and diluted net loss per share have not been presented
because they are irrelevant due to the significant change in the Company's
capital structure and resultant basic and diluted net income per share that
will result upon conversion of all membership interests into common shares of
LearningStar (see Note 22).

   The following table sets forth the computation of pro forma basic and
diluted net loss per share for the year ended December 31, 2000.


                                                               
   Pro forma net loss............................................ $(2,310,000)
                                                                  ===========
   Weighted average shares outstanding assuming conversion of
    membership interests to LearningStar common stock:
     Class A membership interests................................  23,537,465
     Class B membership interests................................  20,969,096
     Class C membership interests................................     257,385
                                                                  -----------
   Shares used in pro forma per share calculation--basic and
    diluted......................................................  44,763,946
                                                                  ===========
   Pro forma net loss per share--basic and diluted............... $     (0.05)
                                                                  ===========


 (p) Fair Value of Financial Instruments

   The carrying value for cash and cash equivalents, accounts receivable,
short-term debt, accounts payable and notes payable approximates fair value
because of the short term nature of these instruments. The carrying value of
notes payable approximates their fair values due to variable interest rates.

 (q) Use of Estimates in Preparation of Financial Statements

   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.


                                      F-31


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


 (r) Recent Accounting Pronouncements

   In December 1999, the SEC staff released Staff Accounting Bulletin ("SAB")
101, "Revenue Recognition in Financial Statements", which provides guidance on
the recognition, presentation and disclosure of revenue in financial
statements. Subsequently, SAB 101 A and B have been released which directed the
application of the guidance in SAB 101 in our fourth quarter of 2000. Given
that the Company's accounting policy for revenue recognition was previously in
accordance with SAB 101, the adoption of SAB 101 did not have an effect on the
Company's financial statements.

   In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" as amended by SFAS No. 137, which was
issued in July 1999, delayed the adoption date for SFAS
No. 133 until annual periods beginning after June 15, 2000. SFAS No. 133
established standards for recognition and measurement of derivatives and
hedging activities. The Company will adopt SFAS No. 133 beginning January 1,
2001. Management does not believe the adoption of SFAS No. 133 will have a
material effect on the financial position or operations of the Company.

   In July 2000 the Emerging Issues Task Force ("EITF") of the FASB concluded
on Issue 1 of EITF issue No. 00-10 "Accounting for Shipping and Handling Fees
and Costs," which provides guidance on the presentation of shipping and
handling revenue and costs in the statement of operations. The Company's
accounting policies are in accordance with the requirements of this EITF issue
and accordingly the adoption of this new accounting pronouncement did not have
an effect on the Company's consolidated financial statements.

   In March 2000, the EITF of the FASB reached a consensus on EITF Issue 00-2,
"Accounting for Web Site Development Costs." This consensus provided guidance
on what types of costs incurred to develop web sites should be capitalized or
expensed. The Company adopted this consensus effective January 1, 2000 and
capitalized $853,000 of web site development costs in the year ended December
31, 2000. No significant web site development costs were incurred prior to
2000.

(3) Recapitalization

   The recapitalization of Earlychildhood took effect on May 5, 1999. The net
assets of the former Elliott Mair LLC in the amount of $160,000, which
consisted primarily of property and notes payable, were initially transferred
out of Earlychildhood into an affiliated company, Elliott-Mair Salinas LLC.
Thereafter, the following events occurred:

  . QTL transferred significantly all of its assets and liabilities to
    Earlychildhood in exchange for Class B membership interests in
    Earlychildhood. The net book value of the assets transferred by QTL was
    $1,409,000. As a result of the transfer, QTL received a 43.7% Class B
    membership interest in Earlychildhood.

  . In conjunction with the transaction, a portion of QTL's assets consisting
    of inventory and receivables having a book value of $2,168,000 were
    retained by QTL.

  . Educational Simon, L.L.C. contributed $8,172,000 in cash. As a result of
    its capital contribution, Educational Simon, L.L.C. received a 51.7%
    Class A membership interest in Earlychildhood (Note 15).

  . The Company incurred $932,000 in professional fees associated with the
    issuance of Class A membership interests; $767,000 of the fees were paid
    in cash and $165,000 were paid in the form of a 0.4% Class C membership
    interest in Earlychildhood.

                                      F-32


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


  . The Company borrowed $10,000,000 in the form of a term loan with BNP
    Paribas. The proceeds were used to pay down existing debt, fund
    acquisitions and provide for future working capital needs of the Company.

(4) Acquisitions

   On May 5, 1999, after the recapitalization, Earlychildhood acquired all of
the stock of EPI, a company which sells school supplies to elementary schools,
teachers and other educational organizations, for $6,800,000 in cash and 4.1%
in Class B membership interests in Earlychildhood, valued at $1,600,000. In
conjunction with the acquisition, EPI's existing notes payable of $1,193,000
and amounts outstanding under the existing line of credit of $1,500,000 were
repaid. Transaction fees amounted to $215,000.

   The EPI acquisition was accounted for as a purchase with the excess of the
purchase price over the estimated fair value of the net assets recorded as
goodwill. The purchase price was allocated based on the fair values of the
assets and liabilities acquired as follows (in thousands):


                                                                    
   Cash............................................................... $    131
   Other current assets...............................................   11,193
   Property and equipment.............................................      277
   Other intangible assets............................................    1,410
   Goodwill...........................................................    5,545
   Other assets.......................................................      250
   Current liabilities................................................  (10,191)
                                                                       --------
                                                                       $  8,615
                                                                       ========


   The unaudited pro forma financial information in the following table
illustrates the combined results of the Company's operations and the operations
of EPI for the nine months ended December 31, 1998 and year ended December 31,
1999 and as if the acquisition of EPI had occurred as of April 1, 1998 and
January 1, 1999, respectively. The pro forma financial information is presented
for informational purposes and is not necessarily indicative of the results of
operations which would have occurred had the Company constituted a single
entity as of April 1, 1998 and January 1, 1999, respectively. The pro forma
information also is not necessarily indicative of the future results of
operations of the combined Company.


                                                          Nine months    Year
                                                             ended      ended
                                                          December 31, December
                                                              1998     31, 1999
                                                          ------------ --------
                                                             (in thousands)
                                                                 
   Net sales............................................    $40,034    $63,741
   Operating income.....................................    $ 3,149    $ 2,687
   Pro forma net income.................................    $ 1,655    $ 1,097
   Pro forma basic and diluted net income per share.....               $  0.03
   Shares used in pro forma basic and diluted net income
    per share calculation...............................                36,513


   The Company also concluded two less significant acquisitions. In December
1998 the Company acquired the stock of Colorations, Inc. a manufacturer and
distributor of non-toxic arts materials for $638,000. The net fair value of the
tangible assets acquired was insignificant and the majority of the purchase
price was allocated to trademarks, tradenames and formulas and amortized over
five years. In November 1999, the Company acquired certain assets and
liabilities relating to the Earlychildhood NEWS magazine for $500,000. The net
fair value of the tangible assets and liabilities acquired was insignificant
and the majority of the purchase price for the acquisition was allocated to
goodwill and amortized over ten years.

                                      F-33


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   The results of each acquired operation have been included in the
consolidated financial results of the Company from the date of acquisition.

(5) Accounts Receivable

   Accounts receivable consists of the following amounts (in thousands):



                                                                 December 31,
                                                                 --------------
                                                                  1999    2000
                                                                 ------  ------
                                                                   
   Accounts receivable.......................................... $4,331  $5,459
   Less allowance for doubtful accounts.........................   (143)   (353)
                                                                 ------  ------
                                                                 $4,188  $5,106
                                                                 ======  ======


(6) Inventories

   Inventories, stated at lower of cost or market, consist of the following
amounts (in thousands):



                                                                 December 31,
                                                                ---------------
                                                                 1999    2000
                                                                ------- -------
                                                                  
   Raw materials and work in progress.......................... $   658 $   146
   Finished goods..............................................  10,569  16,783
                                                                ------- -------
                                                                $11,227 $16,929
                                                                ======= =======

(7) Prepaid Expenses and Other Current Assets

   Prepaid expenses and other current assets consist of the following amounts
(in thousands):


                                                                 December 31,
                                                                ---------------
                                                                 1999    2000
                                                                ------- -------
                                                                  
   Prepaid catalog costs....................................... $   353 $   704
   Prepaid inventory...........................................     555     435
   Non trade receivables.......................................     207     237
   Other prepaid expenses......................................     329     581
   Other.......................................................     235      94
                                                                ------- -------
                                                                $ 1,679 $ 2,051
                                                                ======= =======


                                      F-34


                              EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


(8) Property and Equipment

   A summary of property and equipment is as follows (in thousands):



                                                            December 31,
                                                           ----------------  ---
                                                            1999     2000
                                                           -------  -------
                                                                    
   Machinery & equipment.................................. $ 2,571  $ 4,636
   Leasehold improvements.................................     819      876
   Furniture & fixtures...................................     248      663
   Internet & Website development costs...................     --       853
                                                           -------  -------
                                                             3,638    7,028
   Less accumulated depreciation..........................  (1,469)  (2,338)
                                                           -------  -------
                                                           $ 2,169  $ 4,690
                                                           =======  =======


(9) Goodwill and Other Intangible Assets

   Goodwill is presented net of accumulated amortization of $379,000 and
   $1,005,000 as of December 31, 1999 and 2000, respectively. Other intangible
   assets consist of the following amounts (in thousands):



                                                                 December 31,
                                                                 --------------
                                                                  1999    2000
                                                                 ------  ------
                                                                   
   Trademarks, tradenames and formulas.......................... $1,292  $1,196
   Customer lists...............................................  1,410   1,410
                                                                 ------  ------
                                                                  2,702   2,606
   Less accumulated amortization................................   (343)   (681)
                                                                 ------  ------
                                                                 $2,359  $1,925
                                                                 ======  ======


(10) Accrued Expenses

   Accrued expenses consist of the following amounts (in thousands):



                                                                  December 31,
                                                                  -------------
                                                                   1999   2000
                                                                  ------ ------
                                                                   
   Payroll and commissions....................................... $  282 $  415
   Vacation......................................................    367    459
   Professional services.........................................    107    125
   Sales tax.....................................................    151    147
   Other.........................................................    221    714
                                                                  ------ ------
                                                                  $1,128 $1,860
                                                                  ====== ======


(11) Related Party Transactions

   The Company has a note receivable from QTL amounting to $137,000 and
$139,000 as of December 31, 1999 and 2000, respectively. The note bears
interest at 8% and matures no later than May 5, 2004 or earlier under certain
circumstances. The note agreement was entered into effective May 5, 1999 to
finance QTL's expenses related to a litigation matter which was settled later
in 1999.

                                     F-35


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   On May 5, 1999, Earlychildhood entered into a seven-year executive
management agreement with William E. Simon & Sons, LLC, an affiliate of
Educational Simon, L.L.C. Pursuant to the agreement, Earlychildhood paid
William E. Simon & Sons, LLC an initial fee of $400,000 and it pays a quarterly
fee of $75,000. The initial fee was allocated between costs of the
recapitalization as a reduction of the gross proceeds from the issuance of
Class A membership interests and the EPI acquisition as a component of the
purchase price. The quarterly fee is included in selling, general and
administrative expenses in the consolidated statement of operations.

   Beginning on May 5, 1999, Earlychildhood leased its distribution center from
Elliott Mair-Salinas LLC, a related company. Monthly payments are $13,000. The
lease term is indefinite and is renewed on a monthly basis. Earlychildhood also
utilizes a distribution center, which is owned by a related party for storage
and distribution of certain inventory. Under the agreement, Earlychildhood pays
the related party a percentage of the inventory sold and a reimbursement of
certain distribution under costs. Under that arrangement, Earlychildhood
recorded expenses of $24,000, $96,000 and $54,000 for nine months ended
December 31, 1998 and the years ended December 31, 1999 and 2000, respectively.

(12) Credit Facilities

 (a) Short-Term Debt

   Short-term debt consists of the following (in thousands):



                                                                  December 31,
                                                                  -------------
                                                                   1999   2000
                                                                  ------ ------
                                                                   
Outstanding revolver line under:
  Paribas Credit Facility........................................ $2,800 $3,500
Current portion of long-term debt................................    808  1,688
                                                                  ------ ------
    Total short-term debt........................................ $3,608 $5,188
                                                                  ====== ======

 (b) Notes Payable Less Current Installments

   Notes payable less current installments consist of the following (in
thousands):


                                                                  December 31,
                                                                  -------------
                                                                   1999   2000
                                                                  ------ ------
                                                                   
Term loan under the Paribas Credit Facility...................... $9,625 $8,938
Other obligations................................................    270    --
                                                                  ------ ------
                                                                   9,895  8,938
Less current portion of long-term debt...........................    808  1,688
                                                                  ------ ------
  Total long-term debt........................................... $9,087 $7,250
                                                                  ====== ======


   On May 5, 1999, the Company entered into a Senior Secured Credit Facility
   with BNP Paribas, hereinafter, the Paribas Credit Facility. The Paribas
   Credit Facility consisted of the following components:

     Revolving Line of Credit--The Paribas Credit Facility included a $10
  million Senior Secured Revolving Credit Facility, hereinafter, the
  Revolver, maturing on May 5, 2004. The Revolver is subject to

                                      F-36


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued

  a clean-down provision, which requires that the Company limit the
  outstanding principal balance drawn on the Revolver to a maximum of $3.5
  million for 15 consecutive days each year. Additionally, the terms of the
  Revolver include a $2.5 million limitation on outstanding letters of credit
  letter of credit sublimit. At the option of the Company, interest on
  principal borrowings outstanding on the Revolver will accrue at a rate of
  either lender's base rate plus 2.0% per annum or the adjusted LIBOR rate
  plus 3.25% per annum. The average annual interest rate charged to the
  Company on the outstanding principal balance drawn on the Revolver, as of
  December 31, 1999 was 8.94%. Indebtedness is secured by substantially all
  of the assets of the Company. The credit facility is available for working
  capital and general corporate purposes in the ordinary course of business.

     Term Loan--The Paribas Credit Facility included a $10 million term loan
  component with a final maturity of May 5, 2004. The term loan, which was
  fully drawn on May 5, 1999, is payable in 16 consecutive quarterly
  installments commencing March 31, 2000 and continuing until December 31,
  2003, with a final payment due on the maturity date. At the option of the
  Company, interest on principal borrowings outstanding on the term loan will
  accrue at a rate of either lender's base rate plus 2.0% per annum or the
  adjusted LIBOR rate plus 3.25% per annum. The average annual interest rate
  charged to the Company on the outstanding principal balance drawn on the
  term loan, as of December 31, 1999 was 9.0%.

     Acquisition Line--The Paribas Credit Facility included a $20 million
  acquisition line with a maturity date of May 5, 2004. Principal balances
  drawn on the acquisition line are governed by a defined set of covenants.

   As of January 31, 2000, the Senior Secured Credit Facility was amended and
restated as follows:

     Revolving Line of Credit--The terms of the Revolver were amended to
  include the calculation of a collateralized borrowing base. The borrowing
  base equals the sum of 80% of the aggregate face amount of eligible
  accounts receivables due and owing; plus 50% of eligible inventory
  (calculated at the lower of cost or market, on a first in, first out
  basis).

     Term Loan--Unchanged.

     Acquisition Line--Terminated.

   As of December 31, 2000 the Company has $3.8 million in borrowing capacity
under the Paribas Credit Facility. The Company's credit facilities include
certain restrictive covenants, which require maintenance of minimum amounts of
tangible net worth and EBITDA. The Company was in compliance with such
covenants at December 31, 2000.

   Maturities as of December 31, 2000 are as follows (in thousands):


                                                                      
   2001................................................................. $1,688
   2002.................................................................  2,750
   2003.................................................................  3,562
   2004.................................................................    938
   Thereafter...........................................................    --
                                                                         ------
     Total maturities of debt........................................... $8,938
                                                                         ======


                                      F-37


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


(13) Income Taxes

   As a limited liability company, the Company is not subject to income taxes;
however its wholly-owned subsidiary, EPI, is a C corporation and therefore is
subject to federal and state income taxes. QTL was a C corporation until April
1, 1998 when it elected S corporation status. As an S corporation, QTL's income
and deductions were reported by the Company's shareholders who are taxed on
such income or loss. While QTL's income generally was not subject to federal
income tax, it was subject to certain state income taxes.

   The following table reflects actual income taxes based on the income tax
status of the Company and its subsidiary combined with QTL for the respective
periods (in thousands):



                                                    Nine Months   Years ended
                                                       Ended     December 31,
                                                    December 31, ---------------
                                                        1998      1999    2000
                                                    ------------ -------  ------
                                                                 
Federal:
  Current..........................................     $ 46     $ 1,068  $ 441
  Deferred.........................................       14        (192)  (181)
                                                        ----     -------  -----
  Total............................................     $ 60     $   876  $ 260
                                                        ====     =======  =====
State:
  Current..........................................     $ 86     $   121  $  47
  Deferred.........................................       36         (15)   (21)
                                                        ----     -------  -----
  Total............................................     $122     $   106  $  26
                                                        ====     =======  =====
Total income tax expense (benefit):
  Current..........................................     $132     $ 1,189  $ 488
  Deferred.........................................       50        (207)  (202)
                                                        ----     -------  -----
  Total............................................     $182     $   982  $ 286
                                                        ====     =======  =====


   The Company's actual tax expense (benefit) differs from the statutory
federal income tax rate of 34% as shown in the following schedule (in
thousands):



                                                  Nine months   Years ended
                                                     Ended      December 31,
                                                  December 31, ---------------
                                                      1998      1999    2000
                                                  ------------ ------  -------
                                                              
Income tax expense (benefit) at statutory rate..      $623     $1,154  $(1,127)
Effect of (income) loss not subject to federal
 taxes..........................................      (623)      (389)   1,169
State income taxes..............................       108         50       17
Nondeductible amortization of goodwill..........       --         173      227
Effect of change in tax status..................        74          9      --
Other...........................................       --         (15)     --
                                                      ----     ------  -------
Actual tax expense..............................      $182     $  982  $   286
                                                      ====     ======  =======


                                      F-38


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   The following table displays the tax effects of temporary differences, which
are primarily related to EPI (in thousands):



                                                                December 31,
                                                                --------------
                                                                 1999    2000
                                                                ------  ------
                                                                  
Deferred tax assets:
  Allowance for bad debts...................................... $   13  $   47
  Accrued expenses.............................................     60      51
  State taxes..................................................     62      30
                                                                ------  ------
                                                                   135     128
Deferred tax liabilities:
  Property and equipment.......................................    (37)    (66)
  Inventory....................................................   (723)   (485)
                                                                ------  ------
Net deferred tax liability..................................... $ (625) $ (423)
                                                                ======  ======


   Due to the nontaxable status of Earlychildhood, no deferred tax assets or
liabilities have been established relating to the differences between book and
tax basis of LLC assets and liabilities. As of December 30, 2000 the net tax
basis of Earlychildhood's assets and liabilities exceeded the net book basis by
$916,000.

   The Company has presented pro forma income tax expense for the year ended
December 31, 2000, on the consolidated statements of operations as if
Earlychildhood was subject to federal and state income taxes as a C
corporation. Such pro forma income tax expense differs from the statutory rate
primarily due to the amortization of goodwill and certain intangible assets,
which are not deductible for tax purposes and the effect of state income taxes.

(14) Retirement Savings Plans

   Employees of the Company are eligible to participate in the Earlychildhood
Retirement Savings Plan ("the Plan") amended and restated as of September 9,
1999. The Plan is a defined contribution plan operating under section 401(k) of
the Internal Revenue Service Code. Under the Plan, employees are eligible to
participate after completing one year of service. Participants may defer up to
15% of their compensation to a maximum of $10,500 as a contribution to the
Plan. The Company matches 50% of the employee contributions to the Plan up to a
maximum of 6% of participant contributions.

   Participant contributions are 100% vested immediately. Employer
contributions are subject to the following vesting schedule:


                                                                         
   Year 3 of service.......................................................  20%
   Year 4 of service.......................................................  40%
   Year 5 of service.......................................................  60%
   Year 6 of service.......................................................  80%
   Year 7 of service....................................................... 100%


   The Company's expense was $25,000 for the nine months ended December 31,
1998 and $48,000 and $117,000 for the years ended December 31, 1999 and 2000,
respectively.

                                      F-39


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued

(15) Members' Equity
   Upon formation of Earlychildhood under its former name Elliott Mair LLC in
1995, membership interests were established at 62% and 38% between the two then
existing members, based upon their respective capital contributions. These two
members were also the owners of QTL. Net income of Earlychildhood was allocated
based upon each member's percentage interest.

   Per the amended and restated Operating Agreement of Earlychildhood (the
"Operating Agreement") entered into as of May 5, 1999 and as a result of the
Company's recapitalization, four classes of membership interests were
established: Classes A, B, C, and D. No Class D interests have ever been
issued. The following table sets forth the relative membership interests for
each outstanding class of interests as of December 31, 1999 and December 31,
2000:



                       Membership
                        Interests
                     ----------------
                      December 31,
                     ----------------
               Class  1999      2000
               -----  ----    -------
                        
                 A    51.7%     50.5%
                 B    47.9%     48.1%
                 C     0.4%      1.4%


   Upon execution of the Operating Agreement, Educational Simon, L.L.C. made a
capital contribution of $8,172,000. To the extent that Educational Simon,
L.L.C. did not make a cumulative capital contribution of $20,000,000, gross of
transaction fees by July 31, 2000, the Operating Agreement provided that a
proportionate share of membership interests would be reallocated as Class B
membership interests to the Class B members. Educational Simon, L.L.C. made
such $11,828,000 additional capital contributions during the period from May 5,
1999 through July 31, 2000.

   In addition, the Operating Agreement provides that if Earlychildhood met
certain targeted operating results for the twelve month period ended March 31,
2000, QTL Corporation would receive additional Class B membership interests.
Based on those provisions, after meeting certain of the targets, QTL received
additional Class B membership interests of 0.67% in April 2000, which ratably
diluted certain of the other members. Such reallocations of membership
interests were not contingent on the continued employment of any QTL employees
and have been reflected as a reallocation between the respective classes of
members' equity.

   Net income is allocated to the members as follows:

  .  First, to the Class A member in an amount equal to their preferred
     return amount. The preferred return is calculated as a 10% annual return
     on the amount of its unreturned capital contributions taking into
     account the amount and timing of the capital contributions.

  .  Second, to the Class A, B and C members, pro rata in accordance with
     their relative percentage interests until the Class A member receives at
     least a 25% internal rate of return, as defined by the Operating
     Agreement.

  .  Thereafter, to the members, pro rata in accordance with their relative
     percentage interest.

   Net losses are allocated to the members as follows:

  .  First, to the Class A, B and C members, pro rata in accordance with
     their relative percentage interests until amounts equal to the
     cumulative net income previously allocated to such members excluding
     preferred return allocations, in excess of the cumulative cash
     distributions are allocated.

  .  Second, to the Class B members, in an amount equal to the contributed
     capital, including the fair value of property contributed, in excess of
     the cumulative cash distributions.

  .  Third, to the Class A member until amounts equal to the cumulative net
     income previously allocated to such member including preferred return
     allocations, in excess of the cumulative cash distributions are
     allocated.

                                      F-40


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


  .  Next, to the Class A, B and C members, pro rata in accordance with their
     relative positive capital account balances.

  .  Thereafter, to Class A and B members', pro rata in accordance with their
     relative percentage interests.

   The management committee is comprised of six members, three of whom are
designated by Educational Simon, L.L.C., two of whom are designated by QTL and
one who is appointed upon the mutual agreement of Educational Simon, L.L.C. and
QTL.

   In May 2000, the Company issued Class C membership interests of 1% to
certain members of its management committee. Such members were not employees of
the Company or affiliates of Educational Simon, L.L.C. or QTL. The membership
interests were fully vested upon issuance. The fair value of the Class C
membership interests of $421,000 has been recorded in selling, general and
administrative expense during the nine months ended September 30, 2000.

(16) Options to Purchase Membership Interests

   Effective June 20, 2000, the Company adopted the 2000 Management Equity
Incentive Option Plan (the "2000 Plan"), pursuant to which the Company's
management committee may grant options to eligible employees and consultants to
purchase Class C membership interests. A total of approximately 9% of
Earlychildhood's membership interests were available for issue under the 2000
Plan. The interests issued under the 2000 Plan will dilute the Class A and B
members on a pro-rata basis.

   Options issued in 2000 become exercisable at a rate of 33.3% per year on the
anniversary date of grant and expire ten years from the date of grant. The
membership interests which are acquired by virtue of exercise of the options,
are subject to repurchase by the Company at cost in the event of employee
termination for any reason other than for cause. Such repurchase provisions
lapse at an annual rate of 20% each year, measured from the grant date. On
September 1, 2000 the initial option grant under the 2000 Plan was made to
Company employees. The grant represented 6.6% of the Company's membership
interests at an exercise price of $42.50 per .01% interest.

   The Company recorded deferred compensation of $2,761,400 as of December 31,
2000, representing the difference between the exercise price and the implied
fair value of the related membership interests at the date of grant. The
implied fair value was calculated based upon assumed conversion to shares of
LearningStar in conjunction with the proposed combination of the Company with
SmarterKids.com, Inc. ("SmarterKids.com") (see Note 22). Such implied fair
value was based upon the fair market value of SmarterKids.com at the
announcement date of the proposed combination. The deferred compensation
reflected in membership interests is being amortized over five years, which
represents the period over which the repurchase provisions ratably lapse. Of
the total deferred compensation amount, $184,000 has been amortized as of
December 31, 2000.

   As of December 31, 2000, all of the options issued, representing 6.6% of
Earlychildhood's membership interests, are outstanding. None of the options are
exercisable at December 31, 2000.

   The fair value of each option grant is established on the date of grant
using the Black-Scholes option pricing model with the following weighted
average assumptions for grants for the year ended December 31, 2000: volatility
of 60%, risk-free rate of 5.75%, expected life of options of ten years and no
dividend yield. The weighted average fair value of options granted during the
year ended December 31, 2000 was approximately $420,000 per 1% Class C
membership interest.

   Had compensation expense for these awards been determined based on the fair
value at the date of grant consistent with the method prescribed by SFAS No.
123, the Company's pro forma net loss would have been $3,602,000 for the year
ended December 31, 2000.

                                      F-41


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


(17) Lease Commitments

   The Company leases its facilities and certain equipment under noncancelable
lease agreements, which expire at various dates. Future minimum lease payments
as of December 31, 2000 under operating leases are as follows (in thousands):



                                                                       Operating
                                                                        Leases
                                                                       ---------
                                                                    
   2001...............................................................  $ 2,569
   2002...............................................................    2,627
   2003...............................................................    2,573
   2004...............................................................    2,347
   2005...............................................................    1,940
   Thereafter.........................................................    4,382
                                                                        -------
                                                                        $16,438
                                                                        =======


   As provided in SFAS No. 13, "Accounting for Leases", rental expenses for
certain operating lease agreements with step rent increases are recognized on a
straight-line basis over the term of the lease. Total rental expense under
operating leases was $227,000 for the nine months ended December 31, 1998,
$1,027,000 and $2,579,000 for the years ended December 31, 1999 and 2000,
respectively.

   As stated in Note 11, the Company leases one of its warehouse facilities
from an affiliate of one of its members.

(18) Segment Information

   The Company has adopted the provisions of SFAS No. 131, "Disclosure About
Segments of an Enterprise and Related Information." SFAS No. 131 establishes
standards for the reporting by public business enterprises of information about
operating segments, products and services, geographic areas and major
customers. The method for determining the Company's operating segments is based
on the internal organization that is used by management for making operating
decisions and assessing performance.

   The Company's chief operating decision maker is considered to be the
Company's Chief Executive Officer ("CEO"). The CEO reviews financial
information presented on a consolidated basis accompanied by disaggregated
information by operating segment for purposes of making operating decisions and
assessing financial performance. The Company presently operates in two
segments, DSS and EPI. DSS includes the brand names Discount School Supply,
Earlychildhood NEWS and Earlychildhood.com. DSS supplies educational products
and information through multiple channels to early childhood professionals and
parents. EPI sells school supplies to elementary schools, teachers and other
educational organizations.

                                      F-42


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   The accounting policies of the reportable segments are the same as those
described in the summary of significant accounting policies. There were no
intersegment sales. Segment identifiable assets are those which are directly
used in or identified to segment operations. The Company's profit measure of
EBITDA represents net income adding back depreciation and amortization,
interest and income taxes. Information regarding DSS and EPI is as follows:



                                                        DSS      EPI     Total
                                                      -------  -------  -------
                                                          (in thousands)
                                                               
Year ended December 31, 1999:
  Revenues........................................... $38,111  $22,923  $61,034
  EBITDA.............................................   2,387    2,800    5,187
  Amortization and depreciation......................     424      539      963
  Interest expense...................................     818       11      829
  Net income.........................................     986    1,427    2,413
  Assets.............................................  13,537   15,378   28,915
  Capital expenditures............................... $ 1,387  $   194  $ 1,581

Year ended December 31, 2000:
  Revenues........................................... $52,463  $27,937  $80,400
  EBITDA.............................................    (637)   1,043      406
  Amortization and depreciation......................   1,294      809    2,103
  Interest expense (net).............................   1,618      --     1,618
  Net income (loss)..................................  (3,548)     (53)  (3,601)
  Assets.............................................  22,569   15,573   38,142
  Capital expenditures............................... $ 2,944  $   446  $ 3,390


   Prior to the May 5, 1999 acquisition of EPI, the Company operated in only
one segment, DSS. DSS performs limited administrative activities, including
certain accounting and information system functions on behalf of EPI. DSS
charges EPI based on estimates of its actual costs for such activities.
Intersegment charges amounted to $108,000 and $120,000 for the years ended
December 31, 1999 and December 31, 2000, respectively.

                                      F-43


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


(19) Quarterly Financial Information (Unaudited)



                               Quarter Ended (in thousands)
                         -------------------------------------------
                         March 31  June 30  September 30 December 31
                         --------  -------  ------------ -----------
                                             
1998:
Revenues................           $ 5,670    $ 9,128      $ 5,988
Gross profit............             2,407      3,803        2,422
Operating income........               746      1,428         (152)
Income (loss) before
 income taxes...........               693      1,383         (245)
Net income (loss).......           $   578    $ 1,301      $  (230)
1999:
Revenues................ $  7,049  $12,557    $29,650      $11,778
Gross profit............    3,037    4,961     10,884        4,926
Operating income........      469    1,073      4,594       (1,912)
Income (loss) before
 income taxes...........      406      898      4,319       (2,228)
Net income (loss)....... $    399  $   605    $ 3,170      $(1,761)
2000:
Revenues................ $ 12,503  $18,459    $36,852       12,586
Gross profit............    4,577    7,211     13,441        4,510
Operating income........   (2,152)    (545)     5,047       (4,047)
Income (loss) before
 income taxes...........   (2,454)    (990)     4,754       (4,625)
Net income (loss)....... $ (1,941) $  (793)   $ 3,100       (3,967)


(20) Legal Proceedings

   The Company is involved in litigation arising in the ordinary course of
business. While the ultimate results of such proceedings cannot be predicted
with certainty, management expects that these matters will not have a material
adverse effect on the Company's financial position or results of operations.

(21) Combining Financial Information

   The recapitalization of Earlychildhood has been accounted for as an "as-if-
pooling" and accordingly, the historical consolidated financial statements have
been restated to include the accounts and results of operations of
Earlychildhood and QTL back to the beginning of the fiscal year ended March 31,
1998. The results of operations previously reported by the separate businesses
and the combined amounts presented in the accompanying consolidated financial
statements are presented below.



                                                   Nine Months
                                                      Ended       Years Ended
                                                   December 31,  December 31,
                                                       1998      1999    2000
                                                   ------------ ------- -------
                                                               
Revenue
Earlychildhood....................................   $   148    $51,871 $80,400
QTL...............................................    20,782      9,163     --
Eliminations......................................      (144)       --      --
                                                     -------    ------- -------
                                                     $20,786    $61,034 $80,400
                                                     =======    ======= =======
Net income
Earlychildhood....................................   $    11    $ 1,908 $(3,601)
QTL...............................................     1,638        505     --
                                                     -------    ------- -------
                                                     $ 1,649    $ 2,413 $(3,601)
                                                     =======    ======= =======


                                      F-44


                               EARLYCHILDHOOD LLC

           Notes to the Consolidated Financial Statements--Continued


   Rental income from the Earlychildhood's distribution center lease to QTL,
which ended on May 5, 1999 has been eliminated in the consolidated financial
statements. There were no other transactions between Earlychildhood and QTL
prior to the recapitalization.

(22) Proposed Combination

   On November 14, 2000, the Company entered into an agreement to combine with
SmarterKids.com. In the proposed transaction, the Company's members will
exchange their membership interests and SmarterKids.com's shareholders will
convert their shares for shares of common stock of LearningStar, a newly-
formed company. In addition, holders of options to purchase Earlychildhood
membership interests will exchange their Earlychildhood options for options to
purchase common stock of LearningStar. After the exchange, the Company's
members and option holders will own approximately two-thirds of LearningStar's
shares on a diluted basis.

   The combination agreement provides that each of the outstanding classes of
LLC members will receive shares of LearningStar at the following exchange
ratios:



                                                                  LearningStar
                                                                 shares received
                                                                  per .00001%
                                                                   Membership
                                                                    interest
                                                                ----------------
                                                             
   Class A Members.............................................      4.9951
   Class B Members.............................................      4.6781
   Class C Members.............................................      2.3365


   The Company is required to obtain the consent of the lenders under the
Paribas Credit Facility to complete the combination. If the Company is unable
to obtain the lenders' consent, the credit facility could be declared in
default and any borrowings under the credit facility would become due and
payable. In addition, the completion of the combination is subject to certain
conditions including approval by the SmarterKids.com stockholders.

                                      F-45


                          Independent Auditors' Report

The Board of Directors
Educational Products, Inc.:

   We have audited the accompanying balance sheets of Educational Products,
Inc. ("the Company") as of March 31, 1999 and May 5, 1999 and the related
statements of operations, stockholders' equity and cash flows for the year
ended March 31, 1999 and the 35-day period ended May 5, 1999. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

   In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Educational Products, Inc.
as of March 31, 1999 and May 5, 1999, and the results of its operations and its
cash flows for the year ended March 31, 1999 and the 35-day period ended May 5,
1999 in conformity with generally accepted accounting principles.

KPMG LLP

San Francisco, California
December 3, 1999

                                      F-46


                           EDUCATIONAL PRODUCTS, INC.

                                 Balance Sheets
                                 (In thousands)



                                                              March 31, May 5,
                                                                1999     1999
                                                              --------- -------
                                                                  
                           ASSETS
Current assets:
  Cash and cash equivalents..................................  $   --   $ 1,631
  Accounts receivable, less allowance for doubtful accounts
   of $50,000 as of March 31, 1999 and May 5, 1999...........      944      629
  Inventories................................................    8,820   10,565
  Prepaid income taxes.......................................       14       10
  Other current assets.......................................      164      157
                                                               -------  -------
    Total current assets.....................................    9,942   12,992
  Property and equipment, net................................      276      277
  Other assets...............................................       51       84
                                                               -------  -------
    Total assets.............................................  $10,269   13,353
                                                               =======  =======
            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Bank overdraft.............................................  $   379  $   --
  Line of credit.............................................      270    1,500
  Note payable to stockholders...............................    1,125    1,125
  Note payable Earlychildhood................................      --     1,850
  Accounts payable...........................................    5,173    6,134
  Accrued expenses...........................................      660      439
  Deferred income taxes......................................      744      594
                                                               -------  -------
    Total current liabilities................................    8,351   11,642
  Deferred income taxes......................................       51       49
                                                               -------  -------
    Total liabilities........................................    8,402   11,691
                                                               -------  -------
Stockholders' equity:
  Common stock, no par value, 10,000 shares authorized; 1,000
   shares issued and outstanding.............................        1        1
  Retained earnings..........................................    1,866    1,661
                                                               -------  -------
    Total stockholders' equity...............................    1,867    1,662
                                                               -------  -------
                                                               $10,269  $13,353
                                                               =======  =======



                See accompanying notes to financial statements.

                                      F-47


                           EDUCATIONAL PRODUCTS, INC.

                            Statements of Operations
                                 (In thousands)



                                                      Year ended Thirty-five-day
                                                      March 31,   period ended
                                                         1999      May 5, 1999
                                                      ---------- ---------------
                                                           
Net sales............................................  $21,304        $ 422
Cost of goods sold...................................   14,011          296
                                                       -------        -----
    Gross profit.....................................    7,293          126
                                                       -------        -----
Operating expenses:
  Selling............................................      228           12
  General and administrative.........................    6,523          452
                                                       -------        -----
                                                         6,751          464
                                                       -------        -----
    Operating income (loss)..........................      542         (338)
                                                       -------        -----
Other income (expense):
  Interest income....................................       49          --
  Interest expense...................................     (112)         (15)
                                                       -------        -----
    Total other expense..............................      (63)         (15)
                                                       -------        -----
Income (loss) before income taxes....................      479         (353)
Income tax expense (benefit).........................      184         (148)
                                                       -------        -----
    Net income (loss)................................  $   295        $(205)
                                                       =======        =====





                See accompanying notes to financial statements.

                                      F-48


                           EDUCATIONAL PRODUCTS, INC.

                       Statements of Stockholders' Equity
     Year ended March 31, 1999 and thirty-five-day period ended May 5, 1999
                     (In thousands, except per share data)



                                                                       Total
                                          Number          Retained stockholders'
                                         of shares Amount earnings    equity
                                         --------- ------ -------- -------------
                                                       
Balances, April 1, 1998.................   1,000    $ 1    $1,571     $1,572
Net income..............................     --     --        295        295
                                           -----    ---    ------     ------
Balances, March 31, 1999................   1,000      1     1,866      1,867
Net loss................................     --     --       (205)      (205)
                                           -----    ---    ------     ------
Balances, May 5, 1999...................   1,000    $ 1    $1,661     $1,662
                                           =====    ===    ======     ======





                See accompanying notes to financial statements.

                                      F-49


                           EDUCATIONAL PRODUCTS, INC.

                            Statements of Cash Flows
                                 (In thousands)



                                                     Year ended Thirty-five-day
                                                     March 31,   period ended
                                                        1999      May 5, 1999
                                                     ---------- ---------------
                                                          
Cash flows from operating activities:
  Net income (loss).................................  $   295       $  (205)
  Adjustments to reconcile net income (loss) to net
   cash provided by (used in) operating activities:
    Depreciation and amortization...................      100             8
    Deferred income taxes...........................      245          (152)
    Gain on disposal of property and equipment......       (4)          --
    Changes in operating assets and liabilities:
      Accounts receivable...........................     (272)          315
      Inventories...................................   (1,992)       (1,745)
      Other current assets..........................     (200)            7
      Prepaid income taxes..........................      --              4
      Other assets..................................       21           (33)
      Accounts payable..............................    1,858           962
      Accrued expenses..............................       76          (222)
                                                      -------       -------
        Net cash provided by (used in) operating
         activities.................................      127        (1,061)
                                                      -------       -------
Cash flows from investing activities:
  Proceeds from sale of property and equipment......        4           --
  Purchase of property and equipment................     (106)           (9)
                                                      -------       -------
        Net cash used in investing activities.......     (102)           (9)
                                                      -------       -------
Cash flows from financing activities:
  Drawdowns on line of credit.......................       20         1,230
  Repayments on notes payable to stockholders.......   (1,275)          --
  Proceeds from notes payable to stockholders.......    1,250           --
  Proceeds from note payable to Earlychildhood......      --          1,850
                                                      -------       -------
        Net cash (used in) provided by financing
         activities.................................       (5)        3,080
                                                      -------       -------
Net increase in cash and cash equivalents...........       20         2,010
Cash and cash (overdraft) equivalents beginning of
 period.............................................     (399)         (379)
                                                      -------       -------
Cash and cash (overdraft) equivalents end of
 period.............................................  $  (379)      $ 1,631
                                                      =======       =======
Supplemental disclosures of cash flow information:
  Cash paid during the period for:
    Interest........................................  $   112       $     6
                                                      =======       =======
    Income taxes....................................  $    28       $   --
                                                      =======       =======


                See accompanying notes to financial statements.

                                      F-50


                          EDUCATIONAL PRODUCTS, INC.

                         Notes to Financial Statements

(1) Organization of the Company

   Educational Products, Inc. (the "Company"), a Texas corporation, was
incorporated on February 13, 1980.

   The Company sells school supplies to elementary schools, teachers and other
educational organizations. The Company's business cycle is highly seasonal.
Substantially all sales activity occurs during the period from May through
August, with a need to draw upon financial resources to fund working capital
in advance of the peak of the Company's business cycle.

   On May 5, 1999, 100% of the common stock of the Company was acquired by
Earlychildhood LLC, or Earlychildhood, a fully integrated, multi-channel
supplier of educational products, services and information to parents, as well
as educational professionals and schools serving the early childhood and
elementary age communities. The consideration for the acquisition was $6.8
million in cash and membership interests in Earlychildhood valued at $1.6
million. In conjunction with the acquisition, the notes payable to
stockholders and amounts outstanding under the line of credit were repaid.
Financial statements reflect the financial position and the operating results
on a historical cost basis immediately prior to the acquisition of EPI by
Earlychildhood.

(2) Summary of Significant Accounting Policies

 (a) Cash and Cash Equivalents

   The Company considers all highly liquid investments with a remaining
maturity of three months or less at the date of the acquisition to be cash
equivalents.

 (b) Inventories

   The Company values inventories at the lower of cost or market, using the
average cost method.

 (c) Deferred Catalog Costs

   Deferred catalog costs reflected with other current assets, which include
paper, production, printing and postage, are reflected with other current
assets and are amortized in amounts proportionate to revenues over the life of
the catalog, which is approximately one year. Amortization expense related to
deferred catalog costs is included in the statements of income as a component
of selling expenses. Such amortization expense for the year ended March 31,
1999 and the 35-day period ended May 5, 1999 was $25,000 and $1,000,
respectively.

 (d) Property and Equipment

   Property and equipment are stated at cost less accumulated depreciation.
Maintenance and repairs are expensed as incurred. Depreciation of property and
equipment is calculated using the straight-line method over the estimated
useful lives of the respective assets. The estimated useful lives range from
five to seven years for furniture, fixtures and equipment.

 (e) Other Current Assets and Other Assets

   Other assets consist of security deposits and prepaid expenses.

 (f) Income Taxes

   Income taxes are accounted for using the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying

                                     F-51


                           EDUCATIONAL PRODUCTS, INC.

                   Notes to Financial Statements--(Continued)

amounts of existing assets and liabilities and their respective tax bases.
Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

 (g) Revenue Recognition

   The Company recognizes revenue from product sales upon the delivery of
products. Provisions for estimated returns and allowances are recorded as a
reduction to sales and cost of sales. The Company has arrangements with certain
customers under which it delivers products on a consignment basis. The Company
records revenue related to these arrangements once the products are sold
through to the end user.

 (h) Fair Value of Financial Instruments

   The carrying value for cash and cash equivalents, accounts receivable,
short-term debt, accounts payable and notes payable approximate fair value
because of the short-term nature of these instruments. The carrying value of
notes payable approximates their fair values due to variable interest rates.

 (i) Use of Estimates in Preparation of Financial Statements

   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.

(3) Other Current Assets

   Other current assets consist of the following as of March 31, 1999 and May
5, 1999 (in thousands):



                                                              March 31, May 5,
                                                                1999     1999
                                                              --------- ------
                                                                  
   Deferred catalog costs....................................   $135     $134
   Other.....................................................     29       23
                                                                ----     ----
                                                                $164     $157
                                                                ====     ====


(4) Property and Equipment

   A summary of property and equipment as of March 31, 1999 and May 5, 1999 is
as follows (in thousands):



                                                                March 31, May 5,
                                                                  1999     1999
                                                                --------- ------
                                                                    
   Machinery and equipment.....................................   $ 726    $735
   Furniture and fixtures......................................      87      87
                                                                  -----    ----
                                                                    813     822
   Less accumulated depreciation...............................    (537)   (545)
                                                                  -----    ----
                                                                  $ 276    $277
                                                                  =====    ====


                                      F-52


                           EDUCATIONAL PRODUCTS, INC.

                   Notes to Financial Statements--(Continued)


(5) Accrued Expenses

   Accrued expenses consist of the following as of March 31, 1999 and May 5,
1999 (in thousands):



                                                                March 31, May 5,
                                                                  1999     1999
                                                                --------- ------
                                                                    
   Employee stock ownership plan payable.......................   $310     $--
   Employee related accruals...................................    290      274
   Other.......................................................     60      165
                                                                  ----     ----
                                                                  $660     $439
                                                                  ====     ====


   As of May 5, 1999, the Company had established an employee stock ownership
plan ("ESOP"), but it did not own any of the Company's stock. The ESOP was
terminated in conjunction with the acquisition by Earlychildhood.

(6) Line of Credit

   The Company has an available a revolving line of credit of $1.5 million.
Borrowings under the line of credit bear interest at the bank's index rate
(currently 8%) plus 0.75%. Borrowings outstanding were $270,000 and $1,500,000
as of March 31, 1999 and May 5, 1999, respectively. The credit facility is
secured by certain assets of the Company. All outstanding borrowings were
repaid on May 5, 1999 in conjunction with the acquisition by Earlychildhood
(Note 1).

(7) Notes Payable

   Notes payable consist of the following as of March 31, 1999 and May 5, 1999
(in thousands):



                                                              March 31, May 5,
                                                                1999     1999
                                                              --------- ------
                                                                  
   Note payable to stockholders at prime rate plus 1% (8.75%
    at May 5, 1999).........................................   $1,125   $1,125
   Note payable to Earlychildhood...........................      --     1,850
                                                               ------   ------
                                                               $1,125   $2,975
                                                               ======   ======


   The notes to stockholders are considered current as of March 31, 1999 and
May 5, 1999 as they were repaid subsequent to year end (Note 1). The fair value
of the notes approximates the carrying value as of March 31, 1999 and May 5,
1999.

   The note payable to Earlychildhood represents amounts advanced to the
Company to be used to pay off the note payable to stockholders (Note 1).

(8) Employee Stock Ownership Plan

   The Company has an employee stock ownership program ("ESOP") in which
eligible employees are allowed to participate. Contributions are determined at
the Company's discretion. Contributions during the year ended March 31, 1999
and the 35-day period ended May 5, 1999 amounted to $290,000 and $310,000,
respectively. As of March 31, 1999, no shares were held by the ESOP. The value
of the assets held by the plan amounted to $947,000 and $214,000 as of March
31, 1999 and May 5, 1999, respectively.

                                      F-53


                           EDUCATIONAL PRODUCTS, INC.

                   Notes to Financial Statements--(Continued)


(9) Income Taxes

   Income tax expense (benefit) consisted of the following for the year ended
March 31, 1999 and the period ended May 5, 1999 (in thousands):



                                                       Current Deferred Total
                                                       ------- -------- -----
                                                               
   Year ended March 31, 1999:
     Federal..........................................  $(68)   $ 217   $ 149
     State............................................     7       29      35
                                                        ----    -----   -----
                                                        $(61)   $ 246   $ 184
                                                        ====    =====   =====
   Period ended May 5, 1999:
     Federal..........................................  $--     $(142)  $(142)
     State............................................     4      (10)     (6)
                                                        ----    -----   -----
                                                        $  4    $(152)  $(148)
                                                        ====    =====   =====


   The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities as of March
31, 1999 and May 5, 1999 are presented below (in thousands):



                                                    Year ended Thirty-five-day
                                                    March 31,   period ended
                                                       1999      May 5, 1999
                                                    ---------- ---------------
                                                         
   Deferred income tax assets:
     Net operating loss............................   $  45         $ 222
     Allowance for doubtful accounts...............      19            18
     Accrued vacation..............................      31            34
     State taxes...................................      32           --
     Other.........................................      15             6
                                                      -----         -----
       Deferred tax assets.........................     142           280
   Deferred income tax liabilities:
     Property and equipment, principally due to
      differences in depreciation..................     (51)          (49)
     Inventory.....................................    (886)         (874)
                                                      -----         -----
       Net deferred tax asset (liability)..........   $(795)        $(643)
                                                      =====         =====


   The Company's management believes that it is more likely than not that its
deferred tax amount will be realized. Accordingly, no valuation allowance has
been established.

   The actual income tax expense differs from the "expected" income tax
expense, computed by applying the U.S. federal income statutory tax rate of 34%
to income before income taxes as follows (in thousands):



                                                    Year ended Thirty-five-day
                                                    March 31,   period ended
                                                       1999      May 5, 1999
                                                    ---------- ---------------
                                                         
   Computed "expected" tax (benefit) expense.......    $163         $(120)
   Increase resulting from:
     State income tax, net of federal income tax
      benefit......................................      23            (4)
     Other permanent differences...................      (2)          (24)
                                                       ----         -----
                                                       $184         $(148)
                                                       ====         =====


                                      F-54


                           EDUCATIONAL PRODUCTS, INC.

                         Notes to Financial Statements


   The net operating loss represents an interim period loss which will be
offset against taxable income generated by the Company subsequent to the
acquisition by Earlychildhood. The utilization of such interim net operating
losses will not be impacted by the aquisition due to the acquirer's limited
liability company status.

(10) Lease Commitments

   The Company leases its facilities and certain equipment under noncancelable
lease agreements which expire at various dates. Future minimum lease payments
under noncancelable operating leases are as follows (in thousands):



                                                     Year ended Thirty-five-day
                                                     March 31,   period ended
                                                        1999      May 5, 1999
                                                     ---------- ---------------
                                                          
   2000.............................................   $  586       $  529
   2001.............................................      242          242
   2002.............................................      242          242
   2003.............................................      230          230
   2004.............................................      164          164
   Thereafter.......................................      --           --
                                                       ------       ------
     Total future minimum lease payments under
      operating leases..............................   $1,464       $1,407
                                                       ======       ======


   Total rental expense under operating leases was $605,000 and $39,000 for the
year ended March 31, 1999 and the 35-day period ended May 5, 1999,
respectively.

(11) Legal Proceedings

   The Company is involved in litigation arising in the ordinary course of its
business. While the ultimate results of such proceedings cannot be predicted
with certainty, management expects that these matters will not have a material
adverse effect on the Company's financial position or results of operations.

                                      F-55


                                                                         ANNEX A

                                                                  EXECUTION COPY

             CONTRIBUTION AGREEMENT AND PLAN OF REORGANIZATION AND

                                     MERGER

                                  BY AND AMONG

                            EARLYCHILDHOOD.COM, LLC,

                             SMARTERKIDS.COM, INC.,

                         S-E EDUCATIONAL HOLDINGS CORP.

                                      AND

                          S-E EDUCATIONAL MERGER CORP.

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

                         DATED AS OF NOVEMBER 14, 2000

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


                               TABLE OF CONTENTS



                                                                           Page
                                                                           ----
                                                                     
 ARTICLE I. THE CONTRIBUTION AND THE MERGER..............................   A-2
    Section 1.1  Certificate of Incorporation and Bylaws of Holdings....    A-2
    Section 1.2  The Contribution.......................................    A-2
    Section 1.3  The SmarterKids Merger.................................    A-3
    Section 1.4  Effective Time.........................................    A-3
    Section 1.5  Closing................................................    A-3
    Section 1.6  Effect of the Contribution.............................    A-3
    Section 1.7  Effect of the SmarterKids Merger.......................    A-3
    Section 1.8  Organizational Documents of Earlychildhood.............    A-3
    Section 1.9  Certificate of Incorporation and Bylaws of the
                 Surviving Corporation..................................    A-3
    Section 1.10 Management of Earlychildhood Following the
                 Contribution; Directors and Officers of the Surviving
                 Corporation............................................    A-4
    Section 1.11 Earlychildhood Employees...............................    A-4

 ARTICLE II. EXCHANGE AND CONVERSION OF SECURITIES.......................   A-4
    Section 2.1  Exchange of LLC Interests of Earlychildhood............    A-4
    Section 2.2  Conversion of SmarterKids Capital Stock................    A-4
    Section 2.3  Treatment of Outstanding Options, SmarterKids Warrants,
                 and SmarterKids Employee Stock Purchase Plan...........    A-5
    Section 2.4  Cancellation of Holdings Common Stock..................    A-6
    Section 2.5  Exchange of Certificates...............................    A-6

 ARTICLE III. REPRESENTATIONS AND WARRANTIES OF EARLYCHILDHOOD...........   A-9
    Section 3.1  Organization of Earlychildhood.........................    A-9
    Section 3.2  Earlychildhood Capital Structure.......................   A-10
    Section 3.3  Authority; No Conflict; Required Filings and Consents..   A-11
    Section 3.4  Books and Records......................................   A-12
    Section 3.5  Financial Information..................................   A-12
    Section 3.6  No Undisclosed Liabilities.............................   A-12
    Section 3.7  Absence of Certain Changes or Events...................   A-12
    Section 3.8  Taxes..................................................   A-14
    Section 3.9  Properties.............................................   A-15
    Section 3.10 Intellectual Property..................................   A-15
    Section 3.11 Product Warranty and Liability.........................   A-17
    Section 3.12 Material Contracts.....................................   A-17
    Section 3.13 Litigation.............................................   A-18
    Section 3.14 Environmental Matters..................................   A-18
    Section 3.15 Employee Benefit Plans.................................   A-19
    Section 3.16 Compliance With Laws...................................   A-21
    Section 3.17 Tax Matters............................................   A-21
    Section 3.18 Registration Statement; Proxy Statement/Prospectus.....   A-21
    Section 3.19 Labor Matters..........................................   A-22
    Section 3.20 Insurance..............................................   A-22
    Section 3.21 No Existing Discussions................................   A-22
    Section 3.22 Consent................................................   A-22
    Section 3.23 Management Committee Approval..........................   A-22





                                                                           Page
                                                                           ----
                                                                     
 ARTICLE IV. REPRESENTATIONS AND WARRANTIES OF SMARTERKIDS................ A-23
    Section 4.1  Organization of SmarterKids.............................  A-23
    Section 4.2  SmarterKids Capital Structure...........................  A-23
    Section 4.3  Authority; No Conflict; Required Filings and Consents...  A-24
    Section 4.4  SEC Filings; Financial Statements.......................  A-25
    Section 4.5  No Undisclosed Liabilities..............................  A-25
    Section 4.6  Absence of Certain Changes or Events....................  A-26
    Section 4.7  Taxes...................................................  A-27
    Section 4.8  Properties..............................................  A-28
    Section 4.9  Intellectual Property...................................  A-28
    Section 4.10 Product Warranties and Liability........................  A-29
    Section 4.11 Agreements, Contracts and Commitments...................  A-30
    Section 4.12 Litigation..............................................  A-31
    Section 4.13 Environmental Matters...................................  A-31
    Section 4.14 Employee Benefit Plans..................................  A-31
    Section 4.15 Compliance With Laws....................................  A-33
    Section 4.16 Tax Matters.............................................  A-33
    Section 4.17 Registration Statement; Proxy Statement/Prospectus......  A-34
    Section 4.18 Labor Matters...........................................  A-34
    Section 4.19 Insurance...............................................  A-34
    Section 4.20 Opinion of Financial Advisor............................  A-34
    Section 4.21 No Existing Discussions.................................  A-34
    Section 4.22 Board Recommendation....................................  A-34
    Section 4.23 Voting Requirements.....................................  A-34
    Section 4.24 Section 203 of the DGCL Not Applicable..................  A-35

 ARTICLE V. COVENANTS..................................................... A-35
    Section 5.1  Conduct of Business.....................................  A-35
    Section 5.2  Cooperation; Notice; Cure...............................  A-37
    Section 5.3  No Solicitation.........................................  A-37
    Section 5.4  No Negotiation..........................................  A-39
    Section 5.5  Proxy Statement/Prospectus; Registration Statement......  A-40
    Section 5.6  Nasdaq Quotation........................................  A-40
    Section 5.7  Access to Information...................................  A-40
    Section 5.8  SmarterKids Stockholders' Meeting.......................  A-41
    Section 5.9  Legal Conditions to Merger..............................  A-41
    Section 5.10 Earlychildhood Financial Statements.....................  A-42
    Section 5.11 Public Disclosure.......................................  A-42
    Section 5.12 Non-recognition Exchange................................  A-42
    Section 5.13 Affiliate Agreements....................................  A-42
    Section 5.14 Nasdaq Quotation........................................  A-42
    Section 5.15 Stock Plans.............................................  A-42
    Section 5.16 Employee Stock Purchase Plan............................  A-44
    Section 5.17 Non-Employee Director Plan..............................  A-44
    Section 5.18 Brokers or Finders......................................  A-44
    Section 5.19 Indemnification.........................................  A-44
    Section 5.20 Letter of SmarterKids' Accountants......................  A-45
    Section 5.21 Letter of Earlychildhood's Accountants..................  A-45
    Section 5.22 Post-Transaction Corporate Governance of Holdings.......  A-45
    Section 5.23 Name of Holdings........................................  A-46
    Section 5.24 Conveyance Taxes........................................  A-46
    Section 5.25 SmarterKids Minimum Closing Cash........................  A-46
    Section 5.26 Blohm Consulting Agreement..............................  A-46


                                     - ii -




                                                                           Page
                                                                           ----
                                                                     
 ARTICLE VI. CONDITIONS TO THE TRANSACTIONS..............................  A-46
    Section 6.1 Conditions to Each Party's Obligation to Effect the
                Transactions............................................   A-46
    Section 6.2 Additional Conditions to Obligations of Earlychildhood..   A-47
    Section 6.3 Additional Conditions to Obligations of SmarterKids.....   A-48

 ARTICLE VII. TERMINATION AND AMENDMENT..................................  A-49
    Section 7.1 Termination.............................................   A-49
    Section 7.2 Effect of Termination...................................   A-50
    Section 7.3 Fees and Expenses.......................................   A-50
    Section 7.4 Amendment...............................................   A-51
    Section 7.5 Extension; Waiver.......................................   A-51

 ARTICLE VIII. MISCELLANEOUS                                               A-52
    Section 8.1 Nonsurvival of Representations, Warranties and
                Agreements..............................................   A-52
    Section 8.2 Notices.................................................   A-52
    Section 8.3 Interpretation..........................................   A-53
    Section 8.4 Counterparts............................................   A-53
    Section 8.5 Entire Agreement; No Third Party Beneficiaries.            A-53
    Section 8.6 Governing Law...........................................   A-53
    Section 8.7 Assignment..............................................   A-53


                                    - iii -


EXHIBITS


          
   Exhibit A Form of Stockholder Support Agreement
   Exhibit B Form of Consent and Non-Contravention Agreement
   Exhibit C Form of Lockup Agreement
   Exhibit D Form of Registration Rights Agreement
   Exhibit E Form of Restated Certificate of Incorporation of Holdings
   Exhibit F Form of Amended and Restated Bylaws of Holdings
   Exhibit G Form of Second Amended and Restated Operating Agreement
             Form of Restated Certificate of Incorporation of Surviving
   Exhibit H Corporation
   Exhibit I Form of Amended and Restated Bylaws of Surviving Corporation
   Exhibit J Form of Affiliate Agreement
   Exhibit K Form of Holdings Stock Plan
   Exhibit L Form of Holdings Employee Stock Purchase Plan
   Exhibit M Form of Holdings Director Plan
   Exhibit N Form of Blohm Consulting Agreement


                                     - iv -


                             TABLE OF DEFINED TERMS



                                                              Cross Reference in
Terms                                                             Agreement
- -----                                                         ------------------
                                                           
Acquisition Proposal.........................................     Section 5.3(a)
Affiliate....................................................       Section 5.13
Affiliate Agreement..........................................       Section 5.13
Agreement....................................................           Preamble
Bankruptcy and Equity Exception..............................     Section 3.3(a)
Benefit Arrangements.........................................    Section 3.15(a)
Breaching Party..............................................     Section 7.3(b)
Certificates................................................. Section 2.5(b)(ii)
Class A Exchange Ratio.......................................        Section 2.1
Class B Exchange Ratio.......................................        Section 2.1
Class C Exchange Ratio.......................................        Section 2.1
Closing......................................................        Section 1.5
Closing Date.................................................        Section 1.5
Code.........................................................           Recitals
Confidentiality Agreements...................................        Section 5.7
Consent Agreement............................................           Recitals
Contribution.................................................           Recitals
Conveyance Taxes.............................................       Section 5.24
Costs........................................................    Section 5.19(a)
Current Premium..............................................    Section 5.19(b)
DGCL.........................................................           Recitals
Earlychildhood...............................................           Preamble
Earlychildhood Acquisition Proposal..........................     Section 5.4(a)
Earlychildhood Balance Sheet.................................        Section 3.5
Earlychildhood Change of Control Arrangements................    Section 3.15(f)
Earlychildhood Confidentiality Agreement.....................     Section 5.3(b)
Earlychildhood Director......................................    Section 5.22(a)
Earlychildhood Disclosure Schedule...........................        ARTICLE III
Earlychildhood Employee Plans................................    Section 3.15(a)
Earlychildhood ERISA Affiliate............................... Section 3.15(c)(i)
Earlychildhood Exchange Ratio................................        Section 2.1
Earlychildhood Financial Information.........................        Section 3.5
Earlychildhood Intellectual Property.........................    Section 3.10(a)
Earlychildhood Lease Agreements..............................     Section 3.9(a)
Earlychildhood Material Adverse Change.......................        Section 3.7
Earlychildhood Material Adverse Effect.......................        Section 3.1
Earlychildhood Material Contracts............................    Section 3.12(b)
Earlychildhood Option........................................     Section 2.3(a)
Earlychildhood Option Plans..................................     Section 2.3(a)
Earlychildhood Organizational Documents......................     Section 3.3(b)
Earlychildhood Owned Real Property...........................     Section 3.9(a)
Earlychildhood Permitted Encumbrances........................     Section 3.9(a)
Earlychildhood Third Party Rights............................    Section 3.10(e)
Effective Time...............................................        Section 1.4
Employee Benefit Plans.......................................    Section 3.15(a)
Encumbrance .................................................     Section 3.2(a)
Environmental Law ...........................................    Section 3.14(b)
ERISA .......................................................    Section 3.15(a)


                                      - v-




                                                              Cross Reference in
Terms                                                             Agreement
- -----                                                         ------------------
                                                           
ESPP Termiation Date ........................................     Section 2.3(d)
Exchange Act ................................................     Section 4.3(c)
Exchange Agent ..............................................     Section 2.5(a)
Exchange Fund ...............................................     Section 2.5(a)
Executive Management Agreement ..............................    Section 3.12(e)
Expenses ....................................................     Section 7.3(b)
Final SmarterKids Purchase Date .............................     Section 2.3(d)
Fund ........................................................     Section 3.3(c)
GAAP ........................................................        Section 3.5
Governmental Entity .........................................     Section 3.3(c)
Hazardous Substance .........................................    Section 3.14(c)
Holdings.....................................................           Preamble
Holdings Common Stock........................................           Recitals
Holdings Director Plan.......................................       Section 5.17
Holdings Employee Stock Purchase Plan........................    Section 5.16(a)
Holdings Material Adverse Effect.............................     Section 6.1(f)
Holdings Stock Plan..........................................    Section 5.15(f)
HSR Act......................................................     Section 3.3(c)
Indemnified Parties..........................................    Section 5.19(a)
Independent Director.........................................    Section 5.22(a)
IRS..........................................................     Section 3.8(b)
LLC Certificates.............................................  Section 2.5(b)(i)
LLC Interests................................................        Section 1.2
Lockup Agreement.............................................           Recitals
Members......................................................     Section 3.2(a)
Merger Sub...................................................           Preamble
Minimum Closing Cash.........................................       Section 5.25
Operating Agreement..........................................        Section 1.2
Order........................................................     Section 5.9(b)
Other Party..................................................     Section 5.4(a)
Outside Date.................................................     Section 7.1(b)
Proxy Statement/Prospectus...................................       Section 3.18
Registration Rights Agreement................................           Recitals
Registration Statement.......................................       Section 3.18
Rule 145.....................................................       Section 5.13
SEC..........................................................       Section 3.18
Second Amended and Restated Operating Agreement..............        Section 1.8
Stockholder Support Agreement................................           Recitals
Subsidiary...................................................        Section 3.1
Superior Proposal............................................     Section 5.3(b)
Surviving Corporation........................................        Section 1.7
SmarterKids..................................................           Preamble
SmarterKids Balance Sheet....................................     Section 4.4(c)
SmarterKids Certificate of Merger............................        Section 1.4
SmarterKids Certificates..................................... Section 2.5(b)(ii)
SmarterKids Change of Control Agreements.....................    Section 4.14(f)
SmarterKids Common Stock.....................................        Section 1.3
SmarterKids Confidentiality Agreement........................        Section 5.7
SmarterKids Director.........................................    Section 5.22(a)
SmarterKids Disclosure Schedule..............................         ARTICLE IV


                                     - vi -




                                                              Cross Reference in
Terms                                                             Agreement
- -----                                                         ------------------
                                                           
SmarterKids Employee Plans...................................    Section 4.14(a)
SmarterKids Employee Stock Purchase Plan.....................     Section 2.3(d)
SmarterKids ERISA Affiliate.................................. Section 4.14(c)(i)
SmarterKids Exchange Ratio...................................     Section 2.2(c)
SmarterKids Intellectual Property............................     Section 4.9(a)
SmarterKids Lease Agreements.................................     Section 4.8(a)
SmarterKids Material Adverse Change..........................        Section 4.6
SmarterKids Material Adverse Effect..........................        Section 4.1
SmarterKids Material Contracts...............................    Section 4.11(b)
SmarterKids Merger...........................................           Recitals
SmarterKids Organizational Documents.........................     Section 4.3(b)
SmarterKids Permitted Encumbrances...........................     Section 4.8(a)
SmarterKids Preferred Stock..................................     Section 4.2(a)
SmarterKids SEC Reports......................................     Section 4.4(a)
SmarterKids Stock Option.....................................     Section 2.3(b)
SmarterKids Stock Plans......................................     Section 4.2(a)
SmarterKids Stockholders' Meeting............................       Section 3.18
SmarterKids Third Party Rights...............................     Section 4.9(e)
SmarterKids Warrants.........................................     Section 4.2(a)
Tax..........................................................     Section 3.8(a)
Taxes........................................................     Section 3.8(a)
Termination Fee..............................................     Section 7.3(c)
Third Party..................................................     Section 5.3(a)
Transaction Documents........................................     Section 3.3(a)
Transactions.................................................        Section 1.3
Transfer Documents...........................................  Section 2.5(b)(i)


                                    - vii -


          CONTRIBUTION AGREEMENT AND PLAN OF REORGANIZATION AND MERGER

   CONTRIBUTION AGREEMENT AND PLAN OF REORGANIZATION AND MERGER (the
"Agreement"), dated as of November 14, 2000 by and among EARLYCHILDHOOD.COM,
LLC, a California limited liability corporation ("Earlychildhood"),
SMARTERKIDS.COM, INC., a Delaware corporation ("SmarterKids"), S-E EDUCATIONAL
HOLDINGS CORP., a newly-formed Delaware corporation, one-half of the issued and
outstanding capital stock of which is owned by each of Earlychildhood and
SmarterKids ("Holdings") and S-E EDUCATIONAL MERGER CORP., a newly-formed
Delaware corporation and a wholly-owned subsidiary of Holdings ("Merger Sub").

   WHEREAS, the Management Committee of Earlychildhood and the Board of
Directors of SmarterKids deem it advisable and in the best interests of each
corporation and its members or stockholders, as the case may be, in order to
advance the long-term business interests of Earlychildhood and SmarterKids,
that Earlychildhood and SmarterKids combine;

   WHEREAS, the combination of Earlychildhood and SmarterKids shall be effected
through (i) the contribution to Holdings by the holders of all outstanding LLC
Interests (as defined in Section 1.2) of all of the right, title and interest
in and to their entire ownership interest in Earlychildhood (the
"Contribution") such that Earlychildhood will become a wholly-owned subsidiary
of Holdings and the holders of LLC Interests in Earlychildhood will become
stockholders of Holdings, and (ii) the merger of Merger Sub with and into
SmarterKids (the "SmarterKids Merger") such that SmarterKids becomes a wholly-
owned subsidiary of Holdings and the holders of capital stock of SmarterKids
become stockholders of Holdings;

   WHEREAS, concurrently with the execution and delivery of this Agreement and
as a condition and inducement to Earlychildhood's willingness to enter into
this Agreement, certain stockholders of SmarterKids have entered into a
Stockholder Support Agreement with Earlychildhood, dated as of the date hereof,
substantially in the form attached hereto as Exhibit A (the "Stockholder
Support Agreement"), pursuant to which such stockholders have agreed, among
other things, to vote all voting securities of SmarterKids beneficially owned
by them in favor of approval and adoption of this Agreement and the SmarterKids
Merger;

   WHEREAS, concurrently with the execution and delivery of this Agreement and
as a condition and inducement to SmarterKids' willingness to enter into this
Agreement, the holders of all outstanding LLC Interests in Earlychildhood have
entered into a Consent and Non-Contravention Agreement, dated as of the date
hereof, substantially in the form attached hereto as Exhibit B (the "Consent
Agreement"), pursuant to which such persons have agreed, among other things, to
(i) effect the Contribution upon the terms and subject to the conditions set
forth herein and (ii) take no action, directly or indirectly, to contravene,
supersede or modify their consent in favor of this Agreement and the
Contribution or to cause Earlychildhood to take any action in contravention of
this Agreement or the transactions contemplated hereby;

   WHEREAS, concurrently with the execution and delivery of this Agreement and
as a condition and inducement to Earlychildhood's and SmarterKids' willingness
to enter into this Agreement, certain holders of LLC Interests in
Earlychildhood and certain stockholders of SmarterKids have entered into a
Lockup Agreement, dated as of the date hereof, substantially in the form
attached hereto as Exhibit C (the "Lockup Agreement"), pursuant to which such
persons have agreed, among other things, not to sell the shares of Holdings
Common Stock (as defined below) such persons receive in connection with the
Transactions (as defined in Section 1.3) until the earlier to occur of (i) 180
days from the Effective Time (as defined in Section 1.4) and (ii) the date upon
which a secondary offering of Holdings Common Stock for the purposes of
effecting the orderly sale of such shares has been consummated;

   WHEREAS, concurrently with the execution and delivery of this Agreement and
as a condition and inducement to Earlychildhood's and SmarterKids' willingness
to enter into this Agreement, Holdings has entered into a Registration Rights
Agreement, dated as of the date hereof, substantially in the form attached
hereto as Exhibit D (the "Registration Rights Agreement") with certain Holders
(as defined in the Registration

                                      A-1


Rights Agreement) of common stock, par value $0.01 per share of Holdings (the
"Holdings Common Stock"), which Registration Rights Agreement will govern the
resale registration by Holdings, for the benefit of the Holders, of shares of
Holdings Common Stock received by such Holders in the Transactions;

   WHEREAS, for Federal income tax purposes, it is intended that (i) the
Contribution shall qualify as a transfer of property to Holdings by holders of
LLC Interests described in Section 351 of the Internal Revenue Code of 1986, as
amended (the "Code"), and (ii) the SmarterKids Merger shall qualify as a
reorganization described in Section 368(a) of the Code and, taken together with
the Contribution, as a transfer of property to Holdings by holders of
SmarterKids capital stock described in Section 351 of the Code; and

   WHEREAS, the Management Committee of Earlychildhood and the Board of
Directors of SmarterKids have approved this Agreement and each of the
Transaction Documents (as defined in Section 3.3(a)) to which its company is a
party;

   WHEREAS, no further action on the part of the Management Committee of
Earlychildhood is required to effect the transactions contemplated hereby;

   WHEREAS, the holders of LLC Interests have approved this Agreement and the
Contribution and no further action on the part of the holders of LLC Interests
is required to effect the transactions contemplated hereby;

   WHEREAS, under the Delaware General Corporation Law (the "DGCL"), in order
to effect the SmarterKids Merger, SmarterKids is required to obtain the vote of
the holders of a majority of the outstanding shares of SmarterKids capital
stock to approve this Agreement; and

   WHEREAS, Earlychildhood, SmarterKids and Holdings desire to make certain
representations, warranties, covenants and agreements in connection with the
combination and also to prescribe various conditions to the combination.

   NOW, THEREFORE, in consideration of the foregoing and the respective
representations, warranties, covenants and agreements set forth below, the
parties agree as follows:

                                   ARTICLE I.

                        THE CONTRIBUTION AND THE MERGER

   Section 1.1 Certificate of Incorporation and Bylaws of Holdings. The
Certificate of Incorporation and Bylaws of Holdings shall be amended prior to
the Effective Time to be substantially in the form of Exhibit E and Exhibit F
attached hereto, respectively. From the date hereof until the Effective Time,
Earlychildhood and SmarterKids shall consult with each other prior to causing
or permitting Holdings to take any action and neither shall cause or permit
Holdings to take any action inconsistent with the provisions of this Agreement
without the written consent of the other.

   Section 1.2 The Contribution. Upon the terms and subject to the provisions
of this Agreement, at the Effective Time, each holder of an outstanding
membership interest in Earlychildhood (such membership interests (other than
Earlychildhood Options (as defined below) and membership interests issuable
upon conversion of Earlychildhood Options) being collectively referred to
herein as the "LLC Interests") shall contribute to Holdings all of the right,
title and interest in and to such holder's entire ownership interest in
Earlychildhood, which ownership interest, in each case, is set forth next to
the name of such person in the Earlychildhood Disclosure Schedule (as defined
in Article III), and in exchange therefor (as described in Section 2.1), (i)
each holder of LLC Interests which is a Class A Member (as defined in that
certain Amended and Restated Operating Agreement of Earlychildhood dated as of
May 5, 1999 (the "Operating Agreement")) shall be entitled to receive 4.9951
shares of Holdings Common Stock for each .00001% of an LLC Interest

                                      A-2


held in such capacity, (ii) each holder of an LLC Interest which is a Class B
Member (as defined in the Operating Agreement) shall be entitled to receive
4.6781 shares of Holdings Common Stock for each .00001% of an LLC Interest held
in such capacity, and (iii) each holder of an LLC Interest which is a Class C
Member (as defined in the Operating Agreement) shall be entitled to receive
2.3365 shares of Holdings Common Stock for each .00001% of an LLC Interest held
in such capacity. At the Effective Time, the Operating Agreement shall be
amended and restated to provide that Holdings shall be the sole member of
Earlychildhood, holding a single class of membership interests.

   Section 1.3 The SmarterKids Merger. Earlychildhood and SmarterKids shall
cause Holdings to form Merger Sub under the laws of the State of Delaware.
Earlychildhood and SmarterKids shall cause Holdings to cause Merger Sub to
execute and deliver this Agreement. Upon the terms and subject to the
provisions of this Agreement, and in accordance with the DGCL, Merger Sub shall
merge with and into SmarterKids at the Effective Time, and each outstanding
share of common stock, par value $.01 per share, of SmarterKids ("SmarterKids
Common Stock") shall be converted into the right to receive one (1) share of
Holdings Common Stock (as described in Section 2.2(c)). Merger Sub will be
formed solely to facilitate the SmarterKids Merger and will conduct no business
or activity other than in connection with the SmarterKids Merger. The
SmarterKids Merger, together with the Contribution, collectively constitute the
"Transactions."

   Section 1.4 Effective Time. Subject to, and consistent with, the provisions
of this Agreement, a certificate of merger (the "SmarterKids Certificate of
Merger") with respect to the SmarterKids Merger in such form as is required by
the relevant provisions of the DGCL shall be duly prepared, executed and
acknowledged and thereafter delivered to the Secretary of State of the State of
Delaware for filing, as provided in the DGCL, as early as practicable on the
Closing Date. The SmarterKids Merger shall become effective upon the filing of
the SmarterKids Certificate of Merger with the Secretary of State of the State
of Delaware or such later time as may be specified therein. The time at which
the Contribution has been consummated and the SmarterKids Merger has become
fully effective is hereinafter referred to as the "Effective Time."

   Section 1.5 Closing. The closing of the Transactions (the "Closing") will
take place at 10:00 a.m., Eastern Standard Time, on a date to be specified by
SmarterKids and Earlychildhood, which shall be no later than the third business
day after satisfaction or, if permissible, waiver of the conditions set forth
in Article VI (the "Closing Date"), at the offices of Latham & Watkins, 633
West Fifth Street, Suite 4000 Los Angeles, California 90071, unless another
date, place or time is agreed to in writing by SmarterKids and Earlychildhood.

   Section 1.6 Effect of the Contribution. As a result of the Contribution, (i)
Holdings shall become the sole member of Earlychildhood and shall have all of
the rights, benefits and obligations set forth in the Second Amended and
Restated Operating Agreement (as defined in Section 1.8) and (ii)
Earlychildhood will become a wholly-owned subsidiary of Holdings.

   Section 1.7 Effect of the SmarterKids Merger. As a result of the SmarterKids
Merger, the separate corporate existence of Merger Sub shall cease and
SmarterKids shall continue as the surviving corporation (the "Surviving
Corporation"). Upon becoming effective, the SmarterKids Merger shall have the
effects set forth in the DGCL. Without limiting the generality of the
foregoing, and subject thereto, at the Effective Time, all properties, rights,
privileges, powers and franchises of SmarterKids and Merger Sub shall vest in
the Surviving Corporation, and all debts, liabilities and duties of SmarterKids
and Merger Sub shall become the debts, liabilities and duties of the Surviving
Corporation.

   Section 1.8 Organizational Documents of Earlychildhood. At the Effective
Time, the Operating Agreement shall be amended and restated in substantially
the form attached hereto as Exhibit G to provide that Holdings shall be the
sole member of Earlychildhood upon consummation of the Contribution holding a
single class of membership interests (as so amended and restated, the "Second
Amended and Restated Operating Agreement").

   Section 1.9 Certificate of Incorporation and Bylaws of the Surviving
Corporation. At the Effective Time, the Certificate of Incorporation and Bylaws
of the Surviving Corporation shall be amended and restated

                                      A-3


as set forth in Exhibit H and Exhibit I attached hereto, respectively, in each
case until duly amended in accordance with applicable law.

   Section 1.10 Management of Earlychildhood Following the Contribution;
Directors and Officers of the Surviving Corporation.

   (a) Management of Earlychildhood. At the Effective Time (after giving effect
to the Contribution), Earlychildhood shall be managed in accordance with the
provisions of the Second Amended and Restated Operating Agreement.

   (b) Directors and Officers of the Surviving Corporation. The directors and
officers of SmarterKids immediately prior to the Effective Time shall be the
initial directors and officers of the Surviving Corporation, each to hold
office in accordance with the Certificate of Incorporation and Bylaws of the
Surviving Corporation.

   Section 1.11 Earlychildhood Employees. At the Effective Time, all of the
employees of Earlychildhood shall be transferred to Holdings and, from and
after the Effective Time, shall be employees of Holdings. Such transferred
employees shall serve Holdings in the same capacity or capacities as they
served Earlychildhood prior to the Effective Time. Each of the parties hereto
shall take all actions necessary to effect the provisions of this Section 1.11.

                                  ARTICLE II.

                     EXCHANGE AND CONVERSION OF SECURITIES

   Section 2.1 Exchange of LLC Interests of Earlychildhood. At the Effective
Time, subject to Section 2.5(e), (i) each .00001% of an LLC Interest then
outstanding and owned by a holder of LLC Interests which is a Class A Member in
such capacity shall, by virtue of the Contribution, be exchanged for 4.9951
shares of Holdings Common Stock (the "Class A Exchange Ratio"), (ii) each
 .00001% of an LLC Interest then outstanding and owned by a holder of LLC
Interests which is a Class B Member in such capacity shall, by virtue of the
Contribution, be exchanged for 4.6781 shares of Holdings Common Stock (the
"Class B Exchange Ratio"), and (iii) each .00001% of an LLC Interest then
outstanding and owned by a holder of LLC Interests which is a Class C Member in
such capacity shall, by virtue of the Contribution, be exchanged for 2.3365
shares of Holdings Common Stock (the "Class C Exchange Ratio" and, collectively
with the Class A Exchange Ratio and the Class B Exchange Ratio, the
"Earlychildhood Exchange Ratio"). Upon such Contribution, all such LLC
Interests shall be transferred in full, together with all right, title and
interest in and to such LLC Interests, to Holdings and each person who was
formerly a holder of an LLC Interest shall cease to have any rights with
respect thereto, except the right to receive the shares of Holdings Common
Stock and any cash in lieu of fractional shares of Holdings Common Stock to be
issued or paid in consideration therefor, without interest thereon.

   Section 2.2 Conversion of SmarterKids Capital Stock. At the Effective Time,
by virtue of the SmarterKids Merger and without any action on the part of any
of the parties hereto or the holders of any shares of SmarterKids Common Stock
or capital stock of Merger Sub:

     (a) Capital Stock of Merger Sub. Each issued and outstanding share of
  the capital stock of Merger Sub shall be converted into and become one
  fully paid and nonassessable share of common stock, par value $.01 per
  share, of the Surviving Corporation.

     (b) Cancellation of Treasury Stock. All shares of SmarterKids Common
  Stock that are owned by SmarterKids (including treasury stock) shall be
  canceled and retired and shall cease to exist and no shares of Holdings
  Common Stock or other consideration shall be delivered in exchange
  therefor.

     (c) Exchange Ratio for SmarterKids Common Stock. Subject to Section
  2.5(e), each issued and outstanding share of SmarterKids Common Stock
  (other than shares to be canceled in accordance with

                                      A-4


  Section 2.2(b)) shall be converted into the right to receive one (1) share
  of Holdings Common Stock (the "SmarterKids Exchange Ratio"). All such
  shares of SmarterKids Common Stock, 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 shares of Holdings Common Stock and any cash in lieu
  of fractional shares of Holdings Common Stock to be issued or paid in
  consideration therefor, in each case upon the surrender of such certificate
  in accordance with Section 2.5 and without interest thereon.

   Section 2.3 Treatment of Outstanding Options, SmarterKids Warrants, and
SmarterKids Employee Stock Purchase Plan.

   (a) Earlychildhood Options. At the Effective Time, each outstanding option
to purchase LLC Interests (an "Earlychildhood Option") under any option plans
of Earlychildhood in effect on the date hereof (the "Earlychildhood Option
Plans"), whether vested or unvested, shall be deemed to constitute an option to
acquire, on substantially the same terms and conditions as were applicable
under such Earlychildhood Option the same number of shares of Holdings Common
Stock as the holder of such Earlychildhood Option would have been entitled to
receive pursuant to the Contribution had such holder exercised such option in
full immediately prior to the Effective Time (rounded down to the nearest whole
number), at a price per share (rounded up to the nearest whole cent) equal to
(x) the aggregate exercise price for the LLC Interests purchasable pursuant to
such Earlychildhood Option immediately prior to the Effective Time divided by
(y) the number of full shares of Holdings Common Stock deemed purchasable
pursuant to such Earlychildhood Option in accordance with the foregoing. Prior
to the Effective Time, Earlychildhood shall make any such amendments to the
terms of the Earlychildhood Option Plans that are necessary to give effect to
the transactions contemplated by this Section 2.3(a) and to make such
Earlychildhood Option Plans and the provisions thereof consistent with option
plans customary for public companies.

   (b) SmarterKids Stock Options. At the Effective Time, each outstanding
option to purchase shares of SmarterKids Common Stock (a "SmarterKids Stock
Option") under the SmarterKids Stock Plans (as defined in Section 4.2(a)),
whether vested or unvested, shall be deemed to constitute an option to acquire,
on the same terms and conditions as were applicable under such SmarterKids
Stock Option the same number of shares of Holdings Common Stock as the holder
of such SmarterKids Stock Option would have been entitled to receive pursuant
to the SmarterKids Merger had such holder exercised such option in full
immediately prior to the Effective Time (rounded down to the nearest whole
number), at a price per share (rounded up to the nearest whole cent) equal to
(x) the aggregate exercise price for the shares of SmarterKids Common Stock
purchasable pursuant to such SmarterKids Stock Option immediately prior to the
Effective Time divided by (y) the number of full shares of Holdings Common
Stock deemed purchasable pursuant to such SmarterKids Stock Option in
accordance with the foregoing. Prior to the Effective Time, SmarterKids shall
make any such amendments to the terms of the SmarterKids Stock Plans that are
necessary to give effect to the transactions contemplated by this Section
2.3(b). It is the intention of the parties that any SmarterKids Stock Options
that are "incentive stock options" within the meaning of Section 422 of the
Code and which are converted into options to acquire Holdings Common Stock
pursuant to this Section 2.3(b) qualify following the Effective Time as
incentive stock options. Such adjustments pursuant to this Section 2.3(b) are
intended to be effective in a manner which is consistent with Section 424(a) of
the Code.

   (c) SmarterKids Warrants. At the Effective Time, each SmarterKids Warrant
(as defined in Section 4.2(a)) shall thereafter represent solely the right to
acquire, on substantially the terms and conditions as are currently applicable
under the SmarterKids Warrants, the same number of shares of Holdings Common
Stock as a holder of the SmarterKids Warrants would have been entitled to
receive pursuant to the SmarterKids Merger had such holder exercised such
SmarterKids Warrants in full immediately prior to the Effective Time (rounded
down to the nearest whole number), at the price per share (rounded up to the
nearest whole cent) equal to (x) the aggregate exercise price for the shares of
SmarterKids Common Stock purchasable pursuant to the SmarterKids Warrants
immediately prior to the Effective Time divided by (y) the number of full
shares of Holdings Common Stock deemed purchasable pursuant to the SmarterKids
Warrants in accordance with the

                                      A-5


foregoing. Prior to the Effective Time, SmarterKids shall make any such
amendments to the terms of the SmarterKids Warrants that are necessary to give
effect to the transactions contemplated by this Section 2.3(c).

   (d) SmarterKids Employee Stock Purchase Plan.

     (i) In the event that the current "payment period" (as such term is used
  in the 1999 Employee Stock Purchase Plan of SmarterKids (the "SmarterKids
  Employee Stock Purchase Plan")), in effect as of the date of this
  Agreement, ends prior to the Effective Time, SmarterKids shall use its
  reasonable best efforts to terminate the SmarterKids Employee Stock
  Purchase Plan, subject to Section 2.3(d)(iii) below, as of the date that
  the current payment period ends (the "ESPP Termination Date").

     (ii) In the event that the Effective Time occurs on or prior to the end
  of the current payment period in effect as of the date of this Agreement,
  SmarterKids shall use its reasonable best efforts, to the extent permitted
  by law and the provisions of the SmarterKids Employee Stock Purchase Plan,
  including any amendment provisions thereof, to cause the exercise date
  applicable to the current payment period to be the last trading day on
  which the shares of SmarterKids Common Stock are traded on Nasdaq
  immediately prior to the Effective Time (the "Final SmarterKids Purchase
  Date"); provided, that, such change in the Final SmarterKids Purchase Date
  will be conditioned upon the consummation of the SmarterKids Merger.
  Subject to Section 2.3(d)(iii) below, SmarterKids shall use its reasonable
  best efforts to terminate the SmarterKids Employee Stock Purchase Plan
  immediately after the Final SmarterKids Purchase Date and prior to the
  Effective Time.

     (iii) On the occurrence of either the ESPP Termination Date or the Final
  SmarterKids Purchase Date, as the case may be, SmarterKids shall apply the
  funds credited as of such date under the SmarterKids Employee Stock
  Purchase Plan within each participant's payroll withholdings account to the
  purchase of whole shares of SmarterKids Common Stock in accordance with the
  terms of the SmarterKids Employee Stock Purchase Plan. The cost to each
  participant in the SmarterKids Employee Stock Purchase Plan for shares of
  SmarterKids Common Stock will be the lower of 85% of the average market
  price of SmarterKids Common Stock on Nasdaq on (A) the first day of the
  then current offering period or (B) the ESPP Termination Date or the Final
  SmarterKids Purchase Date, as the case may be. No fractional shares of
  SmarterKids Common Stock shall be issued and any payroll withholdings not
  used to purchase fractional shares of SmarterKids Common Stock will be
  refunded, without interest to the participant.

     (iv) It is the intention of the parties that notwithstanding anything
  contained in this Agreement, the exercise price, the number of shares
  purchasable and the terms and conditions applicable to any adjustments to
  the SmarterKids Employee Stock Purchase Plan and any employee stock
  purchase plan maintained by Holdings will be determined so as to comply
  with Sections 423 and 424 of the Code and the regulations promulgated
  thereunder such that the arrangement implemented under the SmarterKids
  Employee Stock Purchase Plan by reason of the SmarterKids Merger not
  constitute a "modification."

   Section 2.4 Cancellation of Holdings Common Stock. At the Effective Time, by
virtue of the Transactions and without any action on the part of any holder of
any LLC Interest or any holder of capital stock of SmarterKids or Holdings,
each share of Holdings Common Stock issued and outstanding immediately prior to
the Effective Time shall be canceled, and no consideration shall be delivered
in exchange therefor.

   Section 2.5 Exchange of Certificates. The procedures for exchanging LLC
Interests and shares of SmarterKids Common Stock outstanding immediately prior
to the Effective Time for shares of Holdings Common Stock in the Transactions
are as follows:

     (a) Exchange Agent. As of the Effective Time, Holdings shall deposit
  with a bank or trust company designated by SmarterKids and Earlychildhood
  (the "Exchange Agent"), for the benefit of the holders of LLC Interests
  outstanding immediately prior to the Effective Time and the holders of
  shares of SmarterKids Common Stock outstanding immediately prior to the
  Effective Time, for exchange in accordance with this Section 2.5, through
  the Exchange Agent, certificates representing the shares of Holdings Common
  Stock issuable pursuant to Sections 2.1 and 2.2 in exchange for outstanding
  LLC

                                      A-6


  Interests and outstanding shares of SmarterKids Common Stock, respectively
  (such shares of Holdings Common Stock, together with any dividends or
  distributions with respect thereto, and any cash in lieu of fractional
  shares of Holdings Common Stock being hereinafter referred to as the
  "Exchange Fund").

   (b) Exchange Procedures.

     (i) At the Effective Time, each holder of an LLC Interest shall deliver
  to the Exchange Agent, or to such other agent or agents (including
  Holdings) as may be appointed by Holdings, (A) documentation reasonably
  satisfactory to the Exchange Agent or Holdings evidencing the transfer of
  the LLC Interests to Holdings (the "Transfer Documents"), which Transfer
  Documents shall include, to the extent previously issued by Earlychildhood,
  certificates evidencing the LLC Interests (the "LLC Certificates") and
  (B) instructions for effecting the exchange of such LLC Interests for
  certificates evidencing shares of Holdings Common Stock (plus cash in lieu
  of fractional shares, if any, of Holdings Common Stock as provided below)
  in accordance with Section 2.1. Upon delivery of the Transfer Documents,
  duly endorsed, to the Exchange Agent or to such other agent or agents
  (including Holdings) as may be appointed by Holdings, such holders of LLC
  Interests shall be entitled to receive in exchange therefor, certificates
  representing the number of whole shares of Holdings Common Stock which such
  holder has the right to receive pursuant to the provisions of this Article
  II and any cash in lieu of fractional shares, if any, of Holdings Common
  Stock.

     (ii) As soon as reasonably practicable after the Effective Time, the
  Exchange Agent shall mail to each holder of record of a certificate or
  certificates which immediately prior to the Effective Time represented
  outstanding shares of SmarterKids Common Stock (the "SmarterKids
  Certificates" and, together with the LLC Certificates, the "Certificates")
  whose shares were converted pursuant to Section 2.2 into the right to
  receive shares of Holdings Common Stock, (A) a letter of transmittal (which
  shall specify that delivery shall be effected, and risk of loss and title
  to the SmarterKids Certificates shall pass, only upon delivery of the
  SmarterKids Certificates to the Exchange Agent and shall be in such form
  and have such other provisions as Earlychildhood and SmarterKids may
  reasonably specify), and (B) instructions for effecting the surrender of
  the SmarterKids Certificates in exchange for certificates representing
  shares of Holdings Common Stock (plus cash in lieu of fractional shares, if
  any, of Holdings Common Stock as provided below). Upon surrender of a
  SmarterKids Certificate for cancellation to the Exchange Agent or to such
  other agent or agents (including Holdings) as may be appointed by Holdings,
  together with such letter of transmittal, duly executed, the holder of such
  SmarterKids Certificate shall be entitled to receive in exchange therefor a
  certificate representing that number of whole shares of Holdings Common
  Stock which such holder has the right to receive pursuant to the provisions
  of this Article II, and any cash in lieu of fractional shares, if any, of
  Holdings Common Stock, and the SmarterKids Certificate so surrendered shall
  immediately be canceled.

     (iii) In the event of a transfer of ownership of LLC Interests or
  SmarterKids Common Stock prior to the Effective Time which is not
  registered in the transfer records of Earlychildhood or SmarterKids,
  respectively, a certificate representing the proper number of shares of
  Holdings Common Stock may be issued to a transferee if the Transfer
  Documents for such LLC Interests or the SmarterKids Certificate
  representing such SmarterKids Common Stock, as applicable, is presented to
  the Exchange Agent, or such other agent or agents as may be appointed by
  Holdings (including Holdings), accompanied by all documents required to
  evidence and effect such transfer and by evidence that any applicable stock
  transfer taxes have been paid.

     (iv) Immediately after the Effective Time, (A) all LLC Interests shall
  have been delivered (or, in the absence of certificated LLC Interests,
  shall be deemed to have been delivered) to the Exchange Agent (or to such
  other agent or agents (including Holdings) as may be appointed by Holdings,
  and exchanged for shares of Holdings Common Stock in accordance with the
  provisions set forth in subsection (i) above and (B) each outstanding
  SmarterKids Certificate which theretofore represented shares of SmarterKids
  Common Stock shall represent only the right to receive shares of Holdings
  Common Stock pursuant to the terms hereof and shall not be deemed to
  evidence ownership of the number of shares of Holdings

                                      A-7


  Common Stock into which such shares of SmarterKids Common Stock would be or
  were, as the case may be, converted until the SmarterKids Certificate
  therefor shall have been surrendered in accordance with this Section 2.5.

   (c) Distributions With Respect to Unexchanged Interests or Shares. No
dividends or other distributions declared or made after the Effective Time with
respect to Holdings Common Stock with a record date after the Effective Time
shall be paid to the holder of any uncontributed LLC Interest or unsurrendered
SmarterKids Certificate with respect to the shares of Holdings Common Stock the
holder thereof is entitled to receive in respect thereof and no cash payment in
lieu of fractional shares shall be paid to any such holder pursuant to
subsection (e) below until the holder of record of such LLC Interests or
SmarterKids Certificate shall contribute such LLC Interest as described in
subsection (b)(i) above or surrender such SmarterKids Certificate as described
in subsection (b)(ii) above, as applicable. Subject to the effect of applicable
laws, following the contribution of any such LLC Interest or surrender of any
such SmarterKids Certificate, there shall be paid to the record holder of the
certificates representing whole shares of Holdings Common Stock issued in
exchange therefor, without interest, (i) at the time of such contribution or
surrender, as applicable, the amount of any cash payable in lieu of a
fractional share of Holdings Common Stock to which such holder is entitled
pursuant to subsection (e) below and the amount of dividends or other
distributions with a record date after the Effective Time previously paid with
respect to such whole shares of Holdings Common Stock, and (ii) at the
appropriate payment date, the amount of dividends or other distributions with a
record date after the Effective Time but prior to surrender and a payment date
subsequent to surrender payable with respect to such whole shares of Holdings
Common Stock.

   (d) No Further Ownership Rights in LLC Interests and SmarterKids Common
Stock. All shares of Holdings Common Stock issued upon the delivery of the
Transfer Documents and/or surrender for exchange of the SmarterKids
Certificates, as applicable, in accordance with the terms hereof (including any
cash paid pursuant to subsection (c) or (e) of this Section 2.5) shall be
deemed to have been issued in full satisfaction of all rights pertaining to the
LLC Interests so contributed or to the shares of SmarterKids Common Stock
theretofore represented by such SmarterKids Certificates, as applicable, and
from and after the Effective Time there shall be no further registration of
transfers on the stock transfer books of the Surviving Corporation of the
shares of SmarterKids Common Stock which were outstanding immediately prior to
the Effective Time or registration of transfers on the ownership records of
Earlychildhood of LLC Interests held by holders thereof immediately prior to
the Effective Time. If, after the Effective Time, SmarterKids Certificates are
presented to the Surviving Corporation or Holdings for any reason, such
SmarterKids Certificates shall be canceled and exchanged as provided in this
Section 2.5. If, after the Effective Time, Transfer Documents with respect to
valid LLC Interests are presented to Holdings for any reason, such LLC
Interests shall be deemed contributed to Holdings in accordance with the
provisions of this Agreement, effective as of the Effective Time and the
holders thereof, in exchange therefor, shall receive such number of shares of
Holdings Common Stock as may be calculated pursuant to the applicable
Earlychildhood Exchange Ratio, together, without interest, with cash in lieu of
fractional shares as described in Section 2.5(e).

   (e) No Fractional Shares. No certificate or scrip representing fractional
shares of Holdings Common Stock shall be issued upon the contribution or
surrender for exchange, as applicable, of LLC Interests or SmarterKids
Certificates, and such fractional share interests will not entitle the owner
thereof to vote or to any other rights of a stockholder of Holdings.
Notwithstanding any other provision of this Agreement, each holder of LLC
Interests or shares of SmarterKids Common Stock outstanding immediately prior
to the Effective Time exchanged pursuant to the Contribution or the SmarterKids
Merger who would otherwise have been entitled to receive a fraction of a share
of Holdings Common Stock (after taking into account the entire LLC Interest
exchanged by such holder or all SmarterKids Certificates delivered by such
holder, as applicable) shall receive, in lieu thereof, cash (without interest)
in an amount equal to such fractional part of a share of Holdings Common Stock
multiplied by the per share opening sales price of Holdings Common Stock (as
reported by the national securities exchange or market on which such Holdings
Common Stock is traded or quoted) on the first day of trading of Holdings
Common Stock on such exchange or market after the Effective Time.

                                      A-8


   (f) Termination of Exchange Fund. Any portion of the Exchange Fund which
remains undistributed to the former holders of LLC Interests or the former
stockholders of SmarterKids on the 180th day after the Effective Time shall be
delivered to Holdings upon demand, and any former holder or stockholder, as the
case may be, who has not previously complied with Section 1.2 or this Section
2.5 shall thereafter look only to Holdings for payment of such holder's or
stockholder's claim for Holdings Common Stock, any cash in lieu of fractional
shares of Holdings Common Stock and any dividends or distributions with respect
to Holdings Common Stock.

   (g) No Liability. None of Earlychildhood, SmarterKids or Holdings shall be
liable to any holder of LLC Interests or shares of SmarterKids Common Stock, as
the case may be, for any shares of Holdings Common Stock (or cash in lieu of
fractional shares of Holdings Common Stock or any dividends or distributions
with respect thereto) delivered to a public official pursuant to any applicable
abandoned property, escheat or similar law.

   (h) Withholding Rights. Holdings and the Surviving Corporation shall be
entitled to deduct and withhold from the consideration otherwise payable
pursuant to this Agreement to any holder of LLC Interests or shares of
SmarterKids Common Stock such amounts as it is required to deduct and withhold
with respect to the making of such payment under the Code, or any provision of
state, local or foreign tax law. To the extent that amounts are so withheld by
Holdings or the Surviving Corporation, as the case may be, such withheld
amounts shall be treated for all purposes of this Agreement as having been paid
to the holder of LLC Interests or shares of SmarterKids Common Stock, as the
case may be, in respect of which such deduction and withholding was made.

   (i) Lost Certificates. If 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 required by Holdings
or the Surviving Corporation, the posting by such person of a bond in such
reasonable amount as Holdings or the Surviving Corporation may direct as
indemnity against any claim that may be made against it with respect to such
Certificate, the Exchange Agent will issue in exchange for such lost, stolen or
destroyed Certificate, the shares of Holdings Common Stock, any cash in lieu of
fractional shares, and any unpaid dividends and distributions on shares of
Holdings Common Stock deliverable in respect thereof pursuant to this
Agreement.

   (j) Affiliates. Notwithstanding anything herein to the contrary, neither LLC
Interests nor SmarterKids Certificates surrendered for exchange by any
Affiliate (as defined in Section 5.13) of Earlychildhood or SmarterKids shall
be exchanged until Holdings has received an Affiliate Agreement (as defined in
Section 5.13) substantially in the form of Exhibit J attached hereto from such
Affiliate.

                                  ARTICLE III.

                REPRESENTATIONS AND WARRANTIES OF EARLYCHILDHOOD

   Earlychildhood represents and warrants to SmarterKids that the statements
contained in this Article III are true and correct, except as set forth herein
and in the disclosure schedules delivered by Earlychildhood to SmarterKids on
or before the date of this Agreement (the "Earlychildhood Disclosure
Schedule"). The Earlychildhood Disclosure Schedule shall be arranged in
paragraphs corresponding to the numbered and lettered paragraphs contained in
this Article III and the disclosure in any paragraph shall qualify other
paragraphs in this Article III only to the extent that it is reasonably
apparent from a reading of such disclosure that it also qualifies or applies to
such other paragraphs.

   Section 3.1 Organization of Earlychildhood. Each of Earlychildhood and its
Subsidiaries (as defined below) is duly organized, validly existing and in good
standing under the laws of the jurisdiction of its organization, 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 to do business and is in good standing as a foreign limited
liability company or corporation, as the case may be, in each jurisdiction

                                      A-9


in which the failure to be so qualified would have a material adverse effect on
the business, assets, properties, financial condition or results of operations
of Earlychildhood and its Subsidiaries, taken as a whole (an "Earlychildhood
Material Adverse Effect"). Except as set forth on the Earlychildhood Disclosure
Schedule, neither Earlychildhood nor any of its Subsidiaries, directly or
indirectly owns (other than ownership interests in Earlychildhood or in one or
more of its Subsidiaries) any equity or similar interest in, or any interest
that is mandatorily convertible into or exchangeable or exercisable for, any
corporation, partnership, joint venture or other business association or
entity. A true, correct and complete copy of the organizational documents of
Earlychildhood and each of its Subsidiaries has been delivered to SmarterKids.
As used in this Agreement, the word "Subsidiary" means, with respect to any
party, any corporation or other organization, whether incorporated or
unincorporated, of which (i) such party or any other Subsidiary of such party
is a general partner (excluding partnerships the general partnership interests
of which held by such party or any Subsidiary of such party do not have a
majority of the voting interest in such partnership) or (ii) at least a
majority of the securities or other interests having by their terms ordinary
voting power to elect a majority of the board of directors or others performing
similar functions with respect to such corporation or other organization is
directly or indirectly owned or controlled by such party or by any one or more
of its Subsidiaries, or by such party and one or more of its Subsidiaries.

   Section 3.2 Earlychildhood Capital Structure.

   (a) The outstanding LLC Interests currently consist, and will consist on the
Closing Date, of the LLC Interests set forth in the Earlychildhood Disclosure
Schedule, which LLC Interests, subject to LLC Interests represented by options
granted under the Earlychildhood Option Plans, represent one hundred percent
(100%) of the membership and other equity interests in Earlychildhood. Other
than the persons set forth in the Earlychildhood Disclosure Schedule (the
"Members"), no other person owns or holds any LLC Interest or portion of an LLC
Interest, including, without limitation, an economic interest in
Earlychildhood, an interest in the profits or losses of Earlychildhood, an
interest in the right to affect the management of Earlychildhood or an interest
in the right to receive distributions from Earlychildhood. With respect to each
Member, the Earlychildhood Disclosure Schedule sets forth such Member's
designation as a Class A Member, Class B Member or Class C Member, as
applicable. Set forth on the Earlychildhood Disclosure Schedule is the
aggregate amount of LLC Interests issuable pursuant to options granted and
outstanding under the Earlychildhood Option Plans as of the date hereof, and
the entities or persons to whom such options were granted. Except as may exist
under the Earlychildhood Option Plan or as otherwise set forth on the
Earlychildhood Disclosure Schedule, there are no outstanding subscriptions,
calls, commitments, warrants or options for the purchase of LLC Interests, or
any securities convertible into or exchangeable for LLC Interests, or any other
commitments of any kind for the granting of additional LLC Interests or other
equity interests or securities issued by Earlychildhood. All of the outstanding
LLC Interests are duly authorized, fully paid and nonassessable securities of
Earlychildhood, free and clear of all Encumbrances (as defined below). Except
as set forth on the Earlychildhood Disclosure Schedule, there are no contracts
relating to the issuance, sale, or transfer of any LLC Interests, or any
portions of any LLC Interests. To the knowledge of Earlychildhood, there are no
voting trusts, proxies or other voting agreements or understandings with
respect to the outstanding LLC Interests. For purposes of this Agreement,
"Encumbrance" shall mean any charge, claim, condition, equitable interest,
lien, option, pledge, security interest, right of first refusal or restriction
of any kind, including any restriction on use, voting, transfer, receipt of
income or exercise of any other attribute of ownership.

   (b) All of the outstanding shares of capital stock or other equity interests
of each of Earlychildhood's Subsidiaries are duly authorized, validly issued,
fully paid and nonassessable and all such shares are owned by Earlychildhood or
another Subsidiary free and clear of all Encumbrances. There are no outstanding
subscriptions, calls, commitments, warrants or options for the purchase of
shares of capital stock or equity interests, as the case may be, or any
securities convertible into or exchangeable for shares of capital stock or
equity interests, as the case may be, or any other commitments of any kind for
the granting of additional shares of capital stock, other equity interests or
securities issued by any of Earlychildhood's Subsidiaries. There are no
contracts relating to the issuance, sale, or transfer of any shares of capital
stock or equity interests, as the case may be, of any of Earlychildhood's
Subsidiaries.

                                      A-10


   Section 3.3 Authority; No Conflict; Required Filings and Consents.

   (a) Earlychildhood has all requisite corporate power and authority to enter
into this Agreement and each of the Transaction Documents (as defined below) to
which it is a party and to consummate the Transactions contemplated by this
Agreement and each of the Transaction Documents to which it is a party. The
execution and delivery of this Agreement and each of the Transaction Documents
to which it is a party and the consummation of the transactions contemplated by
this Agreement and each of the Transaction Documents to which it is a party by
Earlychildhood have been duly authorized by all necessary action on the part of
Earlychildhood, its Management Committee and its Members. Each holder of an LLC
Interest outstanding on the date hereof has executed and delivered a Consent
Agreement in the form of Exhibit B attached hereto and, assuming the due
authorization and execution of the Consent Agreement by each such Member, the
Consent Agreements constitute the valid and binding obligations of such
Members, enforceable in accordance with their terms, subject to the Bankruptcy
and Equity Exception (as hereafter defined). This Agreement and each of the
Transaction Documents to which it is a party have been duly executed and
delivered by Earlychildhood and constitute the valid and binding obligations of
Earlychildhood, enforceable in accordance with their terms, subject to
bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium and
similar laws of general applicability relating to or affecting creditors'
rights and to general equitable principles (the "Bankruptcy and Equity
Exception"). "Transaction Documents" means the Stockholder Support Agreement,
the Registration Rights Agreement, the Consent Agreement, the Affiliate
Agreement and the Lockup Agreement.

   (b) Except as set forth on the Earlychildhood Disclosure Schedule, the
execution and delivery of this Agreement and each of the Transaction Documents
to which it is a party by Earlychildhood does not, and the consummation of the
Transactions contemplated by this Agreement, and each of the Transaction
Documents to which Earlychildhood is a party will not, (i) conflict with, or
result in any violation or breach of, any provision of the organizational
documents of Earlychildhood (including the Operating Agreement) or any of the
organizational documents of any of Earlychildhood's Subsidiaries (collectively,
the "Earlychildhood Organizational Documents"), (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 material benefit) under, or require a consent
or waiver under, any of the terms, conditions or provisions of any note, bond,
mortgage, indenture, lease, contract or other agreement, instrument or
obligation to which Earlychildhood or any of its Subsidiaries is a party or by
which any of them or any of their respective 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 Earlychildhood or any of its Subsidiaries or any of its or their properties
or assets, except in the case of (ii) and (iii) for any such conflicts,
violations, defaults, terminations, cancellations or accelerations which are
not, individually or in the aggregate, reasonably likely to have an
Earlychildhood Material Adverse Effect. The execution and delivery of each
Consent Agreement by the holders of all outstanding LLC Interests does not
conflict with, and will not result in any violation or breach of any provision
of, the Earlychildhood Organizational Documents.

   (c) No consent, approval, order or authorization of, or registration,
declaration or filing with, any court, administrative agency or commission or
other governmental authority or instrumentality ("Governmental Entity") is
required by or with respect to Earlychildhood or any of its Subsidiaries in
connection with the execution and delivery of this Agreement and each of the
Transaction Documents to which it is a party or the consummation of the
transactions contemplated hereby or thereby, except for (i) the filing of the
pre-merger notification report under the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended (the "HSR Act"), if applicable, (ii) such
consents, approvals, orders, authorizations, registrations, declarations and
filings as may be required under applicable state securities laws, and
(iii) such other consents, authorizations, filings, approvals and registrations
which, if not obtained or made, would not be reasonably likely to have an
Earlychildhood Material Adverse Effect. Earlychildhood is not a "$100 Million
Person" within the meaning of the HSR Act (and the Regulations thereunder) and
William E. Simon & Sons Private Equity Fund, L.P. (the "Fund"), to the extent
the Fund is the "ultimate parent entity" of Earlychildhood (as such term is
used in the HSR Act and the Regulations thereunder), is not, together, with all
the entities that it controls, directly and indirectly, a "$100 million Person"
within the meaning of the HSR Act (and the Regulations thereunder).

                                      A-11


   Section 3.4 Books and Records. The books of account, minute books (or any
other books containing records of member or manager action) and record books
and other records which are material to the business of Earlychildhood and its
Subsidiaries, all of which have been made available to SmarterKids, are
complete and correct in all material respects and have been maintained in
accordance with sound business practices. The minute books (or any other books
containing records of member or manager action) of Earlychildhood and its
Subsidiaries contain, in all material respects, accurate records of all
meetings held of, and corporate or other action taken by, the Members, or the
Management Committee of Earlychildhood, or the stockholders or owners or board
of directors or other similar bodies of any of its Subsidiaries and no meeting
has been held for which minutes have not been prepared and are not contained in
such minute books. At the Closing, all of the books and records of
Earlychildhood and its Subsidiaries will be in the possession of
Earlychildhood.

   Section 3.5 Financial Information. Earlychildhood has delivered to
SmarterKids: (i) an audited consolidated balance sheet of Earlychildhood and
its Subsidiaries as of December 31, 1999 and the related audited consolidated
statements of income, changes in members' equity and cash flows of
Earlychildhood and its Subsidiaries for the fiscal year then ended, together
with the report thereon of KPMG, LLP, its independent certified public
accountants; (ii) an audited consolidated balance sheet of QTL Corporation and
its Subsidiaries as of December 31, 1998 and the related audited consolidated
statements of income, stockholders' equity and cash flows of QTL Corporation
for the nine months then ended, together with the report thereon of KPMG LLP,
its independent certified public accountants; (iii) an audited balance sheet of
Educational Products, Inc. as of March 31, 1999 and the related audited
statements of income, stockholders' equity and cash flows of Educational
Products, Inc. for the fiscal year then ended, together with the report thereon
of KPMG LLP, its independent certified public accountants and (iv) an unaudited
consolidated balance sheet of Earlychildhood and its Subsidiaries as of
September 30, 2000 (the "Earlychildhood Balance Sheet") and the related
unaudited consolidated statements of income, changes in members' equity, and
cash flows, including, in each case, the notes thereto (together with the
Earlychildhood Balance Sheet, the "Earlychildhood Financial Information"). The
Earlychildhood Financial Information has been prepared in accordance with
generally accepted accounting principles ("GAAP") applied on a consistent basis
(except as may be noted therein), and presents fairly, in all material
respects, the financial position of Earlychildhood and its Subsidiaries on a
consolidated basis as of the respective dates and for the periods referred to
in such Earlychildhood Financial Information, except that the Earlychildhood
Financial Information is subject to normal and recurring year-end adjustments
and subject, in each case, to the notes regarding the matters reflected
therein. Except set forth on the Earlychildhood Disclosure Schedule, no
financial information of any entity are required to be included in the
financial statements of Earlychildhood under GAAP.

   Section 3.6 No Undisclosed Liabilities. Except as set forth on the
Earlychildhood Disclosure Schedule or the Earlychildhood Balance Sheet and
except for normal or recurring liabilities incurred since the date of the
Earlychildhood Balance Sheet in the ordinary course of business consistent with
past practices, Earlychildhood and its Subsidiaries do not have any
liabilities, either accrued, contingent or otherwise (whether or not required
to be reflected in the Earlychildhood Financial Information in accordance with
GAAP), and whether due or to become due, which, individually or in the
aggregate, are reasonably likely to have an Earlychildhood Material Adverse
Effect.

   Section 3.7 Absence of Certain Changes or Events. Except as expressly
contemplated by this Agreement and the Transaction Documents or as set forth on
the Earlychildhood Disclosure Schedule, since the date of the Earlychildhood
Balance Sheet, Earlychildhood has conducted its businesses only in the ordinary
course and in a manner consistent with past practice, and, since such date,
there has been no material adverse change in the financial condition, results
of operations, business, assets or properties of Earlychildhood or any of its
Subsidiaries, taken as a whole (an "Earlychildhood Material Adverse Change") or
any development or combination of developments of which the management of
Earlychildhood is aware that, individually or in the aggregate, has had, or is
reasonably likely to have, an Earlychildhood Material Adverse Effect, and,
since such date, there has not been any:

     (a) (i) issuance of LLC Interests, or options or rights therefor, other
  than pursuant to the Earlychildhood Option Plans through the date hereof;
  (ii) purchase, redemption, retirement or other

                                      A-12


  acquisition by Earlychildhood of any LLC Interest, parts of any LLC
  Interest or other rights or equity interests in Earlychildhood or any of
  its Subsidiaries; or (iii) declaration or payment of any dividend or other
  distribution or payment in respect of any LLC Interest, parts of any LLC
  Interest or other rights or equity interests in Earlychildhood or any of
  its Subsidiaries, other than tax distributions made in the ordinary course
  of business;

     (b) amendment to the organizational documents of Earlychildhood or any
  of its Subsidiaries (including the Operating Agreement);

     (c) payment by Earlychildhood or any of its Subsidiaries of any bonuses,
  salaries or other compensation (including management or other similar fees
  but excluding tax distributions) to any shareholder or member, as
  applicable, managing member, member of the Management Committee or
  executive officer (except for payments of salary, bonuses and other
  compensation payable for employment services rendered in the ordinary
  course of business (in which case there has been no increase in such
  payments)) or entry into any employment, severance or similar contract with
  any such person;

     (d) adoption of any new Employee Benefit Plan or Benefit Arrangement
  (each as defined below) for or with any employees of Earlychildhood or any
  Earlychildhood ERISA Affiliate or any increase in the payment to or
  benefits under any Earlychildhood Plan or other benefit obligations for or
  with any employees of Earlychildhood or any Earlychildhood ERISA Affiliate
  or change any actuarial or other assumption used to calculate funding
  obligations with respect to any Earlychildhood Employee Benefit Plans or
  Benefit Arrangements, or any change in the manner in which contributions to
  any Earlychildhood Employee Benefit Plans or Benefit Arrangements are made
  or the basis on which such contributions are determined;

     (e) damage to or destruction or loss of any asset or property of
  Earlychildhood or any of its Subsidiaries, whether or not covered by
  insurance, that would have an Earlychildhood Material Adverse Effect;

     (f) sale, lease or other disposition of any material asset or property
  of Earlychildhood or any of its Subsidiaries (other than sales of inventory
  in the ordinary course of business);

     (g) accrual of any expenses except for such accruals in the ordinary
  course of business;

     (h) cancellation or waiver of any claims or rights by Earlychildhood or
  any of its Subsidiaries that would have an Earlychildhood Material Adverse
  Effect;

     (i) assumption, guarantee or endorsement or other agreement to become
  responsible for the obligations of any other individual, firm or
  corporation (other than intercompany obligations) or making of any loans or
  advances to, any employee of Earlychildhood or any of its Subsidiaries,
  other than in the ordinary course of business;

     (j) material change by Earlychildhood or its Subsidiaries in their
  respective accounting methods, principles or practices to which SmarterKids
  has not previously consented in writing, except insofar as may be
  appropriate for changes required by applicable law or GAAP;

     (k) revaluations by Earlychildhood or its Subsidiaries of any of their
  respective assets having an Earlychildhood Material Adverse Effect;

     (l) agreement, whether oral or written, by Earlychildhood or any of its
  Subsidiaries, with respect to or to do any of the foregoing; or

     (m) other action or event that would have required the consent of
  SmarterKids pursuant to Section 5.1 of this Agreement had such action or
  event occurred after the date of this Agreement, and that, individually or
  in the aggregate, has had, or is reasonably likely to have, an
  Earlychildhood Material Adverse Effect.

                                      A-13


   Section 3.8 Taxes.

   (a) For the purposes of this Agreement, a "Tax" or, collectively, "Taxes,"
means any and all federal, state, local and foreign taxes, assessments and
other governmental charges, duties, impositions and liabilities, including
taxes based upon or measured by gross receipts, income, profits, sales, use and
occupation, and value added, ad valorem, transfer, gains, franchise,
withholding, payroll, recapture, employment, excise, unemployment insurance,
social security, business license, occupation, business organization, stamp,
environmental and property taxes, together with all interest, penalties and
additions imposed with respect to such amounts. For purposes of this Agreement,
"Taxes" also includes any obligations under any agreements or arrangements with
any other person or any provision of law with respect to Taxes of such other
person (including pursuant to Treas. Reg. (S) 1.1502-6 or comparable provisions
of state, local or foreign tax law) and including any liability for Taxes of
any predecessor entity.

   (b) Except as set forth on the Earlychildhood Disclosure Schedule,
Earlychildhood and each of its Subsidiaries have (i) timely filed all federal,
state, local and foreign Tax returns and reports required to be filed by them
prior to the date of this Agreement (taking into account all applicable
extensions) and such Tax returns are accurate and complete in all material
respects, (ii) timely paid or accrued all Taxes owed (whether or not shown on
any Tax return), and (iii) paid all Taxes for which a notice of assessment or
collection has been received (other than amounts being contested in good faith
by appropriate proceedings). None of the Tax returns filed or Taxes payable by
either Earlychildhood or any of its Subsidiaries (or, to the knowledge of
Earlychildhood, by the holders of the LLC Interests as they relate to the items
of income, deductions, etc. of Earlychildhood) have been the subject of an
audit, action, suit, proceeding, claim, examination, deficiency or assessment
by the Internal Revenue Service (the "IRS") or any other governmental
authority, and no such audit, action, suit, proceeding, claim, examination,
deficiency or assessment is currently pending or, to the knowledge of
Earlychildhood or any of its Subsidiaries, contemplated or threatened. The
unpaid Taxes of Earlychildhood and each of its Subsidiaries (whether or not yet
payable) attributable to any period (or portion thereof) ending on or before
the Closing Date did not, as of September 30, 2000, exceed the reserve for
actual Taxes (as opposed to any reserve for deferred Taxes established to
reflect timing differences between book and Tax income) as shown on the
Earlychildhood Balance Sheet, and will not exceed such reserve as adjusted for
the passage of time through the Closing Date in accordance with the reasonable
past custom and practice of Earlychildhood and its Subsidiaries in filing their
Tax returns. Earlychildhood and each of its Subsidiaries will not incur any
liability for Taxes from September 30, 2000 through the Closing Date other than
in the ordinary course of business and consistent with reasonable past
practice, and will not incur any Tax liability in connection with the
transactions contemplated by this Agreement. Except as set forth on the
Earlychildhood Disclosure Schedule, neither Earlychildhood nor any of its
Subsidiaries has agreed to make any adjustment under Section 481(a) of the Code
(or any corresponding provision of state, local or foreign Tax law) by reason
of a change in accounting method or otherwise, and neither Earlychildhood nor
any of its Subsidiaries will be required to make any such adjustment as a
result of the transactions contemplated by this Agreement. Earlychildhood and
each of its Subsidiaries have timely withheld or collected and paid over to the
appropriate governmental authorities (or are properly holding for such timely
payment) all Taxes required by law to be withheld or collected. None of the
Subsidiaries of Earlychildhood which is a corporation has made an election
under Section 341(f) of the Code. There are no liens for Taxes upon the assets
of Earlychildhood or any of its Subsidiaries (other than liens for Taxes that
are not yet due or that are being contested in good faith by appropriate
proceedings). No extension of a statute of limitations relating to any Taxes is
in effect with respect to Earlychildhood and its Subsidiaries.

   (c) Earlychildhood and any non-corporate Subsidiaries of Earlychildhood have
at all times during their existence been properly treated as a partnership or a
disregarded entity for U.S. federal, state and local income tax purposes. No
Subsidiary of Earlychildhood which is a corporation has been a member of an
affiliated group of corporations filing a consolidated federal income tax
return (or a group of corporations filing a consolidated, combined or unitary
income tax return under comparable provisions of state, local or foreign tax
law) for any taxable period. Neither Earlychildhood nor any of its Subsidiaries
has been or is a party to or member of any joint venture, partnership, limited
liability company, or other arrangement or contract which could be treated as

                                      A-14


a partnership for federal income tax purposes. None of the LLC Interests nor
any assets transferred from Earlychildhood to Holdings, whether an actual
transfer or a deemed transfer of assets, pursuant to the Contribution is a U.S.
real property interest (as that term is defined in Section 897(c)(1) of the
Code).

   (d) Neither Earlychildhood nor any of its Subsidiaries has any obligation
under any agreement or arrangement with any other person or any provision of
law with respect to Taxes of such other person (including pursuant to Treas.
Reg. (S) 1.1502-6 or comparable provisions of state, local or foreign tax law)
and including any liability for Taxes of any predecessor entity.

   Section 3.9 Properties.

   (a) The Earlychildhood Disclosure Schedule sets forth a list of (i) all
material leases to which Earlychildhood or any of its Subsidiaries is a party
as a lessee as of the date hereof (the "Earlychildhood Lease Agreements"),
setting forth in the case of any such lease covering real property, the
location of such real property, and (ii) all material real properties owned by
Earlychildhood or any of its Subsidiaries as of the date hereof (the
"Earlychildhood Owned Real Property"). To the knowledge of Earlychildhood, each
of Earlychildhood and its Subsidiaries has good and marketable titled to the
Earlychildhood Owned Real Property and a valid and binding leasehold interest
in each of the properties that is the subject of an Earlychildhood Lease
Agreement, free and clear of all Encumbrances, except for (i) any Encumbrances
reflected in the Earlychildhood Financial Information and the Earlychildhood
Disclosure Schedule; (ii) any Encumbrances which, individually or in the
aggregate, are not reasonably likely to have an Earlychildhood Material Adverse
Effect; (iii) zoning laws and other land use restrictions that do not impair
the present or anticipated use or occupancy of the property subject thereto,
(iv) any Encumbrances for taxes, assessments and other governmental charges not
yet due and payable or due but not delinquent or due and being contested in
good faith; (v) any mechanics' workmen's, repairmen's, warehousemen's,
carrier's or other similar liens and encumbrances arising in the ordinary
course of business consistent with past practice or being contested in good
faith and (vi) any Encumbrances which are matters of public record or are shown
by a current title report and reflected on the Earlychildhood Disclosure
Schedule (clauses (i) through (vi) above collectively referred to herein as
"Earlychildhood Permitted Encumbrances").

   (b) None of Earlychildhood and its Subsidiaries is in default under any of
the Earlychildhood Lease Agreements, except for such defaults which have not
had and are not reasonably likely to have an Earlychildhood Material Adverse
Effect.

   Section 3.10 Intellectual Property.

   (a) Each of Earlychildhood and its Subsidiaries owns free and clear of all
Encumbrances or is licensed or otherwise possesses legally enforceable rights
to use all patents, trademarks, trade names, service marks, copyrights, and any
applications for such patents, trademarks, trade names, service marks,
copyrights, know-how, computer software programs or applications and tangible
or intangible proprietary information or material that are necessary to conduct
the business of each of Earlychildhood and its Subsidiaries as currently
conducted (the "Earlychildhood Intellectual Property"), subject to such
exceptions that would not be reasonably likely to have an Earlychildhood
Material Adverse Effect. The Earlychildhood Disclosure Schedule contains a list
of all of the following that are material within the Earlychildhood
Intellectual Property: (i) patents and patent applications; (ii) trademarks,
trade names and service marks and registrations thereof and applications
therefor; and (iii) registered copyrights and applications therefor. The
Earlychildhood Disclosure Schedule identifies the owner of each item listed
thereon and, in the case of registrations and applications, the application or
registration number and date.

   (b) To the knowledge of Earlychildhood, Earlychildhood or a Subsidiary
thereof is the sole and exclusive owner or a licensee of all of the material
Earlychildhood Intellectual Property. All of the material Earlychildhood
Intellectual Property will be owned or available for use by Earlychildhood or
its Subsidiaries on terms and conditions immediately following the Effective
Time identical to the terms and conditions pertaining to Earlychildhood or a
Subsidiary thereof immediately prior to the Effective Time. Earlychildhood or a

                                      A-15


Subsidiary thereof has taken reasonable measures to protect the proprietary
nature of the Earlychildhood Intellectual Property and to maintain in
confidence the trade secrets and confidential information that they own or
use. No other person has any rights to any material item of the Earlychildhood
Intellectual Property or has any rights to any of the material Earlychildhood
Intellectual Property, except that the items of the Earlychildhood
Intellectual Property identified on the Earlychildhood Disclosure Schedule as
licensed to Earlychildhood or a Subsidiary thereof are owned by the respective
owners identified on the Earlychildhood Disclosure Schedule, and, to the
knowledge of Earlychildhood, no person is infringing, violating or
misappropriating any of the material Earlychildhood Intellectual Property.

   (c) To the knowledge of Earlychildhood, none of the activities or business
presently conducted by Earlychildhood or any of its Subsidiaries infringes or
violates, or constitutes a misappropriation of, any intellectual property of
any other person, and, if without the knowledge of Earlychildhood, such
activities or business presently conducted by Earlychildhood or any of its
Subsidiaries does infringe, violate or constitute a misappropriation of any
intellectual property of any other person, no such infringement, violation or
misappropriation, individually or in the aggregate, is reasonably likely to
have an Earlychildhood Material Adverse Effect. None of Earlychildhood, any
Subsidiary or any Affiliate of Earlychildhood has received any complaint,
claim or notice alleging any such infringement, violation or misappropriation.

   (d) With respect to each item of the Earlychildhood Intellectual Property:

     (i) Earlychildhood or a Subsidiary thereof possesses all right, title
  and interest in and to such item, except for any Earlychildhood Third Party
  Rights (as defined below);

     (ii) such item is not subject to any outstanding judgment, order,
  decree, stipulation or injunction; and

     (iii) neither Earlychildhood nor any of its Subsidiaries has agreed,
  except in the ordinary course of business consistent with past practice or
  in conjunction with product or service sales or licenses, to indemnify any
  person for or against any infringement, misappropriation or other conflict
  with respect to such item.

   (e) The Earlychildhood Disclosure Schedule identifies each item of the
intellectual property used by Earlychildhood or any Subsidiary that is owned
by a party other than Earlychildhood ("Earlychildhood Third Party Rights"),
and all licenses or other agreements pursuant to which Earlychildhood or any
Subsidiary uses such items are listed on the Earlychildhood Disclosure
Schedule. With respect to each such item:

     (i) the license or other agreement covering any such material item is
  valid, binding, enforceable and in full force and effect with respect to
  Earlychildhood or a Subsidiary thereof and, to the knowledge of
  Earlychildhood, with respect to every other party thereto;

     (ii) each such license or other agreement, including licenses to all
  third-party software listed in the Earlychildhood Disclosure Schedule other
  than generally commercially available software, to which Earlychildhood or
  a Subsidiary thereof is a party, is assignable by Earlychildhood or such
  Subsidiary without the consent or approval of, or any payment to, any party
  except as set forth on the Earlychildhood Disclosure Schedule, and, except
  as set forth on the Earlychildhood Disclosure Schedule, all such licenses
  and other agreements will continue to be valid, binding, enforceable and in
  full force and effect immediately following the Effective Time in
  accordance with the terms thereof as in effect immediately prior to the
  Effective Time, and the consummation of the transactions will not conflict
  with, result in a violation or breach of or constitute a default under
  (with notice or lapse of time or both) any such license or other agreement;
  and

     (iii) neither Earlychildhood, any Subsidiary thereof nor, to the
  knowledge of Earlychildhood, any other party to any such license or other
  agreement, is in breach or default under any such license or other
  agreement and, to the knowledge of Earlychildhood, no event has occurred
  that, with notice or lapse of time or both, would constitute such a breach
  or default or permit termination, modification or acceleration thereunder.

                                     A-16


   Section 3.11 Product Warranty and Liability.

   (a) No reserves have been provided for by Earlychildhood to cover potential
claims under existing customer indemnification agreements.

   (b) Except as to claims, actions, proceedings or investigations which have
been asserted but as to which no notice has been given to Earlychildhood or any
of its Subsidiaries, and except as set forth on the Earlychildhood Disclosure
Schedule, there are no product liability claims, actions, proceedings or
investigations pending or, to the knowledge of Earlychildhood, threatened
against Earlychildhood or any of its Subsidiaries or their respective assets,
or, to the knowledge of Earlychildhood, any state of facts existing which could
give rise to any such product liability claim, action, proceeding or
investigation.

   (c) To the knowledge of Earlychildhood, no claims have been made that the
products sold by Earlychildhood or any of its Subsidiaries are not effective
for the uses such products purport to serve. To the knowledge of
Earlychildhood, neither Earlychildhood nor any of its Subsidiary has received
any written notice that any product manufactured or distributed by
Earlychildhood or any of its Subsidiaries has not been manufactured in
accordance with "current Good Manufacturing Practices" (as such term is
commonly understood within Earlychildhood's industry) or has not been properly
labeled for its approved use.

   Section 3.12 Material Contracts.

   (a) The Earlychildhood Disclosure Schedule sets forth a complete and
accurate list, and Earlychildhood has made available to SmarterKids, true and
complete copies of:

     (i) each contract that provides for annual payments to or by
  Earlychildhood or any of its Subsidiaries in excess of $150,000;

     (ii) each contract of Earlychildhood or any of its Subsidiaries that was
  not entered into in the ordinary course of business;

     (iii) any contract under which Earlychildhood or any of its Subsidiaries
  has or may, except by way of endorsement of negotiable instruments for
  collection in the ordinary course of business and consistent with past
  practice, become absolutely or contingently or otherwise liable for (x) the
  performance under any contract of any other person, firm or corporation or
  (y) the whole or any part of the indebtedness or liabilities of any other
  person, firm or corporation, in all cases, individually in excess of
  $1,000,000 and in the aggregate in excess of $5,000,000;

     (iv) all employment agreements, consulting agreements, contracts or
  commitments with any employee or member of Earlychildhood's Management
  Committee, other than those which are terminable by Earlychildhood or any
  of its Subsidiaries on not more than thirty days notice without liability
  or financial obligation, and within each such category of agreements,
  contracts or commitments, which are individually in excess of $150,000;

     (v) any agreements or plans, including, without limitation, any stock
  option, stock or equity appreciation right or stock or equity purchase
  plans or agreements, any of the benefits of which will be increased, or the
  vesting of benefits of which will be accelerated, by the occurrence of any
  of the transactions contemplated by this Agreement or the value of any of
  the benefits of which will be calculated on the basis of any of the
  transactions contemplated by this Agreement;

     (vi) any contract with any Member, managing member or member of the
  Management Committee of Earlychildhood, other than in such person's
  capacity as a Member, managing member or member of the Management
  Committee, or any contract with any entity in which, to the knowledge of
  Earlychildhood, any Member, managing member or member of the Management
  Committee or any family member of any such person has a material economic
  interest;

     (vii) any contract that limits or restricts in any material respect
  where Earlychildhood or any of its Subsidiaries may conduct its or their
  business or the type or line of business that Earlychildhood or any of its
  Subsidiaries may engage in;

                                      A-17


     (viii) any powers of attorney outstanding (other than those issued in
  the ordinary course of business with respect to Tax matters), or material
  obligations or liabilities (absolute or contingent) as guarantor, surety,
  cosigner, endorser, co-maker, indemnitor, or otherwise respecting the
  obligations or liabilities of any person.

     (ix) any material contract containing any agreement with respect to any
  change of control; and

     (x) each material amendment, supplement, and modification (whether oral
  or written) in respect of any of the foregoing.

   (b) Neither Earlychildhood nor any of its Subsidiaries have breached, or
received in writing any claim or notice that it has breached, any of the terms
or conditions of any material agreement, contract or commitment set forth or
required to be set forth in Section 3.12 of the Earlychildhood Disclosure
Schedule ("Earlychildhood Material Contracts") in such a manner as,
individually or in the aggregate, is reasonably likely to have an
Earlychildhood Material Adverse Effect. Except as set forth in the
Earlychildhood Disclosure Schedule, each Earlychildhood Material Contract that
has not expired by its terms is in full force and effect, except for those
contracts, the ineffectiveness of which would not reasonably be likely to have
an Earlychildhood Material Adverse Effect and, if all of the consents,
approvals, authorizations, filings, notifications and other actions listed with
respect to such contract in the Earlychildhood Disclosure Schedule are
obtained, taken or made, as applicable, such contract will continue, after the
Effective Time, to be in full force and effect on identical terms.

   (c) To the knowledge of Earlychildhood or its Subsidiaries, none of the
parties to any Earlychildhood Material Contract have terminated, or notified
Earlychildhood or any of its Subsidiaries in writing of its intent to
materially reduce or terminate its business relationship with Earlychildhood or
any of its Subsidiaries in the future.

   (d) Neither of Earlychildhood nor any of its Subsidiaries have received
written notice from any customer, or group of customers, that are under common
ownership or control, and that accounted for a material percentage of the
aggregate products and services furnished by Earlychildhood or any of its
Subsidiaries since January 1, 1999 that such customer or group of customers has
stopped or intends to stop purchasing Earlychildhood's or any of its
Subsidiaries' products or services, nor has Earlychildhood or any of its
Subsidiaries lost any supplier, or group of suppliers that are under common
ownership or control, that accounted for a material percentage of the aggregate
supplies purchased by Earlychildhood or any of its Subsidiaries since January
1, 1999.

   (e) As of the Effective Time, Earlychildhood will have terminated the
Executive Management Agreement, dated as of May 5, 1999 by and between
Earlychildhood and William E. Simon and Sons, L.L.C., a Delaware limited
liability company (the "Executive Management Agreement"), and, from and after
the Effective Time, there will be no further obligations or liabilities,
including payment obligations, outstanding or due thereunder. The fees payable
to William E. Simon and Sons, L.L.C. between the date hereof and the Effective
Time pursuant to the Executive Management Agreement shall not exceed $25,000
per month.

   Section 3.13 Litigation. Except as disclosed in the Earlychildhood Financial
Information or in the Earlychildhood Disclosure Schedule, there is no (i)
action, suit or proceeding, claim, arbitration or investigation against
Earlychildhood or any of its Subsidiaries pending or, to the knowledge of
Earlychildhood, threatened, against Earlychildhood or any of its Subsidiaries
or (ii) outstanding order, judgment, writ, injunction or decree of any court,
governmental agency or arbitration tribunal in a proceeding to which
Earlychildhood or any of its Subsidiaries is a party, except, in the case of
each of clauses (i) and (ii) above, those that, individually or in the
aggregate, are not reasonably likely to have an Earlychildhood Material Adverse
Effect or a material adverse effect on the ability of Earlychildhood to
consummate the transactions contemplated by this Agreement.

   Section 3.14 Environmental Matters. (a) To the knowledge of Earlychildhood,
except as disclosed on the Earlychildhood Disclosure Schedule and except, with
or without the knowledge of Earlychildhood, for such matters that, individually
or in the aggregate, are not reasonably likely to have an Earlychildhood
Material

                                      A-18


Adverse Effect: (i) Earlychildhood and its Subsidiaries are in material
compliance with all applicable Environmental Laws (as defined in Section
3.14(b)); (ii) the properties currently owned or operated by Earlychildhood and
its Subsidiaries (including soils, groundwater, surface water, buildings or
other structures) are not contaminated with any Hazardous Substances (as
defined in Section 3.14(c)); (iii) the properties formerly owned or operated by
Earlychildhood or any of its Subsidiaries were not contaminated with Hazardous
Substances during the period of ownership or operation by Earlychildhood or any
of its Subsidiaries; (iv) neither Earlychildhood nor its Subsidiaries are
subject to liability for any Hazardous Substance disposal or contamination on
any third party property; (v) neither Earlychildhood nor any of its
Subsidiaries has been associated with any release or threat of release of any
Hazardous Substance; (vi) neither Earlychildhood nor any of its Subsidiaries
has received any written notice, demand, letter, claim or request for
information alleging that Earlychildhood or any of its Subsidiaries may be in
violation of or liable under any Environmental Law; and (vii) neither
Earlychildhood nor any of its Subsidiaries is subject to any orders, decrees,
injunctions or other arrangements with any Governmental Entity or is subject to
any indemnity or other agreement with any third party relating to liability
under any Environmental Law or relating to Hazardous Substances.

   (b) As used in this Agreement, the term "Environmental Law" means any
federal, state, local or foreign law, regulation, order, decree, permit,
authorization, common law or agency requirement relating to: (A) the
protection, investigation or restoration of the environment, health and safety,
or natural resources, (B) the handling, use, presence, disposal, release or
threatened release of any Hazardous Substance or (C) noise, odor, wetlands,
pollution, contamination or any injury or threat of injury to persons or
property.

   (c) As used in this Agreement, the term "Hazardous Substance" means any
substance that is: (A) listed, classified or regulated pursuant to any
Environmental Law; (B) any petroleum product or by-product, asbestos-containing
material, lead-containing paint or plumbing, polychlorinated biphenyls,
radioactive materials or radon; or (C) any other substance which is the subject
of regulatory action by any Governmental Entity pursuant to any Environmental
Law.

   Section 3.15 Employee Benefit Plans.

   (a) The Earlychildhood Disclosure Schedule sets forth all employee benefit
plans ("Employee Benefit Plans"), as defined in Section 3(3) of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), and all other
material employee benefit arrangements that are not Employee Benefit Plans,
including, but not limited to any employment or consulting agreement, any
arrangement providing insurance benefits, any incentive bonus or deferred bonus
arrangement, any arrangement providing termination allowance, severance or
similar benefits, any equity compensation plan, any deferred compensation plan,
and any compensation policy or practice (collectively "Benefit Arrangements"),
which are maintained, contributed to or required to be contributed to by
Earlychildhood or any of its Subsidiaries ("Earlychildhood Employee Plans").

   (b) A true and complete copy of each written Earlychildhood Employee Plan,
including, if applicable, each amendment thereto and any trust agreement,
insurance contract, collective bargaining agreement, or other funding or
investment arrangements for the benefits under such Earlychildhood Employee
Plan, has been made available to SmarterKids. In addition, with respect to each
such Earlychildhood Employee Plan to the extent applicable, Earlychildhood has
made available to SmarterKids the most recently filed Federal Forms 5500, the
most recent summary plan description (including any summaries of material
modifications), the most recent IRS determination letter, if applicable, the
most recent actuarial report or valuation, if applicable, and all material
employee communications with respect to each such Earlychildhood Employee Plan.

   (c) Except as set forth on the Earlychildhood Disclosure Schedule:

     (i) neither Earlychildhood nor any entity that, together with
  Earlychildhood is required to be treated as a single employer under Section
  414 of the Code ("Earlychildhood ERISA Affiliate"), sponsors or has
  previously sponsored, maintained, contributed to or incurred an obligation
  to contribute to any Employee Benefit Plan regulated under Title IV of
  ERISA, including any "multiemployer plan," as defined in Sections 3(37) and
  4001(a)(3) of ERISA and neither Earlychildhood nor any Earlychildhood ERISA

                                      A-19


  Affiliate has incurred nor reasonably expects to incur any liability under
  Title IV of ERISA arising in connection with the termination of any plan
  covered or previously covered by Title IV of ERISA. Neither Earlychildhood
  nor any ERISA Affiliate participates in or has employees covered by an
  Employee Plan sponsored by a professional employer organization or similar
  entity;

     (ii) neither Earlychildhood nor any of its Subsidiaries sponsors or has
  previously sponsored, maintained, contributed to or incurred an obligation
  to contribute to any Employee Benefit Plan that provides or will provide
  benefits described in Section 3(1) of ERISA to any former employee or
  retiree of Earlychildhood or any of its Subsidiaries, except as required
  under Part 6 of Title I of ERISA and Section 4980B of the Code or
  applicable state law;

     (iii) all Earlychildhood Employee Plans and Benefit Arrangements have
  been maintained and operated, and currently are, in compliance in all
  material respects with their terms, the requirements prescribed by any and
  all applicable laws (including ERISA and the Code), orders, or governmental
  rules and regulations in effect with respect thereto, and Earlychildhood
  and its Subsidiaries have performed all material obligations required to be
  performed by them under, are not in any material respect in default under
  or in violation of, and have no knowledge of any default or violation by
  any other party to, any of the Earlychildhood Employee Plans;

     (iv) each Earlychildhood Employee Plan that is intended to qualify under
  Section 401(a) of the Code and each trust established pursuant to each such
  Earlychildhood Employee Plan that is intended to qualify under Section
  501(a) of the Code is the subject of a favorable determination letter from
  the IRS, a copy of which has been made available to SmarterKids, and, to
  Earlychildhood's knowledge, nothing has occurred which may reasonably be
  expected to impair such determination or otherwise adversely affect the
  tax-qualified status of such Earlychildhood Employee Plan;

     (v) Earlychildhood and its Subsidiaries have made full and timely
  payment of all amounts required to be contributed under the terms of each
  Earlychildhood Employee Plan and applicable law or required to be paid as
  expenses under such Earlychildhood Employee Plan and there has been no
  amendment to, written interpretation of or announcement (whether or not
  written) by Earlychildhood or any Earlychildhood ERISA Affiliates relating
  to, or change in employee participation or coverage under, any Employee
  Benefit Plan or Benefit Arrangement that would increase materially the
  expense of maintaining such Employee Benefit Plan or Benefit Arrangement
  above the level of the expense incurred in respect thereof for the fiscal
  year ended prior to the date hereof; and

     (vi) other than claims for benefits in the ordinary course, there is no
  claim, suit, action, dispute, arbitration or legal, administrative or other
  proceeding or governmental investigation or audit pending, or, to the
  knowledge of Earlychildhood, threatened, alleging any breach of the terms
  of any Earlychildhood Employee Plan or of any fiduciary duty thereunder or
  violation of any applicable law with respect to any such Earlychildhood
  Employee Plan.

   (d) With respect to the Earlychildhood Employee Plans, individually and in
the aggregate, no event has occurred, and to the knowledge of Earlychildhood,
there exists no condition or set of circumstances in connection with which
Earlychildhood could be subject to any liability that is reasonably likely to
have an Earlychildhood Material Adverse Effect under ERISA, the Code or any
other applicable law.

   (e) Earlychildhood is not a party to any written or oral contract,
agreement, plan or arrangement pursuant to which Earlychildhood has any
obligation to "gross up," indemnify or otherwise compensate or hold harmless
any person with respect to any portion of any excise tax (or interest or
penalties with respect thereto) which such person may become subject to under
Section 4999 of the Code or any similar state tax law, and there is no
contract, agreement, plan or arrangement covering any person that, individually
or collectively, would constitute compensation in excess of the limitation set
forth in Section 162(m) of the Code.

   (f) Except as set forth on the Earlychildhood Disclosure Schedule, and
except as provided for in this Agreement, neither Earlychildhood nor any of its
Subsidiaries is a party to any oral or written (i) agreement with any officer
or other key employee of Earlychildhood or any of its Subsidiaries, the
benefits of which are contingent, or the terms of which are materially altered,
upon the occurrence of a transaction involving

                                      A-20


Earlychildhood of the nature contemplated by this Agreement, (ii) agreement
with any officer of Earlychildhood providing any term of employment or
compensation guarantee extending for a period longer than one year from the
date hereof and for the payment of compensation in excess of $100,000 per
annum, or (iii) agreement or plan, including any stock option plan, stock
appreciation right plan, restricted stock plan or stock purchase plan, any of
the benefits of which will be increased, or the vesting of the benefits of
which will be accelerated, by the occurrence of any of the transactions
contemplated by this Agreement or the value of any of the benefits of which
will be calculated on the basis of any of the transactions contemplated by this
Agreement. None of the execution and delivery of this Agreement or any of the
Transaction Documents or the consummation of the transactions contemplated
hereunder or thereunder will trigger any "change of control" or similar
provisions resulting in the acceleration of benefits or compensation with
respect to any agreements with any officer or other key employee of
Earlychildhood or any of its Subsidiaries except for such applicable agreements
as set forth on the Earlychildhood Disclosure Schedule (the "Earlychildhood
Change of Control Agreements").

   Section 3.16 Compliance With Laws.

   (a) Neither Earlychildhood nor any of its Subsidiaries has violated or
failed to comply with any statute, law, ordinance, regulation, rule or order of
any Governmental Entity, or any judgment, decree or order of any court,
applicable to it, its business or operations or by which it, its business or
operations are bound, except for any such violations or failures to comply
that, individually or in the aggregate have not had and are not reasonably
likely to have an Earlychildhood Material Adverse Effect;

   (b) No investigation or review by any Governmental Entity is pending or, to
the knowledge of Earlychildhood, has been threatened against Earlychildhood or
any of its Subsidiaries, nor, to the knowledge of Earlychildhood, has any
Governmental Entity indicated by written notice or otherwise, an intention to
conduct an investigation of Earlychildhood or any of its Subsidiaries; and

   (c) There is no agreement, judgment, injunction, order or decree binding
upon Earlychildhood or any of its Subsidiaries which has had or is reasonably
likely to have the effect of prohibiting or materially impairing the conduct of
Earlychildhood's business as currently conducted or the transactions
contemplated by this Agreement.

   Section 3.17 Tax Matters.

   (a) To the knowledge of Earlychildhood, none of Earlychildhood, any of its
Subsidiaries or other Affiliates (as defined in Section 5.13) and any holders
of LLC Interests have taken or agreed to take any action (or failed to take or
agreed not to take any action) which such action or inaction, as the case may
be, would prevent (i) the Contribution from constituting a transaction
qualifying as a transfer of property to Holdings by the holders of LLC
Interests under Section 351 of the Code or (ii) the SmarterKids Merger as
qualifying as a reorganization described in Section 368(a) of the Code.

   (b) To the knowledge of Earlychildhood, the holders of LLC Interests have no
present plan, intention or arrangement to sell or otherwise dispose of any of
the Holdings Common Stock received in the Contribution that would cause the
Contribution and the SmarterKids Merger to fail to qualify as transfers under
Section 351 of the Code.

   Section 3.18 Registration Statement; Proxy Statement/Prospectus. The
information to be supplied by Earlychildhood or its Subsidiaries or about
Earlychildhood or its Subsidiaries by Earlychildhood's agents for inclusion in
the registration statement on Form S-4 pursuant to which shares of Holdings
Common Stock issued in the Transactions will be registered under the Securities
Act (the "Registration Statement"), shall not at the time the Registration
Statement is declared effective by the Securities and Exchange Commission (the
"SEC") contain any untrue statement of a material fact or omit to state any
material fact required to be stated in the Registration Statement or necessary
in order to make the statements in the Registration Statement, in light of the
circumstances under which they were made, not misleading. The information
supplied by Earlychildhood or

                                      A-21


its Subsidiaries for inclusion in the proxy statement/prospectus to be sent to
the stockholders of SmarterKids in connection with the meeting of SmarterKids'
stockholders (the "SmarterKids Stockholders' Meeting") to consider this
Agreement and the SmarterKids Merger (the "Proxy Statement/Prospectus") shall
not, on the date the Proxy Statement/Prospectus is first mailed to the
stockholders of SmarterKids, at the time of the SmarterKids Stockholders'
Meeting and at the Effective Time, contain any statement which, at such time
and in light of the circumstances under which it shall be made, is false or
misleading with respect to any material fact, omit to state any material fact
necessary in order to make the statements made in the Proxy
Statement/Prospectus not false or misleading, or omit to state any material
fact necessary to correct any statement in any earlier communication with
respect to the solicitation of proxies for the SmarterKids Stockholders'
Meeting which has become false or misleading. If at any time prior to the
Effective Time any event relating to Earlychildhood or any of its Affiliates,
should be discovered by Earlychildhood which should be set forth in an
amendment to the Registration Statement or a supplement to the Proxy
Statement/Prospectus, Earlychildhood shall promptly inform SmarterKids.

   Section 3.19 Labor Matters. Neither Earlychildhood nor any of its
Subsidiaries is a party to or otherwise bound by any collective bargaining
agreement, contract or other agreement or understanding with a labor union or
labor organization, nor, as of the date hereof, is Earlychildhood or any of its
Subsidiaries the subject of any material proceeding asserting that
Earlychildhood or any of its Subsidiaries has committed an unfair labor
practice or seeking to compel it to bargain with any labor union or labor
organization nor, as of the date of this Agreement, is there pending or, to the
knowledge of Earlychildhood, threatened, any material labor strike, dispute,
walkout, work stoppage, slow-down or lockout involving Earlychildhood or any of
its Subsidiaries.

   Section 3.20 Insurance. All material fire and casualty, general liability,
business interruption, product liability, and sprinkler and water damage
insurance policies maintained by Earlychildhood or any of its Subsidiaries are
with reputable insurance carriers, provide full and adequate coverage for all
normal risks incident to the business of Earlychildhood and its Subsidiaries
and their respective properties and assets, and are in character and amount at
least equivalent to that carried by persons engaged in similar businesses and
subject to the same or similar perils or hazards, except for any such failures
to maintain insurance policies that, individually or in the aggregate, are not
reasonably likely to have an Earlychildhood Material Adverse Effect. All
premiums and other payments due from Earlychildhood or any Subsidiary with
respect to any such contracts of insurance or indemnity have been paid. Neither
Earlychildhood nor any of its Subsidiaries have received written notice of any
threatened termination of, or premium increase with respect to, any of such
policies or bonds.

   Section 3.21 No Existing Discussions. As of the date hereof, other than the
Transactions, neither Earlychildhood nor any of its Affiliates is engaged,
directly or indirectly, in any discussions or negotiations with any other party
with respect to any Earlychildhood Acquisition Proposal (as defined in Section
5.4).

   Section 3.22 Consent. The Contribution has been approved by the unanimous
consent of all holders of LLC Interests and such holders have taken all actions
necessary under the California Limited Liability Company Act required for the
approval of the Transactions. No separate approval by the holders of any class
or series of LLC Interests or other equity interests in Earlychildhood is
necessary to approve this Agreement, the Contribution, the Transaction
Documents to which Earlychildhood is a party or any of the other transactions
contemplated hereby.

   Section 3.23 Management Committee Approval. The Management Committee of
Earlychildhood has taken all actions necessary under the California Limited
Liability Company Act required for the approval of the Transactions and no
other approval under any California anti-takeover statute or regulation
applicable to Earlychildhood is required in connection with the consummation of
the Transactions. No "fair price," "moratorium," "control share acquisitions"
or other similar anti-takeover statute or regulation is applicable to
Earlychildhood or (by reason of Earlychildhood's participation therein) this
Agreement, the Contribution or the Transactions.

                                      A-22


                                  ARTICLE IV.

                 REPRESENTATIONS AND WARRANTIES OF SMARTERKIDS

   SmarterKids represents and warrants to Earlychildhood that the statements
contained in this Article IV are true and correct, except as set forth herein
and in the disclosure schedules delivered by SmarterKids to Earlychildhood on
or before the date of this Agreement (the "SmarterKids Disclosure Schedule").
The SmarterKids Disclosure Schedule shall be arranged in paragraphs
corresponding to the numbered and lettered paragraphs contained in this Article
IV and the disclosure in any paragraph shall qualify other paragraphs in this
Article IV only to the extent that it is reasonably apparent from a reading of
such disclosure that it also qualifies or applies to such other paragraphs.

   Section 4.1 Organization of SmarterKids. SmarterKids is a corporation duly
organized, validly existing and in good standing under the laws of the State of
Delaware, 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 to do business and is in good standing as a
foreign corporation in each jurisdiction in which the failure to be so
qualified would have a SmarterKids Material Adverse Effect (as defined below).
SmarterKids does not have, and, since the date of its incorporation, has not
had any Subsidiaries. Except as set forth on the SmarterKids Disclosure
Schedule or in the SmarterKids SEC Reports (as defined in Section 4.4) filed
prior to the date hereof, SmarterKids does not directly or indirectly own any
equity or similar interest in, or any interest that is mandatorily convertible
into or exchangeable or exercisable for, any corporation, partnership, joint
venture or other business association or entity. A true, correct and complete
copy of the Certificate of Incorporation and other similar organizational
documents of SmarterKids has been delivered to Earlychildhood. For purposes of
this Agreement "SmarterKids Material Adverse Effect" shall mean a material
adverse effect on the business, assets, properties, financial condition or
results of operations of SmarterKids, provided, that a decrease or successive
decreases in the market price of the SmarterKids Common Stock prior to the
Effective Time shall not, in and of itself, constitute a SmarterKids Material
Adverse Effect (it being understood that any decrease or successive decreases
in market price may be indicative of other factors which, in and of themselves
(without giving effect to such decrease(s) in market price), would and, to the
extent applicable, shall constitute a SmarterKids Material Adverse Effect).

   Section 4.2 SmarterKids Capital Structure.

   (a) The authorized capital stock of SmarterKids consists of 90,000,000
shares of SmarterKids Common Stock and 10,000,000 shares of Preferred Stock,
$.01 par value ("SmarterKids Preferred Stock"). As of the date hereof, (i)
20,651,115 shares of SmarterKids Common Stock were issued and outstanding, all
of which are validly issued, fully paid and nonassessable, (ii) no shares of
SmarterKids Common Stock were held in the treasury of SmarterKids and (iii) no
shares of SmarterKids Preferred Stock were issued and outstanding. The
SmarterKids Disclosure Schedule shows the number of shares of SmarterKids
Common Stock reserved for future issuance pursuant to stock options granted and
outstanding as of the date hereof, the plans under which such options were
granted and award agreements pursuant to which "non-plan" options were granted
(collectively, the "SmarterKids Stock Plans"), and the entities or persons to
whom such options were granted. As of the date hereof, warrants to purchase an
aggregate of 217,292 shares of SmarterKids Common Stock were issued and
outstanding the ("SmarterKids Warrants"). The SmarterKids Disclosure Schedule
sets forth the SmarterKids agreements under which the SmarterKids Warrants were
issued and to whom such warrants were granted. Except as set forth on the
SmarterKids Disclosure Schedule, there are no obligations, contingent or
otherwise, of SmarterKids to repurchase, redeem or otherwise acquire any shares
of SmarterKids Common Stock or make any material investment (in the form of a
loan, capital contribution or otherwise) in any other entity. A maximum of
400,000 shares of SmarterKids Common Stock is authorized for issuance under the
SmarterKids Employee Stock Purchase Plan, of which 40,666 shares have been
purchased pursuant thereto as of the date hereof.

                                      A-23


   (b) Except as set forth in this Section 4.2 or as reserved for future grants
of options under the SmarterKids Stock Plans or as disclosed on the SmarterKids
Disclosure Schedule, (i) there are no equity securities of any class of
SmarterKids, or any security exchangeable into or exercisable for such equity
securities, issued, reserved for issuance or outstanding; (ii) there are no
options, warrants, equity securities, calls, rights, commitments or agreements
of any character to which SmarterKids is a party or by which it is bound
obligating SmarterKids to issue, deliver or sell, or cause to be issued,
delivered or sold, additional shares of capital stock of SmarterKids or
obligating SmarterKids to grant, extend, accelerate the vesting of or enter
into any such option, warrant, equity security, call, right, commitment or
agreement; and (iii) to the knowledge of SmarterKids, there are no voting
trusts, proxies or other voting agreements or understandings with respect to
the shares of capital stock of SmarterKids.

   Section 4.3 Authority; No Conflict; Required Filings and Consents.

   (a) SmarterKids has all requisite corporate power and authority to enter
into this Agreement and each of the Transaction Documents to which it is a
party and to consummate the Transactions contemplated by this Agreement and
each of the Transaction Documents to which it is a party. The execution and
delivery of this Agreement and each of the Transactions Documents to which it
is a party and the consummation of the transactions contemplated by this
Agreement and each of the Transaction Documents to which it is a party by
SmarterKids have been duly authorized by all necessary corporate action on the
part of SmarterKids, subject only to the approval and adoption of this
Agreement by SmarterKids' stockholders under the DGCL. The stockholders of
SmarterKids identified on the SmarterKids Disclosure Schedule have each
executed and delivered the Stockholder Support Agreement in the form of Exhibit
A attached hereto and assuming the due authorization and execution of the
Stockholder Support Agreement by each such stockholder, the Stockholder Support
Agreement constitutes a valid and binding obligation of such stockholders,
enforceable in accordance with its terms, subject to the Bankruptcy and Equity
Exception. This Agreement and each of the Transaction Documents to which
SmarterKids is a party have been duly executed and delivered by SmarterKids and
constitute the valid and binding obligations of SmarterKids, enforceable in
accordance with their terms, subject to the Bankruptcy and Equity Exception.

   (b) Except as set forth on the SmarterKids Disclosure Schedule, the
execution and delivery of this Agreement and each of the Transaction Documents
to which it is a party by SmarterKids does not, and the consummation of the
Transactions contemplated by this Agreement and each of the Transaction
Documents to which it is a party will not, (i) conflict with, or result in any
violation or breach of, any provision of the Certificate of Incorporation or
Bylaws of SmarterKids (the "SmarterKids Organizational Documents"), (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 material benefit)
under, or require a consent or waiver under, any of the terms, conditions or
provisions of any note, bond, mortgage, indenture, lease, contract or other
agreement, instrument or obligation to which SmarterKids is a party or by which
it or any of its 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 SmarterKids or any of
its properties or assets, except in the case of (ii) and (iii) for any such
conflicts, violations, defaults, terminations, cancellations or accelerations
which are not, individually or in the aggregate, reasonably likely to have a
SmarterKids Material Adverse Effect. The execution and delivery of the
Stockholder Support Agreement by the stockholders of SmarterKids party thereto
does not conflict with, and will not result in any violation or breach of, any
provision of SmarterKids Organizational Documents.

   (c) No consent, approval, order or authorization of, or registration,
declaration or filing with, any Governmental Entity is required by or with
respect to SmarterKids in connection with the execution and delivery of this
Agreement and each of the Transaction Documents to which it is a party or the
consummation of the Transactions contemplated hereby or thereby, except for (i)
the filing of the pre-merger notification report under the HSR Act, if
applicable, (ii) the filing of a Certificate of Merger with respect to the
SmarterKids Merger with the Delaware Secretary of State, (iii) the filing of
the Proxy Statement/Prospectus with the SEC in accordance with the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), (iv) such consents,

                                      A-24


approvals, orders, authorizations, registrations, declarations and filings as
may be required under applicable state or foreign securities laws, and (v) such
other consents, authorizations, filings, approvals and registrations which, if
not obtained or made, would not be reasonably likely to have a SmarterKids
Material Adverse Effect. SmarterKids is its own "ultimate parent entity" (as
such term is used in the HSR Act and the Regulations thereunder) and is not a
"$100 million Person" within the meaning of the HSR Act and the Regulations
thereunder.

   Section 4.4 SEC Filings; Financial Statements.

   (a) SmarterKids has timely filed and made available to Earlychildhood all
forms, reports and documents filed or required to be filed by SmarterKids with
the SEC since the date of its initial public offering (collectively, the
"SmarterKids SEC Reports"). The SmarterKids SEC Reports (including all exhibits
and schedules thereto and documents incorporated by reference therein) (i) at
the time filed, complied in all material respects with the applicable
requirements of the Securities Act and the Exchange Act, as the case may be,
and (ii) did not at the time they were filed (or if amended or superseded by a
filing prior to the date of this Agreement, then on the date of such filing)
contain any untrue statement of a material fact or omit to state a material
fact required to be stated in such SmarterKids SEC Reports or necessary in
order to make the statements in such SmarterKids SEC Reports, in the light of
the circumstances under which they were made, not misleading.

   (b) SmarterKids will deliver to Earlychildhood as soon as they become
available true and complete copies of any report or statement mailed by
SmarterKids to its security holders generally or filed by it with the SEC, in
each case subsequent to the date hereof and prior to the Effective Time. As of
their respective dates, such reports and statements (excluding any information
therein provided by Earlychildhood, as to which SmarterKids makes no
representation) will not contain any untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in the light of the circumstances under which they
are made, not misleading and will comply in all material respects with all
applicable requirements of law. The audited financial statements and unaudited
interim financial statements of SmarterKids to be included or incorporated by
reference in such reports and statements will be prepared in accordance with
GAAP and regulations of the SEC applicable to public companies and will fairly
present the financial position of SmarterKids as of the dates thereof and the
results of operations and consolidated cash flows for the periods then ended
(subject, in the case of any unaudited interim financial statements, to normal
year-end adjustments and to the extent they may not include footnotes or may be
condensed or summary statements).

   (c) Each of the financial statements (including, in each case, any related
notes) contained in the SmarterKids SEC Reports complied as to form in all
material respects with the applicable published rules and regulations of the
SEC with respect thereto, was prepared in accordance with GAAP and regulations
of the SEC applicable to public companies applied on a consistent basis
throughout the periods involved (except as may be indicated in the notes to
such financial statements or, in the case of unaudited statements, in
conformity with the requirements of Form 10-Q under the Exchange Act) and
fairly presented in all material respects the financial position of SmarterKids
as of the respective dates and the results of its operations and cash flows for
the periods indicated, except that the unaudited 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. The unaudited balance sheet of
SmarterKids as of September 30, 2000 is referred to herein as the "SmarterKids
Balance Sheet." No financial statements of any other entity are required to be
included in the financial statements of SmarterKids under GAAP.

   Section 4.5 No Undisclosed Liabilities. Except as disclosed in the
SmarterKids SEC Reports filed prior to the date hereof or on the SmarterKids
Disclosure Schedule, and except for normal or recurring liabilities incurred
since the date of the SmarterKids Balance Sheet in the ordinary course of
business consistent with past practices, SmarterKids does not have any
liabilities, either accrued, contingent or otherwise (whether

                                      A-25


or not required to be reflected in financial statements in accordance with
GAAP), and whether due or to become due, which individually or in the
aggregate, are reasonably likely to have a SmarterKids Material Adverse Effect.

   Section 4.6 Absence of Certain Changes or Events. Except as expressly
contemplated by this Agreement and the Transaction Documents or as disclosed in
the SmarterKids SEC Reports filed prior to the date hereof or as set forth on
the SmarterKids Disclosure Schedule, since the date of the SmarterKids Balance
Sheet, SmarterKids has conducted its businesses only in the ordinary course and
in a manner consistent with past practice and, since such date, there has been
no material adverse change in the financial condition, results of operations,
business, assets or properties of SmarterKids (a "SmarterKids Material Adverse
Change") or any development or combination of developments of which the
management of SmarterKids is aware that, individually or in the aggregate, has
had, or is reasonably likely to have, a SmarterKids Material Adverse Effect,
and since such date, there has not been any:

   (a) issuances of any capital stock, other than pursuant to the SmarterKids
Stock Plans through the date hereof, or purchases, redemptions or other
acquisitions, or agreements to purchase, redeem or otherwise acquire, any
shares of capital stock of SmarterKids, or issuances or purchases of any
options, warrants or other equity securities, debt securities or evidence of
indebtedness of SmarterKids, or declarations or payments of any dividends or
any distributions (whether in cash, stock or property or any combination
thereof) in respect of SmarterKids' capital stock;

   (b) amendment to the organizational documents of SmarterKids;

   (c) payment by SmarterKids of any bonuses, salaries or other compensation to
any director or executive officer (except for payments of salary, bonuses and
other compensation payable for employment services rendered in the ordinary
course of business (in which case there has been no increase in such payments))
or entry into any employment, severance or similar contract with any such
person;

   (d) adoption of any Employee Benefit Plan or Benefit Arrangement for or with
any employees of SmarterKids or any SmarterKids ERISA Affiliate or any increase
in the payment to or benefits under any SmarterKids Plan or other benefit
obligations for or with any employees of SmarterKids or any SmarterKids ERISA
Affiliate or change in any actuarial or other assumption used to calculate
funding obligations with respect to any SmarterKids Employee Benefit Plan or
Benefit Arrangements, or any change in the manner in which contributions to any
SmarterKids Employee Benefit Plan or Benefit Arrangements are made or the basis
on which such contributions are determined;

   (e) damage to or destruction or loss of any asset or property of
SmarterKids, whether or not covered by insurance, that would have a SmarterKids
Material Adverse Effect;

   (f) sale, lease or other disposition of any material asset or property of
SmarterKids (other than sales of inventory in the ordinary course of business);

   (g) accrual of any expenses except for such accruals in the ordinary course
of business;

   (h) cancellation or waiver of any claims or rights by SmarterKids that would
have a SmarterKids Material Adverse Effect;

   (i) assumption, guarantee or endorsement or other agreement to become
responsible for the obligations of any other individual, firm or corporation
(other than intercompany obligations) or making of any loans or advances to,
any employee of SmarterKids, other than in the ordinary course of business;

   (j) material change by SmarterKids in its accounting methods, principles or
practices to which Earlychildhood has not previously consented in writing,
except insofar as may be appropriate for changes required by applicable law or
GAAP;

                                      A-26


   (k) revaluation by SmarterKids of any of its assets having a SmarterKids
Material Adverse Effect;

   (l) agreement, whether oral or written, by SmarterKids with respect to or to
do any of the foregoing;

   (m) other action or event that would have required the consent of
Earlychildhood pursuant to Section 5.1 of this Agreement had such action or
event occurred after the date of this Agreement and that, individually or in
the aggregate, has had or is reasonably likely to have a SmarterKids Material
Adverse Effect.

   Section 4.7 Taxes.

   (a) SmarterKids has (i) timely filed all federal, state, local and foreign
Tax returns and reports required to be filed by it prior to the date of this
Agreement (taking into account all applicable extensions) and such Tax returns
are accurate and complete in all material respects, (ii) timely paid or accrued
all Taxes owed (whether or not shown on any Tax returns), and (iii) paid or
accrued all Taxes for which a notice of assessment or collection has been
received (other than amounts being contested in good faith by appropriate
proceedings). None of the Tax returns filed or Taxes payable by SmarterKids
have been the subject of an audit, action, suit, proceeding, claim,
examination, deficiency or assessment by the IRS or any other governmental
authority, and no such audit, action, suit, proceeding, claim, examination,
deficiency or assessment is currently pending or, to the knowledge of
SmarterKids, contemplated or threatened. The unpaid Taxes of SmarterKids
(whether or not yet payable) attributable to any period (or portion thereof)
ending on or before the Closing Date did not, as of September 30, 2000, exceed
the reserve for actual Taxes (as opposed to any reserve for deferred Taxes
established to reflect timing differences between book and Tax income) as shown
on the SmarterKids Balance Sheet, and will not exceed such reserve as adjusted
for the passage of time through the Closing Date in accordance with the
reasonable past custom and practice of SmarterKids in filing its Tax returns.
SmarterKids will not incur any liability for Taxes from September 30, 2000
through the Closing Date other than in the ordinary course of business and
consistent with reasonable past practice, and will not incur any Tax liability
in connection with the transactions contemplated by this Agreement. SmarterKids
has not agreed to make any adjustment under Section 481(a) of the Code (or any
corresponding provision of state, local or foreign Tax law) by reason of a
change in accounting method or otherwise, and SmarterKids will not be required
to make any such adjustment as a result of the transactions contemplated by
this Agreement. SmarterKids has timely withheld or collected and paid over to
the appropriate governmental authorities (or is properly holding for such
timely payment) all Taxes required by law to be withheld or collected.
SmarterKids has not made an election under Section 341(f) of the Code. There
are no liens for Taxes upon the assets of SmarterKids (other than liens for
Taxes that are not yet due or that are being contested in good faith by
appropriate proceedings). No extension of a statute of limitations relating to
any Taxes is in effect with respect to SmarterKids.

   (b) SmarterKids has not been a member of an affiliated group of corporations
filing a consolidated federal income tax return (or a group of corporations
filing a consolidated, combined or unitary income tax return under comparable
provisions of state, local or foreign tax law) for any taxable period, other
than a group the common parent of which is or was SmarterKids. SmarterKids has
not been and is not a party to or member of any joint venture, partnership,
limited liability company, or other arrangement or contract which could be
treated as a partnership for federal income tax purposes. SmarterKids is not,
and has not been, a U.S. real property holding corporation (as defined in
Section 897(c)(2) of the Code) during the applicable period specified in
Section 897(c)(1)(A)(ii) of the Code.

   (c) SmarterKids has no obligation under any agreement or arrangement with
any other person or any provision of law with respect to Taxes of such other
person (including pursuant to Treas. Reg. (S) 1.1502-6 or comparable provisions
of state, local or foreign tax law) and including any liability for Taxes of
any predecessor entity.

                                      A-27


   Section 4.8 Properties.

   (a) The SmarterKids Disclosure Schedule sets forth a list of all material
leases to which SmarterKids is a party as a lessee as of the date hereof (the
"SmarterKids Lease Agreements"), setting forth in the case of any such lease
covering real property, the location of such real property. To the knowledge of
SmarterKids, SmarterKids has a valid and binding leasehold interest in each of
the properties that is the subject of a SmarterKids Lease Agreement free and
clear of all Encumbrances except for (i) any Encumbrances reflected in the
financial statements included in the SmarterKids SEC Reports and the
SmarterKids Disclosure Schedule; (ii) any Encumbrances which, individually or
in the aggregate, are not reasonably likely to have a SmarterKids Material
Adverse Effect; (iii) zoning laws and other land use restrictions that do not
impair the present or anticipated use or occupancy of the property subject
thereto, (iv) any Encumbrances for taxes, assessments and other governmental
charges not yet due and payable or due but not delinquent or due and being
contested in good faith; (v) any mechanics' workmen's, repairmen's,
warehousemen's, carrier's or other similar liens and encumbrances arising in
the ordinary course of business consistent with past practice or being
contested in good faith and (vi) any Encumbrances which are matters of public
record or are shown by a current title report and reflected on the SmarterKids
Disclosure Schedule (clauses (i) through (vi) above collectively referred to
herein as "SmarterKids Permitted Encumbrances").

   (b) SmarterKids is not in default under any SmarterKids Lease Agreement
except where the existence of such defaults, individually or in the aggregate,
has not had and is not reasonably likely to have a SmarterKids Material Adverse
Effect.

   (c) SmarterKids does not own any real property.

   Section 4.9 Intellectual Property.

   (a) SmarterKids owns free and clear of all Encumbrances or is licensed or
otherwise possesses legally enforceable rights to use all patents, trademarks,
trade names, service marks, copyrights, and any applications for such patents,
trademarks, trade names, service marks, copyrights, know-how, computer software
programs or applications and tangible or intangible proprietary information or
material that are necessary to conduct the business of SmarterKids as currently
conducted (the "SmarterKids Intellectual Property"), subject to such exceptions
that would not be reasonably likely to have an SmarterKids Material Adverse
Effect. The SmarterKids Disclosure Schedule contains a list of all of the
following that are included in the material within the SmarterKids Intellectual
Property: (i) patents and patent applications; (ii) trademarks, trade names and
service marks and registrations thereof and applications therefor; and (iii)
registered copyrights and applications therefor. The SmarterKids Disclosure
Schedule identifies the owner of each item listed thereon and, in the case of
registrations and applications, the application or registration number and
date.

   (b) To the knowledge of SmarterKids, SmarterKids is the sole and exclusive
owner or a licensee of all of the material SmarterKids Intellectual Property.
All of the material SmarterKids Intellectual Property will be owned or
available for use by SmarterKids on terms and conditions immediately following
the Effective Time identical to the terms and conditions pertaining to
SmarterKids immediately prior to the Effective Time. SmarterKids has taken
reasonable measures to protect the proprietary nature of the SmarterKids
Intellectual Property and to maintain in confidence the trade secrets and
confidential information that they own or use. No other person has any rights
to any material item of the SmarterKids Intellectual Property or has any rights
to any of the material SmarterKids Intellectual Property, except that the items
of the SmarterKids Intellectual Property identified on the SmarterKids
Disclosure Schedule as licensed to SmarterKids are owned by the respective
owners identified on the SmarterKids Disclosure Schedule, and, to the knowledge
of SmarterKids, no person is infringing, violating or misappropriating any of
the material SmarterKids Intellectual Property.

   (c) To the knowledge of SmarterKids, none of the activities or business
presently conducted by SmarterKids infringes or violates, or constitutes a
misappropriation of, any intellectual property of any other person, and, if
without the knowledge of SmarterKids, such activities or business presently
conducted by

                                      A-28


SmarterKids does infringe, violate or constitute a misappropriation of any
intellectual property of any other person, no such infringement, violation or
misappropriation, individually or in the aggregate, is reasonably likely to
have a SmarterKids Material Adverse Effect. Neither SmarterKids nor any
Affiliate of SmarterKids has received any complaint, claim or notice alleging
any such infringement, violation or misappropriation.

   (d) With respect to each item of the SmarterKids Intellectual Property:

     (i) SmarterKids possesses all right, title and interest in and to such
  item, except for any SmarterKids Third Party Rights (as defined below;)

     (ii) such item is not subject to any outstanding judgment, order,
  decree, stipulation or injunction; and

     (iii) SmarterKids has not agreed, except in the ordinary course of
  business consistent with past practice or in conjunction with product or
  service sales or licenses, to indemnify any person for or against any
  infringement, misappropriation or other conflict with respect to such item.

   (e) The SmarterKids Disclosure Schedule identifies each item of the
intellectual property used by SmarterKids that is owned by a party other than
SmarterKids ("SmarterKids Third Party Rights"), and all licenses or other
agreements pursuant to which SmarterKids uses such items are listed on the
SmarterKids Disclosure Schedule. With respect to each such item:

     (i) the license or other agreement covering any such material item is
  valid, binding, enforceable and in full force and effect with respect to
  SmarterKids and, to the knowledge of SmarterKids, with respect to every
  other party thereto;

     (ii) each such license or other agreement, including licenses to all
  third-party software listed in the SmarterKids Disclosure Schedule other
  than generally commercially available software, to which SmarterKids is a
  party, is assignable by SmarterKids without the consent or approval of, or
  any payment to, any party except as set forth on the SmarterKids Disclosure
  Schedule, and, except as set forth on the SmarterKids Disclosure Schedule,
  all such licenses and other agreements will continue to be valid, binding,
  enforceable and in full force and effect immediately following the
  Effective Time in accordance with the terms thereof as in effect
  immediately prior to the Effective Time, and the consummation of the
  transactions will not conflict with, result in a violation or breach of or
  constitute a default under (with notice or lapse of time or both) any such
  license or other agreement; and

     (iii) neither SmarterKids nor, to the knowledge of SmarterKids, any
  other party to any such license or other agreement, is in breach or default
  under any such license or other agreement and, to the knowledge of
  SmarterKids, no event has occurred that, with notice or lapse of time or
  both, would constitute such a breach or default or permit termination,
  modification or acceleration thereunder.

   (g) The systems and web architecture currently associated with SmarterKids'
web site are capable of supporting revenue of $40 million on an annual basis
at present performance standards and consistent with the seasonality of
SmarterKids' business.

   Section 4.10 Product Warranties and Liability.

   (a) No reserves have been provided for by SmarterKids to cover potential
claims under existing customer indemnification agreements.

   (b) Except as to claims, actions, proceedings or investigations which have
been asserted but as to which no notice has been given to SmarterKids and
except as set forth on SmarterKids Disclosure Schedule, there are no product
liability claims, actions, proceedings or investigations pending or, to the
knowledge of SmarterKids, threatened against SmarterKids or its assets or, to
the knowledge of SmarterKids, any state of facts existing which could give
rise to any such product liability claim, action, proceeding or investigation.

                                     A-29


   (c) To the knowledge of SmarterKids, no claims have been made that the
products sold by SmarterKids are not effective for the uses such products
purport to serve. To its knowledge, SmarterKids has not received any written
notice that any product manufactured by it has not been manufactured in
accordance with "current Good Manufacturing Practices" (as such term is
commonly understood within SmarterKids' industry) or has not been properly
labeled for its approved use.

   Section 4.11 Agreements, Contracts and Commitments.

   (a) As of the date hereof, SmarterKids is not a party to any existing
contract, obligation or commitment (including amendments, supplements or
modifications thereof (whether orally or in writing)) of any type in any of the
following categories except for contracts filed as exhibits to the SmarterKids
SEC Reports or set forth in the SmarterKids Disclosure Schedule (true and
complete copies of which contracts have been delivered to or made available to
Earlychildhood):

     (i) contracts that provide for annual payments to or by SmarterKids
  aggregating in excess of $150,000;

     (ii) each contract of SmarterKids that was not entered into in the
  ordinary course of business;

     (iii) contracts under which SmarterKids has or may, except by way of
  endorsement of negotiable instruments for collection in the ordinary course
  of business and consistent with past practice, become absolutely or
  contingently or otherwise liable for (x) the performance under a contract
  of any other person, firm or corporation or (y) the whole or any part of
  the indebtedness or liabilities of any other person, firm or corporation,
  in all cases, individually in excess of $1,000,000 and in the aggregate in
  excess of $5,000,000;

     (iv) employment agreements, consulting agreements, contracts or
  commitments with any employee or member of SmarterKids' Board of Directors,
  other than those which are terminable by SmarterKids on not more than
  thirty days notice without liability or financial obligation, and within
  each such category of agreements, contracts or commitments, which are
  individually in excess of $150,000;

     (v) any agreements or plans, including, without limitation, any stock
  option, stock appreciation right or stock purchase plans or agreements, any
  of the benefits of which will be increased, or the vesting of benefits of
  which will be accelerated, by the occurrence of any of the transactions
  contemplated by this Agreement or the value of any of the benefits of which
  will be calculated on the basis of any of the transactions contemplated by
  this Agreement;

     (vi) any contract with any director, officer or more than 5% stockholder
  of SmarterKids, other than in such person's capacity as a director or
  officer of SmarterKids, or any contract with any entity in which, to the
  knowledge of SmarterKids, any director, officer or more than 5% stockholder
  or any family member of any director, officer or stockholder has a material
  economic interest;

     (vii) any contract that limits or restricts in any material respect
  where SmarterKids may conduct its business or the type or line of business
  that Earlychildhood may engage in;

     (viii) any powers of attorney outstanding (other than those issued in
  the ordinary course of business with respect to Tax matters), or material
  obligations or liabilities (absolute or contingent) as guarantor, surety,
  cosigner, endorser, co-maker, indemnitor, or otherwise respecting the
  obligations or liabilities of any person;

     (ix) any material contract containing any agreement with respect to any
  change of control; and

     (x) each material amendment, supplement and modification (whether oral
  or written) in respect of any of the foregoing.

   (b) SmarterKids has not breached, or received in writing any claim or notice
that it has breached, any of the terms or conditions of any material agreement,
contract or commitment filed or required to be filed as an exhibit to the
SmarterKids SEC Reports or set forth or required to be set forth in Section
4.11 of the

                                      A-30


SmarterKids Disclosure Schedule ("SmarterKids Material Contracts") in such a
manner as, individually or in the aggregate, is reasonably likely to have a
SmarterKids Material Adverse Effect. Each SmarterKids Material Contract that
has not expired by its terms is in full force and effect, except for those
contracts the ineffectiveness of which would not reasonably be likely to have a
SmarterKids Material Adverse Effect, and, if all of the consents, approvals,
authorizations, filings, notifications and other actions listed with respect to
such contract in the SmarterKids Disclosure Schedule are obtained, taken or
made, as applicable, such contract will continue, after the Effective Time, to
be in full force and effect on identical terms.

   (c) To SmarterKids' knowledge, none of the parties to any SmarterKids
Material Contract have terminated, or notified SmarterKids in writing of its
intent to materially reduce or terminate its business relationship with
SmarterKids in the future.

   (d) SmarterKids has not received written notice from any customer, or group
of customers, that are under common ownership or control, and that accounted
for a material percentage of the aggregate products and services furnished by
SmarterKids since January 1, 1999 that such customer or group of customers has
stopped or intends to stop purchasing SmarterKids' products or services, nor
has SmarterKids lost any supplier, or group of suppliers that are under common
ownership or control, that accounted for a material percentage of the aggregate
supplies purchased by SmarterKids since January 1, 1999.

   Section 4.12 Litigation. Except as disclosed in the SmarterKids SEC Reports
or in the SmarterKids Disclosure Schedule, there is no (i) action, suit or
proceeding, claim, arbitration or investigation against SmarterKids pending or,
to the knowledge of SmarterKids, threatened, against SmarterKids or (ii)
outstanding order, judgment, writ, injunction or decree of any court,
governmental agency or arbitration tribunal in a proceeding to which
SmarterKids is a party, except, in the case of each of clauses (i) and (ii)
above, those that, individually or in the aggregate, are not reasonably likely
to have a SmarterKids Material Adverse Effect or a material adverse effect on
the ability of SmarterKids to consummate the transactions contemplated by this
Agreement.

   Section 4.13 Environmental Matters. To the knowledge of SmarterKids, except
as disclosed in the SmarterKids SEC Reports filed prior to the date hereof and
except, with or without the knowledge of SmarterKids, for such matters that,
individually or in the aggregate, are not reasonably likely to have a
SmarterKids Material Adverse Effect: (i) SmarterKids is in material compliance
with all applicable Environmental Laws; (ii) the properties currently owned or
operated by SmarterKids (including soils, groundwater, surface water, buildings
or other structures) are not contaminated with any Hazardous Substances; (iii)
the properties formerly owned or operated by SmarterKids were not contaminated
with Hazardous Substances during the period of ownership or operation by
SmarterKids; (iv) SmarterKids is not subject to liability for any Hazardous
Substance disposal or contamination on any third party property; (v)
SmarterKids has not been associated with any release or threat of release of
any Hazardous Substance; (vi) SmarterKids has not received any written notice,
demand, letter, claim or request for information alleging that SmarterKids may
be in violation of or liable under any Environmental Law; and (vii) SmarterKids
is not subject to any orders, decrees, injunctions or other arrangements with
any Governmental Entity or subject to any indemnity or other agreement with any
third party relating to liability under any Environmental Law or relating to
Hazardous Substances.

   Section 4.14 Employee Benefit Plans.

   (a) The SmarterKids Disclosure Schedule sets forth all Employee Benefit
Plans, as defined in Section 3(3) of ERISA, and all other material Benefit
Arrangements, (i) which are maintained, contributed to or required to be
contributed to by SmarterKids ("SmarterKids Employee Plans").

   (b) A true and complete copy of each written SmarterKids Employee Plan,
including, if applicable, each amendment thereto and any trust agreement,
insurance contract, collective bargaining agreement, or other funding or
investment arrangements for the benefits under such SmarterKids Employee Plan,
has been made

                                      A-31


available to Earlychildhood. In addition, with respect to each such SmarterKids
Employee Plan to the extent applicable, SmarterKids has made available to
Earlychildhood the most recently filed Federal Forms 5500, the most recent
summary plan description (including any summaries of material modifications),
the most recent IRS determination letter, if applicable, the most recent
actuarial report or valuation, if applicable, and all material employee
communications with respect to each such SmarterKids Employee Plan.

   (c) Except as set forth on the SmarterKids Disclosure Schedule:

     (i) neither SmarterKids nor any entity that, together with SmarterKids
  is required to be treated as a single employer under Section 414 of the
  Code ("SmarterKids ERISA Affiliate") sponsors or has previously sponsored,
  maintained, contributed to or incurred an obligation to contribute to any
  Employee Benefit Plan regulated under Title IV of ERISA, including any
  "multiemployer plan," as defined in Sections 3(37) and 4001(a)(3) of ERISA
  and neither SmarterKids nor any SmarterKids ERISA Affiliate has incurred
  nor reasonably expects to incur any liability under Title IV of ERISA
  arising in connection with the termination of any plan covered or
  previously covered by Title IV or ERISA. Neither SmarterKids nor any ERISA
  Affiliate participates in or has employees covered by an Employee Plan
  sponsored by a professional employer organization or similar entity;

     (ii) SmarterKids does not and has not previously sponsored, maintained,
  contributed to or incurred an obligation to contribute to any Employee
  Benefit Plan that provides or will provide benefits described in Section
  3(1) of ERISA to any former employee or retiree of SmarterKids, except as
  required under Part 6 of Title I of ERISA and Section 4980B of the Code or
  applicable state law;

     (iii) all SmarterKids Employee Plans and Benefit Arrangements have been
  maintained and operated, and currently are, in compliance in all material
  respects with their terms, the requirements prescribed by any and all
  applicable laws (including ERISA and the Code), orders, or governmental
  rules and regulations in effect with respect thereto, and SmarterKids has
  performed all material obligations required to be performed by it under, is
  not in any material respect in default under or in violation of, and has no
  knowledge of any default or violation by any other party to, any of the
  SmarterKids Employee Plans;

     (iv) each SmarterKids Employee Plan that is intended to qualify under
  Section 401(a) of the Code and each trust established pursuant to each such
  SmarterKids Employee Plan that is intended to qualify under Section 501(a)
  of the Code is the subject of a favorable determination letter from the
  IRS, a copy of which has been made available to Earlychildhood, and, to
  SmarterKids' knowledge, nothing has occurred which may reasonably be
  expected to impair such determination or otherwise adversely affect the
  tax-qualified status of such SmarterKids Employee Plan;

     (v) SmarterKids has made full and timely payment of all amounts required
  to be contributed under the terms of each SmarterKids Employee Plan and
  applicable law or required to be paid as expenses under such SmarterKids
  Employee Plan and there has been no amendment to, written interpretation of
  or announcement (whether or not written) by SmarterKids or any SmarterKids
  ERISA Affiliates relating to, or change in employee participation or
  coverage under, any Employee Benefit Plan or Benefit Arrangement that would
  increase materially the expense of maintaining such Employee Benefit Plan
  or Benefit Arrangement above the level of the expense incurred in respect
  thereof for the fiscal year ended prior to the date hereof; and

     (vi) other than claims for benefits in the ordinary course, there is no
  claim, suit, action, dispute, arbitration or legal, administrative or other
  proceeding or governmental investigation or audit pending, or, to the
  knowledge of SmarterKids, threatened, alleging any breach of the terms of
  any SmarterKids Employee Plan or of any fiduciary duty thereunder or
  violation of any applicable law with respect to any such SmarterKids
  Employee Plan.

   (d) With respect to the SmarterKids Employee Plans, individually and in the
aggregate, no event has occurred, and to the knowledge of SmarterKids, there
exists no condition or set of circumstances in connection with which
SmarterKids could be subject to any liability that is reasonably likely to have
a SmarterKids Material Adverse Effect under ERISA, the Code or any other
applicable law.

                                      A-32


   (e) SmarterKids is not a party to any written or oral contract, agreement,
plan or arrangement pursuant to which SmarterKids has any obligation to "gross
up," indemnify or otherwise compensate or hold harmless any person with respect
to any portion of any excise tax (or interest or penalties with respect
thereto) which such person may become subject to under Section 4999 of the Code
or any similar state tax law, and there is no contract, agreement, plan or
arrangement covering any person that, individually or collectively, would
constitute compensation in excess of the limitation set forth in Section 162(m)
of the Code.

   (f) Except as set forth on the SmarterKids Disclosure Schedule, and except
as provided for in this Agreement, SmarterKids is not a party to any oral or
written (i) agreement with any officer or other key employee of SmarterKids,
the benefits of which are contingent, or the terms of which are materially
altered, upon the occurrence of a transaction involving SmarterKids of the
nature contemplated by this Agreement, (ii) agreement with any officer of
SmarterKids providing any term of employment or compensation guarantee
extending for a period longer than one year from the date hereof and for the
payment of compensation in excess of $100,000 per annum, or (iii) agreement or
plan, including any stock option plan, stock appreciation right plan,
restricted stock plan or stock purchase plan, any of the benefits of which will
be increased, or the vesting of the benefits of which will be accelerated, by
the occurrence of any of the transactions contemplated by this Agreement or the
value of any of the benefits of which will be calculated on the basis of any of
the transactions contemplated by this Agreement. None of the execution and
delivery of this Agreement or any of the Transaction Documents or the
consummation of the transactions contemplated hereunder or thereunder will
trigger any "change of control" or similar provisions resulting in the
acceleration of benefits or compensation with respect to any agreements with
any officer or other key employee of SmarterKids except for such applicable
agreements as set forth on the SmarterKids Disclosure Schedule (the
"SmarterKids Change of Control Agreements").

   Section 4.15 Compliance With Laws.

   (a) SmarterKids has not violated or failed to comply with any statute, law,
ordinance, regulation, rule or order of any Governmental Entity, or any
judgment, decree or order of any court, applicable to it, its business or
operations or by which it, its business or operations are bound, except for any
such violations or failures to comply that, individually or in the aggregate
have not had and are not reasonably likely to have a SmarterKids Material
Adverse Effect;

   (b) No investigation or review by any Governmental Entity is pending or, to
the knowledge of SmarterKids, has been threatened against SmarterKids, nor, to
the knowledge of SmarterKids, has any Governmental Entity indicated by written
notice or otherwise, an intention to conduct an investigation of SmarterKids;
and

   (c) There is no agreement, judgment, injunction, order or decree binding
upon SmarterKids which has had or is reasonably likely to have the effect of
prohibiting or materially impairing the conduct of SmarterKids' business as
currently conducted or the transactions contemplated by this Agreement.

   Section 4.16 Tax Matters.

   (a) To the knowledge of SmarterKids, none of SmarterKids, its Affiliates (as
defined in Section 5.13) and any of SmarterKids' stockholders have taken or
agreed to take any action (or failed to take or agreed not to take any action)
which such action or inaction, as the case may be, would prevent the
SmarterKids Merger from (i) qualifying as a reorganization described in Section
368(a) of the Code and, (ii) taken together with the Contribution, as a
transfer of property to Holdings qualifying under Section 351 of the Code.

   (b) To the knowledge of SmarterKids, the stockholders of SmarterKids have no
present plan, intention or arrangement to sell or otherwise dispose of any of
the Holdings Common Stock received in the SmarterKids Merger that would cause
the Contribution and the SmarterKids Merger to fail to qualify as transfers
under Section 351 of the Code.


                                      A-33


   Section 4.17 Registration Statement; Proxy Statement/Prospectus. The
information to be supplied by SmarterKids or about SmarterKids to be supplied
by SmarterKids' agents for inclusion in the Registration Statement shall not at
the time the Registration Statement is declared effective by the SEC contain
any untrue statement of a material fact or omit to state any material fact
required to be stated in the Registration Statement or necessary in order to
make the statements in the Registration Statement, in light of the
circumstances under which they were made, not misleading. The information to be
supplied by SmarterKids or about SmarterKids by SmarterKids' agents for
inclusion in the Proxy Statement/Prospectus shall not, on the date the Proxy
Statement/Prospectus is first mailed to stockholders of SmarterKids, at the
time of the SmarterKids Stockholders' Meeting and at the Effective Time,
contain any statement which, at such time and in light of the circumstances
under which it shall be made, is false or misleading with respect to any
material fact, omit to state any material fact necessary in order to make the
statements made in the Proxy Statement/Prospectus not false or misleading, or
omit to state any material fact necessary to correct any statement in any
earlier communication with respect to the solicitation of proxies for the
SmarterKids Stockholders' Meeting which has become false or misleading. If at
any time prior to the Effective Time any event relating to SmarterKids or any
of its Affiliates, officers or directors should be discovered by SmarterKids
which should be set forth in an amendment to the Registration Statement or a
supplement to the Proxy Statement/Prospectus, SmarterKids shall promptly inform
Earlychildhood.

   Section 4.18 Labor Matters. SmarterKids is not a party to or otherwise bound
by any collective bargaining agreement, contract or other agreement or
understanding with a labor union or labor organization, nor, as of the date
hereof, is SmarterKids the subject of any material proceeding asserting that
SmarterKids has committed an unfair labor practice or seeking to compel it to
bargain with any labor union or labor organization nor, as of the date of this
Agreement, is there pending or, to the knowledge of SmarterKids, threatened,
any material labor strike, dispute, walkout, work stoppage, slow-down or
lockout involving SmarterKids.

   Section 4.19 Insurance. All material fire and casualty, general liability,
business interruption, product liability, and sprinkler and water damage
insurance policies maintained by SmarterKids are with reputable insurance
carriers, provide full and adequate coverage for all normal risks incident to
the business of SmarterKids and its respective properties and assets, and are
in character and amount at least equivalent to that carried by persons engaged
in similar businesses and subject to the same or similar perils or hazards,
except for any such failures to maintain insurance policies that, individually
or in the aggregate, are not reasonably likely to have a SmarterKids Material
Adverse Effect. All premiums and other payments due from SmarterKids with
respect to any such contracts of insurance or indemnity have been paid.
SmarterKids has not received written notice of any threatened termination of,
or premium increase with respect to, any of such policies or bonds.

   Section 4.20 Opinion of Financial Advisor. The financial advisor of
SmarterKids, Chase H&Q, has delivered to SmarterKids an opinion dated the date
of this Agreement to the effect that the SmarterKids Exchange Ratio is fair to
the holders of SmarterKids Common Stock from a financial point of view.

   Section 4.21 No Existing Discussions. As of the date hereof, neither
SmarterKids nor any of its Affiliates is engaged, directly or indirectly, in
any discussions or negotiations with any other party with respect to a
SmarterKids Alternative Transaction or any proposal therefor.

   Section 4.22 Board Recommendation. The Board of Directors of SmarterKids
has, by a unanimous vote at a meeting of such board duly held on November 8,
2000, approved and adopted this Agreement, the SmarterKids Merger and the other
transactions contemplated hereby and thereby, and determined that this
Agreement, the SmarterKids Merger, and the other transactions contemplated
hereby and thereby, taken together, are in the best interest of the
stockholders of SmarterKids, and prior to the date hereof resolved to recommend
that the holders of SmarterKids Common Stock approve and adopt this Agreement,
the SmarterKids Merger and the other transactions contemplated hereby.

   Section 4.23 Voting Requirements. The approval by a majority of the voting
power represented by the outstanding shares of SmarterKids Common Stock
entitled to vote thereon is the only vote of the holders of

                                      A-34


any class of SmarterKids' capital stock necessary to approve this Agreement,
the SmarterKids Merger and the other transactions contemplated hereby. No
separate approval by the holders of any other class or series of capital stock
of SmarterKids is necessary to approve this Agreement, the SmarterKids Merger
or any of the other transactions contemplated hereby.

   Section 4.24 Section 203 of the DGCL Not Applicable. The Board of Directors
of SmarterKids has taken all actions necessary under the DGCL, including
approving the transactions contemplated by this Agreement and each of the
Transaction Documents to which it is a party, to ensure that Section 203 of the
DGCL applicable to a "business combination" (as defined in Section 203 of the
DGCL) do not, and will not, apply to the transactions contemplated hereunder
and thereunder. No other "fair price," "moratorium," "control share
acquisition" or other similar anti-takeover statute or regulation is applicable
to SmarterKids or (by reason of SmarterKids' participation therein) the
SmarterKids Merger or the other transactions contemplated by this Agreement or
the other Transaction Documents to which it is a party.

                                   ARTICLE V.

                                   COVENANTS

   Section 5.1 Conduct of Business. Except as set forth in the Earlychildhood
Disclosure Schedule or the SmarterKids Disclosure Schedule, during the period
from the date of this Agreement and continuing until the earlier of the
termination of this Agreement or the Effective Time, Earlychildhood and
SmarterKids each agrees as to itself and, in the case of Earlychildhood, its
Subsidiaries (except to the extent that the other party 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 its other obligations when due, and, to the extent consistent with
such business, use all reasonable efforts consistent with past practices and
policies to (i) preserve intact its present business organization, (ii) keep
available the services of its present officers, key employees and/or managers
and (iii) preserve its relationships with customers, suppliers, distributors,
and others having business dealings with it. Except as expressly contemplated
by this Agreement (including the Exhibits attached hereto) or as set forth in
the Earlychildhood Disclosure Schedule or the SmarterKids Disclosure Schedule,
during the period from the date of this Agreement and continuing until the
earlier of the termination of this Agreement or the Effective Time,
Earlychildhood and SmarterKids each shall not (and Earlychildhood shall not
permit its Subsidiaries to), without the written consent of the other party:

     (a) Split, combine or reclassify any shares of its capital stock or
  equity interests, as applicable, declare, set aside or pay any dividend or
  other distribution (whether in cash, stock or property or any combination
  thereof) in respect of its capital stock, LLC Interests or other equity
  interests (as applicable) or, except pursuant to agreements in effect on
  the date of execution of this Agreement which have been disclosed in the
  Earlychildhood Disclosure Schedule or the SmarterKids Disclosure Schedule,
  as the case may be, purchase, prepay, redeem or otherwise acquire any
  shares of its own capital stock, LLC Interests or any other equity
  interests (as applicable) or any indebtedness or debt security; provided,
  however, that Earlychildhood (and to the extent necessary, its
  Subsidiaries) may effect tax distributions to its equity holders in the
  ordinary course of business up to the maximum amounts permitted under the
  Operating Agreement;

     (b) Accelerate, amend or change the period of exercisability of options
  or restricted stock granted under any employee stock or equity plan of such
  party 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;

     (c) Issue, deliver or sell, or authorize or propose the issuance,
  delivery or sale of, any shares of its capital stock or other equity
  interests (as applicable) or securities convertible into or exchangeable
  for shares of its capital stock or other equity interests (as applicable)
  or subscriptions, rights, warrants or

                                      A-35


  options to acquire, or other agreements or commitments of any character
  obligating it to issue any such shares or equity interests, as applicable,
  or other convertible securities, other than the issuance of LLC Interests
  or SmarterKids Common Stock, as the case may be, pursuant to the exercise
  of options or the SmarterKids Warrants outstanding on the date of this
  Agreement;

     (d) Acquire or agree to acquire by merging or consolidating with, or by
  purchasing an equity interest in or portion of the assets of, or by any
  other manner, any business or any corporation, partnership or other
  business organization or division, or otherwise acquire or agree to acquire
  any assets (other than inventory and other items in the ordinary course of
  business), except for any such acquisitions involving aggregate
  consideration of not more than $250,000;

     (e) Consolidate, merge or amalgamate with or into any other person, or
  sell, lease, license or otherwise dispose of (in one or more transactions)
  any of its material properties or assets;

     (f) (i) Increase or agree to increase the compensation payable or to
  become payable to its directors or management committee members (as
  applicable), officers, managers, employees or consultants, except for
  increases in salary or wages of employees (other than officers) in
  accordance with past practices, (ii) grant any additional severance or
  termination pay to, or enter into any employment or severance agreements
  with, any consultants, employees, officers, directors or management
  committee members (as applicable), (iii) terminate any officers, employees
  or consultants, (iv) enter into any collective bargaining agreement (other
  than as required by law), or (v) establish, adopt, enter into or amend any
  Employee Benefit Plan or Benefit Arrangement or other plan, trust, fund,
  policy or arrangement for the benefit of any directors, officers, employees
  or consultants; provided, however, that SmarterKids may make bonus payments
  to its senior officers, up to an aggregate maximum of $200,000, after the
  date of this Agreement and prior to January 31, 2001, so long as such
  payments are made in the ordinary course of business consistent with past
  practice and approved by the compensation committee of SmarterKids' Board
  of Directors.

     (g) Amend or propose to amend its organizational documents (including,
  in the case of Earlychildhood, the Operating Agreement), except as
  contemplated by this Agreement and in any event pursuant to draft
  amendments sent for review and comment to the other party;

     (h) (A) Incur any indebtedness for borrowed money other than in the
  ordinary course of business, (B) assume, guarantee, endorse or otherwise
  become liable or responsible for the obligations of any other individual,
  firm or corporation or make any loans or advances, except advances to
  employees for expense reimbursement made in the ordinary course of business
  consistent with past practice, (C) enter into any commitment or transaction
  material to SmarterKids or material to Earlychildhood and its Subsidiaries,
  taken as a whole (as applicable) outside of product sales in the ordinary
  course of business, or (D) incur any liabilities, except for liabilities
  that, individually or in the aggregate, would not have an Earlychildhood
  Material Adverse Effect or a SmarterKids Material Adverse Effect, as the
  case may be;

     (i) Take any action that would or is reasonably likely to result in (A)
  a material breach of any provision of this Agreement or any of the
  Transaction Documents to which it is a party or (B) any of its
  representations and warranties set forth in this Agreement or any of the
  Transaction Documents to which it is a party being untrue on and as of the
  Closing Date;

     (j) Institute any significant change in accounting methods, principles
  or practices affecting its assets, liabilities, reserve or expense
  recognition, reserves, amortization or accruals, except insofar as may be
  appropriate to conform to changes in law or GAAP;

     (k) Revalue any of its respective assets, including without limitation,
  writing down the value of inventory or notes or accounts receivables, in
  each case, except in the ordinary course of business consistent with past
  practice and except insofar as may be appropriate to conform to changes in
  law or GAAP;

     (l) Make or rescind any material express or deemed election relating to
  Taxes, settle or compromise any material claim, action, suit, litigation,
  proceeding, arbitration, investigation, audit or controversy

                                      A-36


  relating to Taxes, or change any of its methods of reporting income or
  deductions for federal income Tax purposes from those employed in the
  preparation of its federal income tax return for the taxable year ending
  December 31, 1999, except as may be required by applicable law;

     (m) Settle any litigation relating to the transactions contemplated
  hereby or any other litigation if the cost of the settlement would exceed
  $250,000;

     (n) Permit any material insurance policy naming it as a beneficiary or a
  loss payee to be cancelled, terminated or materially altered, unless such
  policy is replaced with a comparable policy for comparable cost;

     (o) Take, or agree in writing or otherwise to take, any of the actions
  described in Sections (a) through (n) above.

   Section 5.2 Cooperation; Notice; Cure. Each of Earlychildhood, SmarterKids
and Holdings will use commercially reasonable efforts to effectuate the
transactions contemplated hereby and to fulfill and cause to be fulfilled the
conditions to Closing under this Agreement. Subject to compliance with
applicable law, from the date hereof until the Effective Time, each of
Earlychildhood and SmarterKids shall confer on a regular and frequent basis
with one or more representatives of the other party to report on the general
status of ongoing operations and shall promptly provide the other party or its
counsel with copies of all filings made by such party with any Governmental
Entity and, in the case of SmarterKids, with the SEC, in connection with this
Agreement, the Transactions and the transactions contemplated hereby and
thereby. Each of Earlychildhood and SmarterKids shall notify the other of, and
will use all commercially reasonable efforts to cure before the Closing Date,
any event, transaction or circumstance, as soon as practical after it becomes
known to such party, that causes or will cause any covenant or agreement of
Earlychildhood or SmarterKids under this Agreement to be breached or that
renders or will render untrue any representation or warranty of Earlychildhood
or SmarterKids contained in this Agreement. Each of Earlychildhood and
SmarterKids shall notify the other in writing of, and will use all commercially
reasonable efforts to cure, before the Closing Date, any violation or breach,
as soon as practical after it becomes known to such party, of any
representation, warranty, covenant or agreement made by Earlychildhood or
SmarterKids. No notice given pursuant to this paragraph shall have any effect
on the representations, warranties, covenants or agreements contained in this
Agreement for purposes of determining satisfaction of any condition contained
herein.

   Section 5.3 No Solicitation.

   (a) Subject to Section 5.3(b), unless and until this Agreement shall have
been terminated by SmarterKids or Earlychildhood pursuant to and in compliance
with Article VII hereof, SmarterKids shall not, nor will it authorize or permit
any of its officers, directors, employees, financial advisors, attorneys,
accountants, or other representatives or agents to, directly or indirectly
through another person (i) solicit, initiate, facilitate or encourage any
inquiries, offers or proposals by or from any Third Party (as defined below)
that constitute, or could reasonably be expected to lead to, any Acquisition
Proposal (as defined below), (ii) enter into or execute any agreement with
respect to an Acquisition Proposal, (iii) engage in or continue negotiations or
discussions with any Third Party concerning, or, except pursuant to a
governmental request for information, otherwise communicate or provide any non-
public information to any Third Party relating to any Acquisition Proposal,
(iv) make or authorize any public statement, recommendation or solicitation in
support of any Acquisition Proposal, or (v) take any other action inconsistent
with its obligations or commitments under this Section 5.3. As used in this
Agreement, "Acquisition Proposal" means any (i) transaction pursuant to which
any corporation, partnership, trust, person or other entity or group other than
Earlychildhood or its Affiliates (a "Third Party"), acquires more than 20% of
the outstanding shares of SmarterKids Common Stock pursuant to a tender offer
or exchange offer or otherwise, (ii) merger or other business combination,
recapitalization, restructuring or similar transaction involving SmarterKids,
(iii) other transaction pursuant to which any Third Party acquires control of
assets of SmarterKids having a fair market value equal to more than 20% of the
fair market value of all the assets of SmarterKids immediately prior to such
transaction, or (iv) any public announcement of a proposal, plan or intention
to do any of the foregoing or any agreement to engage in any of the foregoing.

                                      A-37


   (b) Notwithstanding the foregoing, SmarterKids may, and may authorize and
permit its officers, directors, employees, financial advisors, attorneys,
accountants and other representatives or agents, in response to a bona fide,
written, unsolicited Acquisition Proposal from a Third Party which did not
otherwise result from a breach of this Section 5.3, to (i) furnish non-public
information to such Third Party; (ii) otherwise facilitate any effort or
attempt by such Third Party to make or implement an Acquisition Proposal; (iii)
agree to or recommend or endorse any such Acquisition Proposal with or by any
Third Party; (iv) withdraw or modify, or propose publicly to withdraw or
modify, in a manner adverse to Earlychildhood, its approval and recommendation
of the SmarterKids Merger and this Agreement; (v) participate in discussions
and negotiations with such Third Party relating to such Acquisition Proposal;
and (vi) cause SmarterKids to enter into an agreement implementing an
Acquisition Proposal, provided that SmarterKids simultaneously terminates this
Agreement pursuant to Section 7.1(f) and pays the Termination Fee (as defined
in Section 7.3); provided, however, that SmarterKids shall be permitted to take
any one or more of the actions enumerated in clauses (i)-(vi) above if and only
to the extent that (A) the Board of Directors of SmarterKids reasonably
determines in good faith (after consultation with a financial advisor of
nationally recognized reputation) that (X) the Acquisition Proposal is more
favorable or is reasonably likely to lead to an Acquisition Proposal that is
more favorable to the SmarterKids stockholders from a financial point of view
than the Transactions, and (Y) is made by a Third Party reasonably believed by
the SmarterKids Board of Directors to be financially capable of completing such
Acquisition Proposal, (B) the SmarterKids Board of Directors reasonably
determines in good faith (after having consulted with and considered the advice
of its outside legal counsel) that the failure to take such actions would cause
the members of the SmarterKids Board of Directors to breach their fiduciary
duties to the SmarterKids stockholders under applicable law, and (C) prior to
furnishing or disclosing any non-public information to, or entering into
discussions or negotiations with, such Third Party, it receives from such Third
Party an executed confidentiality agreement with respect to the information to
be furnished with terms no less favorable in the aggregate to it than those
contained in the Confidentiality Agreement dated as of January 19, 2000 by and
between Earlychildhood and SmarterKids (the "Earlychildhood Confidentiality
Agreement"), but which confidentiality agreement shall not (nor shall any other
agreement or arrangement between SmarterKids, on the one hand, and such Third
Party, on the other hand, or any of their respective representatives or agents)
provide for any exclusive right to negotiate with SmarterKids or any payments
by SmarterKids. Without limiting the foregoing, it is understood that any
violation of the restrictions set forth in this Section 5.3(b) by any officer,
director or employee of SmarterKids or any investment banker, attorney,
accountant or other advisor, representative or agent of SmarterKids shall be
deemed to be a breach of this Section 5.3 by SmarterKids.

   (c) SmarterKids shall (i) immediately cease and cause to be terminated any
existing activities, discussions or negotiations with any parties conducted
heretofore with respect to any Acquisition Proposal or similar transaction, and
take all necessary steps to inform such individuals or entities of the
obligations undertaken in this Section 5.3, (ii) as promptly as practicable
(and in any event within twenty-four (24) hours) notify Earlychildhood in
writing of any Acquisition Proposal or receipt of any inquiries, proposals or
offers with respect to an Acquisition Proposal or any request for non-public
information relating to it in connection with an Acquisition Proposal or for
access to its properties, books or records by any Third Party that informs
SmarterKids' Board of Directors or any representative thereof that it is
considering making, or has made (or which SmarterKids' Board of Directors
reasonably believes may be considering making or has made) a proposal or offer
with respect to an Acquisition Proposal, (iii) in such written notice, indicate
in reasonable detail the identity of such Third Party (including the name of
such Third Party and a copy of any offer or proposal and any supporting
documentation) and the terms and conditions of such proposal or offer, all of
which information shall be held in confidence by Earlychildhood, and (iv) as
promptly as practicable (and in any event within twenty-four (24) hours) notify
Earlychildhood in writing of any determination by its Board of Directors to
furnish information or engage in discussions or negotiations with any Third
Party. SmarterKids shall promptly furnish to Earlychildhood copies of any
written information (and advise it orally of any non-written information)
provided to or by any Third Party relating to an Acquisition Proposal to the
extent such information has not previously been provided to Earlychildhood. If
any notice is given or required to be given in accordance with the second
preceding sentence, then SmarterKids shall thereafter continue to keep
Earlychildhood informed, on a current basis, of the status of any such
discussions or negotiations and the terms

                                      A-38


being discussed or negotiated. Notwithstanding the foregoing, SmarterKids shall
not accept or enter into any agreement concerning an Acquisition Proposal for a
period of at least three business days after Earlychildhood's receipt of the
notification of the terms thereof pursuant to the third preceding sentence (and
only in compliance with the terms of Article VII hereof).

   (d) Nothing contained in this Section 5.3 shall prohibit SmarterKids from
taking and disclosing to its stockholders a position contemplated by Rule 14e-2
promulgated under the Exchange Act or from making any disclosure to its
stockholders if the SmarterKids Board of Directors reasonably determines in
good faith after receiving the advice of its outside legal counsel (who may be
its regularly engaged outside counsel) that the failure to do so would cause
the members of the SmarterKids Board of Directors to breach of their fiduciary
duties to the SmarterKids stockholders under any applicable law, provided,
however, that neither SmarterKids nor the SmarterKids Board of Directors nor
any committee thereof may, except as expressly permitted by Section 5.3(b) or
required by Rule 14e-2 promulgated under the Exchange Act, withdraw or modify,
or propose publicly to withdraw or modify, its position with respect to this
Agreement or the SmarterKids Merger or approve or recommend, or propose
publicly to approve or recommend, an Acquisition Proposal.

   Section 5.4 No Negotiation.

   (a) From the date hereof until the Effective Time, or unless this Agreement
is earlier terminated by SmarterKids or Earlychildhood pursuant to and in
compliance with Article VII, Earlychildhood shall not and shall not permit its
Subsidiaries nor any of its Members or any of their respective Affiliates, nor
will Earlychildhood authorize or permit any of its employees, financial
advisors, attorneys, accountants, or other representatives or agents to,
directly or indirectly through another person, (i) solicit, initiate,
facilitate or encourage any inquiries, offers or proposals by or from any Other
Party (as defined below) that constitute, or could reasonably be expected to
lead to, any Earlychildhood Acquisition Proposal (as defined below), (ii) enter
into or execute any agreement with respect to an Earlychildhood Acquisition
Proposal, (iii) engage in or continue negotiations or discussions with any
Other Party concerning, or, except pursuant to a governmental request for
information, otherwise communicate or provide any non-public information to any
Other Party relating to, any Earlychildhood Acquisition Proposal, (iv) make or
authorize any public statement, recommendation or solicitation in support of
any Earlychildhood Acquisition Proposal, or (v) take any other action
inconsistent with its obligations or commitments under this Section 5.4. As
used in this Agreement, "Earlychildhood Acquisition Proposal" means any (i)
transaction pursuant to which any corporation, partnership, trust, person or
other entity or group other than SmarterKids or its Affiliates (an "Other
Party"), acquires more than 20% of the outstanding LLC Interests, (ii) merger
or other business combination, recapitalization, restructuring or similar
transaction involving Earlychildhood, (iii) other transaction pursuant to which
any Other Party acquires control of assets of Earlychildhood having a fair
market value equal to more than 20% of the fair market value of all the assets
of Earlychildhood immediately prior to such transaction, or (iv) any public
announcement of a proposal, plan or intention to do any of the foregoing or any
agreement to engage in any of the foregoing.

   (b) Earlychildhood shall (i) immediately cease and cause to be terminated
any existing activities, discussions or negotiations with any parties conducted
heretofore with respect to any Earlychildhood Acquisition Proposal or similar
transaction, and take all necessary steps to inform such individuals or
entities of the obligations undertaken in this Section 5.4, (ii) as promptly as
practicable (and in any event within twenty-four (24) hours) notify SmarterKids
in writing of receipt of any Earlychildhood Acquisition Proposal or any
inquiries, proposals or offers with respect to an Earlychildhood Acquisition
Proposal or any request for nonpublic information relating to it in connection
with an Earlychildhood Acquisition Proposal or for access to its properties,
books or records by any Other Party that informs Earlychildhood's Management
Committee or any officer of Earlychildhood that is its considering making, or
has made (or which Earlychildhood's Management Committee reasonably believes
may be considering making or has made) a proposal or offer with respect to an
Earlychildhood Acquisition Proposal, (iii) in such written notice indicate in
reasonable detail the identity of such Other Party (including the name of such
Other Party and a copy of any offer or proposal and any supporting
documentation) and the terms and conditions of such proposal or offer, all of
which information

                                      A-39


shall be held in confidence by SmarterKids, and (iv) as promptly as practicable
(and in any event within twenty-four (24) hours) notify SmarterKids in writing
of any determination by Earlychildhood's Management Committee or its officers
or Affiliates to furnish information or engage in discussions or negotiations
with any Other Party, it being understood that if Earlychildhood furnishes such
information or engages in discussions or negotiations without SmarterKids'
prior written consent, it shall constitute a breach of this Agreement. During
such period, neither the Earlychildhood Management Committee nor any
subcommittee thereof will approve or enter into any agreement to initiate,
facilitate, encourage or implement an Earlychildhood Acquisition Proposal, or
take any other action to contravene, supersede or modify their approval of this
Agreement, the Transaction Documents, the Contribution or the other
transactions contemplated hereby.

   Section 5.5 Proxy Statement/Prospectus; Registration Statement.

   (a) As promptly as practicable after the execution of this Agreement,
SmarterKids shall prepare and file with the SEC the Proxy Statement/Prospectus
and Earlychildhood and SmarterKids will cause Holdings to prepare and file with
the SEC the Registration Statement on Form S-4 in which the Proxy
Statement/Prospectus will be included as a prospectus. Holdings shall use all
reasonable efforts to cause the Registration Statement to become effective as
soon after such filing as practical and to keep such Registration Statement
effective for so long as is necessary to consummate the Contribution and the
SmarterKids Merger. The Proxy Statement/Prospectus shall include the
recommendation of the Board of Directors of SmarterKids in favor of this
Agreement and the SmarterKids Merger; provided that the Board of Directors of
SmarterKids may modify or withdraw such recommendation in accordance with the
terms of Section 5.3.

   (b) SmarterKids and Earlychildhood shall make all necessary filings with
respect to the SmarterKids Merger and the Contribution, respectively, under the
Securities Act, the Exchange Act, applicable state blue sky laws and the rules
and regulations thereunder.

   (c) Earlychildhood and SmarterKids shall use their best efforts to furnish
to each other all information required for any application or other filing to
be made pursuant to the rules and regulations of any applicable law (including
all information required to be included in the Proxy Statement/Prospectus and
the Registration Statement) in connection with the transactions contemplated by
this Agreement.

   Section 5.6 Nasdaq Quotation.

   SmarterKids agrees to use its reasonable best efforts to continue the
quotation and listing of SmarterKids Common Stock on Nasdaq during the term of
this Agreement.

   Section 5.7 Access to Information. Upon reasonable notice, Earlychildhood
and SmarterKids shall each (and Earlychildhood shall cause its Subsidiaries to)
afford to the officers, managers, employees, accountants, counsel and other
authorized representatives of the other, access, during normal business hours
during the period prior to the Effective Time, to all its personnel,
properties, books, contracts, commitments and records and, during such period,
each of Earlychildhood and SmarterKids shall (and Earlychildhood shall cause
its Subsidiaries to) furnish promptly to the other (a) a copy of each report,
schedule, registration statement and other document filed or received by it
during such period pursuant to the requirements of federal securities laws and
(b) all other information concerning its business, properties and personnel as
such other party may reasonably request. The parties will hold any such
information which is nonpublic in confidence in accordance with the
Earlychildhood Confidentiality Agreement and the Confidentiality Agreement
dated as of January 19, 2000 between SmarterKids, Earlychildhood and Thomas
Weisel Partners (the "SmarterKids Confidentiality Agreement", and together with
the Earlychildhood Confidentiality Agreement, the "Confidentiality
Agreements"). No information or knowledge obtained in any investigation
pursuant to this Section 5.7 shall affect or be deemed to modify any
representation or warranty contained in this Agreement or the conditions to the
obligations of the parties to consummate the Contribution or the SmarterKids
Merger.

                                      A-40


   Section 5.8 SmarterKids Stockholders' Meeting. SmarterKids shall call a
meeting of its stockholders to be held as promptly as practicable for the
purpose of voting upon this Agreement and the SmarterKids Merger. Subject to
Section 5.3, SmarterKids shall, through its Board of Directors, recommend to
its stockholders approval of such matters and shall coordinate and cooperate
with Earlychildhood with respect to the timing of such meeting and shall use
its best efforts to hold such meeting as soon as practicable after the date
hereof. The only matters SmarterKids shall propose to be acted on by its
stockholders at the stockholders' meeting shall be the approval of this
Agreement and the SmarterKids Merger and related matters incidental to the
consummation of the SmarterKids Merger. Unless otherwise required to comply
with the fiduciary duties of SmarterKids' Board of Directors, as determined by
such directors in good faith after consultation with outside legal counsel,
SmarterKids shall use commercially reasonable efforts to solicit from its
stockholders proxies in favor of such matters including the retention of a
proxy solicitation firm. SmarterKids shall not require any vote greater than a
majority of the votes entitled to be cast by the holders of the issued and
outstanding shares of SmarterKids Common Stock for approval of this Agreement
and the SmarterKids Merger.

   Section 5.9 Legal Conditions to Merger.

   (a) Earlychildhood and SmarterKids shall each use all reasonable efforts to
(i) take, or cause to be taken, all appropriate action, and do, or cause to be
done, all things necessary and proper under applicable law to consummate and
make effective the transactions contemplated hereby as promptly as practicable,
(ii) obtain from any Governmental Entity or any other third party any consents,
licenses, permits, waivers, approvals, authorizations, or orders required to be
obtained or made by Earlychildhood or SmarterKids (and in the case of
Earlychildhood, its Subsidiaries) in connection with the authorization,
execution and delivery of this Agreement and the consummation of the
transactions contemplated hereby including, without limitation, the
Contribution and the SmarterKids Merger, (iii) as promptly as practicable, make
all necessary filings, and thereafter make any other required submissions, with
respect to this Agreement, the Contribution and the SmarterKids Merger required
under (A) the Securities Act and the Exchange Act, and any other applicable
federal or state securities laws, (B) the HSR Act, if applicable, and (C) any
other applicable law, and (iv) refrain from taking any actions (other than as
expressly permitted under Sections 5.3 or 5.4) which would reasonably be likely
to delay, hinder or interfere with the transactions contemplated hereby.
Earlychildhood and SmarterKids shall cooperate with each other in connection
with the making of all such filings, including providing copies of all such
documents to the non-filing party and its advisors prior to filing and, if
requested, to accept all reasonable additions, deletions or changes suggested
in connection therewith.

   (b) Earlychildhood and SmarterKids agree, and Earlychildhood shall cause
each of its Subsidiaries, to cooperate and to use their respective best efforts
to obtain any government clearances required for Closing (including through
compliance with the HSR Act), to respond to any government requests for
information, and to contest and resist any action, including any legislative,
administrative or judicial action, and to have vacated, lifted, reversed or
overturned any decree, judgment, injunction or other order (whether temporary,
preliminary or permanent) (an "Order") that restricts, prevents or prohibits
the consummation of the Transactions or any other transactions contemplated by
this Agreement. The parties hereto will consult and cooperate with one another,
and consider in good faith the views of one another, in connection with any
analyses, appearances, presentations, memoranda, briefs, arguments, opinions
and proposals made or submitted by or on behalf of any party hereto in
connection with proceedings under or relating to the HSR Act or any other
federal, state or foreign antitrust or fair trade law. Earlychildhood and
SmarterKids shall cooperate and work together in any proceedings or
negotiations with any Governmental Entity relating to any of the foregoing.
Notwithstanding anything to the contrary in this Section 5.9, neither
Earlychildhood nor SmarterKids shall be required to take any action that would
reasonably be expected to substantially impair the overall benefits expected,
as of the date hereof, to be realized from the consummation of the
Transactions.

   (c) Each of Earlychildhood and SmarterKids shall give any notices to third
parties, and shall use all reasonable efforts to obtain any third party
consents related to or required in connection with the Transactions.

                                      A-41


   (d) Prior to the Effective Time, unless the parties hereto otherwise agree
in writing, SmarterKids and Earlychildhood shall take all action necessary to
terminate, as of immediately prior to the Effective Time, the respective
Employee Benefit Plan subject to Section 401(k) of the Code maintained by
Earlychildhood and each ERISA Affiliate.

   Section 5.10 Earlychildhood Financial Statements. Earlychildhood shall
provide both audited and unaudited financial statements required to be included
in the Proxy Statement/Prospectus in compliance with applicable SEC reporting
requirements.

   Section 5.11 Public Disclosure. Earlychildhood and SmarterKids shall agree
on the form and content of the initial press release regarding the transactions
contemplated hereby and thereafter shall consult with each other before
issuing, and use all reasonable efforts to agree upon, any press release or
other public statement with respect to any of the transactions contemplated
hereby and shall not issue any such press release or make any such public
statement prior to such consultation, except as may be required by law.

   Section 5.12 Non-recognition Exchange. Whether before or after the Effective
Time, none of Earlychildhood, SmarterKids, their respective Subsidiaries or
Affiliates and Holdings shall knowingly take any action, or knowingly fail to
take any action, that is reasonably likely to jeopardize the treatment of the
SmarterKids Merger and the Contribution as transfers of property described in
Section 351 of the Code or the SmarterKids Merger as a reorganization described
in Section 368(a) of the Code.

   Section 5.13 Affiliate Agreements. Upon the execution of this Agreement,
Earlychildhood and SmarterKids will provide each other with a list of those
persons who are, in Earlychildhood's or SmarterKids' respective reasonable
judgment, "affiliates" of Earlychildhood or SmarterKids, as the case may be,
within the meaning of Rule 145 (each such person who is an "affiliate" of
Earlychildhood or SmarterKids within the meaning of Rule 145 is referred to as
an "Affiliate") promulgated under the Securities Act ("Rule 145").
Earlychildhood and SmarterKids shall provide each other such information and
documents as the other party shall reasonably request for purposes of reviewing
such list and shall notify the other party in writing regarding any change in
the identity of its Affiliates prior to the Closing Date. Earlychildhood and
SmarterKids shall each use all reasonable efforts to deliver or cause to be
delivered to each other by November 30, 2000 (and in any case prior to the
Effective Time) from each of its Affiliates, an executed Affiliate Agreement,
substantially similar to the form attached hereto as Exhibit J, by which each
Affiliate of Earlychildhood and each Affiliate of SmarterKids agrees to comply
with the applicable requirements of Rule 145 (an "Affiliate Agreement").
Holdings shall be entitled to place appropriate legends on the certificates
evidencing any Holdings Common Stock to be received by such Affiliates of
Earlychildhood or SmarterKids pursuant to the terms of this Agreement, and to
issue appropriate stop transfer instructions to the transfer agent for Holdings
Common Stock, consistent with the terms of the Affiliate Agreements (provided
that such legends or stop transfer instructions shall be removed, when such
shares of Holdings Common Stock are generally transferable without any
restrictions imposed by Rule 145, upon the request of any stockholder that is
not then an Affiliate of Holdings).

   Section 5.14 Nasdaq Quotation. Earlychildhood and SmarterKids shall cause
Holdings to promptly prepare and submit an application to Nasdaq to quote the
shares of Holdings Common Stock to be issued in the Transactions and upon
exercise or conversion of the Earlychildhood Options, the SmarterKids Stock
Options and the SmarterKids Warrants, and shall use all reasonable efforts to
cause such shares to be approved for quotation on Nasdaq, prior to the
Effective Time, subject to official notice of issuance.

   Section 5.15 Stock Plans.

   (a) At the Effective Time, each outstanding Earlychildhood Option under the
Earlychildhood Option Plans and each outstanding SmarterKids Stock Option under
the SmarterKids Stock Plans, in each case whether vested or unvested, shall be
deemed to constitute an option to acquire, in the case of Earlychildhood, on
substantially the same terms and conditions as were applicable under such
Earlychildhood Option and, in the

                                      A-42


case of SmarterKids, on the same terms and conditions as were applicable under
such SmarterKids Stock Option, the same number of shares of Holdings Common
Stock as the holder of such Earlychildhood Option or SmarterKids Stock Option,
as the case may be, would have been entitled to receive pursuant to the
Contribution or the SmarterKids Merger, respectively, had such holder exercised
such option in full immediately prior to the Effective Time (rounded down to
the nearest whole number), at a price per share (rounded up to the nearest
whole cent) equal to (y) the aggregate exercise price for the LLC Interests or
shares of SmarterKids Common Stock, as the case may be, purchasable pursuant to
such Earlychildhood Option or such SmarterKids Stock Option immediately prior
to the Effective Time divided by (z) the number of full shares of Holdings
Common Stock deemed purchasable pursuant to such Earlychildhood Option or
SmarterKids Stock Option, as the case may be, in accordance with the foregoing.
Prior to the Effective Time, each of Earlychildhood and SmarterKids shall make
any such adjustments to the terms of the Earlychildhood Option Plans or
SmarterKids Stock Plans as may be necessary to give effect to the provisions of
this Section 5.15.

   (b) As soon as practicable after the Effective Time, Holdings shall deliver
to the participants in the Earlychildhood Option Plans and the SmarterKids
Stock Plans appropriate notice setting forth such participants' rights pursuant
thereto and the grants pursuant to Earlychildhood Option Plans or SmarterKids
Stock Plans, as the case may be, shall continue in effect on the same terms and
conditions (subject to the adjustments required by this Section 5.15 after
giving effect to the Transactions).

   (c) Holdings shall take all corporate action necessary to reserve for
issuance a sufficient number of shares of Holdings Common Stock for delivery
under Earlychildhood Option Plans and SmarterKids Stock Plans in accordance
with this Section 5.15. As soon as practicable after the Effective Time,
Holdings shall file a registration statement on Form S-8 (or any successor or
other appropriate forms), or another appropriate form with respect to the
shares of Holdings Common Stock subject to such options and shall use its best
efforts to maintain the effectiveness of such registration statement or
registration statements (and maintain the current status of the prospectus or
prospectuses contained therein) for so long as such options remain outstanding.

   (d) The Management Committee or Board of Directors, as the case may be, of
Earlychildhood and SmarterKids shall, prior to or as of the Effective Time,
take all necessary actions, pursuant to and in accordance with the terms of the
Earlychildhood Option Plans and the instruments evidencing the Earlychildhood
Options, or the SmarterKids Stock Plans and the instruments evidencing the
SmarterKids Stock Options, as the case may be, to provide for the conversion of
the Earlychildhood Options and the SmarterKids Stock Options into options to
acquire Holdings Common Stock in accordance with this Section 5.14, and to the
extent required, obtain the consent of the holders of the Earlychildhood
Options or SmarterKids Stock Options in connection with such conversion.

   (e) The Board of Directors of SmarterKids shall, prior to or as of the
Effective Time, take appropriate action to approve the deemed disposition of
the SmarterKids Stock Options, as the case may be, for purposes of excepting
such disposition under Rule 16b-3(e) promulgated under the Exchange Act. The
Board of Directors of Holdings shall, prior to or as of the Effective Time,
take appropriate action to approve the deemed grant of options to purchase
Holdings Common Stock under the Earlychildhood Options and the SmarterKids
Stock Options (as converted pursuant to this Section 5.14) for purposes of
excepting such grant under Rule 16b-3(d) promulgated under the Exchange Act.

   (f) Prior to the Effective Time, Holdings shall adopt the stock plan (the
"Holdings Stock Plan") substantially in the form attached hereto as Exhibit K,
which Holdings Stock Plan shall become effective as of the Effective Time.

                                      A-43


   Section 5.16 Employee Stock Purchase Plan.

   (a) Prior to the Effective Time, Holdings shall adopt an Employee Stock
Purchase Plan (the "Holdings Employee Stock Purchase Plan") substantially in
the form attached hereto as Exhibit L, which Holdings Employee Stock Purchase
Plan shall be effective as of the Effective Time, so that employees of
Earlychildhood and SmarterKids as of the Effective Time will be permitted to
participate in Holdings' Employee Stock Purchase Plan commencing on the first
enrollment date following the Effective Time, subject to compliance with the
eligibility provisions of such plan (with employees receiving credit, to the
extent permissible, for purposes of such eligibility provisions, for service
with SmarterKids).

   (b) Holdings shall take all corporate action necessary to reserve for
issuance a sufficient number of shares of Holdings Common Stock for purchase
under the Holdings Employee Stock Purchase Plan assumed in accordance with this
Section 5.16.

   Section 5.17 Non-Employee Director Plan. Prior to the Effective Time,
Holdings shall adopt a Non-Employee Director Plan (the "Holdings Director
Plan") substantially in the form attached hereto as Exhibit M, which Holdings
Director Plan shall become effective as of the Effective Time.

   Section 5.18 Brokers or Finders. Each of SmarterKids and Earlychildhood
represents, as to itself, its Subsidiaries and its Affiliates, that no agent,
broker, investment banker, financial advisor or other firm or person is or will
be entitled to any broker's or finder's fee or any other commission or similar
fee in connection with any of the transactions contemplated by this Agreement,
except Thomas Weisel Partners, whose fees and expenses will be paid by
Earlychildhood in accordance with Earlychildhood's agreement with such firm (a
copy of which has been delivered by Earlychildhood to SmarterKids prior to the
date of this Agreement), and Chase H&Q, whose fees and expenses will be paid by
SmarterKids in accordance with SmarterKids' agreement with such firm (a copy of
which has been delivered by SmarterKids to Earlychildhood prior to the date of
this Agreement). Each of SmarterKids and Earlychildhood agrees to indemnify and
hold the other harmless from and against any and all claims, liabilities or
obligations with respect to any such fees, commissions or expenses asserted by
any person on the basis of any act or statement alleged to have been made by
such party or any of its Affiliates.

   Section 5.19 Indemnification.

   (a) From and after the Effective Time, Holdings agrees that it will, and
will cause Earlychildhood and the Surviving Corporation to, indemnify and hold
harmless each present and former director, Management Committee member and
officer of Earlychildhood and SmarterKids (the "Indemnified Parties"), against
any costs or expenses (including attorneys' fees), judgments, fines, losses,
claims, damages, liabilities or amounts paid in settlement (collectively,
"Costs") incurred in connection with any claim, action, suit, proceeding or
investigation, whether civil, criminal, administrative or investigative,
arising out of or pertaining to matters existing or occurring at or prior to
the Effective Time, whether asserted or claimed prior to, at or after the
Effective Time, to the fullest extent that Earlychildhood or SmarterKids, as
the case may be, would have been permitted under applicable law and its
organizational documents (including, in the case of Earlychildhood, the
Operating Agreement) in effect on the date hereof to indemnify such Indemnified
Party (and Holdings, Earlychildhood and the Surviving Corporation, as
applicable, shall also advance expenses as incurred to the fullest extent
permitted under applicable law; provided the Indemnified Party to whom expenses
are advanced provides an undertaking to repay such advances if it is ultimately
determined that such Indemnified Party is not entitled to indemnification).

   (b) For a period of six years after the Effective Time, Holdings shall
maintain (to the extent available in the market) in effect a directors' and
officers' liability insurance policy covering those persons who are currently
covered by Earlychildhood's and SmarterKids' directors' and officers' liability
insurance policies (copies of which have been heretofore delivered by
SmarterKids to Earlychildhood and vice versa) with coverage in amount and scope
at least as favorable as Earlychildhood's and SmarterKids' existing coverage;

                                      A-44


provided that in no event shall Holdings be required to expend in excess of
200% of the higher annual premium currently paid by Earlychildhood or
SmarterKids, as applicable, for such coverage (in either case, the "Current
Premium"); and if such premium would at any time exceed 200% of the Current
Premium, then Holdings shall maintain insurance policies which provide the
maximum and best coverage available at an annual premium equal to 200% of the
Current Premium.

   (c) The provisions of this Section 5.19 are intended to be in addition to
the rights otherwise available to the current officers, directors or members of
the Management Committee of Earlychildhood and SmarterKids, as applicable, by
law, charter, statute, bylaw or agreement, and shall operate for the benefit
of, and shall be enforceable by, each of the Indemnified Parties, their heirs
and their representatives.

   Section 5.20 Letter of SmarterKids' Accountants. SmarterKids shall use all
reasonable efforts to cause to be delivered to Earlychildhood and SmarterKids a
comfort letter of PricewaterhouseCoopers LLP, SmarterKids' independent
accountants, dated a date within two business days before the date on which the
Registration Statement shall become effective and addressed to Holdings, in
form reasonably satisfactory to Earlychildhood and customary in scope and
substance for letters delivered by independent public accountants in connection
with registration statements similar to the Registration Statement.

   Section 5.21 Letter of Earlychildhood's Accountants. Earlychildhood shall
use all reasonable efforts to cause to be delivered to SmarterKids and
Earlychildhood a comfort letter of KPMG, LLP, Earlychildhood's independent
accountants, dated a date within two business days before the date on which the
Registration Statement shall become effective and addressed to Holdings, in
form reasonably satisfactory to SmarterKids and customary in scope and
substance for letters delivered by independent public accountants in connection
with registration statements similar to the Registration Statement.

   Section 5.22 Post-Transaction Corporate Governance of Holdings. At the
Effective Time, the total number of persons serving on the Board of Directors
of Holdings shall be nine (9) (unless otherwise agreed in writing by
Earlychildhood and SmarterKids prior to the Effective Time), four (4) of whom
shall be Earlychildhood Directors, two (2) of whom shall be SmarterKids
Directors and three (3) of whom shall be Independent Directors (as such terms
are defined below), all of which Earlychildhood Directors, SmarterKids
Directors and Independent Directors shall be spread proportionately among
Holdings' three classes of Directors; provided, however, that one SmarterKids
Director shall be required to stand for election at the first annual meeting of
stockholders of Holdings after the Effective Time and one SmarterKids Director
shall be required to stand for election at the third annual meeting of
stockholders of Holdings after the Effective Time; the persons to serve
initially on the Board of Directors of Holdings at the Effective Time who are
Earlychildhood Directors shall be selected solely by and at the absolute
discretion of Earlychildhood's Management Committee prior to the Effective
Time; the persons to serve initially on the Board of Directors of Holdings at
the Effective Time who are SmarterKids Directors shall be selected solely by
and at the absolute discretion of the Board of Directors of SmarterKids prior
to the Effective Time; and the persons to serve initially on the Board of
Directors of Holdings at the Effective Time who are Independent Directors shall
be mutually agreed upon by Earlychildhood and SmarterKids prior to the
Effective Time. In the event that, prior to the Effective Time, any person so
selected to serve on the Board of Directors of Holdings after the Effective
Time is unable or unwilling to serve in such position, the Management Committee
or Board of Directors which selected such person shall designate another of its
members or another person to serve in such person's stead in accordance with
the provisions of the immediately preceding sentence. The term "Earlychildhood
Director" means any person serving on the Management Committee of
Earlychildhood on the date hereof or any other person so designated who becomes
a Director of Holdings at the Effective Time and any successor director
appointed or elected pursuant to the Bylaws of Holdings; the term "SmarterKids
Director" means any person serving as a Director of SmarterKids on the date
hereof or any other person so designated who becomes a Director of Holdings at
the Effective Time and any successor director appointed or elected pursuant to
the Bylaws of Holdings and the term "Independent Director" means any person who
becomes a Director of Holdings at the Effective Time and is not an employee of
Earlychildhood, SmarterKids or Holdings at any time during the term in which
they serve as an Independent Director, and any successor director appointed or
elected pursuant to the Bylaws of Holdings.

                                      A-45


   (b) Subject to Section 8.5, at the Effective Time, (i) Ronald Elliott, shall
hold the position of Chairman of the Board of Holdings, (ii) Al Noyes, shall
hold the position of Chief Executive Officer of Holdings, (iii) Judy McGuinn
shall hold the position of Chief Operating Officer of Holdings and (iv) Bob
Cahill shall hold the position of Chief Financial Officer of Holdings. If any
of the persons identified in the preceding sentence is unable or unwilling to
hold such offices as set forth above, his successor shall be selected by the
Board of Directors of Holdings in accordance with the Bylaws of Holdings.

   Section 5.23 Name of Holdings. Prior to the Effective Time, Earlychildhood
and SmarterKids shall use reasonable efforts to decide on a new corporate name
for Holdings.

   Section 5.24 Conveyance Taxes. Earlychildhood and SmarterKids shall
cooperate in the preparation, execution and filing of all returns,
questionnaires, applications or other documents regarding any real property
transfer or gains, sales, use, transfer, value added, stock transfer and stamp
taxes, any transfer, recording, registration and other fees or any similar
taxes (together, "Conveyance Taxes") which become payable in connection with
the transactions contemplated by this Agreement that are required or permitted
to be filed on or before the Effective Time. Earlychildhood shall pay with
respect to the Contribution, and SmarterKids shall pay with respect to the
SmarterKids Merger, without deduction or withholding from any amount payable to
the holders of LLC Interests or SmarterKids Common Stock, as the case may be,
any such Conveyance Taxes imposed by any Governmental Entity (and any penalties
and interest with respect to such Conveyance Taxes), which become payable in
connection with the transactions contemplated by this Agreement, on behalf of
their stockholders or holders of LLC interests, as the case may be.

   Section 5.25 SmarterKids Minimum Closing Cash. As of the Effective Time,
SmarterKids covenants, agrees and commits that it shall have Cash on Hand (as
defined by GAAP) of not less than $18,000,000 after deducting (a) all of the
fees, costs and expenses incurred in connection with the Transactions
(including, without limitation, (i) attorney, accounting and other professional
fees and expenses incurred in the negotiation and performance of the
Transaction Documents, the preparation, filing and effectiveness of the Proxy
Statement/Prospectus and the Registration Statement and the consummation of the
Transactions and (ii) all fees of financial advisors incurred in connection
with the Transactions) and (b) all of the fees, costs and expenses incurred or
reasonably likely to be incurred in connection with realizing all contemplated
cost savings resulting from the integration of the businesses (including,
without limitation, costs associated with the integration of the respective
technologies) of Earlychildhood and SmarterKids (the "Minimum Closing Cash").
Prior to the Effective Time, SmarterKids shall provide Earlychildhood with
written verification satisfactory to Earlychildhood evidencing the Minimum
Closing Cash, and Earlychildhood shall have the right to investigate and
confirm the existence thereof in such manner as it deems necessary.

   Section 5.26 Blohm Consulting Agreement. At the Effective Time, Holdings
shall enter into a consulting agreement with David Blohm, substantially in the
form attached hereto as Exhibit N.

                                  ARTICLE VI.

                         CONDITIONS TO THE TRANSACTIONS

   Section 6.1 Conditions to Each Party's Obligation to Effect the
Transactions. The respective obligations of each party to this Agreement to
effect the Transactions shall be subject to the satisfaction or waiver in
writing by each of SmarterKids and Earlychildhood prior to the Effective Time
of the following conditions:

     (a) HSR Act. The waiting period applicable, if any, to the consummation
  of the Transactions under the HSR Act shall have expired or been
  terminated.

     (b) Approvals.  All authorizations, consents, orders or approvals of, or
  declarations or filings with, or expirations of waiting periods imposed by,
  any Governmental Entity (including, without limitation, an SEC order of
  effectiveness with respect to the Proxy Statement/Prospectus) the failure
  of which to file,

                                      A-46


  obtain or occur is reasonably likely to have an Earlychildhood Material
  Adverse Effect, a SmarterKids Material Adverse Effect or a Holdings
  Material Adverse Effect (as defined below) shall have been filed, obtained
  or occurred.

     (c) Registration Statement. The Registration Statement shall have become
  effective under the Securities Act and shall not be the subject of any stop
  order or proceedings seeking a stop order.

     (d) No Injunctions. No Governmental Entity shall have enacted, issued,
  promulgated, enforced or entered any order, executive order, stay, decree,
  judgment or injunction or statute, rule, regulation which is in effect and
  which has the effect of making the Transactions illegal or otherwise
  prohibiting consummation of the Transactions.

     (e) National Listing or Nasdaq Quotation. The shares of Holdings Common
  Stock to be issued in the Transactions shall have been approved for listing
  on a national securities exchange or for quotation on The Nasdaq Stock
  Market, subject to official notice of issuance.

     (f) Consents Under Earlychildhood Agreements. Earlychildhood shall have
  obtained the consent or approval of any person whose consent or approval
  shall be required under any agreement or instrument in order to permit the
  consummation of the transactions contemplated hereby, except those of
  which, if not obtained, would not, individually or in the aggregate, have
  (i) an Earlychildhood Material Adverse Effect or (ii) a material adverse
  effect on the business, assets, properties, financial condition or results
  of operations of Holdings after giving effect to the Transactions (a
  "Holdings Material Adverse Effect").

     (g) Consents Under SmarterKids Agreements. SmarterKids shall have
  obtained the consent or approval of any person whose consent or approval
  shall be required under any agreement or instrument in order to permit the
  consummation of the transactions contemplated hereby, except those which,
  if not obtained, would not, individually or in the aggregate, have (i) a
  SmarterKids Material Adverse Effect or (ii) a Holdings Material Adverse
  Effect.

     (h) Corporate Governance. Earlychildhood and SmarterKids shall have
  taken all actions necessary so that (i) not later than the Effective Time,
  the Certificate of Incorporation and Bylaws of Holdings shall have been
  amended to be substantially in the form of Exhibit E and Exhibit F attached
  hereto; and (ii) at the Effective Time, the composition of the Board of
  Directors of Holdings shall comply with Section 5.20 hereof (assuming
  Earlychildhood has designated the Earlychildhood Directors and SmarterKids
  has designated the SmarterKids Directors, in each case as contemplated by
  Section 5.20(a) hereof).

     (i) Transaction Documents. Each of the Transaction Documents shall have
  been executed by each of the parties thereto and shall be in full force and
  effect and legally binding against the parties thereto and no material
  breach by any party shall have occurred thereunder as of the Closing Date.

   Section 6.2 Additional Conditions to Obligations of Earlychildhood. The
obligation of Earlychildhood to effect the Contribution is subject to the
satisfaction of each of the following conditions prior to the Effective Time,
any of which may be waived in writing exclusively by Earlychildhood:

     (a) Stockholder Approval. This Agreement and the SmarterKids Merger
  shall have been approved in the manner required under the DGCL by the
  holders of the issued and outstanding shares of SmarterKids Common Stock.

     (b) Representations and Warranties. The representations and warranties
  of SmarterKids set forth in this Agreement shall be true and correct as of
  the date of this Agreement and (except to the extent such representations
  and warranties speak as of an earlier date) as of the Closing Date as
  though made on and as of the Closing Date, except for, (i) changes
  contemplated by this Agreement and (ii) inaccuracies which, individually or
  in the aggregate, have not had and are not reasonably likely to have a
  SmarterKids Material Adverse Effect or a Holdings Material Adverse Effect
  (without regard to any materiality limitations contained in any such
  representation or warranty), or a material adverse effect upon the
  consummation of the transactions contemplated hereby; and Earlychildhood
  shall have received a certificate signed on behalf of SmarterKids by the
  chief executive officer and the chief financial officer of SmarterKids to
  such effect.

                                      A-47


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

     (d) SmarterKids Material Adverse Effect. No SmarterKids Material Adverse
  Effect or SmarterKids Material Adverse Change shall have occurred since the
  date of this Agreement and be continuing.

     (e) Minimum Closing Cash. SmarterKids shall have Cash on Hand (as
  defined by GAAP) of not less than the amount of the Minimum Closing Cash,
  verified as set forth in Section 5.24.

     (f) Tax Opinion. Earlychildhood shall have received a written opinion
  from Latham & Watkins, counsel to Earlychildhood, to the effect that the
  Contribution will be treated for Federal income tax purposes as a transfer
  of property to Holdings qualifying under Section 351 of the Code (it being
  agreed that Earlychildhood, Holdings and SmarterKids shall provide
  reasonable cooperation, including the delivery of such certifications as
  shall be reasonably requested, to Latham & Watkins to enable it to render
  such opinion).

   Section 6.3 Additional Conditions to Obligations of SmarterKids. The
obligations of SmarterKids to effect the SmarterKids Merger are subject to the
satisfaction of each of the following conditions prior to the Effective Time,
any of which may be waived in writing exclusively by SmarterKids:

     (a) Representations and Warranties. The representations and warranties
  of Earlychildhood set forth in this Agreement shall be true and correct as
  of the date of this Agreement and (except to the extent such
  representations and warranties speak as of an earlier date) as of the
  Closing Date as though made on and as of the Closing Date, except for, (i)
  changes contemplated by this Agreement, and (ii) inaccuracies which,
  individually or in the aggregate, have not had and are not reasonably
  likely to have an Earlychildhood Material Adverse Effect or Holdings
  Material Adverse Effect (without regard to any materiality limitations
  contained in any such representation or warranty), or a material adverse
  effect upon the consummation of the transactions contemplated hereby; and
  SmarterKids shall have received a certificate signed on behalf of
  Earlychildhood by its chief executive officer or chief financial officer to
  such effect.

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

     (c) Earlychildhood Material Adverse Effect. No Earlychildhood Material
  Adverse Effect or Earlychildhood Material Adverse Change shall have
  occurred since the date of this Agreement and be continuing.

     (d) Tax Opinion. SmarterKids shall have received a written opinion from
  Testa, Hurwitz & Thibeault, counsel to SmarterKids, to the effect that the
  SmarterKids Merger will be treated for Federal income tax purposes as a
  reorganization under Section 368(a) of the Code or, taken together with the
  Contribution, as a transfer of property to Holdings qualifying under
  Section 351 of the Code (it being agreed that Earlychildhood, Holdings and
  SmarterKids shall provide reasonable cooperation, including the delivery of
  such certifications as shall be reasonably requested, to Testa, Hurwitz &
  Thibeault to enable it to render such opinion).

     (e) Transaction Documents. Earlychildhood shall have duly executed each
  of the Transaction Documents to which it is a party, and such Transaction
  Documents shall be in full force and effect and legally binding against
  Earlychildhood and no material breach by Earlychildhood shall have occurred
  thereunder as of the Closing Date.

                                      A-48


                                  ARTICLE VII.

                           TERMINATION AND AMENDMENT

   Section 7.1 Termination. This Agreement may be terminated at any time prior
to the Effective Time (with respect to Sections 7.1(b) through 7.1(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 Transactions by
the stockholders of SmarterKids:

     (a) by mutual written consent of Earlychildhood and SmarterKids; or

     (b) by either Earlychildhood or SmarterKids if the Transactions shall
  not have been consummated by April 30, 2001 (the "Outside Date"); provided,
  however, that if the Transactions shall have not been consummated by the
  Outside Date due to the failure of the condition set forth in Section
  6.1(b), the Outside Date shall be extended to July 31, 2001; and provided,
  further, however, that the right to terminate this Agreement under this
  Section 7.1(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 Transactions to occur on or before such date; or

     (c) by either Earlychildhood or SmarterKids if a court of competent
  jurisdiction or other Governmental Entity shall have issued a nonappealable
  final order, decree or ruling or taken any other nonappealable final
  action, in each case having the effect of permanently restraining,
  enjoining or otherwise prohibiting the Transactions; or

     (d) by Earlychildhood, if, at the SmarterKids Stockholders' Meeting
  (including any adjournment or postponement thereof), the requisite vote of
  the stockholders of SmarterKids in favor of the approval and adoption of
  this Agreement and the SmarterKids Merger shall not have been obtained; or

     (e) by Earlychildhood, if (i) the SmarterKids Board of Directors shall
  have withdrawn or modified in any manner its recommendation that its
  stockholders vote in favor of this Agreement or the SmarterKids Merger;
  (ii) SmarterKids shall have failed to include in the Proxy
  Statement/Prospectus the recommendation of its Board of Directors in favor
  of the approval of this Agreement and the SmarterKids Merger; (iii) after
  the receipt by SmarterKids of an Acquisition Proposal, Earlychildhood
  requests in writing that the SmarterKids Board of Directors reconfirm its
  recommendation of this Agreement and the SmarterKids Merger to the
  stockholders of SmarterKids and the SmarterKids Board of Directors fails to
  do so within ten (10) business days after its receipt of Earlychildhood's
  request; (iv) the SmarterKids Board of Directors or any committee thereof
  shall have approved or recommended to the stockholders of SmarterKids an
  Acquisition Proposal, other than the Transactions; (v) a tender offer or
  exchange offer for 20% or more of the outstanding shares of SmarterKids
  Common Stock is commenced (other than by Earlychildhood or an Affiliate of
  Earlychildhood) and the SmarterKids Board of Directors does not oppose such
  tender or exchange offer; (vi) SmarterKids shall have entered into any
  letter of intent or similar document or any agreement, contract or
  commitment accepting or expressing an intent to accept an Acquisition
  Proposal; or (vii) SmarterKids fails to call and hold the SmarterKids
  Stockholders' Meeting by the Outside Date (provided that Earlychildhood's
  right to terminate this Agreement under this clause (vii) shall not be
  available if at such time SmarterKids would be entitled to terminate this
  Agreement under Section 7.1(f));

     (f) by SmarterKids, prior to the approval by its stockholders of the
  SmarterKids Merger, if (i) the SmarterKids Board of Directors reasonably
  determines in good faith (after consultation with a financial advisor of
  nationally recognized reputation) that (X) the Acquisition Proposal is more
  favorable or is reasonably likely to lead to an Acquisition Proposal that
  is more favorable to the SmarterKids stockholders from a financial point of
  view than the Transactions, and (Y) is made by a Third Party reasonably
  believed by the SmarterKids Board of Directors to be financially capable of
  completing such Acquisition Proposal, and (ii) the SmarterKids Board of
  Directors reasonably determines in good faith (after having consulted with
  and considered the advice of its outside legal counsel) that the failure to
  take such actions would cause the members of the SmarterKids Board of
  Directors to breach their fiduciary duties to the

                                      A-49


  SmarterKids stockholders under applicable law; provided, that SmarterKids
  shall have given Earlychildhood three (3) business days' notice prior to
  such termination and otherwise complied with the provisions of Section 5.3;
  and, provided further, that such termination shall not be effective until
  the fee specified in Section 7.3(b) has been paid to Earlychildhood; or

     (g) by Earlychildhood or SmarterKids, 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 (i) will cause the
  conditions set forth in Section 6.2(b) or (c) (in the case of termination
  by Earlychildhood) or 6.3(a) or (b) (in the case of termination by
  SmarterKids) not to be satisfied, and (ii) shall not have been cured within
  thirty (30) business days following receipt by the breaching party of
  written notice of such breach from the other party.

   Section 7.2 Effect of Termination. In the event of termination of this
Agreement as provided in Section 7.1, written notice shall be given to the
other party hereto and this Agreement shall, subject to the provisions of
Section 7.1(f), immediately become void and there shall be no liability or
obligation on the part of Earlychildhood, SmarterKids, Holdings or their
respective officers, directors, members, stockholders or Affiliates, except as
set forth in Sections 5.19 and 7.3 and except that such termination shall not
limit liability for a willful breach of this Agreement; provided that, the
provisions of Sections 5.19 and 7.3 of this Agreement and the Confidentiality
Agreements shall remain in full force and effect and survive any termination of
this Agreement.

   Section 7.3 Fees and Expenses.

   (a) Except as set forth in this Section 7.3, if the Transactions are
terminated, all fees and expenses incurred in connection with this Agreement
and the transactions contemplated hereby shall be paid by the party incurring
such expenses.

   (b) If this Agreement is terminated by either party pursuant to Section
7.1(g) hereof, then the non-terminating party (the "Breaching Party") shall pay
the Expenses (as defined below) incurred by the non-Breaching Party up to a
maximum of $350,000; provided, however, that if this Agreement is terminated by
SmarterKids pursuant to Section 7.1(g) and, at the time of such termination,
Earlychildhood is permitted to terminate this Agreement pursuant to Section
7.1(e), Earlychildhood shall not be required to pay any of SmarterKids'
Expenses pursuant to this Section 7.3(b). As used in this Agreement "Expenses"
shall include all reasonable out-of-pocket fees and expenses (including without
limitation, all reasonable fees and expenses of counsel, accountants,
investment bankers, experts and consultants to a party hereto) incurred by a
party or on its behalf in connection with or related to the authorization,
preparation, negotiation, execution and performance of this Agreement and the
transactions contemplated hereby, including the preparation, printing, filing
and mailing of the Proxy Statement/Prospectus and the solicitation of
stockholder approvals and all other matters related to the transactions
contemplated hereby.

   SmarterKids' payment of the Expenses incurred by Earlychildhood pursuant to
this subsection shall be the sole and exclusive remedy of Earlychildhood
against SmarterKids and its directors, officers, employees, agents, advisory or
other representatives with respect to the occurrences giving rise to such
payment, except for liabilities or damages caused by the willful breach of any
representations, warranties, covenants or agreements herein by SmarterKids.
Earlychildhood's payment of the Expenses incurred by SmarterKids pursuant to
this subsection shall be the sole and exclusive remedy of SmarterKids against
Earlychildhood and any of its Subsidiaries and their respective managers,
directors, officers, employees, agents, advisors or other representatives with
respect to the occurrences giving rise to such payment, except for liabilities
or damages caused by the willful breach of any representations, warranties,
covenants or agreements herein by Earlychildhood.

                                      A-50


   (c) SmarterKids shall pay Earlychildhood a termination fee (the "Termination
Fee") of $1,300,000 (a portion of which may be deemed to include the
reimbursement of Expenses) in cash if any of the following events occurs:

     (i) the termination of this Agreement by Earlychildhood pursuant to
  Section 7.1(d), and (x) at the time of such termination a definitive
  proposal for an Acquisition Proposal has been provided to SmarterKids by a
  Third Party and (y) within twelve (12) months of such termination, either
  SmarterKids shall have entered into a definitive agreement with respect to,
  or consummated, a transaction in connection with such Acquisition Proposal;

     (ii) the termination of this Agreement by SmarterKids pursuant to
  Section 7.1 hereof and at such time Earlychildhood shall have been
  permitted to terminate this Agreement under Section 7.1(e);

     (iii) the termination of this Agreement by Earlychildhood pursuant to
  Section 7.1(e); or

     (iv) the termination of this Agreement by SmarterKids pursuant to
  Section 7.1(f).

   (d) In the event of a termination pursuant to clause (i) above, the
Termination Fee shall be paid upon the earlier of the consummation or entering
into of a definitive agreement for an Acquisition Proposal, and in the event of
a termination pursuant to clause (ii), (iii) or (iv) above, the Termination Fee
shall be paid concurrently with such termination.

   (e) SmarterKids' payment of the Termination Fee pursuant to subsection (b)
above shall be the sole and exclusive remedy of Earlychildhood against
SmarterKids and its directors, officers, employees, agents, advisors or other
representatives with respect to the occurrences giving rise to such payment;
provided that this limitation shall not apply in the event of a willful breach
of this Agreement by SmarterKids.

   Section 7.4 Amendment. This Agreement may be amended by the parties hereto,
by action taken or authorized by their Management Committee or Board of
Directors, as the case may be, at any time before or after approval of the
matters presented in connection with the SmarterKids Merger by the stockholders
of SmarterKids, but, after any such approval, no amendment shall be made which
by law requires further approval by such stockholders 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 7.5 Extension; Waiver. At any time prior to the Effective Time, the
parties hereto, by action taken or authorized by their Management Committee or
Board of Directors, as the case may be, 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 of the other parties hereto contained herein or in any document
delivered pursuant hereto and (iii) waive compliance with any of the agreements
or conditions of the other parties hereto 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. Any waiver
or failure to insist on strict compliance with any obligation, covenant,
agreement or condition contained in this Agreement shall not operate as a
waiver of, or estoppel with respect to, any subsequent or other failure.

                                      A-51


                                 ARTICLE VIII.

                                 MISCELLANEOUS

   Section 8.1 Nonsurvival of Representations, Warranties and Agreements. None
of the representations, warranties and agreements in this Agreement or in any
instrument delivered pursuant to this Agreement shall survive the Effective
Time, except for the agreements contained in Sections 1.6, 1.7, 1.8, 2.1, 2.2,
2.4, 2.5, 5.12, 5.15, 5.16, 5.17, 5.18, 5.19, 5.22, 5.24, and this Article
VIII, and the agreements of the Affiliates delivered pursuant to Section 5.13.
The Confidentiality Agreement shall survive the execution and delivery of this
Agreement.

   Section 8.2 Notices. All notices and other communications hereunder shall be
in writing and shall be deemed given if delivered personally, telecopied (which
is confirmed) or mailed by registered or certified mail (return receipt
requested) to the parties at the following addresses (or at such other address
for a party as shall be specified by like notice):

     (a) if to Earlychildhood, to

         Earlychildhood.com, LLC
         2 Lower Ragsdale Drive
         Suite 200
         Monterey, CA 93940
         Attention: Ronald Elliott
         Telecopy: (831) 771-5587

         with a copy to

         Latham & Watkins
         633 West Fifth Street, Suite 4000
         Los Angeles, CA 90071-2007
         Attention: Jeffrey L. Kateman, Esq.
         Telecopy: (213) 891-8763

     (b) if to SmarterKids, to

         SmarterKids.com, Inc.
         15 Crawford Street
         Needham, MA 02494
         Attention: Robert Cahill
         Telecopy: (781) 449-4887

         with a copy to:

         Testa, Hurwitz & Thibeault
         125 High Street Boston, MA 02110
         Attention: Gordon Hayes, Esq.
         Telecopy: (617) 248-7100

                                      A-52


   Section 8.3 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. Whenever the words "include,"
"includes" or "including" are used in this Agreement they shall be deemed to be
followed by the words "without limitation." The phrase "made available" in this
Agreement shall mean that the information referred to has been made available
if requested by the party to whom such information is to be made available. The
phrases "the date of this Agreement", "the date hereof," and terms of similar
import, unless the context otherwise requires, shall be deemed to refer to
November 14, 2000.

   Section 8.4 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.

   Section 8.5 Entire Agreement; No Third Party Beneficiaries. This Agreement
and all documents and instruments referred to herein (a) constitute the entire
agreement and supersedes all prior agreements and understandings, both written
and oral, among the parties with respect to the subject matter hereof and
thereof, and (b) except as provided in Section 5.19, are not intended to confer
upon any person (including, without limitation, the individuals identified in
Section 5.19 and 5.22) other than the parties hereto any rights or remedies
hereunder; provided that the Confidentiality Agreement shall remain in full
force and effect until the Effective Time. Each party hereto agrees that,
except for the representations and warranties contained in this Agreement,
neither Earlychildhood nor SmarterKids makes any other representations or
warranties, and each hereby disclaims any other representations and warranties
made by itself or any of its officers, directors, managers, members, employees,
agents, financial and legal advisors or other representatives, with respect to
the execution and delivery of this Agreement or the transactions contemplated
hereby, notwithstanding the delivery or disclosure to the other or the other's
representatives of any documentation or other information with respect to any
one or more of the foregoing.

   Section 8.6 Governing Law. This Agreement shall be governed and construed in
accordance with the laws of the State of Delaware without regard to any
applicable conflicts of law.

   Section 8.7 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.

                            [Signature Page Follows]

                                      A-53


   IN WITNESS WHEREOF, Earlychildhood, SmarterKids, Holdings and Merger Sub
have caused this Agreement to be signed by their respective duly authorized
officers as of the date first written above.

                                          EARLYCHILDHOOD.COM, LLC

                                                  /s/ Ronald C. Elliott

                                          -------------------------------------
                                          By: Ronald C. Elliott
                                          Its: Chief Executive Officer

                                          SMARTERKIDS.COM, INC.

                                                   /s/ David A. Blohm

                                          -------------------------------------
                                          By: David A. Blohm
                                          Its: Chief Executive Officer

                                          S-E EDUCATIONAL HOLDINGS CORP.

                                                  /s/ Ronald C. Elliott

                                          -------------------------------------
                                          By: Ronald C. Elliott
                                          Its: Chairman of the Board

                                          S-E EDUCATIONAL MERGER CORP.

                                                  /s/ Ronald C. Elliott

                                          -------------------------------------
                                          By: Ronald C. Elliott
                                          Its: Chairman of the Board

                                      A-54


                                                                         ANNEX B

                         STOCKHOLDER SUPPORT AGREEMENT

   This STOCKHOLDER SUPPORT AGREEMENT, dated as of November 14, 2000 (the
"Agreement"), is by and among Earlychildhood.com, LLC, a California limited
liability company ("Earlychildhood") and the stockholders of SmarterKids.com,
Inc., a Delaware corporation ("SmarterKids") listed on the signature page(s)
hereto (collectively, the "Stockholders" and, individually, a "Stockholder").
Capitalized terms used in this Agreement, unless specifically defined herein,
shall have the meanings given to them in the Contribution Agreement and Plan of
Reorganization and Merger, dated as of the date hereof (the "Merger
Agreement"), by and among Earlychildhood, SmarterKids, S-E Educational Holdings
Corp., a newly-formed Delaware corporation, one-half of the issued and
outstanding capital stock of which is owned by each of Earlychildhood and
SmarterKids ("Holdings") and S-E Educational Merger Corp., a newly-formed
Delaware corporation and a wholly-owned subsidiary of Holdings ("Merger Sub").

   WHEREAS, as of the date hereof, each of the Stockholders own of record and
beneficially (i) the shares of common stock, $.01 par value per share (the
"Common Stock"), of SmarterKids as is set forth next to the name of such
Stockholder in Column II of Annex A hereto and (ii) the options to acquire
shares of Common Stock as is set forth next to the name of such Stockholder on
Schedule 1.1(c) hereto (collectively, the "Shares");

   WHEREAS, concurrently with the execution of this Agreement, Earlychildhood
and SmarterKids have entered into the Merger Agreement pursuant to which, and
upon the terms and subject to the conditions set forth therein, the combination
of Earlychildhood and SmarterKids shall be effected through (i) the
contribution to Holdings by the holders of LLC Interests of all of the right,
title and interest in and to their entire ownership interest in Earlychildhood
(the "Contribution") and (ii) the merger of Merger Sub with and into
SmarterKids such that SmarterKids becomes a wholly-owned subsidiary of Holdings
(the "Merger" and, collectively with the Contribution, the "Transactions");

   WHEREAS, as a condition to the willingness of Earlychildhood and SmarterKids
to enter into the Merger Agreement, Earlychildhood has required that the
Stockholders agree, and in order to induce Earlychildhood to enter into the
Merger Agreement, the Stockholders have agreed, to enter into this Agreement;
and

   WHEREAS, prior to the date hereof, Earlychildhood and the Stockholders had
no agreement, arrangement or understanding (as such terms are used in Section
203 of the DGCL) for the purpose of acquiring, holding, voting or disposing of
the Shares.

   NOW, THEREFORE, in consideration of the foregoing premises and the
representations, warranties, covenants and agreements set forth herein, and
other good and valuable consideration, the receipt and sufficiency of which are
hereby acknowledged, and subject to the terms and conditions set forth herein,
the parties hereto hereby agree as follows:

                                   ARTICLE I.

   Section 1.1 Representations and Warranties of the Stockholders. As of the
date hereof and as of the date of the Closing under the Merger Agreement, each
Stockholder on its own behalf hereby represents and warrants to Earlychildhood
with respect to itself and its ownership of the Shares as follows:

     (a) Stockholder is the sole owner of record and beneficial owner (as
  defined in Rule 13d-3 under the Securities Exchange Act of 1934, as amended
  (the "Exchange Act"), which meaning will apply for all purposes of this
  Agreement) of, and has good title to, all of the Shares set forth adjacent
  to such Stockholder's name on Annex A, free and clear of any mortgage,
  pledge, hypothecation, rights of others, claim, security interest, charge,
  encumbrance, title defect, title retention agreement, voting trust
  agreement,

                                      B-1


  interest, option, lien, charge or similar restriction (including any
  restriction on the right to vote, sell or otherwise dispose of the Shares)
  or limitation (each, a "Lien") except for immaterial Liens which shall not
  materially affect such Stockholder's ability to perform its obligations
  under this Agreement.

     (b) The Shares constitute all of the securities (as defined in Section
  3(10) of the Exchange Act, which definition will apply for all purposes of
  this Agreement) of SmarterKids beneficially owned, directly or indirectly,
  by Stockholder, excluding any securities beneficially owned by any of its
  affiliates or associates (as such terms are defined in Rule 12b-2 under the
  Exchange Act, which definitions will apply for all purposes of this
  Agreement), as to which it does not have voting or investment power.

     (c) Except as set forth on Schedule 1.1(c), and except for the Shares,
  Stockholder does not, directly or indirectly, beneficially own or have any
  option, warrant or other right to acquire any securities of SmarterKids
  that are or may by their terms become entitled to vote or any securities
  that are convertible or exchangeable into or exercisable for any securities
  of SmarterKids that are or may by their terms become entitled to vote, nor
  is Stockholder subject to any contract, commitment, arrangement,
  understanding or relationship (whether or not legally enforceable), other
  than this Agreement, that allows or obligates it to vote or acquire any
  securities of SmarterKids. Stockholder has the exclusive power to vote the
  Shares set forth adjacent to such Stockholder's name on Annex A and has not
  granted a proxy to any other individual, corporation, partnership (general
  or limited), limited liability company, joint venture, association, trust,
  unincorporated organization or other entity (collectively, a "Person") to
  vote such Shares, subject to the limitations set forth in this Agreement.

     (d) Each Stockholder that is a corporation or partnership, as the case
  may be, is duly organized, validly existing and in good standing under the
  laws of its jurisdiction of organization and has the power and authority to
  execute and deliver this Agreement and to consummate the transactions
  contemplated hereby, and has taken all necessary action to authorize the
  execution, delivery and performance of this Agreement.

     (e) This Agreement and each Transaction Document to which Stockholder is
  a party has been duly executed and delivered by Stockholder and, assuming
  due authorization, execution and delivery of this Agreement by
  Earlychildhood and SmarterKids, constitute a valid and binding obligation
  of Stockholder enforceable against Stockholder in accordance with their
  terms, except that (i) the enforceability hereof or thereof may be subject
  to applicable bankruptcy, insolvency or other similar laws, now or
  hereinafter in effect, affecting creditors' rights generally and (ii) the
  availability of the remedy of specific performance or injunctive or other
  forms of equitable relief may be subject to equitable defenses and would be
  subject to the discretion of the court before which any proceeding therefor
  may be brought.

     (f) Neither the execution and delivery of this Agreement and each of the
  Transaction Documents to which Stockholder is a party, nor the performance
  by Stockholder of its obligations hereunder or thereunder will, nor will
  the consummation of the transactions contemplated by this Agreement and the
  Merger Agreement, conflict with, result in a violation or breach of, or
  constitute a default (or an event that, with notice or lapse of time or
  both, would result in a default) or give rise to any right of termination,
  amendment, cancellation, or acceleration or result in the creation of any
  Lien on any Shares under, or require a consent or waiver under
  (collectively, a "Conflict"), (i) its organizational documents, (ii) any
  note, bond, mortgage, indenture lease, contract, commitment, agreement,
  understanding, arrangement or restriction of any kind to which Stockholder
  is a party or by which Stockholder is bound, to the extent such Conflict
  would materially affect Stockholder's ability to consummate the
  transactions contemplated hereby or (iii) any permit, franchise, license,
  statute, injunction, judgment, writ, decree, order, ruling, rule or
  regulation applicable to Stockholder, to the extent such Conflict would
  materially affect Stockholder's ability to consummate the transactions
  contemplated hereby.

     (g) Neither the execution and delivery of this Agreement nor the
  performance by Stockholder of its obligations hereunder will violate any
  law, decree, statute, rule or regulation applicable to Stockholder or
  require any order, consent, authorization or approval of, filing or
  registration with, or declaration or notice

                                      B-2


  to, any corporation, Person, firm, Governmental Entity or public or
  judicial authority, other than any required notices or filings pursuant to
  the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and
  the rules and regulations promulgated thereunder or the federal securities
  laws. There is no beneficiary or holder of a voting trust certificate or
  other interest of any trust of which any of the Stockholders is a trustee
  whose consent is required for the execution and delivery of this Agreement
  or the compliance by the Stockholders with the terms hereof.

                                  ARTICLE II.

   Section 2.1 Transfer of the Shares; Non-Interference.

   (a) During the term of this Agreement, no Stockholder shall (i) tender into
any tender or exchange offer or otherwise offer to sell, sell, transfer,
pledge, assign, hypothecate or otherwise dispose of, or encumber with any Lien,
any of the Shares, (ii) other than in connection with this Agreement, deposit
the Shares into a voting trust, enter into any voting agreement or similar
arrangement with respect to the Shares or grant any proxy or power of attorney
with respect to the Shares, or take any action inconsistent with this Agreement
or the Merger Agreement without having obtained the prior written consent of
Earlychildhood, (iii) other than this Agreement enter into any contract, option
or other arrangement or undertaking with respect to the direct or indirect
sale, transfer, pledge, assignment, hypothecation or other disposition of any
interest in or the voting of any shares of Common Stock or any other securities
of SmarterKids, (iv) take any action that would make any representation of such
Stockholder contained herein untrue or incorrect or would result in a breach by
such Stockholder of its obligations under this Agreement or a breach by
SmarterKids of its obligations under the Merger Agreement or (v) take any
action that would have the effect of preventing or disabling such Stockholder
from performing its obligations under this Agreement or SmarterKids from
performing its obligations under the Merger Agreement.

   (b) Nothing herein shall prevent a Stockholder from transferring Shares by
gift, transfer to a trust or distribution, provided that (i) any such gift,
transfer or distribution is permissible under the form of Lock-Up Agreement
attached as Exhibit C to the Merger Agreement and (ii) each donee, transferee
or distributee, as applicable, executes, concurrently with such gift, transfer
or distribution, a counterpart signature page hereto and agrees to be bound
hereby.

   Section 2.2 Adjustments.

   (a) In the event (i) of any stock dividend, stock split, recapitalization,
reclassification, combination or exchange of shares of capital stock or other
securities of SmarterKids on, of or affecting the Shares or the like or any
other action that would have the effect of changing any of the Stockholders'
ownership of SmarterKids's capital stock or other securities or (ii) any of the
Stockholders becomes the beneficial owner of any additional shares of Common
Stock or other securities of SmarterKids, then the terms of this Agreement will
apply to the shares of capital stock held by any such Stockholder immediately
following the effectiveness of the events described in clause (i) or any such
Stockholder becoming the beneficial owner thereof, as described in clause (ii),
as though they were Shares hereunder and the term Shares shall be deemed to
refer to and include such shares of Common Stock and other securities.

   (b) Each Stockholder hereby agrees, while this Agreement is in effect,
promptly to notify Earlychildhood of the number of any new shares of the Common
Stock acquired by Stockholder, if any, after the date hereof and to update
Annex A hereof, as applicable, to increase the number of Shares set forth
therein to reflect any changes resulting from the events discussed in Section
2.2(a) above. To the extent required under the Merger Agreement, each of the
events described in Section 2.2(a) shall require the prior written consent of
Earlychildhood.

   Section 2.3 Stop Transfer. Each Stockholder hereby agrees with, and
covenants to, each other party hereto, that such Stockholder shall not request
that SmarterKids register the transfer (book entry or otherwise) of any
certificate or uncertificated interest representing any of its Shares, unless
such transfer is made in

                                      B-3


compliance with this Agreement (including the provisions of Section 2.1
hereof). SmarterKids agrees with, and covenants to, each other party hereto
that SmarterKids shall not register the transfer (book entry or otherwise) of
any certificate or uncertificated interest representing any of the Shares,
unless such transfer is made in compliance with this Agreement (including the
provisions of Section 2.1 hereof).

                                  ARTICLE III.

   Section 3.1 Voting of Shares; No Inconsistent Agreement.

   (a) Until the termination of this Agreement in accordance with the terms
hereof, each Stockholder hereby agrees that, at any meeting (whether annual or
special and whether or not an adjourned or postponed meeting) of the
stockholders of SmarterKids, however called, and in any action by written
consent of the stockholders of SmarterKids, such Stockholder will vote (or
cause to be voted) all of its Shares (i) in favor of the Merger, the approval
and adoption of the Merger Agreement and the other transactions contemplated by
the Merger Agreement or any amendment thereto; (ii) in favor of any other
matter necessary to the consummation of the Merger and the transactions
contemplated by the Merger Agreement and considered and voted upon by the
stockholders of SmarterKids; and (iii) against any Alternative Transaction and
against any action or agreement that would result in a breach in any respect of
any covenant, representation or warranty or any other obligation or agreement
under this Agreement or the Merger Agreement or which is intended to, or could
reasonably be expected to, impede, interfere with, delay, postpone or
materially adversely effect this Agreement, the Merger Agreement, the Merger,
the other transactions contemplated by this Agreement and the Merger Agreement
or the benefits to Earlychildhood resulting herefrom or therefrom. In addition,
no Stockholder will take any action, directly or indirectly, until the
termination of this Agreement in contravention of this Agreement or the Merger
Agreement or to cause SmarterKids to take any action in contravention of the
Merger Agreement or the transactions contemplated thereby. Stockholder also
agrees that it will, upon request by Earlychildhood, furnish written
confirmation, in form and substance reasonably satisfactory to Earlychildhood,
of such Stockholder's support for the Merger Agreement. Each Stockholder
acknowledges receipt and review of a copy of the Merger Agreement and the
opportunity to consult its own legal counsel in regard to the Merger Agreement
and this Agreement.

   (b) Each Stockholder agrees that it shall not enter into any agreement or
understanding with any Person the effect of which would be inconsistent with or
violative of the provisions and agreements contained herein, including in this
Section 3.1.

   Section 3.2 No Solicitation. Prior to the termination of this Agreement in
accordance with its terms, each Stockholder agrees (a) that it will not, nor
will it authorize or permit any of its officers, directors, employees,
financial advisors, attorneys, accountants and other representatives or agents,
directly or indirectly through another person, to (i) solicit, initiate,
facilitate or encourage any inquiries, offers or proposals by or from a Third
Party that constitute, or could reasonably be expected to lead to, any
Acquisition Proposal, (ii) enter into or execute any agreement with respect to
an Acquisition Proposal, (iii) engage in or continue negotiations or
discussions with any Third Party concerning, or, except pursuant to a
governmental request for information, otherwise communicate or provide any non-
public information to any Third Party relating to any Acquisition Proposal,
(iv) make or authorize any public statement, recommendation or solicitation in
support of any Acquisition Proposal or (v) take, or consent to take, any other
action inconsistent with its obligations under this Section 3.2 or
SmarterKids's obligations under Section 5.3 of the Merger Agreement; and (b)
that it will notify Earlychildhood in writing as promptly as practicable (and
in any event within 24 hours) if any Acquisition Proposal is received or any
inquiries, proposals or offers with respect to an Acquisition Proposal are
received by or any information or documents are requested from or any
negotiations or discussions are sought to be initiated or continued with, it or
any of its Affiliates, such written notice to contain the identity of the other
party (including the name of such other party and a copy of any offer or
proposal and any supporting documentation), and the terms and conditions of
such proposal or offer.

                                      B-4


                                  ARTICLE IV.

   Section 4.1 Termination. This Agreement shall become effective on the date
hereof and shall continue in effect until the earlier of (i) the termination of
the Merger Agreement in accordance with its terms and (ii) the consummation of
the Transactions.

   Section 4.2 Expenses. Except as otherwise expressly provided in the Merger
Agreement, all costs and expenses incurred by any of the parties hereto will be
borne by the party incurring such costs and expenses. Earlychildhood, on the
one hand, and the Stockholders, on the other hand, will indemnify and hold
harmless the other from and against any and all claims or liabilities for
finder's fees or brokerage commissions or other like payments incurred by
reason of action taken by him, it or any of them, as the case may be.

   Section 4.3 Reliance. Each Stockholder agrees and acknowledges that
Earlychildhood is entering into the Merger Agreement in reliance upon each
Stockholder's execution and delivery of this Agreement.

   Section 4.4 Further Assurances. Each party hereto will execute and deliver
all such further documents and instruments and take all such further action as
may be necessary in order to consummate the transactions contemplated hereby.
In addition to the foregoing, each Stockholder agrees that, if requested by
Earlychildhood, it will appoint Earlychildhood, or any nominee thereof, with
full power of substitution during the term of this Agreement, as its attorney-
in-fact and proxy for purposes of voting (or causing the voting of) all Shares
beneficially owned by such Stockholder in accordance with Section 3.1 hereof
and taking all such other action as may be required to give effect to this
Agreement. Such proxy and power of attorney will be coupled with an interest
and shall be irrevocable during and for the term of this Agreement.

   Section 4.5 Enforcement of the Agreement. The Stockholders acknowledge that
irreparable damage would occur in the event that any of the provisions of this
Agreement were not performed in accordance with their specific terms or were
otherwise breached. It is accordingly agreed that the parties hereto will be
entitled to an injunction or injunctions to prevent breaches of this Agreement
and to enforce specifically the terms and provisions hereof in any court of the
United States or any state having jurisdiction, this being in addition to any
other remedy to which they are entitled at law or in equity.

   Section 4.6 Miscellaneous.

   (a) All representations and warranties contained herein will terminate upon
the termination of this Agreement. The covenants and agreements made herein
will survive the Closing Date in accordance with their respective terms.

   (b) Any provision of this Agreement may be waived at any time by the party
that is entitled to the benefits thereof. No such waiver, amendment or
supplement will be effective unless in writing and signed by the party or
parties sought to be bound thereby. Any waiver by any party of a breach of any
provision of this Agreement will not operate as or be construed to be a waiver
of any other breach of such provision or of any breach of any other provision
of this Agreement. The failure of a party to insist upon strict adherence to
any term of this Agreement or one or more sections hereof will not be
considered a waiver or deprive that party of the right thereafter to insist
upon strict adherence to that term or any other term of this Agreement.

   (c) This Agreement constitutes the entire agreement among the parties hereto
with respect to the subject matter hereof, and supersedes all prior agreements
among such parties with respect to such matters. This Agreement may not be
amended, changed, supplemented, waived or otherwise modified, except upon the
delivery of a written agreement executed by the parties hereto.

   (d) This Agreement will be governed by and construed in accordance with the
laws of the State of Delaware, without regard to the conflicts of laws
principles thereof.

   (e) With respect to any suit, action or proceeding initiated by a party to
this Agreement arising out of, under or in connection with this Agreement, each
Stockholder and Earlychildhood hereby submit to the

                                      B-5


exclusive jurisdiction of any state or federal court sitting in the State of
Delaware and irrevocably waive, to the fullest extent permitted by law, any
objection that they may now have or hereafter obtain to the laying of venue in
any such court in any such suit, action or proceeding.

   (f) The descriptive headings contained herein are for convenience and
reference only and will not affect in any way the meaning or interpretation of
this Agreement.

   (g) All notices and other communications hereunder will be in writing and
will be given (and will be deemed to have been duly given upon receipt) by
delivery in person, by facsimile, or by registered or certified mail, postage
prepaid, return receipt requested, addressed as follows:

     If to Earlychildhood:

         Earlychildhood.com, LLC
         2 Lower Ragsdale Drive
         Suite 200
         Monterey, CA 93940
         Attention: Ronald Elliott
         Facsimile: (831) 771-5587

     With a copy to:

         Latham & Watkins
         633 W. Fifth St., Suite 4000
         Los Angeles, CA 90071
         Attention: Jeffrey L. Kateman, Esq.
         Facsimile: (213) 891-8763

     If to SmarterKids:

         SmarterKids.com, Inc.
         15 Crawford Street
         Needham, MA 02494
         Attention: Bob Cahill
         Facsimile: (781) 449-4887

     With a copy to:

         Testa, Hurwitz & Thibeault, LLP
         125 High Street
         Boston, MA 02110
         Attention: Gordon H. Hayes, Jr., Esq.
         Facsimile: (617) 248-7100

     If to a Stockholder:

   At the address(es) beneath such Stockholder's name on Annex A to this
Agreement.

or to such other address as any party may have furnished to the other parties
in writing in accordance herewith.

     (h) This Agreement may be executed in any number of counterparts, each
  of which will be deemed to be an original, but all of which together will
  constitute one agreement.

     (i) This Agreement shall be executed at the same time as the Merger
  Agreement and at such time shall be valid and binding obligations of each
  of the parties and signatories thereto.

     (j) Neither this Agreement nor any of the rights or obligations of any
  party hereto may be assigned without the prior written consent of the other
  parties hereto, except that Earlychildhood may, without such

                                      B-6


  consent, assign this Agreement and any of such rights and obligations to
  one or more of its affiliates. Any such assignment shall not, however, act
  as a release of the assigning Person. Subject to the foregoing, this
  Agreement shall inure to the benefit of and be binding upon the successors
  and assigns of each of the parties, and no other Person shall have any
  right, benefit or obligation hereunder.

     (k) If any term or provision of this Agreement is determined to be
  invalid, illegal or incapable of being enforced by any rule of law or
  public policy, all other terms and provisions of this Agreement will
  nevertheless remain in full force and effect so long as the economic or
  legal substance of the transactions contemplated hereby is not affected in
  any manner adverse to any party hereto. Upon any such determination that
  any term or other provision is invalid, illegal or incapable of being
  enforced, the parties hereto will negotiate in good faith to modify this
  Agreement so as to effect the original intent of the parties as closely as
  possible in an acceptable manner to the end that the transactions
  contemplated by this Agreement are consummated to the extent possible.

     (l) All rights, powers and remedies provided under this Agreement or
  otherwise available in respect hereof at law or in equity will be
  cumulative and not alternative, and the exercise of any thereof by either
  party will not preclude the simultaneous or later exercise of any other
  such right, power or remedy by such party.

                            [Signature pages follow]


                                      B-7


   IN WITNESS WHEREOF, the parties hereto have duly executed this Stockholder
Support Agreement on the date first above written.

                                          EARLYCHILDHOOD.COM, LLC

                                                   /s/ Ronald C. Elliott
                                          By: _________________________________
                                            Name:Ronald C. Elliott
                                            Title:Chief Executive Officer

                                          STOCKHOLDERS:

                                          NORTH BRIDGE VENTURE PARTNERS III,
                                           L.P.

                                          By: NORTH BRIDGE VENTURE
                                              MANAGEMENT III, L.P., its
                                               General Partner

                                                    /s/ Richard D'Amore
                                          By: _________________________________
                                            Name:Richard D'Amore
                                            Title:General Partner

                                          COMMONWEALTH CAPITAL VENTURES II,
                                           L.P.

                                          By: COMMONWEALTH CAPITAL
                                              VENTURES II, L.P., its General
                                               Partner

                                                 /s/ Michael T. Fitzgerald
                                          By: _________________________________
                                            Name:Michael T. Fitzgerald
                                            Title:General Partner

                                          DAVID BLOHM, an Individual

                                                     /s/ David Blohm
                                          _____________________________________
                                                       David Blohm

                                          JEFF PUCCI, an Individual

                                                     /s/ Jeff Pucci
                                          _____________________________________
                                                       Jeff Pucci

                                          RICHARD VIARD, an Individual

                                                    /s/ Richard Viard
                                          _____________________________________
                                                      Richard Viard

                                      B-8


                                          ALBERT NOYES, an Individual

                                                    /s/ Albert Noyes
                                          _____________________________________
                                                      Albert Noyes

                                          RICHARD SECOR, an Individual

                                                    /s/ Richard Secor
                                          _____________________________________
                                                      Richard Secor

                                          RICHARD D'AMORE, an Individual

                                                   /s/ Richard D'Amore
                                          _____________________________________
                                                     Richard D'Amore

                                          MICHAEL FITZGERALD, an Individual

                                                 /s/ Michael Fitzgerald
                                          _____________________________________
                                                   Michael Fitzgerald

                                          MICHAEL KOLOWICH, an Individual

                                                  /s/ Michael Kolowich
                                          _____________________________________
                                                    Michael Kolowich

                                          BRIAN HICKEY, an Individual

                                                    /s/ Brian Hickey
                                          _____________________________________
                                                      Brian Hickey

                                          ROBERT CAHILL, an Individual

                                                    /s/ Robert Cahill
                                          _____________________________________
                                                      Robert Cahill

                                      B-9


                    ANNEX A TO STOCKHOLDER SUPPORT AGREEMENT

                          SHARES OWNED BY STOCKHOLDERS



                                                                        Shares
                                                                        held as
                                                                        of the
                                                                         date
Stockholder                                                             hereof
- -----------                                                            ---------
                                                                    
North Bridge Venture Partners III, L.P................................ 2,967,817
Commonwealth Capital Ventures II, L.P................................. 1,858,908
Jeff Pucci............................................................   501,000
Richard Viard.........................................................   499,500
Albert Noyes..........................................................   247,000
Michael Kolowich......................................................   155,000


                                SCHEDULE 1.1(c)

           CONVERTIBLE SECURITIES BENEFICIALLY OWNED BY STOCKHOLDERS



                                                                     Outstanding
Optionee                                                               Options
- --------                                                             -----------
                                                                  
David Blohm.........................................................  1,072,000
Robert Cahill.......................................................    245,000
Richard D'Amore.....................................................     45,000
Michael Fitzgerald..................................................     45,000
Brian Hickey........................................................     45,000
Michael Kolowich....................................................     75,000
Albert Noyes........................................................    439,000
Jeff Pucci..........................................................    570,000
Richard Secor.......................................................    310,000
Richard Viard.......................................................    570,000


                                      B-10


                                                                         ANNEX C

                              [LOGO of Chase H&Q]

One Bush Street
San Francisco, CA 94104
Tel 415-371-3000

November 14, 2000

Confidential

The Board of Directors
SmarterKids.com
15 Crawford Street
Needham, MA 02494

Ladies and Gentlemen:

   You have requested our opinion as to the fairness from a financial point of
view to the holders of the outstanding shares of common stock (the "Common
Stock") of SmarterKids.com, Inc. ("SmarterKids.com" or the "Company") of the
consideration to be received by such stockholders in connection with the
proposed merger of S-E Merger Corp. ("Merger Sub"), a subsidiary of S-E
Holdings Corp. ("Holdings"), with and into SmarterKids.com (the "Proposed
Transaction") pursuant to the Contribution Agreement and Plan of Reorganization
and Merger to be dated as of November 14, 2000, by and among Earlychildhood.com
LLC, SmarterKids.com, Holdings and Merger Sub (the "Agreement").

   We understand that the terms of the Agreement provide, among other things,
that each issued and outstanding share of Common Stock of the Company shall be
cancelled and shall be converted automatically into the right to receive [x/y]
of one share of Common Stock of Holdings (the "Exchange Ratio"), as more fully
set forth in the Agreement. For purposes of this opinion, we have assumed that
the Contribution (as such term is defined in the Agreement) will be treated for
Federal income tax purposes as a transfer of property to Holdings qualifying
under Section 351 of the Internal Revenue Code of 1986, as amended (the
"Code"), and that the Proposed Transaction will be treated for Federal income
tax purposes as a reorganization under Section 368(a) of the Code or, taken
together with the Contribution, as a transfer of property to Holdings
qualifying under Section 351 of the Code.

   Chase H&Q, a division of Chase Securities Inc. ("Chase H&Q"), as part of its
investment banking services, is regularly engaged in the valuation of
businesses and their securities in connection with mergers and acquisitions,
strategic transactions, corporate restructurings, negotiated underwritings,
secondary distributions of listed and unlisted securities, private placements
and valuations for corporate and other purposes. We have acted as a financial
advisor to the Board of Directors of SmarterKids.com in connection with the
Proposed Transaction, and we will receive a fee, a substantial portion of which
is conditioned on the consummation of the Proposed Transaction, for our
services, which include the rendering of this opinion.

   In the past, we have provided investment banking and other financial
advisory services to SmarterKids.com, including as lead manager in
SmarterKids.com's initial public offering in November 1999, and have received
fees for rendering these services. In the ordinary course of business, Chase
H&Q acts as a market maker and broker in the publicly traded securities of
SmarterKids.com and receives customary


compensation in connection therewith, and has in the past provided research
coverage for SmarterKids.com. In the ordinary course of business, Chase H&Q
also actively trades in the equity and derivative securities of SmarterKids.com
for its own account and for the accounts of its customers and, accordingly, may
at any time hold a long or short position in such securities. Chase H&Q may in
the future provide additional investment banking or other financial advisory
services to SmarterKids.com or Earlychildhood.

   In connection with our review of the Proposed Transaction, and in arriving
at our opinion, we have, among other things:

  (i) reviewed the publicly available consolidated financial statements of
      SmarterKids.com for recent years and interim period to date and certain
      other relevant financial and operating data of SmarterKids.com made
      available to us from published sources, including Wall Street analysts'
      research reports, and from the internal records of SmarterKids.com and
      reviewed the financial statements of Earlychildhood for recent years
      and interim periods to date and certain other relevant financial and
      operating data of Earlychildhood made available to us from the internal
      records of Earlychildhood;

  (ii) reviewed certain internal financial and operating information relating
       to SmarterKids.com and Earlychildhood prepared by the senior
       management of SmarterKids.com and Earlychildhood;

  (iii) discussed the business, financial condition and prospects of
        SmarterKids.com, Earlychildhood and Holdings with certain members of
        senior management SmarterKids.com and Earlychildhood;

  (iv) reviewed the recent reported prices and trading activity for the
       common stock of SmarterKids.com and compared such information and
       certain financial information for SmarterKids.com with similar
       information for certain other companies engaged in businesses we
       consider comparable;

  (v) reviewed the financial terms, to the extent publicly available, of
      certain comparable merger and acquisition transactions;

  (vi) reviewed a draft of the Agreement, dated as of November 13, 2000; and

  (vii) performed such other analyses and examinations and considered such
        other information, financial studies, analyses and investigations and
        financial, economic and market data as we deemed relevant.

   In rendering our opinion, we have assumed and relied upon the accuracy and
completeness of all of the information concerning SmarterKids.com,
Earlychildhood and Holdings considered in connection with our review of the
Proposed Transaction, and we have not assumed any responsibility for
independent verification of, and did not independently verify, such
information. We have not prepared any independent valuation or appraisal of any
of the assets or liabilities of SmarterKids.com, Earlychildhood or Holdings,
nor have we conducted a physical inspection of the properties, facilities or
other asses of SmarterKids.com or Earlychildhood. With respect to the financial
forecasts and projections made available to us and in our analysis, we have
assumed that they reflect the best currently available estimates and judgments
of the expected future financial performance of SmarterKids.com, Earlychildhood
and Holdings. In rendering our opinion, we express no view as to the
reasonableness of such forecasts and projections or the assumptions on which
they are based. For purposes of this opinion, we have assumed that neither
Earlychildhood, Holdings nor SmarterKids.com is a party to any pending
transactions, including external financings, recapitalizations or material
merger discussions, other than the Proposed Transaction and those activities
undertaken in the ordinary course of conducting their respective businesses.
Our opinion is necessarily based upon market, economic, financial and other
conditions as they exist and can be evaluated as of the date of this letter and
any change in such conditions would require a reevaluation of this opinion. We
express no opinion as to the price at which the Common Stock will trade. In
rendering this opinion, we have assumed that the proposed merger will be
consummated substantially on the terms discussed in the Agreement, without any
waiver of any material terms or conditions by any party thereto.

                                      C-2


   It is understood that this letter is for the information of the Board of
Directors and may not by used for any other purpose without our prior written
consent; provided, however, that this letter may be reproduced in full in any
proxy statement filed by SmarterKids.com in connection with the Proposed
Transaction. This letter does not constitute a recommendation to any
stockholder of SmarterKids.com as to how such stockholder should vote on the
Proposed Transaction.

   Based upon and subject to the foregoing and after considering such other
matters as we deem relevant, we are of the opinion that as of the date hereof
the Exchange Ratio is fair to holders of the Common Stock from a financial
point of view.

Very truly yours,

                                     [LOGO]

       /s/ James Secretarski
By __________________________________
   Managing Director


                                                                         ANNEX D

                                    FORM OF
                                    RESTATED
                          CERTIFICATE OF INCORPORATION
                                       OF
                               LEARNINGSTAR CORP.

   The present name of the Corporation is LearningStar Corp. The Corporation
was incorporated by the filing of its original Certificate of Incorporation
with the Secretary of State of the State of Delaware on November 6, 2000. This
Restated Certificate of Incorporation of the Corporation, which both restates
and further amends the provisions of the Corporation's Certificate of
Incorporation, was duly adopted in accordance with the provisions of Sections
242 and 245 of the General Corporation Law of the State of Delaware (the
"DGCL") and by the unanimous written consent of its stockholders in accordance
with Section 228 of the DGCL. The Certificate of Incorporation of the
Corporation is hereby amended and restated to read in its entirety as follows:

   FIRST: The name of the Corporation is LearningStar Corp.

   SECOND: The address of the registered office of the Corporation in the State
of Delaware is Corporation Service Company, 2711 Centerville Road, Suite 400,
in the City of Wilmington, County of New Castle, State of Delaware. The name of
its registered agent at that address is Corporation Service Company.

   THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the DGCL.

   FOURTH: A. Capital Stock. The total number of shares of capital stock which
the Corporation shall have authority to issue is 125,000,000 shares (the
"Capital Stock"), consisting of 120,000,000 shares of Common Stock, par value
$.01 per share (the "Common Stock"), and 5,000,000 shares of Preferred Stock,
par value of $.01 per share (the "Preferred Stock").

   B. Common Stock. The shares of authorized Common Stock of the Corporation
shall be identical in all respects and shall have equal rights and privileges.

   C. Preferred Stock. Shares of Preferred Stock may be issued from time to
time in one or more series, as provided for herein or as provided for by the
Board of Directors as permitted hereby. All shares of Preferred Stock shall be
of equal rank and shall be identical, except in respect of the terms fixed
herein for the series provided for herein or fixed by the Board of Directors
for any series provided for by the Board of Directors as permitted hereby.

   The Board of Directors is hereby authorized, by resolution or resolutions,
to establish, out of the unissued shares of Preferred Stock not then allocated
to any series of Preferred Stock, additional series of Preferred Stock. Before
any shares of any such additional series are issued, the Board of Directors
shall fix and determine, and is hereby expressly empowered to fix and
determine, by resolution or resolutions, the number of shares constituting such
series and the distinguishing characteristics and the relative voting powers,
rights, preferences, privileges and immunities, if any, and any qualifications,
limitations or restrictions thereof, of the shares thereof, so far as not
inconsistent with the provisions of this Article FOURTH and a certificate of
said resolution or resolutions (a "Certificate of Designation") shall be filed
in accordance with the DGCL. Without limiting the generality of the foregoing,
the Board of Directors may fix and determine:

   1. The designation of such series and the number of shares which shall
constitute such series of such shares, which number the Board of Directors may
thereafter (except where otherwise provided in the Certificate of Designation)
increase or decrease (but not below the number of shares thereof then
outstanding);

                                      D-1


   2. The rate of dividend, if any, payable on shares of such series;

   3. Whether the shares of such series shall be cumulative, non-cumulative or
partially cumulative as to dividends, and the dates from which any cumulative
dividends are to accumulate;

   4. Whether the shares of such series may be redeemed, and, if so, the price
or prices at which and the terms and conditions on which shares of such series
may be redeemed;

   5. The amount payable upon shares of such series in the event of the
voluntary or involuntary dissolution, liquidation or winding up of the affairs
of the Corporation;

   6. The sinking fund provisions, if any, for the redemption of shares of such
series;

   7. The voting rights, if any, of the shares of such series;

   8.  Whether the shares of the series shall be convertible into or
exchangeable for shares of any other class or series, or any other security, of
the Corporation or any other corporation, and, if so, the specifications of
such other class or series or such other security, the conversion or exchange
price or prices or rate or rates, and adjustments thereof, the date or dates at
which such shares shall be convertible or exchangeable and all other terms and
conditions upon which such conversion or exchange may be made;

   9. The terms and conditions, if any, on which shares of such series may be
converted into shares of capital stock of the Corporation of any other class or
series;

   10. Whether the shares of such series are to be preferred over shares of
capital stock of the Corporation of any other class or series as to dividends,
or upon the voluntary or involuntary dissolution, liquidation, or winding up of
the affairs of the Corporation, or otherwise;

   11. Restrictions on the issuance of shares of the same series or of any
other class or series; and

   12. Any other characteristics, preferences, limitations, rights, privileges,
immunities or terms not inconsistent with the provisions of this Article
FOURTH.

   D. Voting Power for Holders of Common and Preferred Stock. Except as
otherwise provided in this Restated Certificate of Incorporation, each holder
of Common Stock shall be entitled to one vote for each share of Common Stock
held by such holder on all matters submitted to stockholders for a vote and
each holder of any series of Preferred Stock shall be entitled to such number
of votes for each share held by such holder as may be specified herein or in
the Certificate of Designation in respect thereof.

   Except as otherwise provided by law, the presence, in person or by proxy, of
the holders of record of issued and outstanding shares of Capital Stock
entitling the holders thereof to cast a majority of the votes entitled to be
cast by the holders of issued and outstanding shares of Capital Stock entitled
to vote shall constitute a quorum at all meetings of the stockholders.

   FIFTH: The Board of Directors shall have the power to make, adopt, alter,
amend, change or repeal the bylaws of the Corporation (as may be amended from
time to time, the "Bylaws") by resolution adopted by the affirmative vote of a
majority of the entire Board of Directors, subject to any law or Bylaw
provision requiring the affirmative vote of a larger percentage of the members
of the Board of Directors. In addition to any other vote required by law, the
affirmative vote of the holders of at least 75% of the voting power of all
outstanding shares of the Corporation then entitled to vote generally in the
election of directors, voting together as a single class shall be required to
make, adopt, alter, amend, change or repeal the Bylaws of the Corporation or
any provision of this Restated Certificate of Incorporation.

   SIXTH: A. Number; Election and Terms of Directors. Subject to Section C of
this Article SIXTH, the number of directors of the Corporation which shall
constitute the entire Board shall be not less than three nor

                                      D-2


more than fifteen directors. Within such limits, the exact number of directors
constituting the entire Board shall be fixed from time to time pursuant to a
resolution adopted by a majority of the total number of directors which the
Corporation would have if there were no vacancies. Subject to Section C of this
Article SIXTH, the Board of Directors shall be divided into three classes,
designated Class I, Class II and Class III. Class I, Class II and Class III
shall each initially consist of three directors. Class I directors shall be
initially elected for a term expiring at the first annual meeting of
stockholders of the Corporation following the date hereof, Class II directors
shall be initially elected for a term expiring at the second annual meeting of
stockholders of the Corporation following the date hereof, and Class III
directors shall be initially elected for a term expiring at the third annual
meeting of stockholders of the Corporation following the date hereof. At each
annual meeting of stockholders, beginning in 2001, successors to the class of
directors whose term expires at that annual meeting shall be elected for a
three-year term A director shall hold office until the annual meeting for the
year in which his term expires and until his successor shall be elected and
shall qualify, subject, however, to such director's prior death, resignation,
retirement, disqualification or removal from office. Unless and except to the
extent that the Bylaws of the Corporation shall so require, the election of
directors of the Corporation need not be by written ballot.

   B. Vacancies and Newly Created Directorships. Subject to Section C of this
Article SIXTH unless the Board of Directors otherwise determines, vacancies
resulting from death, resignation, retirement, disqualification, removal from
office or other cause, and newly-created directorships resulting from any
increase in the authorized number of directors, may be filled only by the
affirmative vote of a majority of the remaining directors, though less than a
quorum of the Board of Directors. Any director so chosen pursuant to the
preceding sentence shall hold office for the remainder of the full term
expiring at the annual meeting of the stockholders at which the term of office
of the class to which such director has been elected expires and until such
director's successor shall have been duly elected and qualified. If the number
of directors is changed, any increase or decrease shall be apportioned among
the classes so as to maintain the number of directors in each class as nearly
equal as possible, and any additional director of any class elected to fill a
vacancy resulting from an increase in such class shall hold office for a term
that shall coincide with the remaining term of that class. In no case will a
decrease in the number of authorized directors constituting the Board of
Directors shorten the term of any incumbent director.

   C. Removal. Any director may be removed from office, but only for cause, and
any such removal shall require, in addition to any other vote required by law,
the affirmative vote of the holders of at least 75% of the voting power of all
shares of Capital Stock of the Corporation entitled to vote generally in the
election of directors, voting together as a single class.

   D. Rights of Holders of Preferred Stock. Notwithstanding the foregoing,
whenever the holders of any one or more series of Preferred Stock issued by the
Corporation shall have the right, voting separately as a class or series, to
elect directors at an annual or special meeting of stockholders, the election,
term of office, removal, filling of vacancies and other features of such
directorships shall be governed by the terms of this Restated Certificate of
Incorporation and the Certificate of Designation applicable thereto, and such
directors so elected shall not be divided into classes pursuant to this Article
SIXTH unless expressly provided by such terms.

   SEVENTH: Special meetings of the stockholders of the Corporation, for any
purpose or purposes, may only be called at any time by a majority of the entire
Board of Directors or by either the Chairman or the Chief Executive Officer of
the Corporation.

   EIGHTH: No stockholder action may be taken except at a duly called annual or
special meeting of stockholders of the Corporation and stockholders of the
Corporation may not take any action by written consent in lieu of a meeting of
stockholders.

   NINTH: A. Indemnification. The Corporation shall indemnify (A) its directors
and officers, whether serving the Corporation or, at its request, any other
entity, to the fullest extent required or permitted by the DGCL now or
hereafter in force, and shall advance expenses to the fullest extent permitted
by law and (B)

                                      D-3


other employees and agents to such extent as shall be expressly authorized by
the Board of Directors or the Bylaws and as permitted by law. The foregoing
rights of indemnification shall not be exclusive of any other rights to which
those seeking indemnification may be entitled. The Board of Directors may take
such action as is necessary to carry out these indemnification provisions and
is expressly empowered to adopt, approve and amend from time to time such
bylaws, resolutions or contracts implementing such provisions or such further
indemnification arrangements as may be permitted by law. No amendment of this
Restated Certificate of Incorporation or repeal of any of its provisions shall
limit or eliminate the right to indemnification provided under this Article
NINTH with respect to any acts or omissions occurring prior to such amendment
or repeal.

   TENTH: To the fullest extent permitted by the DGCL, as the same exists or
may hereafter be amended, no director of this Corporation shall be personally
liable to the Corporation or its stockholders for monetary damages for breach
of fiduciary duty as a director. No amendment of this Restated Certificate of
Incorporation or repeal of any of its provisions shall limit or eliminate any
right or protection of any director of this Corporation under this Article
TENTH for or with respect to any acts or omissions of such director occurring
prior to such amendment for repeal.

   ELEVENTH: The Corporation reserves the right to amend, alter, change or
repeal any provision contained in this Restated Certificate of Incorporation
and other provisions authorized by the laws of the State of Delaware in force
at that time may be added or inserted, in the manner now or thereafter
prescribed by statute, and all rights, preferences and privileges of whatsoever
nature conferred upon stockholders, directors or any other persons whomsoever
by and pursuant to this Restated Certificate of Incorporation in its present
form or as hereafter amended are granted subject to this reservation.

                                      D-4


   IN WITNESS WHEREOF, said Corporation has caused this Restated Certificate of
Incorporation to be signed by Albert Noyes, its Chief Executive Officer on this
   day of        , 2001.

                                          LEARNINGSTAR CORP.

                                          -------------------------------------
                                          Name: Albert Noyes
                                          Title: Chief Executive Officer

                                      D-5


                                                                         ANNEX E
                                    FORM OF

                          AMENDED AND RESTATED BYLAWS

                                       OF

                               LEARNINGSTAR CORP.


                               TABLE OF CONTENTS



                                           Page
                                           ----
                                     
 ARTICLE I. OFFICES......................   E-1
    Section 1.  REGISTERED OFFICES......    E-1
    Section 2.  OTHER OFFICES...........    E-1
    Section 3.  BOOKS AND RECORDS.......    E-1

 ARTICLE II. MEETINGS OF STOCKHOLDERS....   E-1
    Section 1.  ANNUAL MEETINGS.........    E-1
    Section 2.  SPECIAL MEETINGS........    E-1
    Section 3.  PLACE OF MEETINGS.......    E-1
    Section 4.  NOTICE OF MEETING.......    E-1
    Section 5.  LIST OF STOCKHOLDERS
                ENTITLED TO VOTE........    E-2
    Section 6.  QUORUM AND ADJOURNMENT..    E-2
    Section 7.  PROXIES.................    E-2
    Section 8.  NOTICE OF STOCKHOLDERS
                BUSINESS AND
                NOMINATIONS.............    E-2
    Section 9.  VOTING..................    E-5
    Section 10. STOCK LEDGER............    E-5
    Section 11. NO STOCKHOLDER ACTION BY
                WRITTEN CONSENT.........    E-5
    Section 12. ORGANIZATION............    E-5
    Section 13. FIXING DATE FOR
                DETERMINATION OF
                STOCKHOLDERS OF RECORD..    E-5
    Section 14. INSPECTORS OF ELECTION..    E-5
    Section 15. CONDUCT OF MEETINGS.....    E-6

 ARTICLE III. BOARD OF DIRECTORS.........   E-6
    Section 1.  GENERAL POWERS..........    E-6
    Section 2.  NUMBER OF DIRECTORS;
                TENURE AND
                QUALIFICATIONS..........    E-6
    Section 3.  MEETINGS................    E-7
    Section 4.  QUORUM..................    E-7
    Section 5.  VACANCIES AND NEWLY
                CREATED DIRECTORSHIPS...    E-7
    Section 6.  ACTIONS OF BOARD OF
                DIRECTORS...............    E-7
    Section 7.  MEETINGS BY MEANS OF
                CONFERENCE TELEPHONE....    E-7
    Section 8.  EXECUTIVE AND OTHER
                COMMITTEES..............    E-7
    Section 9.  REMOVAL.................    E-8
    Section 10. COMPENSATION............    E-8
    Section 11. INTERESTED DIRECTORS....    E-8
    Section 12. ORGANIZATION............    E-8

 ARTICLE IV. OFFICERS....................   E-9
    Section 1.  GENERAL.................    E-9
    Section 2.  ELECTION AND TERM OF
                OFFICERS................    E-9
    Section 3.  CHAIRMAN OF THE BOARD...    E-9
    Section 4.  CHIEF EXECUTIVE
                OFFICER.................    E-9
    Section 5.  VICE CHAIRMAN...........    E-9
    Section 6.  PRESIDENT...............    E-9
    Section 7.  CHIEF OPERATING
                OFFICER.................   E-10
    Section 8.  CHIEF FINANCIAL
                OFFICER.................   E-10
    Section 9.  EXECUTIVE VICE
                PRESIDENTS AND SENIOR
                VICE PRESIDENTS.........   E-10
    Section 10. VICE PRESIDENTS.........   E-10
    Section 11. TREASURER AND ASSISTANT
                TREASURERS..............   E-10
    Section 12. SECRETARY AND ASSISTANT
                SECRETARIES.............   E-10
    Section 13. OTHER OFFICERS..........   E-11


                                       i




                                                                          Page
                                                                          ----
                                                                    
 ARTICLE V. STOCK.......................................................  E-11
    Section 1.  STOCK CERTIFICATES.....................................   E-11
    Section 2.  LOST, STOLEN OR DESTROYED CERTIFICATES.................   E-11
    Section 3.  TRANSFERS..............................................   E-11

 ARTICLE VI. INDEMNIFICATION AND INSURANCE..............................  E-11
                ACTION OTHER THAN BY OR IN THE RIGHT OF THE
    Section 1.  CORPORATION............................................   E-11
    Section 2.  ACTION BY OTHER OR IN THE RIGHT OF THE CORPORATION.....   E-12
    Section 3.  DETERMINATION OF RIGHT OF INDEMNIFICATION..............   E-12
    Section 4.  INDEMNIFICATION AGAINST EXPENSES OF SUCCESSFUL PARTY...   E-12
    Section 5.  ADVANCES OF EXPENSES...................................   E-12
                RIGHT OF AGENT TO INDEMNIFICATION UPON APPLICATION;
    Section 6.  PROCEDURE UPON APPLICATION.............................   E-12
    Section 7.  OTHER RIGHTS AND REMEDIES..............................   E-13
    Section 8.  INSURANCE..............................................   E-13
    Section 9.  PRESUMPTIONS AND EFFECT OF CERTAIN PROCEEDINGS.........   E-13
    Section 10. OTHER ENTERPRISES, FINES, AND SERVING AT CORPORATION'S
                REQUEST................................................   E-14
    Section 11. SAVINGS CLAUSE.........................................   E-14
    Section 12. CERTAIN DEFINITIONS....................................   E-14

 ARTICLE VII. MISCELLANEOUS PROVISIONS..................................  E-15
    Section 1.  FISCAL YEAR............................................   E-15
    Section 2.  DIVIDENDS..............................................   E-15
    Section 3.  SEAL...................................................   E-15
    Section 4.  AUDITS.................................................   E-15
    Section 5.  RESIGNATIONS...........................................   E-15
    Section 6.  CONTRACTS..............................................   E-15
    Section 7.  PROXIES................................................   E-15
    Section 8.  WAIVER OF NOTICE OF MEETINGS OF STOCKHOLDERS, DIRECTORS
                AND COMMITTEES.........................................   E-15

 ARTICLE VIII. AMENDMENTS...............................................  E-16
    Section 1.  AMENDMENTS.............................................   E-16


                                       ii


                                    FORM OF
                          AMENDED AND RESTATED BYLAWS
                                       OF
                               LEARNINGSTAR CORP.

                                   ARTICLE I.

                                    Offices

   Section 1. Registered Office. The registered office of LearningStar Corp.
(the "Corporation") in the State of Delaware shall be located at Corporation
Service Company, 2711 Centerville Road, Suite 400, in the City of Wilmington,
County of New Castle, State of Delaware.

   Section 2. Other Offices. The Corporation may also have offices at such
other places both within and without the State of Delaware as the Board of
Directors of the Corporation (the "Board of Directors") may from time to time
designate or the business of the Corporation may require.

   Section 3. Books and Records. The books and records of the Corporation may
be kept outside the State of Delaware at such place or places as may from time
to time be designated by the Board of Directors.

                                  ARTICLE II.

                            Meetings of Stockholders

   Section 1. Annual Meetings. The annual meeting of stockholders shall be held
on such date and at such time as may be fixed by resolution of the Board of
Directors.

   Section 2. Special Meetings. Unless otherwise prescribed by law or by the
Restated Certificate of Incorporation of the Corporation (as may be amended
from time to time, the "Certificate of Incorporation"), special meetings of
stockholders, for any purpose or purposes, may only be called by the Chairman
of the Board or by the Board of Directors pursuant to a resolution adopted by a
majority of the entire Board of Directors.

   Section 3. Place of Meetings. Meetings of the stockholders for the election
of directors or for any other purpose shall be held at such time and place,
either within or without the State of Delaware as shall be designated by the
Board of Directors or the Chairman of the Board. If no such designation is
made, the place of meeting shall be the principal office of the Corporation.
Notwithstanding the foregoing, the board of directors may determine that the
meeting shall not be held at any place, but instead may be held solely by means
of remote communication in accordance with applicable law.

   Section 4. Notice of Meeting. Notice of an annual or special meeting stating
the place, if any, date and hour of the meeting, the means of remote
communications, if any, by which the stockholders and proxy holders may be
deemed to be present in person and vote at such meeting, and in the case of a
special meeting, the purpose or purposes for which the meeting is being called,
shall be given to each stockholder entitled to vote at such meeting not less
than ten (10) nor more than sixty (60) days before the date of the meeting. If
mailed, such notice shall be deemed to be delivered when deposited in the
United States mail with postage thereon prepaid, addressed to the stockholder
at his address as it appears on the stock books of the Corporation. Only such
business shall be conducted at a special meeting of stockholders as shall have
been brought before the meeting pursuant to the Corporation's notice of
meeting. Any previously scheduled meeting of the stockholders may be postponed,
and (unless the Certificate of Incorporation otherwise provides) any special
meeting of the stockholders may be canceled, by resolution of the Board of
Directors upon public notice given prior to the date previously scheduled for
such meeting of stockholders.

                                      E-1


   Section 5. List of Stockholders Entitled to Vote. The officer of the
Corporation who has charge of the stock ledger of the Corporation shall prepare
and make, at least ten (10) days before every meeting of stockholders, a
complete list of the stockholders entitled to vote at the meeting, arranged in
alphabetical order, and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open
to the examination of any stockholder, for any purpose germane to the meeting,
as required by applicable law. The list shall also be produced and kept at the
time and place of the meeting during the whole time thereof, and may be
inspected by any stockholder of the Corporation who is present.

   Section 6. Quorum and Adjournment. Except as otherwise provided by law or by
the Certificate of Incorporation, the holders of a majority of the capital
stock issued and outstanding and entitled to vote generally in the election of
directors (the "Voting Stock"), present in person or represented by proxy,
shall constitute a quorum at all meetings of the stockholders for the
transaction of business, except that when specified business is to be voted on
by a class or series of stock voting as a class, the holders of a majority of
the shares of such class or series shall constitute a quorum of such class or
series for the transaction of such business. Shares of its own capital stock
belonging to the Corporation or to a subsidiary of the Corporation, if a
majority of the shares entitled to vote in the election of directors of such
subsidiary is held, directly or indirectly, by the Corporation, shall neither
be entitled to vote nor be counted for quorum purposes; provided, however, that
the foregoing shall not limit the right of the Corporation or any subsidiary of
the Corporation to vote stock, including but not limited to its own stock, held
by it in a fiduciary capacity. The Chairman of the meeting may adjourn the
meeting from time to time if a quorum shall not be present or represented by
proxy at any meeting of the stockholders. The meeting may be adjourned without
notice other than announcement at the meeting, until a quorum shall be present
or represented by proxy. At such adjourned meeting at which a quorum shall be
present or represented, any business may be transacted which might have been
transacted at the meeting as originally noticed. If the adjournment is for more
than thirty (30) days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder entitled to vote at the meeting.

   Section 7. Proxies. At all meetings of stockholders, a stockholder entitled
to vote may vote by proxy (or in such manner permitted by the General
Corporation Law of the State of Delaware (the "DGCL") by the stockholder, or by
his duly authorized attorney in fact. A proxy shall be irrevocable if it states
that it is irrevocable and if, and only so long as, it is coupled with an
interest sufficient in law to support an irrevocable power. A stockholder may
revoke any proxy which is not irrevocable by attending the meeting and voting
in person or by filing an instrument in writing revoking the proxy or by
delivering a proxy in accordance with applicable law bearing a later date to
the Secretary of the Corporation.

   Section 8. Notice of Stockholder Business and Nominations.

        (A) Annual Meetings of Stockholders.

          (1)Nominations of persons for election to the Board of Directors of
the Corporation and the proposal of business to be considered by the
stockholders may be made at an annual meeting of stockholders (a) pursuant to
the Corporation's notice of meeting (or any supplement thereto), (b) by or at
the direction of a majority of the Board of Directors or (c) by any stockholder
of the Corporation who was a stockholder of record at the time the notice
provided for in this Bylaw is delivered to the Secretary of the Corporation,
who is entitled to vote at the meeting and who complies with the notice
procedures set forth in this Bylaw.

          (2) For nominations or other business to be properly brought before
an annual meeting by a stockholder pursuant to clause (c) of paragraph (A)(1)
of this Bylaw, the stockholder must have given timely notice thereof in writing
to the Secretary of the Corporation and such other business must otherwise be a
proper matter for stockholder action. To be timely, a stockholder's notice
shall be delivered to the Secretary at the principal executive offices of the
Corporation not later than the close of business on the 70th day nor earlier
than the close of business on the 90th day prior to the first anniversary of
the preceding year's annual meeting;

                                      E-2


provided, however, that in the event that the date of the annual meeting is
more than 30 days before or more than 60 days after such anniversary date,
notice by the stockholder to be timely must be so delivered not earlier than
the close of business on the 90th day prior to such annual meeting nor later
than the close of business on the later of the 70th day prior to such annual
meeting or the 10th day following the day on which public announcement of the
date of such meeting is first made by the Corporation. In no event shall the
public announcement of an adjournment or postponement of an annual meeting
commence a new time period (or extend any time period) for the giving of a
stockholder's notice as described above. Such stockholder's notice shall set
forth (a) as to each person whom the stockholder proposes to nominate for
election or re-election as a director all information relating to such person
that is required to be disclosed in solicitations of proxies for election of
directors in an election contest, or is otherwise required, in each case
pursuant to Regulation 14A under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), including, but not limited to, information
required to be disclosed by Items 4(b) and 6 of Schedule 14A under the Exchange
Act and information which would be required to be filed on Schedule 14C under
the Exchange Act, and Rule 14a-11 thereunder (including such person's written
consent to being named in the proxy statement as a nominee and to serving as a
director if elected); (b) as to any other business that the stockholder
proposes to bring before the meeting, a brief description of the business
desired to be brought before the meeting, the text of the proposal or business
(including the text of any resolutions proposed for consideration and in the
event that such business includes a proposal to amend the Bylaws of the
Corporation, the language of the proposed amendment), the reasons for
conducting such business at the meeting and any material interest in such
business of such stockholder and the beneficial owner, if any, on whose behalf
the proposal is made; and (c) as to the stockholder giving the notice and the
beneficial owner, if any, on whose behalf the nomination or proposal is made
(i) the name and address, as they appear on the Corporation's books, of such
stockholder and any other stockholders known by such stockholder to be
supporting such nominees or proposal, and of any such beneficial owner, (ii)
the class and number of shares of the Corporation which are owned beneficially
and of record by such stockholder and, to the extent known, by any other
stockholders known by such stockholder to be supporting such nominees or
proposal and such beneficial owner, (iii) a representation that the stockholder
is a holder of record of stock of the Corporation entitled to vote at such
meeting and intends to appear in person or by proxy at the meeting to propose
such business or nomination, and (iv) a representation whether the stockholder
or the beneficial owner, if any, intends or is a part of a group which intends
to (a) deliver a proxy statement and a form of proxy to holders of at least the
percentage of the Corporation's outstanding common stock required to approve or
adopt the proposal or elect the nominee and/or (b) otherwise solicit proxies
from stockholders in support of such proposal or nomination. The foregoing
notice requirements shall be deemed satisfied by a stockholder if the
stockholder has notified the Corporation of his or her intention to present a
proposal at an annual meeting in compliance with Rule 14a-8 (or any successor
thereof) promulgated under the Exchange Act and such stockholder's proposal has
been included in a proxy statement that has been prepared by the Corporation to
solicit proxies for such annual meeting. The Corporation may require any
proposed nominee to furnish such other information as it may reasonably require
to determine the eligibility of such proposed nominee to serve as a director of
the Corporation.

          (3) Notwithstanding anything in the second sentence of paragraph
(A)(2) of this Bylaw to the contrary, in the event that the number of directors
to be elected to the Board of Directors of the Corporation is increased and
there is no public announcement by the Corporation naming all of the nominees
for director or specifying the size of the increased Board of Directors at
least 70 days prior to the first anniversary of the preceding year's annual
meeting, a stockholder's notice required by this Bylaw shall also be considered
timely, but only with respect to nominees for any new positions created by such
increase, if it shall be delivered to the Secretary at the principal executive
offices of the Corporation by not later than the close of business on the 10th
day following the day on which such public announcement is first made by the
Corporation.

          (B) Special Meetings of Stockholders. Only such business shall be
conducted at a special meeting of stockholders as shall have been brought
before the meeting pursuant to the Corporation's notice of meeting. Nominations
of persons for election to the Board of Directors may be made at a special
meeting of stockholders at which directors are to be elected pursuant to the
Corporation's notice of meeting (a) by or at the

                                      E-3


direction of the Board of Directors or (b) provided that the Board of Directors
has determined that the directors shall be elected at such meeting, by any
stockholder of the Corporation who was a stockholder of record at the time the
notice provided for in this Bylaw is delivered to the Secretary of the
Corporation, who is entitled to vote at the meeting and who complies with the
notice procedures set forth in this Bylaw. In the event the Corporation calls a
special meeting of stockholders for the purpose of electing one or more
directors to the Board of Directors, any such stockholder may nominate a person
or persons (as the case may be), for election to such position(s) as specified
in the Corporation's notice of meeting, if the stockholder's notice required by
paragraph (A)(2) of this Bylaw shall be delivered to the Secretary at the
principal executive offices of the Corporation not earlier than the close of
business on the 90th day prior to such special meeting and not later than the
close of business on the 70th day prior to such special meeting or the 10th day
following the day on which public announcement is first made of the date of the
special meeting and of the nominees proposed by the Board of Directors to be
elected at such meeting. In no event shall the public announcement of an
adjournment of a special meeting commence a new time period (or extend any time
period) for the giving of a stockholder's notice as described above.

        (C) General.

          (1)Only such persons who are nominated in accordance with the
procedures set forth in this Bylaw shall be eligible to be elected at an annual
or special meeting of stockholders of the Corporation to serve as directors and
only such business shall be conducted at a meeting of stockholders as shall
have been brought before the meeting in accordance with the procedures set
forth in this Bylaw. Except as otherwise provided by law, the Chairman of the
meeting shall have the exclusive power and duty to (i) determine whether a
nomination or any business proposed to be brought before the meeting was made
or proposed, as the case may be, in accordance with the procedures set forth in
this Bylaw (including whether the stockholder or beneficial owner, if any, on
whose behalf the nomination or proposal is made, solicited (or is part of a
group which solicited) or did not so solicit, as the case may be, proxies in
support of such stockholder's nominee or proposal in compliance with such
stockholder's representation as required by clause (A)(2)(c)(iv) of this Bylaw)
and (ii) if any proposed nomination or business is not in compliance with this
Bylaw, including if the stockholder solicits or is part of a group which
solicits proxies in support of such stockholder's proposal without such
stockholder having made the representation required by either clause (c)(iii)
or (c)(iv) of paragraph (A)(2) of this Bylaw, to declare that such defective
proposal or nomination shall be disregarded or that such proposed business
shall not be transacted. Notwithstanding the foregoing provisions of this
Bylaw, if the stockholder (or a qualified representative of the stockholder)
does not appear at the annual or special meeting of stockholders of the
Corporation to present a nomination or business, such nomination shall be
disregarded and such proposed business shall not be transacted, notwithstanding
that proxies in respect of such vote may have been received by the Corporation.

          (2)For purposes of this Bylaw, "public announcement" shall mean
disclosure in a press release reported by the Dow Jones News Services,
Associated Press or comparable national news service or in a document publicly
filed by the Corporation with the Securities and Exchange Commission pursuant
to Section 13, 14 or 15(d) of the Exchange Act.

          (3) Notwithstanding the foregoing provisions of this Bylaw, a
stockholder shall also comply with all applicable requirements of the Exchange
Act and the rules and regulations thereunder with respect to the matters set
forth in this Bylaw. Nothing in this Bylaw shall be deemed to affect any rights
(i) of stockholders to request inclusion of proposals in the Corporation's
proxy statement pursuant to Rule 14a-8 of the Exchange Act or (ii) of the
holders of any series of Preferred Stock to elect directors under specified
circumstances.

   Section 9. Voting. Unless otherwise required by law, the Certificate of
Incorporation, the rules or regulations of any stock exchange applicable to the
Corporation or these Bylaws, any question (other than the election of
directors) brought before any meeting of stockholders shall be decided by the
vote of the holders of a majority of the stock represented and entitled to vote
thereat. Subject to the rights of the holders of any series of Preferred Stock
to elect directors under specified circumstances, at all meetings of
stockholders for the

                                      E-4


election of directors, a plurality of the votes cast shall be sufficient to
elect. Each stockholder represented at a meeting of stockholders shall be
entitled to cast one vote for each share of the capital stock entitled to vote
thereat held by such stockholder, unless otherwise provided by the Certificate
of Incorporation. Such votes may be cast in person or by proxy but no proxy
shall be voted after three years from its date, unless such proxy provides for
a longer period. The Board of Directors, in its discretion, or the officer of
the Corporation presiding at a meeting of stockholders, in his or her
discretion, may require that any votes cast at such meeting be cast by written
ballot.

   Section 10. Stock Ledger. The stock ledger of the Corporation shall be the
only evidence as to who are the stockholders entitled to examine the stock
ledger, the list required by Section 5 of this Article II or the books of the
Corporation, or to vote in person or by proxy at any meeting of stockholders.

   Section 11. No Stockholder Action by Written Consent. Any action required or
permitted to be taken by the stockholders of the Corporation must be effected
at a duly called annual or special meeting of such holders and may not be
effected by any consent in writing by such holders.

   Section 12. Organization. Meetings of stockholders shall be presided over by
the Chairman of the Board, if any, or in his or her absence by the Vice
Chairman of the Board, if any, or in his or her absence by the Chief Executive
Officer or the President, or in their absence by a Vice President, or in the
absence of the foregoing persons by a chairman designated by the Board of
Directors, or in the absence of such designation by a chairman chosen at the
meeting. The Secretary shall act as secretary of the meeting, but in his or her
absence the chairman of the meeting may appoint any person to act as secretary
of the meeting.

   Section 13. Fixing Date for Determination of Stockholders of Record. In
order that the Corporation may determine the stockholders entitled to notice of
or to vote at any meeting of stockholders or any adjournment thereof, or
entitled to receive payment of any dividend or other distribution or allotment
of any rights, or entitled to exercise any rights in respect of any change,
conversion or exchange of stock or for the purpose of any other lawful action,
the Board of Directors may fix a record date, which record date shall not
precede the date upon which the resolution fixing the record date is adopted by
the Board of Directors, and which record date: (1) in the case of determination
of stockholders entitled to vote at any meeting of stockholders or adjournment
thereof, shall, unless otherwise required by law, not be more than sixty (60)
nor less than ten (10) days before the date of such meeting; and (2) in the
case of any other action, shall not be more than sixty (60) days prior to such
other action. If no record date is fixed: (1) the record date for determining
stockholders entitled to notice of or to vote at a meeting of stockholders
shall be at the close of business on the date next preceding the day on which
notice is given, or, if notice is waived, at the close of business on the day
next preceding the day on which the meeting is held; and (2) the record date
for determining stockholders for any other purpose shall be at the close of
business on the day on which the Board of Directors adopts the resolution
relating thereto. A determination of stockholders of record entitled to notice
of or to vote at a meeting of stockholders shall apply to any adjournment of
the meeting; provided, however, that the Board of Directors may fix a new
record date for the adjourned meeting.

   Section 14. Inspectors of Election. The Corporation may, and shall if
required by law, in advance of any meeting of stockholders, appoint one or more
inspectors of election, who may be employees of the Corporation, to act at the
meeting or any adjournment thereof and to make a written report thereof. The
Corporation may designate one or more persons as alternate inspectors to
replace any inspector who fails to act. In the event that no inspector so
appointed or designated is able to act at a meeting of stockholders, the person
presiding at the meeting shall appoint one or more inspectors to act at the
meeting. Each inspector, before entering upon the discharge of his or her
duties, shall take and sign an oath to execute faithfully the duties of
inspector with strict impartiality and according to the best of his or her
ability. The inspector or inspectors so appointed or designated shall (i)
ascertain the number of shares of capital stock of the Corporation outstanding
and the voting power of each such share, (ii) determine the shares of capital
stock of the corporation represented at the meeting and the validity of proxies
and ballots, (iii) count all votes and ballots, (iv) determine and retain for a
reasonable period a record of the disposition of any challenges made to any
determination by the inspectors,

                                      E-5


and (v) certify their determination of the number of shares of capital stock of
the Corporation represented at the meeting and such inspectors' count of all
votes and ballots. Such certification and report shall specify such other
information as may be required by law. In determining the validity and counting
of proxies and ballots cast at any meeting of stockholders of the Corporation,
the inspectors may consider such information as is permitted by applicable law.
No person who is a candidate for an office at an election may serve as an
inspector at such election.

   Section 15. Conduct of Meetings. The date and time of the opening and the
closing of the polls for each matter upon which the stockholders will vote at a
meeting shall be announced at the meeting by the person presiding over the
meeting. The Board of Directors may adopt by resolution such rules and
regulations for the conduct of the meeting of stockholders as it shall deem
appropriate. Except to the extent inconsistent with such rules and regulations
as adopted by the Board of Directors, the person presiding over any meeting of
stockholders shall have the right and authority to convene and to adjourn the
meeting, to prescribe such rules, regulations and procedures and to do all such
acts as, in the judgment of such chairman, are appropriate for the proper
conduct of the meeting. Such rules, regulations or procedures, whether adopted
by the Board of Directors or prescribed by the presiding officer of the
meeting, may include, without limitation, the following: (i) the establishment
of an agenda or order of business for the meeting; (ii) rules and procedures
for maintaining order at the meeting and the safety of those present; (iii)
limitations on attendance at or participation in the meeting to stockholders of
record of the Corporation, their duly authorized and constituted proxies or
such other persons as the chairman of the meeting shall determine; (iv)
restrictions on entry to the meeting after the time fixed for the commencement
thereof; and (v) limitations on the time allotted to questions or comments by
participants. The presiding officer at any meeting of stockholders, in addition
to making any other determinations that may be appropriate to the conduct of
the meeting, shall, if the facts warrant, determine and declare to the meeting
that a matter or business was not properly brought before the meeting and any
such matter or business not properly brought before the meeting shall not be
transacted or considered. Unless and to the extent determined by the Board of
Directors or the person presiding over the meeting, meetings of stockholders
shall not be required to be held in accordance with the rules of parliamentary
procedure.

                                  ARTICLE III.

                               BOARD OF DIRECTORS

   Section 1. General Powers. The business and affairs of the Corporation shall
be managed under the direction of the Board of Directors. In addition to the
powers and authorities by these Bylaws expressly conferred upon them, the Board
of Directors may exercise all such powers of the Corporation and do all such
lawful acts and things as are not by statute or by the Certificate of
Incorporation or by these Bylaws required to be exercised or done by the
stockholders.

   Section 2. Number of Directors; Tenure and Qualifications. Subject to the
rights of the holders of any series of Preferred stock to elect directors under
specified circumstances, the number of directors of the Corporation which shall
constitute the entire board shall be fixed from time to time as provided in the
Certificate of Incorporation. Directors need not be stockholders. The
directors, other than those who may be elected by the holders of any series of
Preferred Stock under specified circumstances, shall be divided, with respect
to the time for which they severally hold office, into three classes, as nearly
equal in number as is reasonably possible, with the term of office of the first
class to expire at the [first annual meeting of stockholders following the
Effective Time], the term of office of the second class to expire at the
[second annual meeting of stockholders following the Effective Time] and the
term of office of the third class to expire at the [third annual meeting of
stockholders following the Effective Time], with each director to hold office
until his or her successor shall have been duly elected and qualified. At each
annual meeting of stockholders commencing with the [first annual meeting of
stockholders following the Effective Time], (i) directors elected to succeed
those directors whose terms then expire shall be elected for a term of office
to expire at the third

                                      E-6


succeeding annual meeting of stockholders after their election, with each
director to hold office until his or her successor shall have been duly elected
and qualified, and (ii) if authorized by a resolution of the Board of
Directors, directors may be elected to fill any vacancy on the Board of
Directors, regardless of how such vacancy shall have been created. Any director
may resign at any time upon notice given in writing or by electronic
transmission.

   Section 3. Meetings. The Board of Directors of the Corporation may hold
meetings, both regular and special, either within or without the State of
Delaware. Regular meetings of the Board of Directors may be held without notice
at such time and at such place as may from time to time be determined by the
Board of Directors. Special meetings of the Board of Directors may be called by
the Chairman of the Board, the Chief Executive Officer or a majority of the
entire Board of Directors. Notice thereof stating the place, date and hour of
the meeting shall be given to each director either by mail not less than forty-
eight (48) hours before the date of the meeting, by telephone or telegram on
twenty-four (24) hours notice, or on such shorter notice as the person or
persons calling such meeting may deem necessary or appropriate in the
circumstances.

   Section 4. Quorum. Subject to Section 5 of this Article III and except as
may be otherwise specifically provided by law, the Certificate of Incorporation
or these Bylaws, at all meetings of the Board of Directors or any committee
thereof, a majority of the entire Board of Directors or such committee, as the
case may be, shall constitute a quorum for the transaction of business and the
act of a majority of the directors present at any meeting at which there is a
quorum shall be the act of the Board of Directors or such committee, as the
case may be. If a quorum shall not be present at any meeting of the Board of
Directors or of any committee thereof, a majority of the directors present
thereat may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

   Section 5. Vacancies and Newly Created Directorships. Except as otherwise
provided in the Certificate of Incorporation and subject to applicable law and
the rights of the holders of any series of Preferred Stock, and unless the
Board of Directors otherwise determines, vacancies resulting from death,
resignation, retirement, disqualification, removal from office or other cause,
and newly created directorships resulting from any increase in the authorized
number of directors, may be filled only by the affirmative vote of a majority
of the remaining directors, though less than a quorum of the Board of
Directors. Any director so chosen pursuant to the foregoing sentence shall hold
office for the remainder of the full term expiring at the annual meeting of
stockholders at which the term of office of the class to which they have been
elected expires and until such director's successor shall have been duly
elected and qualified. No decrease in the number of authorized directors
constituting the Board of Directors shall shorten the term of any incumbent
director.

   Section 6. Actions of Board of Directors. Unless otherwise provided by the
Certificate of Incorporation or these Bylaws, any action required or permitted
to be taken at any meeting of the Board of Directors or of any committee
thereof may be taken without a meeting, if all the members of the Board of
Directors or committee, as the case may be, consent thereto in writing or by
electronic transmission, and the writing or writings or electronic transmission
or transmissions are filed with the minutes of proceedings of the Board of
Directors or committee, as applicable. Such filing shall be in paper form if
the minutes are maintained in paper form and shall be in electronic form if the
minutes are maintained in electronic form.

   Section 7. Meetings by Means of Conference Telephone. Unless otherwise
provided by the Certificate of Incorporation or these Bylaws, members of the
Board of Directors of the Corporation, or any committee designated by the Board
of Directors, may participate in a meeting of the Board of Directors or such
committee by means of a conference telephone or other communications equipment
by means of which all persons participating in the meeting can hear each other,
and participation in a meeting pursuant to this Article III, Section 7 shall
constitute presence in person at such meeting.

   Section 8. Executive and Other Committees. The Board of Directors may, by
resolution designate an Executive Committee to exercise, subject to applicable
provisions of law, all of the powers of the Board of Directors in the
management of the business and affairs of the Corporation when the Board of
Directors is not

                                      E-7


in session, including, without limitation, the power to declare dividends, to
authorize the issuance of the Corporation's capital stock and to adopt a
certificate of ownership and merger pursuant to Section 253 of the DGCL, and
may, by resolution similarly adopted, designate one or more other committees.
The Executive Committee and each such other committee shall consist of two or
more directors of the Corporation. The Board of Directors may designate one or
more directors as alternate members of any committee, who may replace any
absent or disqualified member at any meeting of any such committee. In the
absence or disqualification of a member of a committee, and in the absence of a
designation by the Board of Directors of an alternate member to replace the
absent or disqualified member, the member or members thereof present at any
meeting and not disqualified from voting, whether or not he, she or they
constitute a quorum, may unanimously appoint another member of the Board of
Directors to act at the meeting in the place of any absent or disqualified
member. Any committee, other than the Executive Committee (the powers of which
are expressly provided for herein), may to the extent permitted by law exercise
such powers and shall have such responsibilities as shall be specified in the
designating resolution. Each committee shall keep regular minutes and report to
the Board of Directors when required.

   Section 9. Removal. Subject to the rights of holders of any series of
Preferred Stock to elect directors under specified circumstances, any director
may be removed from office, but only for cause, and only by the affirmative
vote of the holders of at least 75% of the voting power of all the then
outstanding shares of Voting Stock, voting together as a single class.

   Section 10. Compensation. The directors may be paid their expenses, if any,
of attendance at each meeting of the Board of Directors and may be paid a fixed
sum for attendance at each meeting of the Board of Directors or a stated salary
as director. No such payment shall preclude any director from serving the
Corporation in any other capacity and receiving compensation therefor. Members
of special or standing committees may be allowed like compensation for
attending committee meetings.

   Section 11. Interested Directors. No contract or transaction between the
Corporation and one or more of its directors or officers, or between the
Corporation and any other corporation, partnership, association, or other
organization in which one or more of its directors or officers are directors or
officers, or have a financial interest, shall be void or voidable solely for
this reason, or solely because the director or officer is present at or
participates in the meeting of the Board of Directors or committee thereof
which authorizes the contract or transaction, or solely because his, her or
their votes are counted for such purpose if (i) the material facts as to his,
her or their relationship or interest and as to the contract or transaction are
disclosed or are known to the Board of Directors or the committee, and the
Board of Directors or committee in good faith authorizes the contract or
transaction by the affirmative votes of a majority of the disinterested
directors, even though the disinterested directors may be less than a quorum;
or (ii) the material facts as to his, her or their relationship or interest and
as to the contract or transaction are disclosed or are known to the
stockholders entitled to vote thereon, and the contract or transaction is
specifically approved in good faith by vote of the stockholders; or (iii) the
contract or transaction is fair as to the Corporation as of the time it is
authorized, approved or ratified, by the Board of Directors, a committee
thereof or the stockholders. Common or interested directors may be counted in
determining the presence of a quorum at a meeting of the Board of Directors or
of a committee which authorizes the contract or transaction.

   Section 12. Organization. Meetings of the Board of Directors shall be
presided over by the Chairman of the Board, if any, or in his or her absence by
the Vice Chairman of the Board, if any, or in his or her absence by the Chief
Executive Officer, or in his or her absence by a chairman chosen at the
meeting. The Secretary shall act as secretary of the meeting, but in his
absence the chairman of the meeting may appoint any person to act as secretary
of the meeting.

                                      E-8


                                  ARTICLE IV.

                                    OFFICERS

   Section 1. General. The officers of the Corporation shall be elected by the
Board of Directors and shall consist of: a Chairman of the Board; a Chief
Executive Officer; a Vice Chairman; a President; a Chief Operating Officer; a
Chief Financial Officer; a Secretary; and a Treasurer. The Board of Directors,
in its discretion, may also elect one or more Executive Vice Presidents, Senior
Vice Presidents, Vice Presidents, Assistant Secretaries, Assistant Treasurers,
a Controller and such other officers as in the judgment of the Board of
Directors may be necessary or desirable. Any number of offices may be held by
the same person and more than one person may hold the same office, unless
otherwise prohibited by law, the Certificate of Incorporation or these Bylaws.
The officers of the Corporation need not be stockholders of the Corporation
nor, need such officers be directors of the Corporation.

   Section 2. Election and Term of Office. The Board of Directors at its first
meeting held after each annual meeting of stockholders shall elect the officers
of the Corporation who shall hold their offices for such terms and shall
exercise such powers and perform such duties as shall be determined from time
to time by the Board of Directors; and all officers of the Corporation shall
hold office until their successors are chosen and qualified, or until their
earlier resignation or removal. Except as otherwise provided in this Article
IV, any officer elected by the Board of Directors may be removed with or
without cause at any time by the affirmative vote of a majority of the Board of
Directors. Any vacancy occurring in any office of the Corporation shall be
filled by the Board of Directors. The salaries of all officers who are
directors of the Corporation shall be fixed by the Board of Directors.

   Section 3. Chairman of the Board. The Chairman of the Board shall be a
member of the Board of Directors, shall serve at the discretion of the Board of
Directors and shall exercise and perform such duties and have such powers as
may be prescribed by the Board of Directors or these Bylaws, all in accordance
with basic policies as established by and subject to the oversight of the Board
of Directors.

   Section 4. Chief Executive Officer. The Chief Executive Officer of the
Corporation shall serve at the discretion of the Board of Directors and shall
supervise, coordinate and manage the Corporation's business and activities and
supervise, coordinate and manage its operating expenses and capital allocation,
shall have general authority to exercise all the powers necessary for the Chief
Executive Officer of the Corporation and shall perform such other duties and
have such other powers as may be prescribed by the Board of Directors or these
Bylaws, all in accordance with basic policies as established by and subject to
the oversight of the Board of Directors.

   Section 5. Vice Chairman. The Vice Chairman shall be a member of the Board
of Directors and shall serve at the discretion of the Board of Directors. The
Vice Chairman shall exercise and perform such duties and have such powers as
may be prescribed by the Board of Directors or these Bylaws, all in accordance
with basic policies as established by and subject to the oversight of the Board
of Directors. In the absence or disability of the Chairman of the Board, the
duties of the Chairman of the Board shall be performed, and the Chairman of the
Board's authority may be exercised by the Vice Chairman and, in the event the
Vice Chairman is absent or disabled, such duties shall be performed and such
authority may be exercised by a director designated for such purpose by the
Board of Directors.

   Section 6. President. The President shall serve at the discretion of the
Board of Directors and shall supervise, coordinate and manage the Corporation's
business and activities and supervise, coordinate and manage its operating
expenses and capital allocation, shall have general authority to exercise all
the powers necessary for the President of the Corporation and shall perform
such other duties and have such other powers as may be prescribed by the Board
of Directors or these, all in accordance with basic policies as established by
and subject to the oversight of the Board of Directors, the Chairman of the
Board and the Chief Executive Officer.

                                      E-9


   Section 7. Chief Operating Officer. The Chief Operating Officer shall report
to the President, and shall supervise, coordinate and manage the Corporation's
business and activities and supervise, coordinate and manage its operating
expenses and capital allocation, shall have general authority to exercise all
the powers necessary for the Chief Operating Officer of the Corporation and
shall perform such other duties and have such other powers as may be prescribed
by the Board of Directors or these Bylaws, all in accordance with basic
policies as established by and subject to the oversight of the Board of
Directors, the Chairman of the Board and the Chief Executive Officer.

   Section 8. Chief Financial Officer. The Chief Financial Officer shall report
to the President, and be an Executive Vice President, a Senior Vice President
or a Vice President and shall act in an executive financial capacity. The Chief
Financial Officer shall establish and maintain the accounting records of the
Corporation in accordance with generally accepted accounting principles applied
on a consistent basis, maintain proper internal control of the assets of the
Corporation and shall perform such other duties as the Board of Directors, the
Chairman of the Board, the Chief Executive Officer, or the Vice Chairman and
President may prescribe.

   Section 9. Executive Vice Presidents and Senior Vice Presidents. The
Executive Vice Presidents and the Senior Vice Presidents shall report to the
President, and perform such duties as may be delegated or prescribed by the
Board of Directors, Chief Executive Officer or Vice Chairman and President of
the Corporation.

   Section 10. Vice Presidents. Each Vice President shall report to the
President, and perform such duties and have such powers as the Board of
Directors from time to time may prescribe or as delegated by the Vice Chairman
and President.

   Section 11. Treasurer and Assistant Treasurers. The Treasurer shall report
to the President, and have the custody of the corporate funds and securities
and shall keep full and accurate accounts of receipts and disbursements in
books belonging to the Corporation and shall deposit all moneys and other
valuable effects in the name and to the credit of the Corporation in such
depositories as may be designated by the Board of Directors. The Treasurer
shall disburse the funds of the Corporation as may be ordered by the Board of
Directors, taking proper vouchers for such disbursements, and shall render to
the Vice Chairman and President and the Board of Directors, at its regular
meetings, or when the Board of Directors so requires, an account of all his or
her transactions as Treasurer and of the financial condition of the
Corporation. If required by the Board of Directors, the Treasurer shall give
the Corporation a bond (which shall be renewed every six years) in such sum and
with such surety or sureties as shall be satisfactory to the Board of Directors
for the faithful performance of the duties of his or her office and for the
restoration to the Corporation, in case of his or her death, resignation,
retirement or removal from office, of all books, papers, vouchers, money and
other property of whatever kind in his or her possession or under his or her
control belonging to the Corporation.

   The Assistant Treasurers in the order of their seniority shall, in the
absence or disability of the Treasurer, perform the duties and exercise the
powers of the Treasurer and shall perform such other duties as the Board of
Directors shall prescribe.

   Section 12. Secretary and Assistant Secretaries. The Secretary shall report
to the President, and shall attend all meetings of the Board of Directors and
all meetings of stockholders and record all votes and proceedings thereat in a
book or books to be kept for that purpose; the Secretary shall also perform
like duties for the standing committees when required. The Secretary shall
give, or cause to be given, notice of all meetings of the stockholders and
special meetings of the Board of Directors, and shall perform such other duties
as may be prescribed by the Board of Directors, the Chairman of the Board or
Vice Chairman and President, who shall supervise the Secretary. The Secretary
shall have custody of the seal of the Corporation and the Secretary or any
Assistant Secretary, if there be one, shall have authority to affix the same to
any instrument requiring it and when so affixed, it may be attested by the
signature of the Secretary or by the signature of any Assistant Secretary. The
Board of Directors may give general authority to any other officer to affix the
seal of the Corporation and to attest the affixing by his or her signature. The
Secretary shall see that all books, reports, statements, certificates and other
documents and records required by law to be kept or filed are properly kept or
filed, as the case may be.

                                      E-10


   The Assistant Corporate Secretary or the Assistant Secretaries in order of
their seniority, shall, in the absence or disability of the Secretary, perform
the duties and exercise the powers of the Secretary and shall perform such
other duties as the Board of Directors shall prescribe.

   Section 13. Other Officers. Such other officers as the Board of Directors
may choose shall perform such duties and have such powers as from time to time
may be assigned to them by the Board of Directors. The Board of Directors may
delegate to any other officer of the Corporation the power to choose such other
officers and to prescribe their respective duties and powers.

                                   ARTICLE V.

                                     STOCK

   Section 1. Stock Certificates. The interest of each stockholder of the
Corporation shall be evidenced by certificates for shares of stock or shall be
uncertificated. The certificate for shares of stock of the Corporation shall be
in such form, not inconsistent with the Certificate of Incorporation, as the
appropriate officers of the Corporation may from time to time prescribe. The
certificates of stock shall be signed, countersigned and registered in such
manner as the Board of Directors may by resolution prescribe, which resolution
may permit all or any of the signatures on such certificates to be in
facsimile. In case any officer, transfer agent or registrar who has signed or
whose facsimile signature has been placed upon a certificate shall have ceased
to be such officer, transfer agent or registrar before such certificate is
issued, it may be issued by the Corporation with the same effect as if he or
she were such officer, transfer agent or registrar at the date of issue.

   Section 2. Lost, Stolen or Destroyed Certificates. The Board of Directors
may direct new certificate(s) to be issued in place of any certificate(s)
theretofore issued by the Corporation alleged to have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the person claiming
the certificate of stock to be lost, stolen or destroyed. When authorizing such
issue of new certificate(s), the Board of Directors may, in its discretion and
as a condition precedent to the issuance thereof, require the owner of such
lost, stolen or destroyed certificate(s), or such owner's legal representative,
to advertise the same in such manner as the Board of Directors shall require
and/or to give the Corporation a bond in such sum as it may direct as indemnity
against any claim that may be made against the Corporation with respect to the
certificate(s) alleged to have been lost, stolen or destroyed.

   Section 3. Transfers. Stock of the Corporation shall be transferable in the
manner prescribed by law and in these Bylaws. Transfers of stock shall be made
on the books of the Corporation only by the person named in the certificate or
by such person's attorney lawfully constituted in writing and upon the
surrender of the certificate therefor, which shall be canceled before a new
certificate shall be issued.

                                  ARTICLE VI.

                         INDEMNIFICATION AND INSURANCE

   Section 1. Action Other Than By or In The Right of The Corporation. The
Corporation shall indemnify and hold harmless, to the fullest extent permitted
by applicable law as it presently exists or may hereafter be amended, an Agent
(as hereinafter defined) against costs, charges and Expenses (as hereinafter
defined), judgments, fines and amounts paid in settlement actually and
reasonably incurred by an Agent in connection with an action, suit or
proceeding (of the type referenced in the definition of "Agent"), and any
appeal therefrom, if the Agent acted in good faith and in a manner the Agent
reasonably believed to be in or not opposed to the best interests of the
Corporation, and with respect to any criminal action or proceeding, had no
reasonable cause to believe such conduct was unlawful. The termination of any
action, suit or proceeding (whether by judgment, order, settlement, conviction,
or upon a plea of nolo contendere or its equivalent) shall

                                      E-11


not, of itself, create a presumption that the Agent did not act in good faith
and in a manner which the Agent reasonably believed to be in or not opposed to
the best interests of the Corporation, and, with respect to any criminal action
or proceeding, that such person had reasonable cause to believe that the
Agent's conduct was unlawful.

   Section 2. Action By Or In The Right Of The Corporation. The Corporation
shall indemnify any person who was or is a party or is threatened to be made a
party to any threatened, pending or completed judicial action or suit brought
by or in the right of the Corporation to procure a judgment in its favor by
reason of the fact that such person is or was an Agent, against costs, charges
and Expenses actually and reasonably incurred by an Agent in connection with
the defense or settlement of such action or suit and any appeal therefrom if
the Agent acted in good faith and in a manner such person reasonably believed
to be in or not opposed to the best interests of the Corporation, except that
no indemnification shall be made in respect of any claim, issue or matter as to
which such person shall have been adjudged to be liable for gross negligence or
willful misconduct in the performance of the Agent's duty to the Corporation
unless and only to the extent that the Court of Chancery or the court in which
such action or suit was brought shall determine upon application that, despite
the adjudication of liability but in view of all the circumstances of the case,
such person is fairly and reasonably entitled to indemnity for such costs,
charges and Expenses which the Court of Chancery or other such court shall deem
proper.

   Section 3. Determination of Right of Indemnification. Any indemnification
under Section 1 or 2 of this Article VI (unless ordered by a court) shall be
paid by the Corporation if a determination is reasonably and promptly made (i)
by the Board of Directors by a majority vote of Disinterested Directors (as
hereinafter defined) even though less than a quorum, or (ii) by a committee of
Disinterested Directors designated by majority vote of such directors, even
though less than a quorum, or (iii) if such a quorum is not obtainable, or,
even if obtainable, if a quorum of Disinterested Directors so directs, by
Independent Counsel in a written opinion, or (iv) by the stockholders, that
such person has met the applicable standard of conduct set forth in Section 1
and 2 of Article VI.

   Section 4. Indemnification Against Expenses of Successful Party.
Notwithstanding the other provisions of this Article VI, to the extent that an
Agent has been successful on the merits or otherwise, including, without
limitation, the dismissal of an action without prejudice, the settlement of an
action without admission of liability, or the defense of any claim, issue or
matter therein, or on appeal from any such proceeding, action, claim or matter,
such Agent shall be indemnified against all costs, charges and Expenses
incurred in connection therewith.

   Section 5. Advances of Expenses. Except as limited by Section 6 of this
Article VI, costs, charges, and Expenses incurred by an Agent in any action,
suit, proceeding or investigation or any appeal therefrom shall be paid by the
Corporation in advance of the final disposition of such matter, if the Agent
shall undertake to repay such amount in the event that it is ultimately
determined, as provided herein, that such person is not entitled to
indemnification. Notwithstanding the foregoing, no advance shall be made by the
Corporation if a determination is reasonably and promptly made (i) by the Board
of Directors by a majority vote of a quorum of Disinterested Directors, (ii) if
such a quorum is not obtainable or, even if obtainable, a quorum of
Disinterested Directors so directs, by Independent Counsel in a written
opinion, that, based upon the facts known to the Board of Directors or counsel
at the time such determination is made, the Agent acted in bad faith and in a
manner that such person did not believe to be in the best interests of the
Corporation, or (iii) with respect to any criminal proceeding, that such person
believed or had reasonable cause to believe his or her conduct was unlawful. In
no event shall any advance be made in instances where the Board of Directors or
Independent Counsel reasonably determines that the Agent deliberately breached
such person's duty to the Corporation or its stockholders.

   Section 6. Right of Agent to Indemnification Upon Application; Procedure
Upon Application. Any indemnification under Section 1, 2 or 4 or advance under
Section 5 of this Article VI, shall be made promptly, and in any event within
60 days, upon the written request of the Agent, unless with respect to
applications

                                      E-12


under Section 1, 2 or 5, a determination is reasonably and promptly made by the
Board of Directors by a majority vote of a quorum of Disinterested Directors
that such Agent acted in a manner set forth in such Sections as to justify the
Corporation's not indemnifying or making an advance to the Agent. In the event
no quorum of Disinterested Directors is obtainable, the Board of Directors
shall promptly direct that Independent Counsel shall decide whether the Agent
acted in the manner set forth in such Sections as to justify the Corporation's
not indemnifying or making an advance to the Agent. The right to
indemnification or advances as granted by this Article shall be enforceable by
the Agent in any court of competent jurisdiction, if the Board of Directors or
Independent Counsel denies the claim in whole or in part, or if no disposition
of such claim is made within 60 days. The Agent's costs, charges and Expenses
incurred in connection with successfully establishing such person's right to
indemnification, in whole or in part, in any such proceeding shall also be
indemnified by the Corporation.

   Section 7. Other Rights and Remedies. The indemnification provided by this
Article VI shall not be deemed exclusive of, and shall not affect, any other
rights to which an Agent seeking indemnification may be entitled under any law,
Bylaw, or charter provision, agreement, vote of stockholders or Disinterested
Directors or otherwise, both as to action in such person's official capacity
and as to action in another capacity while holding such office, and shall
continue as to a person who has ceased to be an Agent and shall inure to the
benefit of the heirs, executors and administrators of such a person. All rights
to indemnification under this Article VI shall be deemed to be a contract
between the Corporation and the Agent who serves in such capacity at any time
while the Certificate of Incorporation and other relevant provisions of the
DGCL and other applicable law, if any, are in effect. Any repeal or
modification thereof shall not affect any rights or obligations then existing.

   Section 8. Insurance. The Corporation may purchase and maintain insurance on
behalf of any person who is or was an Agent against any liability asserted
against such person and incurred by him or her in any such capacity, or arising
out of such person's status as such, whether or not the Corporation would have
the power to indemnify such person against such liability under the provisions
of this Article VI. The Corporation may create a trust fund, grant a security
interest or use other means (including, without limitation, a letter of credit)
to ensure the payment of such sums as may become necessary to effect
indemnification as provided herein.

   Section 9. Presumptions and Effect of Certain Proceedings. If a Change of
Control (as hereinafter defined) shall have occurred, in making a determination
with respect to entitlement to indemnification hereunder, the person, persons
or entity making such determination shall presume that the Agent is entitled to
indemnification under this Article if the Agent has submitted a request for
indemnification in accordance with Section 6 of this Article VI, and the
Corporation shall have the burden of proof to overcome that presumption in
connection with the making by any person, persons or entity of any
determination contrary to that presumption.

   If the person, persons or entity empowered or selected under Section 6 of
this Article VI to determine whether the Agent is entitled to indemnification
shall not have made such determination within 60 days after receipt by the
Corporation of the request therefor, the requisite determination of entitlement
to indemnification shall be deemed to have been made and the Agent shall be
entitled to such indemnification, absent (i) a misstatement by the Agent of a
material fact, or an omission of a material fact necessary to make the Agent's
statement not materially misleading, in connection with the request for
indemnification, or (ii) a prohibition of such indemnification under applicable
law; provided, however, that such 60-day period may be extended for a
reasonable time, not to exceed an additional 30 days, if the person, persons or
entity making the determination with respect to entitlement to indemnification
in good faith requires such additional time for the obtaining or evaluating of
documentation and/or information relating thereto; and provided, further, that
the foregoing provisions of this Section 9 shall not apply (a) if the
determination of entitlement to indemnification is to be made by the
stockholders pursuant to Section 6 and if (A) within 15 days after receipt by
the Corporation of the request for such determination the Board of Directors
has resolved to submit such determination to the stockholders for their
consideration at an annual meeting thereof to be held within 75 days after such
receipt

                                      E-13


and such determination is made thereat, or (B) a special meeting of the
stockholders is called within 15 days after such receipt for the purpose of
making such determination, such meeting is held for such purpose within 60 days
after having been so called and such determination is made thereat, or (b) if
the determination of entitlement to indemnification is to be made by
Independent Counsel pursuant to Section 5 of this Article VI.

   The termination of any proceeding or of any claim, issue or matter therein
by judgment, order, settlement or conviction, or upon a plea of nolo contendere
or its equivalent, shall not (except as otherwise expressly provided in this
Article VI) of itself adversely affect the right of the Agent to
indemnification or create a presumption that the Agent did not act in good
faith and in a manner which such person reasonably believed to be in or not
opposed to the best interests of the Corporation, or, with respect to any
criminal proceeding, that the Agent had reasonable cause to believe that such
person's conduct was unlawful.

   Section 10. Other Enterprises, Fines, and Serving at Corporation's Request.
For the purposes of this Article VI, references to "other enterprise" in
Section 12(A) below shall include employee benefit plans; references to "fines"
shall include any excise taxes assessed on a person with respect to any
employee benefit plan; and references to "serving at the request of the
Corporation" shall include any service by the Agent as a director, officer or
employee of the Corporation which imposes duties on, or involves services by,
such Agent with respect to any employee benefit plan, its participants, or
beneficiaries; and a person who acted in good faith and in a manner such person
reasonably believed to be in the interest of the participants and beneficiaries
of an employee benefit plan shall be deemed to have acted in a manner "not
opposed to the best interests of the Corporation" as referred to in this
Article VI.

   Section 11. Savings Clause. If this Article or any portion thereof shall be
invalidated on any ground by any court of competent jurisdiction, then the
Corporation shall nevertheless indemnify each Agent as to costs, charges and
Expenses, judgments, fines and amounts paid in settlement with respect to any
action, suit, proceeding or investigation, and any appeal therefrom, whether
civil, criminal or administrative, and whether internal or external, including
a grand jury proceeding and an action or suit brought by or in the right of the
Corporation, to the full extent permitted by any applicable portion of this
Article that shall not have been invalidated, and to the fullest extent
permitted by applicable law.

   Section 12. Certain Definitions. For the purposes of this Article VI:

   "Agent" means any person who was or is a party or is threatened to be made a
party to any threatened, pending or completed action, suit or proceeding or
investigation, whether civil, criminal or administrative, and whether external
or internal to the Corporation (other than a judicial action or suit brought by
or in the right of the Corporation) by reason of the fact that he or she is or
was or has agreed to be a director, officer or employee of the Corporation, or
that, being or having been such a director, officer or employee, he or she is
or was serving at the request of the Corporation as a director, officer or
employee of another corporation, partnership, joint venture, trust or other
enterprise.

   "Change of Control" means a change in control of the Corporation of a nature
that would be required to be reported in response to Item 5(f) of Schedule 14A
of Regulation 14A (or in response to any similar item on any similar schedule
or form) promulgated under the Exchange Act, whether or not the Corporation is
then subject to such reporting requirement; provided, however, that, without
limitation, such a Change in Control shall be deemed to have occurred if: (i)
any "person" (as such term is used in Sections 13(d) and 14(d) of the Exchange
Act) is or becomes the "beneficial owner" (as defined in Rule 13d-3 under the
Exchange Act), directly or indirectly, of securities of the Corporation
representing 25% or more of the combined voting power of the Corporation's then
outstanding securities without the prior approval of at least two-thirds of the
members of the Board of Directors in office immediately prior to such person
attaining such percentage interest; (ii) the Corporation is a party to a
merger, consolidation, sale of assets or other reorganization, or a proxy
contest, as a consequence of which members of the Board of Directors in office
immediately prior to such transaction or event constitute less than a majority
of the Board of Directors thereafter; or (iii) during any period of three
consecutive years, individuals who at the beginning of such period constituted
the Board of Directors

                                      E-14


(including for this purpose any new director whose election or nomination for
election by the Corporation's stockholders was approved by a vote of at least
two-thirds of the directors then still in office who were directors at the
beginning of such period) cease for any reason to constitute at least a
majority of the Board of Directors.

   "Disinterested Director" means a director of the Corporation who is not and
was not a party to the matter in respect of which indemnification is sought by
the claimant.

   "Expenses" shall include all reasonable attorneys' fees, retainers, court
costs, transcript costs, fees of experts, witness fees, travel expenses,
duplicating costs, printing and binding costs, telephone charges, postage,
delivery service fees, and all other disbursements or expenses of the types
customarily incurred in connection with prosecuting, defending, preparing to
prosecute or defend, investigating, or being or preparing to be a witness in a
proceeding.

   "Independent Counsel" means a law firm, a member of a law firm, or an
independent practitioner, that is experienced in matters of corporation law and
shall include any person who, under the applicable standards of professional
conduct then prevailing, would not have a conflict of interest in representing
either the Corporation or the claimant in an action to determine the claimant's
rights under this Article VI.

                                  ARTICLE VII.

                            MISCELLANEOUS PROVISIONS

   Section 1. Fiscal Year. The fiscal year of the Corporation shall begin on
the first day of January and end of the thirty-first day of December each year.

   Section 2. Dividends. The Board of Directors may from time to time declare,
and the Corporation may pay, dividends on its outstanding shares in the manner
and upon the terms and conditions provided by law and the Certificate of
Incorporation. Dividends may be paid in cash, in property, or in shares of the
capital stock of the Corporation. Before payment of any dividend, there may be
set aside out of any funds of the Corporation available for dividends, such sum
or sums as the directors may, from time to time in their absolute discretion,
think proper as a reserve fund to meeting contingencies, or for equalizing
dividends, or for repairing or maintaining any property of the Corporation, or
for such other purpose as the directors shall think conducive to the interest
of the Corporation, and the directors may abolish any such reserve in the
manner in which it was created.

   Section 3. Seal. The corporate seal shall have inscribed thereon the name of
the Corporation, the year of incorporation and the words "Corporation Seal,
Delaware." Said seal may be used by causing it or a facsimile thereof to be
impressed or affixed or reproduced or otherwise.

   Section 4. Audits. The accounts, books and records of the Corporation shall
be audited upon the conclusion of each fiscal year by an independent certified
public accountant selected by the Board of Directors, and it shall be the duty
of the Board of Directors to cause such audit to be done annually.

   Section 5. Resignations. Any officer, whether elected or appointed, may
resign at any time by giving written notice of such resignation to the Chairman
of the Board, the Chief Executive Officer or the Secretary, and such
resignation shall be deemed to be effective as of the close of business on the
date said notice is received by the Chairman of the Board, Chief Executive
Officer or Secretary, or at such later time as is specified therein. No formal
action shall be required of the Board of Directors or the stockholders to make
any such resignation effective.

   Section 6. Contracts. Except as otherwise required by law, the Certificate
of Incorporation or these Bylaws, any contracts or other instruments may be
executed and delivered in the name and on behalf of the Corporation by such
officer or officers of the Corporation as the Board of Directors may from time
to time

                                      E-15


direct. Such authority may be general or confined to specific instances as the
Board may determine. The Chairman of the Board, Chief Executive Officer, Vice
Chairman and President, or any Executive Vice President, Senior Vice President
or Vice President may execute bonds, contracts, deeds, leases and other
instruments to be made or executed for or on behalf of the Corporation.

   Section 7. Proxies. Unless otherwise provided by resolution adopted by the
Board of Directors, the Chairman of the Board, Chief Executive Officer, Vice
Chairman and President, any Executive Vice President, Senior Vice President or
Vice President may from time to time appoint an attorney or attorneys or agent
or agents of the Corporation, in the name and on behalf of the Corporation, to
case the votes which the Corporation may be entitled to case as the holder of
stock or other securities in any other corporation, any of whose stock or other
securities may be held by the Corporation, at meetings of the holders of stock
or other securities or such other corporation, or to consent in writing, in the
name of the Corporation as such holder, to any action by such other
corporation, and may instruct the person or persons so appointed as to the
manner of casting such votes or giving such consent, and may execute or cause
to be executed in the name and on behalf of the Corporation and under its
corporate seal or otherwise, all such written proxies or other instruments as
he may deem necessary or proper in the premises.

   Section 8. Waiver of Notice of Meetings of Stockholders, Directors and
Committees. Any waiver of notice, whether before or after the time stated
therein, shall be deemed equivalent to notice. Attendance of a person at a
meeting shall constitute a waiver of notice of such meeting, except when the
person attends a meeting for the express purpose of objecting, at the beginning
of the meeting, to the transaction of any business because the meeting is not
lawfully called or convened. Neither the business to be transacted at nor the
purpose of any regular or special meeting of the stockholders, directors, or
members of a committee of directors need be specified in any waiver of notice.

                                 ARTICLE VIII.

                                   AMENDMENTS

   Section 1. Amendments. These Bylaws may be altered, amended, or repealed at
any meeting of the Board of Directors or of the stockholders, provided that
notice of the proposed change was given in the notice of the meeting and, in
the case of a meeting of the Board of Directors, in a notice given not less
than two days prior to the meeting; provided, however, that, in the case of
amendments by stockholders, notwithstanding any other provisions of these
Bylaws or any provision of law which might otherwise permit a lesser vote or no
vote, but in addition to any affirmative vote of the holders of any particular
class or series of the capital stock of the Corporation required by law, the
Certificate of Incorporation or these Bylaws, the affirmative vote of the
holders of at least 75% of the voting power of all the then outstanding shares
of the Voting Stock, voting together as a single class, shall be required to
alter, amend or repeal any provision of these Bylaws.

                                      E-16


                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20. Indemnification of Directors and Officers.

   As permitted by Section 102 of the Delaware General Corporation Law (the
"DGCL"), Article Tenth of the Restated Certificate of Incorporation of the
Registrant eliminates the personal liability of its directors to the Registrant
or its stockholders for monetary damages for breach of fiduciary duty as a
director, to the fullest extent permitted by the DGCL, as the same exists or
may hereafter be amended.

   Section 145 of the DGCL, Article Ninth of the Restated Certificate of
Incorporation of the Registrant and Article VI of the Amended and Restated
Bylaws of the Registrant authorize and empower the Registrant to indemnify its
directors, officers, and employees against liabilities incurred in connection
with, and related expenses resulting from, any claim, action or suit brought
against any such person as a result of such person's relationship with the
Registrant, provided that such persons acted in accordance with a stated
standard of conduct in connection with the acts or events on which such claim,
action or suit is based. The finding of either civil or criminal liability on
the part of such persons in connection with such acts or events is not
necessarily determinative of the question of whether such persons have met the
required standard of conduct and are, accordingly, entitled to be indemnified.

   The Registrant will carry policies of insurance covering the officers and
directors of the Registrant for legal liability and which will pay on behalf of
the Registrant expenses of indemnification of officers and directors.

Item 21. Exhibits and Financial Statement Schedules.

   (a) The following exhibits are filed herewith or incorporated by reference
herein:




 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
  *2.1   Contribution Agreement and Plan of Reorganization by and among the
         Registrant, SmarterKids.com, Inc., Earlychildhood.com LLC and S-E
         Educational Merger Corp., dated as of November 14, 2000 (attached as
         Annex A to the Proxy Statement-Prospectus contained in this
         Registration Statement).
  *3.1   Registrant's Certificate of Incorporation, as amended, as currently in
         effect.

  *3.2   Form of Registrant's Restated Certificate of Incorporation (attached
         as Annex D to the Proxy Statement-Prospectus contained in this
         Registration Statement).

  *3.3   Form of Registrant's Amended and Restated Bylaws (attached as Annex E
         to the Proxy Statement-Prospectus contained in this Registration
         Statement).

   4.1   Form of Specimen Certificate for Registrant's Common Stock.

   5.1   Opinion of Testa, Hurwitz & Thibeault, LLP regarding the legality of
         the securities being issued.

 **8.1   Opinion of Testa, Hurwitz & Thibeault, LLP regarding certain tax
         matters.

  *9.1   Stockholder Support Agreement by and among Earlychildhood.com LLC and
         certain stockholders of SmarterKids.com, Inc. dated as of November 14,
         2000 (attached as Annex B to the Proxy Statement-Prospectus contained
         in this Registration Statement).

  *9.2   Consent and Non-Contravention Agreement dated as of November 14, 2000
         by and among Earlychildhood.com LLC, the holders of the outstanding
         membership interests in Earlychildhood.com LLC and SmarterKids.com,
         Inc.



                                      II-1




 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
 +*10.1  Form of 2000 Stock Plan of the Registrant.

 +*10.2  Form of 2000 Non-Employee Director Stock Option Plan of the
         Registrant.

 +*10.3  Form of Employee Stock Purchase Plan of the Registrant.

  *10.4  Registration Rights Agreement dated November 14, 2000 by and among
         Registrant and certain stockholders named therein.

 **10.5  Form of Affiliate Agreement.

 **10.6  Form of Lockup Agreement.

  *10.7  Form of Consulting Agreement to be executed by and between Registrant
         and David Blohm upon completion of the combination.

  *10.8  Lease Agreements dated as of September 1, 1998 and April 16, 1999
         between SmarterKids.com, Inc. and McFarland FLP.

  *10.9  Lease Agreement dated as of September 8, 1999 between SmarterKids.com,
         Inc. and BHX, LLC as Trustee of Crawford Realty Trust.

  *10.10 Lease Agreement dated as of April 7, 2000 between SmarterKids.com,
         Inc. and Keep Your Day Job, LLC.

  *10.11 Business Agreement dated as of March 9, 1999 between National Computer
         Systems and SmarterKids.com, Inc.

  *10.12 Loan and Security Agreement dated as of November 24, 1999 between
         SmarterKids.com, Inc. and Silicon Valley Bank.

 +*10.13 Form of SmarterKids.com, Inc. Executive Option Agreement.

 +*10.14 Form of SmarterKids.com, Inc. Change of Control Agreement.

 +*10.15 Form of SmarterKids.com, Inc. Change of Control Agreement for Messrs.
         Blohm and Pucci.

  *10.16 Earlychildhood.com, LLC Executive Management Agreement.

  *10.17 Amended and Restated Credit Agreement dated as of December 31, 1999 by
         and among Earlychildhood.com LLC, each of the banks which is or may
         from time to time become a signatory thereto and Paribas Bank, Chicago
         Branch, as Agent.

 +*10.18 Employment Agreement dated as of May 5, 1999 by and between
         Earlychildhood.com LLC and Ronald Ellitott.

 +*10.19 Employment Agreement dated as of May 5, 1999 by and between
         Earlychildhood.com LLC and Judith McGuinn, as amended on January 3,
         2000.

 +*10.20 Form of Earlychildhood.com LLC Management Incentive Interest Option
         Agreement and Earlychildhood.com LLC 2000 Management Equity Incentive
         Option Plan.

  *10.21 Lease Agreement dated as of March 30, 2000 by and between
         Earlychildhood.com LLC and PTF For Operating Engineers, LLC.

  *10.22 Lease Agreement dated as of January 24, 1997 by and between QTL
         Corporation and Dauphin Associates, Inc.

  *10.23 Lease Agreement dated as of November 17, 1998 by and between QTL
         Corporation and Robert M. Mumma, II, G.R.A.T.

  *10.24 Lease Agreement dated as of April 22, 1996, as amended, by and between
         QTL Corporation and Rubin Brothers, Inc.

 **10.25 Lease Agreement dated as of December 3, 1993, as amended, by and
         between Educational Products, Inc. and H B Industrial Properties.


                                      II-2




 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
  *10.26 Lease Agreement dated as of March 23, 1999 by and between QTL
         Corporation and Spieker Properties, L.P.

  *10.27 Lease Agreement dated as of November 22, 1999 by and between
         Earlychildhood.com LLC and Spieker Properties, L.P.

  *10.28 Lease Agreement dated as of August 9, 2000 by and between
         Earlychildhood.com LLC and Elliott-Mair Salinas LLC.

  *10.29 Lease Agreement dated as of June 1, 1999 by and between
         Earlychildhood.com LLC and Scott King.

  *10.30 Lease Agreement dated as of August 17, 2000 by and between
         Earlychildhood.com LLC and Mann Realty Associates, Inc.

  *10.31 Internet Data Center Services Agreement dated as of June 29, 1999, by
         and between SmarterKids.com and Exodus Communications.

 **10.32 Distribution Agreement dated as of September 26, 2000 by and between
         Earlychildhood.com LLC and Anthony Peters Manufacturing Company.

  *21.1  Subsidiaries of the Registrant.

   23.1  Consent of Testa, Hurwitz & Thibeault, LLP (included in Exhibit 5.1
         and Exhibit 8.1).

 **23.2  Consent of PricewaterhouseCoopers LLP.

 **23.3  Report on Schedule and Consent of KPMG LLP.

 **23.4  Consent of KPMG LLP (Educational Products, Inc.).

  *24.1  Power of Attorney (see page II-4).

  *99.1  Consent of J.P. Morgan H&Q, or Chase Securities Inc. (included in
         Annex C to the Proxy Statement-Prospectus contained in this
         Registration Statement).

  *99.3  Form of proxy to be used in soliciting SmarterKids.com's stockholders
         for its special meeting.

  *99.4  SmarterKids.com President's Letter, dated March  , 2001.

  *99.5  SmarterKids.com Notice of Special Meeting of Stockholders, dated March
          , 2001.

- --------
**   Filed herewith.
 *   Previously filed.
 +   Management contracts or compensatory plans or arrangements required to be
     filed as Exhibits to this Form S-4 by Item 601(b)(10)(iii) of Regulation
     S-K.

(b)  Financial Statement Schedules.

                                      II-3


                                  Schedule II
                               Earlychildhood LLC
                       Valuation and Qualifying Accounts



                                         Additions
                                    -------------------
                         Balance at Charged to Charged                Balance at
                         beginning  costs and  to other                 end of
                         of period   expenses  accounts    Deductions   period
                         ---------- ---------- --------    ---------- ----------
                                                       
Allowance for doubtful
 accounts:
Year ended December 31,
 1999...................     69        144        35(/1/)     (105)      143
                            ===        ===       ===          ====       ===
Year ended December 31,
 2000...................    143        411       --           (201)      353
                            ===        ===       ===          ====       ===

- --------
(1) Balance acquired through the purchase of Educational Products, Inc.

   All SmarterKids.com, Inc. schedules have been omitted because they are not
   required or because the required information is included in the various
   financial statements and notes thereto.

(c)  Report, Opinion or Appraisal.

   The opinion of J.P. Morgan H&Q, or Chase Securities Inc., financial advisor
   to SmarterKids.com, Inc. is attached as Annex C to the Proxy Statement-
   Prospectus included in this Registration Statement.

Item 22. Undertakings.

   "The undersigned registrant hereby undertakes:

   (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

       (i) To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

       (ii) To reflect in the prospectus any facts or events arising after the
effective date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the registration statement.
Notwithstanding the foregoing, any increase or decrease in volume of securities
offered (if the total dollar value of securities offered would not exceed that
which was registered) and any deviation from the low or high end of the
estimated maximum offering range may be reflected in the form of prospectus
filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the
changes in volume and price represent no more than 20 percent change in the
maximum aggregate offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

       (iii) To include any material information with respect to the plan of
distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement;"

   "(2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

   (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of
the offering.

   (4) If the registrant is a foreign private issuer, to file a post-effective
amendment to the registration statement to include any financial statements
required by Item 8.A. of Form 20-F at the start of any delayed offering or
throughout a continuous offering. Financial statements and information
otherwise required by Section 10(a)(3) of the Act need not be furnished,
provided, that the registrant includes in the prospectus, by means of a post-
effective amendment, financial statements required pursuant to this paragraph
(a)(4) and other

                                      II-4


information necessary to ensure that all other information in the prospectus is
at least as current as the date of those financial statements. Notwithstanding
the foregoing, with respect to registration statements on Form F-3, a post-
effective amendment need not be filed to include financial statements and
information required by Section 10(a)(3) of the Act or Rule 3-19 of this
chapter if such financial statements and information are contained in periodic
reports filed with or furnished to the Commission by the registrant pursuant to
Section 13 or Section 15(d) of the Securities Exchange Act of 1934 that are
incorporated by reference in the Form F-3.

   (1) The undersigned Registrant hereby undertakes as follows: that prior to
any public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this Registration Statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
undersigned Registrant undertakes that such reoffering prospectus will contain
the information called for by the applicable registration form with respect to
reofferings by persons who may be deemed underwriters, in addition to the
information called for by the other Items of the applicable form.

   (2) The Registrant undertakes that every prospectus (i) that is filed
pursuant to paragraph (1) immediately preceding, or (ii) that purports to meet
the requirements of Section 10(a)(3) of the Act and is used in connection with
an offering of securities subject to Rule 415, will be filed as a part of an
amendment to the Registration Statement and will not be used until such
amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new Registration Statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

   (3) Insofar as the indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the foregoing provisions, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Securities Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense
of any action, suit or proceeding) is asserted by such directors officer or
controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit, to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication
of such issue.

   (4) The undersigned Registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11 or 13 of Form S-4, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the Registration Statement through
the date of responding to the request.

   (5) The undersigned Registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the Registration Statement when it became effective.

                                      II-5


                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant has duly caused this Amendment No. 2 to the Registration Statement
to be signed on its behalf by the undersigned, thereunto duly authorized, in
Boston, Massachusetts, on the 6th day of March, 2001.

                                          LearningStar Corp.

                                                           *
                                          By: _________________________________
                                                          Al Noyes
                                                  Chief Executive Officer
                                                      Attorney-in-Fact

   Pursuant to the requirements of the Securities Act of 1933, as amended, this
Amendment No. 2 to the Registration Statement has been signed by the following
persons on behalf of the Registrant and in the capacities and on March 6, 2001:



              Signature                           Title
              ---------                           -----

                                                              
                  *                    Chairman of the Board
______________________________________
          Ronald C. Elliott
                  *                    Chief Executive Officer
______________________________________  (Principal Executive
               Al Noyes                 Officer)

       /s/ Robert J. Cahill            Chief Financial Officer
______________________________________  (Principal Accounting
           Robert J. Cahill             Officer)
                                        (Attorney-in-fact)

                  *                    Director
______________________________________
           Scott L. Graves

                  *                    Director
______________________________________
            Stephen Kaplan

                  *                    Director
______________________________________
           Michael Kolowich

                  *                    Director
______________________________________
         Robert W. MacDonald


                                      II-6


                                 EXHIBIT INDEX



 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
   *2.1  Contribution Agreement and Plan of Reorganization by and among the
         Registrant, SmarterKids.com, Inc., Earlychildhood.com LLC and S-E
         Educational Merger Corp., dated as of November 14, 2000 (attached as
         Annex A to the Proxy Statement-Prospectus contained in this
         Registration Statement).
   *3.1  Registrant's Certificate of Incorporation, as amended, as currently in
         effect.

   *3.2  Form of Registrant's Restated Certificate of Incorporation (attached
         as Annex D to the Proxy Statement-Prospectus contained in this
         Registration Statement).

   *3.3  Form of Registrant's Amended and Restated Bylaws (attached as Annex E
         to the Proxy Statement-Prospectus contained in this Registration
         Statement).

    4.1  Form of Specimen Certificate for Registrant's Common Stock.

    5.1  Opinion of Testa, Hurwitz & Thibeault, LLP regarding the legality of
         the securities being issued.

  **8.1  Opinion of Testa, Hurwitz & Thibeault, LLP regarding certain tax
         matters.

   *9.1  Stockholder Support Agreement by and among Earlychildhood.com LLC and
         certain stockholders of SmarterKids.com, Inc. dated as of November 14,
         2000 (attached as Annex B to the Proxy Statement-Prospectus contained
         in this Registration Statement).

   *9.2  Consent and Non-Contravention Agreement dated as of November 14, 2000
         by and among Earlychildhood.com LLC, the holders of the outstanding
         membership interests in Earlychildhood.com LLC and SmarterKids.com,
         Inc.

 +*10.1  Form of 2000 Stock Plan of the Registrant.

 +*10.2  Form of 2000 Non-Employee Director Stock Option Plan of the
         Registrant.

 +*10.3  Form of Employee Stock Purchase Plan of the Registrant.

  *10.4  Registration Rights Agreement dated November 14, 2000 by and among
         Registrant and certain stockholders named therein.

 **10.5  Form of Affiliate Agreement.

 **10.6  Form of Lockup Agreement.

  *10.7  Form of Consulting Agreement to be executed by and between Registrant
         and David Blohm upon completion of the combination.

  *10.8  Lease Agreements dated as of September 1, 1998 and April 16, 1999
         between SmarterKids.com, Inc. and McFarland FLP.

  *10.9  Lease Agreement dated as of September 8, 1999 between SmarterKids.com,
         Inc. and BHX, LLC as Trustee of Crawford Realty Trust.

  *10.10 Lease Agreement dated as of April 7, 2000 between SmarterKids.com,
         Inc. and Keep Your Day Job, LLC.

  *10.11 Business Agreement dated as of March 9, 1999 between National Computer
         Systems and SmarterKids.com, Inc.

  *10.12 Loan and Security Agreement dated as of November 24, 1999 between
         SmarterKids.com, Inc. and Silicon Valley Bank.

 +*10.13 Form of SmarterKids.com, Inc. Executive Option Agreement.





 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
 +*10.14 Form of SmarterKids.com, Inc. Change of Control Agreement.

 +*10.15 Form of SmarterKids.com, Inc. Change of Control Agreement for Messrs.
         Blohm and Pucci.

  *10.16 Earlychildhood.com, LLC Executive Management Agreement.

  *10.17 Amended and Restated Credit Agreement dated as of December 31, 1999 by
         and among Earlychildhood.com LLC, each of the banks which is or may
         from time to time become a signatory thereto and Paribas Bank, Chicago
         Branch, as Agent.

 +*10.18 Employment Agreement dated as of May 5, 1999 by and between
         Earlychildhood.com LLC and Ronald Ellitott.

 +*10.19 Employment Agreement dated as of May 5, 1999 by and between
         Earlychildhood.com LLC and Judith McGuinn, as amended on January 3,
         2000.

 +*10.20 Form of Earlychildhood.com LLC Management Incentive Interest Option
         Agreement and Earlychildhood.com LLC 2000 Management Equity Incentive
         Option Plan.

  *10.21 Lease Agreement dated as of March 30, 2000 by and between
         Earlychildhood.com LLC and PTF For Operating Engineers, LLC.

  *10.22 Lease Agreement dated as of January 24, 1997 by and between QTL
         Corporation and Dauphin Associates, Inc.

  *10.23 Lease Agreement dated as of November 17, 1998 by and between QTL
         Corporation and Robert M. Mumma, II, G.R.A.T.

  *10.24 Lease Agreement dated as of April 22, 1996, as amended, by and between
         QTL Corporation and Rubin Brothers, Inc.

 **10.25 Lease Agreement dated as of December 3, 1993, as amended, by and
         between Educational Products, Inc. and H B Industrial Properties.

  *10.26 Lease Agreement dated as of March 23, 1999 by and between QTL
         Corporation and Spieker Properties, L.P.

  *10.27 Lease Agreement dated as of November 22, 1999 by and between
         Earlychildhood.com LLC and Spieker Properties, L.P.
  *10.28 Lease Agreement dated as of August 9, 2000 by and between
         Earlychildhood.com LLC and Elliott-Mair Salinas LLC.
  *10.29 Lease Agreement dated as of June 1, 1999 by and between
         Earlychildhood.com LLC and Scott King.
  *10.30 Lease Agreement dated as of August 17, 2000 by and between
         Earlychildhood.com LLC and Mann Realty Associates, Inc.
  *10.31 Internet Data Center Services Agreement dated as of June 29, 1999 by
         and between SmarterKids.com and Exodus Communications, Inc.

 **10.32 Distribution Agreement dated as of September 26, 2000 by and between
         Earlychildhood.com LLC and Anthony Peters Manufacturing Company.
  *21.1  Subsidiaries of the Registrant.

   23.1  Consent of Testa, Hurwitz & Thibeault, LLP (included in Exhibit 5.1
         and Exhibit 8.1).

 **23.2  Consent of PricewaterhouseCoopers LLP.

 **23.3  Report on Schedule and Consent of KPMG LLP.

 **23.4  Consent of KPMG LLP (Educational Products, Inc.).

  *24.1  Power of Attorney (see page II-4).





 Exhibit
 Number                               Exhibit Title
 -------                              -------------
      
  *99.1  Consent of J.P. Morgan H&Q, or Chase Securities Inc. (included in
         Annex C to the Proxy Statement-Prospectus contained in this
         Registration Statement).

  *99.3  Form of proxy to be used in soliciting SmarterKids.com's stockholders
         for its special meeting.

  *99.4  SmarterKids.com President's Letter, dated March  , 2001.

  *99.5  SmarterKids.com Notice of Special Meeting of Stockholders, dated March
          , 2001.

- --------
**   Filed herewith.

 *   Previously filed.
 +   Management contracts or compensatory plans or arrangements required to be
     filed as Exhibits to this Form S-4 by Item 601(b)(10)(iii) of Regulation
     S-K.

(b)  Financial Statement Schedules.

                                  Schedule II
                               Earlychildhood LLC
                       Valuation and Qualifying Accounts



                                         Additions
                                    -------------------
                         Balance at Charged to Charged                Balance at
                         beginning  costs and  to other                 end of
                         of period   expenses  accounts    Deductions   period
                         ---------- ---------- --------    ---------- ----------
                                                       
Allowance for doubtful
 accounts:
Year ended December 31,
 1999...................     69        144        35(/1/)     (105)      143
                            ===        ===       ===          ====       ===
Year ended December 31,
 2000...................    143        411       --           (201)      353
                            ===        ===       ===          ====       ===

- --------
(1)  Balance acquired through the purchase of Educational Products, Inc.

     All SmarterKids.com, Inc. schedules have been omitted because they are not
     required or because the required information is included in the various
     financial statements and notes thereto.

(c)  Report, Opinion or Appraisal.

     The opinion of J.P. Morgan H&Q, or Chase Securities Inc., financial
     advisor to SmarterKids.com, Inc. is attached as Annex C to the Proxy
     Statement-Prospectus included in this Registration Statement.